|
TOTAL QUANT
<br />UNIT
<br />UNIT $
<br />TOTAL $
<br />REHAB QUANT WW Rehab $
<br />STM Quant.
<br />STM $
<br />10 MOBILIZATION
<br />1
<br />LUMPSUM
<br />$33,600.00
<br />$33,600.00
<br />96.29%
<br />$32,354.29
<br />3.71%
<br />$1,245.71
<br />$0.00
<br />20 TEMP PROTECTION AND DIRECTION OF TRAFFIC
<br />1
<br />LUMPSUM
<br />$5,000.00
<br />$5,000.00
<br />96.29%
<br />$4,814.63
<br />3.71%
<br />$185.37
<br />$0.00
<br />30 FLAGGERS
<br />50
<br />HOUR
<br />$48.00
<br />$2,400.00
<br />46
<br />$2,208.00
<br />4
<br />$ 192.00
<br />$0.00
<br />40 EROSION CONTROL
<br />1
<br />LUMPSUM
<br />$2,500.00
<br />$2,500.00
<br />96.29%
<br />$2,407.31
<br />3.71%
<br />$92.69
<br />$0.00
<br />50 CIPP LINER WASTEWATER 8 INCH
<br />2316
<br />FOOT
<br />$25.50
<br />$59,058.00
<br />2,316.00
<br />$59,058.00
<br />$0.00
<br />60 CIPP LINER WASTEWATER 10 INCH
<br />1407
<br />FOOT
<br />$29.00
<br />$40,803.00
<br />1,407.00
<br />$40,803.00
<br />$0.00
<br />70 CIPP LINER WASTEWATER 12 INCH
<br />965
<br />FOOT
<br />$34.00
<br />$32,810.00
<br />761
<br />$25,874.00
<br />204
<br />$6,936.00
<br />$0.00
<br />80 CIPP LINER WASTEWATER 15 INCH
<br />1,284
<br />FOOT
<br />$46.50
<br />$59,706.00
<br />1,071.00
<br />.$49,801.50
<br />213
<br />$9,904.50
<br />$0.00
<br />90 CIPP LINER WASTEWATER 18 INCH
<br />"444
<br />FOOT
<br />$58.00
<br />$25,752.00
<br />444
<br />$25,752.00
<br />$0.00
<br />100 CIPP LINER WASTEWATER 36 INCH
<br />210
<br />FOOT
<br />$150.00
<br />$31,500.00
<br />210
<br />$31,500.00
<br />$0.00
<br />110 PIPE BURSTING AND HDPE LINER, WASTEWATER 6"
<br />522
<br />FOOT
<br />$34.00
<br />$17,748.00
<br />522
<br />$17,748.00
<br />$0.00
<br />120 PVC TAPPING TEE
<br />53
<br />EACH
<br />$100.00
<br />$5,300.00
<br />53
<br />$5,300.00
<br />$0.00
<br />130 SADDLE TYPE CONNECTION
<br />10
<br />EACH
<br />$150.00
<br />$1,500.00
<br />10
<br />$1,500.00
<br />$0.00
<br />140 INTERNAL SERVICE RECONNECTION
<br />6
<br />EACH
<br />$595.00
<br />$3,570.00
<br />0
<br />$0.00
<br />6
<br />$3,570.00
<br />$0.00
<br />150 DYE TEST AND CONNECTION VERIFICATION
<br />22
<br />EACH
<br />$175.00
<br />$3,850.00
<br />22
<br />$3,850.00
<br />$0.00
<br />160 TV INSPECT AND LOCATE SERVICE LINE
<br />12
<br />EACH
<br />$300.00
<br />$3,600.00
<br />12
<br />$3,600.00
<br />$0.00
<br />170 PIPE LINING VIDEO INSPECTION.
<br />1
<br />LUMPSUM
<br />$12,500.00
<br />$12,500.00
<br />96.29%
<br />$12,036.57
<br />3.71%
<br />$463.43
<br />$0.00
<br />180 6 INCH C-900 PIPE
<br />456
<br />FOOT
<br />$52.00
<br />$23,712.00
<br />456
<br />$23,712.00
<br />$0.00
<br />190 6 INCH PVC WASTEWATER PIPE
<br />423
<br />FOOT
<br />$47.00
<br />$19,881.00
<br />423
<br />$19,881.00
<br />$0.00
<br />200 8 INCH PVC WASTEWATER PIPE
<br />25
<br />FOOT
<br />$60.00
<br />$1,500.00
<br />25
<br />$1,500.00
<br />$0.00
<br />210 10 INCH PVC WASTEWATER PIPE
<br />488
<br />FOOT
<br />$60.00
<br />$29,280.00
<br />488
<br />$29,280.00
<br />$0.00
<br />220 12 INCH STORM PIPE
<br />14
<br />FOOT
<br />$150.00
<br />$2,100.00
<br />14
<br />$2,100.00
<br />$0.00
<br />230 PVC WASTEWATER SVC PIPE. MATCH EXISTING DIAME
<br />288
<br />FOOT
<br />$70.00
<br />$20,160.00
<br />288
<br />$20,160.00
<br />$0.00
<br />240 CONCRETE MANHOLE, WASTEWATER -SHALLOW
<br />1
<br />EACH
<br />$1,800.00
<br />$1,800.00
<br />1
<br />$1,800.00
<br />$0.00
<br />250 CONNECT TO EXISTING SERVICE LINE
<br />67
<br />EACH
<br />$150.00
<br />$10,050.00
<br />67
<br />$10,050.00
<br />$0.00
<br />260 CONNECTION TO EXISTING STRUCTURES
<br />6
<br />EACH
<br />$500.00
<br />$3,000.00
<br />6
<br />$3,000.00
<br />$0.00
<br />270 MINOR ADJUSTMENT OF MANHOLES
<br />3
<br />EACH
<br />$500.00
<br />$1,500.00
<br />3
<br />$1,500.00
<br />$0.00
<br />280 MAJOR ADJUSTMENT OF MANHOLES
<br />2
<br />EACH
<br />$1,000.00
<br />$2,000.00
<br />2
<br />$2,000.00
<br />$0.00
<br />290 OUTSIDE DROP ON EXIST. WASTEWATER MH
<br />1
<br />EACH
<br />$2,000.00
<br />$2,000.00
<br />1
<br />$2,000.00
<br />$0.00
<br />300 POTHOLE
<br />5
<br />EACH
<br />$300.00
<br />$1,500.00
<br />5
<br />$1,500.00
<br />$0.00
<br />310 TRENCH HMAC RESURFACING
<br />125
<br />TON
<br />$200.00
<br />$25,000.00
<br />125
<br />$25,000.00
<br />$0.00
<br />320 CONCRETE CURB AND GUTTER
<br />403
<br />FOOT
<br />$25.00
<br />$10,075.00
<br />403
<br />$10,075.00
<br />$0.00
<br />330 4" CONCRETE SURFACING
<br />1486
<br />SQFT
<br />$9.00
<br />$13,374.00
<br />1,486.00
<br />$13,374.00
<br />$0.00
<br />340 5" CONCRETE SURFACING
<br />45
<br />SQFT
<br />$10.00
<br />$450.00
<br />45
<br />$450.00
<br />$0.00
<br />350 RE-INFORCED CONCRETE PAVEMENT 7" THICK
<br />1677
<br />SQFT
<br />$12.00
<br />$20,124.00
<br />1,677.00
<br />$20,124.00
<br />$0.00
<br />360 TRUNCATED DOME PANEL
<br />8
<br />SQFT
<br />$25.00
<br />$200.00
<br />8
<br />$200.00
<br />$0.00
<br />370 TREE PROTECTION FENCING
<br />400
<br />FOOT
<br />$2.00
<br />$800.00
<br />400
<br />$800.00
<br />$0.00
<br />380 TREE PROTECTION ROOT ZONE EXCAVATION
<br />16
<br />EACH
<br />$1,000.00
<br />$16,000.00
<br />16
<br />$16,000.00
<br />$0.00
<br />390 LANDSCAPING
<br />1
<br />LUMPSUM
<br />$10,000.00
<br />$10,000.00
<br />96.29%
<br />$9,629.25
<br />3.71%
<br />$370.75
<br />$0.00
<br />$555,703.00
<br />$532,742.55
<br />$22,960.45
<br />$0.00
<br />
<br />10%forEst)
<br />$611,273.30
<br />$586,016.81
<br />$25,256.49
<br />3.71%
<br />10 test
<br />1
<br />LUMPSUM
<br />$
<br />1,500.00
<br />$ 1,500.00
<br />96.29%
<br />$ 1,444.39
<br />3.71%
<br />$55.61
<br />$0.00
<br />20 Contingency
<br />10%
<br />10% of Contract
<br />$ 55,570.30
<br />96.29%
<br />$ 53,510.05
<br />3.71%
<br />$2,060.25
<br />$0.00
<br />30 Advertising
<br />1
<br />LUMPSUM
<br />$
<br />400.00
<br />$ 400.00
<br />96.29%
<br />$ 385.17
<br />3.71%
<br />$14.83
<br />$0.00
<br />50 Printing
<br />1
<br />LUMPSUM
<br />$
<br />207.21
<br />$ 207.21
<br />96.29%
<br />$ 199.53
<br />3.71%
<br />$7.68
<br />$0.00
<br />$
<br />2,107.21
<br />$ 57,677.51
<br />$55,539.14
<br />$2,138.37
<br />$0.00
<br />10 PSF CHARGES TO DATE (FOREST)
<br />1
<br />LUMPSUM
<br />$
<br />69,370.40
<br />$ 69,370.40
<br />96.29%
<br />$ 66,798.52
<br />3.71%
<br />$2,571.88
<br />$0.00
<br />20 PSF REMAINDER OF PROD (FOR EST)
<br />1
<br />LUMPSUM
<br />$
<br />64,000.00
<br />$ 64,000.00
<br />96.29%
<br />$ 61,627.22
<br />3.71%
<br />$2,372.78
<br />$0.00
<br />30 AS-CONST 11 MONTH WARRANTY CHARGE
<br />1
<br />LUMPSUM
<br />$
<br />3,500.00
<br />$ 3,500.00
<br />96.29%
<br />$ 3,370.24
<br />3.71%
<br />$129.76
<br />$0.00
<br />Total General
<br />$
<br />136,870.40
<br />$ 136,870.40
<br />.
<br />$131,795.98
<br />$5,074.42
<br />$0.00
<br />$720,077.66
<br />$30,173.25
<br />$750,250.91
<br />
|