|
<br /> COST DISTRIBUTION SPREADSHEET
<br />
<br /> PRE-ASSESSMENT
<br />
<br /> 512112009
<br />
<br /> JOB NAME: Chad'Ddve Extension
<br />
<br /> DESCRIPTION: Old Coburg Road - N Game Farm Road
<br />
<br /> JOB 3923
<br />
<br /> CONTRACT: NIA (Preliminary) (Apparent Low Bidder -Babb Construction)
<br />
<br /> BY: J. WILLER
<br />
<br /> CK: P. KLOPE
<br /> Bid Sctied Descri lion ,
<br /> ..Item p QTY Unit Unit Cost Total Paving Concrc(e Wlh Service WW Lateral City Pave CltyScape Cilylllum City Storm Total
<br /> 150 .REMOVAL OF PIPES 258 FT $ 10.00 $ 2,580.00 $ 2,580.00 $ 2,580.00
<br /> 160 TREE REMOVAL, 5" - 24" 16 EACH $ 300.00 $ 4,800.00 $ 4,800.00 $ 4,800.00
<br /> 170 REMOVAL OF SURFACINGS 764 SY $ 3.00 $ 2,292.00 $ 2,292.00
<br /> $ 2292.00
<br /> ,
<br /> 180 ASPHALT PAVEMENT CUTTING 438 FT $ 2.00 $ 876.00 $ 876.00 $ 878.00
<br /> 190 GENERAL EXCAVATION 5,509CUYD $ 5.44 $ 29,968.96 $ 29,968.96 $ 2998896
<br /> 200 6" SUBGRADE STABILIZATION 200 SY $ 12.00 $ 2,400.00 $ 2,400.00 $ 2,400.00
<br /> 210 SUBGRADE GEOTEXTILE 8932 SQYD $ .0.60 $ 5,359.20 $ 5,359.20 $ 5,35920
<br /> 220 6"WASTEWATER PIPE, 0-5' DEPTH 444 FOOT $ 34.00 $ 15,096.00 $ 15,096.00 $ 15,096.00
<br /> 230 8"WASTEWATER PIPE, 05' DEPTH 988 FOOT $ 35.00 $ 34,580.00 $ 34,580.00 $ 34,580.00
<br /> 240 1'0"STORM DRAIN PIPE, 0.5' DEPTH 237 FOOT $ 28.50 $ 6,754.50 $ 6,754.50
<br /> 6 754:50
<br /> 250 12" STORM
<br /> DRAIN PIPE, 0.5' DEPTH 64 FOOT $ 30.50 $ 1,952.00 $ 1,952.00 $ 1,952.00
<br /> 260 12" STORM DRAIN PIPE, 5-B' DEPTH 577 FOOT 30.50
<br /> $ $ 17,598.50
<br /> $ 17,598.50 $ 17598.50
<br /> 270 15" STORM DRAIN PIPE, 0-5' DEPTH 206 FT $ 31.25 $ 6,437.50
<br /> 6 437.50 8 43 .50
<br /> $ $ 7
<br /> 80
<br /> 2 18" STORM DRAIN PIPE, 5-8' DEPTH 455 FT $ 37.50 $ 17,062.50
<br /> $ 17,062.50 $ 17,062.50
<br /> 290 24" STORM DRAIN PIPE 119 FT $ 49.50 $ 5,890.50 $ 5,890.50 $ 5,890.50
<br /> 300 VIDEO INSPECTION 2,833 FOOT $ 1.00 $ 2,833.00 $ 237.00. $ 444.00 $ 988.00 $ 1,164.00 $ 2,833.00
<br /> 310 MODIFIED DITCH INLET, TYPED 14 EACH $ 937.36 $ 10,310.96 $ 10,310.96 $ 10,310.96
<br /> 320 CONCRETE SANITARY WASTEWATER MANHOLE 8 EACH $ 2,400.00 $ 19,200.00 $ 19,200.00 $ 19,200.00
<br /> 330 CONCRETE STORM DRAIN MANHOLE 11 EACH $ 2,300.00 $ 25,300.00 $ 6,900.00 $ 18,400.00 $ 25,300.00
<br /> 340 MINOR ADJUSTMENT OF MANHOLES 1 EACH $ 400.00 $ 400.00 $ 400.00 $ 400.00
<br /> 350 MAJORADJUSTMENTOFMANHOLES 1 EACH $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00
<br /> 360 3/4 INCH - 0 AGGREGATE BASE 791 TON $ 12.54 $ 9,919.14 $ 9,919.14 $ 9,919.14
<br /> 370 1-1/21NCH - O AGGREGATE BASE 4,442 TON $ 12.54 $ 55,702.68 $ 55,702.68 $ 55,702.68
<br /> 380 LEVEL 2,1/2" DENSE HMAC 30 TON $ 62.85 $ 1,885.50 $ 1,885.50 $ 1,865.50
<br /> 390 LEVEL 3,1/2" DENSE HMAC 3,835 TON $ 48.50 $ 185,997.50 $ 185 997.50
<br /> 185 997.50
<br /> 400 EXTRA FOR DRIVEWAYS 2,056 SF $ 1.77 $ 3,639.12 $ 3,639.12 $ 3,639.12
<br /> 410 REVERSE CURB AND GUTTER 1,685 FT $ 8.60 $ 14,491.00 $ 14,491.00 $ 14,491.00
<br /> 420 CONCRETE CURB AND GUTTER 3,139 FOOT $ 8.60 $ 26,995.40 $ 24,487.00 $ 2,528.40 $ 26,995.40
<br /> 430 CURB CUT-OUTS AND SPILLWAYS 15 EACH $ 76.40 $ 1,146.00 $ 1,146.00 $ 1,146.00
<br /> 440 CONCRETE DRIVEWAYS 2,589 SQFT $ 4.24 $ 10,977.36 $ 10,977.36 $ 10,977.36.
<br /> 450 CONCRETE WALK, 4"THICK 21,934 SQFT $ 2.39 $ 52,422.26 $ 52,422.26 $ 52,422.26
<br /> 460 CONCRETE WALK, 5"THICK 733 SOFT $ 2.53 $ 1,854.49 $ 1,854.49 $ 1,854.49
<br /> 470 CONCRETE WALK, 7"THICK 657 SOFT $ 3.34 $ 2,194.38 $ 2,194.38 $ 2,194.38
<br /> 480 CONCRETE WALK, 9"THICK 279 SOFT $ 5.08 $ 1,417.32 $ 1,417.32 $ 1,417.32
<br /> 490. ADATEXTURING 120 SOFT $ 18.00 $ 2,160.00 $ 2,160.00 $ 2,160.00
<br /> 500 PAVEMENT LEGEND, TYPE A-2: ARROWS 6 EACH $ 160.00 $ 960.00 $ 960.00 $ 960.00
<br /> 510 PAVEMENT LEGEND, TYPE A-2: "ONLY" 1 EACH $ 220.00 $ 220.00 $ 220.00 $ 220.00
<br /> 520 PAVEMENT LEGEND, TYPE A-2: BICYCLE LANE SYMBO BEACH $ 155.00 $ 1,240.00 $ 1,240.00 $ 1,240,00
<br /> 530 PAVEMENT LEGEND, TYPE A-2 424 SQFT $ 8.00 $ 3,392.00 $ 3,392.00 $ 3,392.00
<br /> 540 BI-DIRECTIONAL YELLOW TYPE I MARKERS 5D EACH $ 5.10 $ 255.00 $ 255.00 $ 255.00
<br /> 550 THERMOPLASTIC, NON-PROFILE, 90 MILS, SPRAYED 1 LUMPSUM. $ 13,620.00 $ 13,820.00 $ 13,820.00 $ 13,820.00
<br /> 560 REMOVE AND REINSTALL EXISTING SIGNS 1 LUMPSUM, $ 500.00 $ 500.00 $ 500.00 $ 500.00
<br /> 570 TYPE R SIGNS IN PLACE 2 EACH $ 100.00 $ 200.00 $ 200.00 $ 200.00
<br /> 580 TYPE WI SIGNS IN PLACE 8 E4CH $ 150.00 $ 1,200.00 $ 1,200.00 $ 1,200.00
<br /> 590 TYPE W2 SIGNS IN PLACE 8 EACH $ 150.00 $ 1,200.00 $ 1,200.00 $ 1,200.00
<br /> 600 TYPE Y1 SIGNS IN PLACE 4 EACH $ 150.00 $ 600.00 $ 600.00 $ 600.00
<br /> 610 STREET END BARRICADE TYPE A 1 LUMPSUM $ 400.00 $ 400.00 $ 400.00 $ 400.00
<br /> 620 STREET LIGHTS, COMPLETE 1 LUMPSUM $ 61,178.00 $ 61,178.00 $ fi1,178.00 $ 61,178.00
<br /> 630 TRAFFIC SIGNAL-COMPLETE 1 LS $ 137,270.00 $ 137,270.00 $ 137,270.00 $ 137,270.00
<br /> 640 IRRIGATION SYSTEM 1 LS $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00
<br /> 650 TOP SOIL, IMPORTED 960 TON $ 14.60 $ 14,016.00 $ 10,679.00 $ 3,337.00 $ 14,016.00
<br /> 660 RE-USE OF NATIVE TOPSOILS 400 CUYD $ 8.00 $ 3,200.00 $ 3,200.00 $ 3,200.00
<br /> 670 PLANTING AREA PREPARATION 8088 SF $ 0.07 $ 566.16 $ 376.12 $ 190.04 $ 566.16
<br /> 680 MEDIAN -DECIDUOUS TREE 1-1/2"CAL. 9 EACH $ 175.00 $ 1,575.00 $ 1,575.00 $ 1,575.00
<br /> 690 PLANTS 2GAL. 264 EACH $ 12.50 $ 3,300.00. $ 3,300.00 $ 3,300.00
<br /> 700 PLANTS 1 GAL. 1949 EACH $ 6.25 $ 12,181.25 $ 11,250.00 $ 931.25 $ 12,181.25
<br /> 710 BULBS 1 LS $ 200.00 $ 200.00 $ 200.00 $ 200.00
<br /> 720 MULCH, 50!50 BLEND 58 CUBIC YARD $ 28.00 $ 1,624.00 $ 984.67 $ 639.33 $ 1,624.00
<br /> 730 ROCK MULCH 18 CUBIC YARD $ 21.00 $ 378.00 $ 378.00 $ 378.00
<br /> 740 WATER QUALITYSEEDING-GRASSYSWALES 4900 SF $ -0.13 $ 637.00 $ 637.00 $ 637.00
<br /> 750 LAWN SEEDING 38500 5F $ 0.14 $ 5,390:00 $ 5,390.00 $ 5,390.00
<br /> 760 PERMANENT SEEDING, EROSION CONTROL 1 LUMPSUM $ 1,900.00 $ 1,900.00 $ 1,900.00 $ 1,900.00
<br /> 770 PLANT ESTABLISHMENT 1 LUMPSUM $ 2,800.00 $ 2,800.00 $ 1,860.12: $ 939.88 $ 2,800.00
<br /> 780 MULTIPLE MAILBOX SUPPORTS 5EACH $ 250.00 $ 1,250.00 $ 1,250.00 $ 12r~ppp
<br /> $ - $ -
<br /> $ -
<br /> Sub-Total $ 861,946.18 $ 433,018.46 $ 68,865.81 $ 15;540.00 $ 5476800 $ .:2,160.00 $ 20,640.91 $ 198,448.00 $
<br /> 68,505.00 $ 861,946.18
<br /> % 50.24% 7.99% 1.80% 6.35% 0.25% 2.39% 23.02% 7.95°h 100.00%
<br /> 10 MOBILIZATION 1 LS $ 13,182.00 $ 13,182.00 $ 6,622.28 $ 1,053.19 $ 237.66 $ 837.58 $ 33.03 $ 315.67 $
<br /> 3,034.92 $ 1,047.67 $ 13;182.00
<br /> 20 TEMPORARY WORK ZONE TRAFFIC CONTROL COMPL 1 LS $ 1,000.00 $ 1,000.00 $ 502.37 $ 79.90 $ 18.03 $ 63.54 $ 2.51 $ 23.95
<br /> $ . 230.23 $ 79.48 $ 1,000.00
<br /> 30 TEMPORARY SIGNS 250 SF $ 10.00 $ 2,500.00 $ 1,255.93 $ 199.74 $ 45.07 $ 158.85 $ 6.26 $ 59.87 $ 575.58 $ 198.69
<br /> $ 2,500.00
<br /> 40 PROJECT NFORMATION SIGNS 2 EACH $ 500.00 $ 1,000.00 $ 502.37 $ 79.90 $ 18.03 $ 63.54 $ 2.51 $ 23.95 $ 230.23
<br /> $ 79.48 $ 1,000.00
<br />
<br />
|