|
EXHIBIT A - VIKING DRIVE REALIGNMENT /RECONSTRUCTION COST SUMMARY
<br />ESTIMATED FINAL VIKING DRIVE REALIGNMENT COST
<br />STATION 0 +00 TO 8+00
<br />REM
<br />NO.
<br />SPEC
<br />REF. ITEM
<br />DESCRIPTION
<br />UNIT
<br />ORIGINAL CONTRACT
<br />QTY. UNIT PRICE
<br />TOTAL PROJECT
<br />QTY. TOTAL PRICE
<br />REALIGNMENT SECTION
<br />QTY. TOTAL PRICE
<br />SCHEDULE
<br />1.0
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1.00
<br />$39,000.00
<br />1.00
<br />539,000.00
<br />021
<br />58,190.00
<br />2
<br />2101.501
<br />CLEARING
<br />SF
<br />8,358.00
<br />$0.06
<br />10030.00
<br />$601.80
<br />7,200,00
<br />$432.00
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />94.00
<br />582.40
<br />90.00
<br />57416.00
<br />85.00
<br />$7,004.00
<br />4
<br />2101.506
<br />GRUBBING
<br />SF
<br />8,358.00
<br />$0.06
<br />10030.00
<br />$601.80
<br />7,200.00
<br />$432.00
<br />5
<br />2101.507
<br />GRUB
<br />TREE
<br />94.00
<br />519.57
<br />94.00
<br />51,839.58
<br />85.00
<br />81,663.45
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />303.00
<br />$613
<br />294.00
<br />51,802.22
<br />192.00
<br />$1,176.96
<br />7
<br />2104.501
<br />REMOVE SANITARY SERVICE PIPE
<br />LF
<br />280.00
<br />$6.82
<br />438.00
<br />52,967.16
<br />438.00
<br />52,987.16
<br />8
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />1,848.00
<br />$1.25
<br />1988.00
<br />$2,485.00
<br />1,125.00
<br />$1,406.25
<br />9
<br />2104.501
<br />REMOVE WOOD FENCE
<br />LF
<br />92.00
<br />$5.00
<br />92.00
<br />$460.00
<br />92.00
<br />$460.00
<br />10
<br />2104.503
<br />REMOVE WOOD RETAINING WALL
<br />SF
<br />350.00
<br />$5.00
<br />350.00
<br />51,750.00
<br />350.00
<br />$1,750.00
<br />11
<br />2104.505
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />960.00
<br />$2.20
<br />936.00
<br />$2,059.20
<br />936.00
<br />52.059,20
<br />12
<br />2104.505
<br />REMOVE CONCRETE SIDEWALK
<br />SY
<br />6.00
<br />$10.00
<br />166.00
<br />51,660.00
<br />166.00
<br />$1,660.00
<br />13
<br />2104.505
<br />REMOVE CONCRETE PAD
<br />SY
<br />212.00
<br />$2.20
<br />30.00
<br />$66.00
<br />30.00
<br />$66.00
<br />14
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />19,810.00
<br />$1.84
<br />20886.00
<br />$38,430.24
<br />5,883.22
<br />$10,825.13
<br />15
<br />2104.509
<br />REMOVE MAILBOX
<br />EACH
<br />2.00
<br />$51.50
<br />2.00
<br />5103.00
<br />2.00
<br />$103.00
<br />16
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />37.00
<br />520.60
<br />37.00
<br />$762.20
<br />6.00
<br />5123.60
<br />17
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />3.00
<br />5931.72
<br />5.00
<br />$4,658.60
<br />1.00
<br />$931.72
<br />18
<br />2104.509
<br />REMOVE LIGHTPOLE
<br />EACH
<br />10.00
<br />$346.44
<br />10.00
<br />53,464.40
<br />10.00
<br />83,464.40
<br />19
<br />2104.509
<br />REMOVE CONCRETE BOLLARD
<br />EACH
<br />3.00
<br />$82.40
<br />4.00
<br />$329.60
<br />4.00
<br />$329.60
<br />20
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />5.00
<br />$245.30
<br />5.00
<br />$1,226.50
<br />4.00
<br />$981.20
<br />21
<br />2104.511
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />1,281.00
<br />$2.20
<br />1333.00
<br />$2,932.60
<br />1,100.00
<br />$2,420.00
<br />22
<br />2104.521
<br />SALVAGE CHAIN LINK FENCE
<br />LF
<br />1,175.00
<br />$1.80
<br />1175.00
<br />52,115.00
<br />0.00
<br />$0.00
<br />23
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />7.00
<br />540.00
<br />2.00
<br />$80.00
<br />0.00
<br />$0.00
<br />24
<br />2104.523
<br />SALVAGE MAILBOX
<br />EACH
<br />14.00
<br />$40.00
<br />13.00
<br />$520.00
<br />0.00
<br />$0.00
<br />25
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />12,362.00
<br />$8.24
<br />12362.00
<br />$101,862.88
<br />5,022.53
<br />$41,385.65
<br />26
<br />2105.501
<br />POND EXCAVATION (P)
<br />CY
<br />1,337.00
<br />$8.24
<br />694.00
<br />57,366.56
<br />0.00
<br />50.00
<br />27
<br />2105.501
<br />POND EXCAVATION (RAINWATER GARDEN)
<br />CY
<br />359.00
<br />58.24
<br />359.00
<br />$2,958.16
<br />0.00
<br />$0.00
<br />28
<br />2105.521
<br />SELECT GRANULAR BORROW (CV)
<br />CY
<br />4,750.00
<br />$12.36
<br />4279.00
<br />552,888.44
<br />0.00
<br />$0.00
<br />29
<br />2105.604
<br />GEOTEXTILE FABRIC
<br />5Y
<br />1,200.00
<br />$1.80
<br />0.00
<br />$0.00
<br />0.00
<br />$0.00
<br />30
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />4,200.00
<br />$0.90
<br />0.00
<br />$0.00
<br />0.00
<br />$0.00
<br />31
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />11,735.00
<br />$12.25
<br />11875.10
<br />$145,469.98
<br />1,928.89
<br />$23,628.89
<br />32
<br />2211.607
<br />AGGREGATE BASE PLACED
<br />CY
<br />300.00
<br />$18.00
<br />214.10
<br />$3,853.80
<br />0.00
<br />$0.00
<br />33
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />554.00
<br />$2.00
<br />214.00
<br />$428.00
<br />0.00
<br />50.00
<br />34
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE
<br />TON
<br />3,105.00
<br />$60.25
<br />285.63
<br />$17,209.21
<br />283.56
<br />517,084.22
<br />35
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />250.00
<br />$71.00
<br />92.28
<br />$6,551.88
<br />0.00
<br />50.00
<br />36
<br />2350.502
<br />TYPE LV3 NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />2,090.00
<br />$57.50
<br />2125.34
<br />$122,207.05
<br />283.56
<br />$16,304.44
<br />37
<br />2501.602
<br />12" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />$627.09
<br />1.00
<br />$627.09
<br />0.00
<br />50.00
<br />38
<br />2501.602
<br />15° FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />$667.63
<br />1.00
<br />$667.63
<br />0.00
<br />$0.00
<br />39
<br />2502.541
<br />4 -INCH PERF PE PIPE DRAIN W /SOCK
<br />LF
<br />4,000.00
<br />$6.70
<br />3253.00
<br />$21,795.10
<br />0.00
<br />50.00
<br />40
<br />2503.541
<br />12' RC PIPE SEWER DES 3006, CLV
<br />LF
<br />552.00
<br />82528
<br />583.00
<br />$14,738.24
<br />45.00
<br />51,137.60
<br />41
<br />2503.541
<br />15" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />3,158.00
<br />$27.18
<br />3169.00
<br />586,133.42
<br />460.00
<br />812,502,80
<br />42
<br />2503.541
<br />18" RC PIPE SEWER DES 3006, CLIII
<br />LF
<br />6.00
<br />528.91
<br />6.00
<br />5173.46
<br />0.00
<br />$0.00
<br />43
<br />2503.541
<br />24" RC PIPE SEWER DES 3006, CLIII
<br />LF
<br />320.00
<br />$34.12
<br />320.00
<br />510,918.40
<br />0.00
<br />50.00
<br />44
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />7.00
<br />$436.67
<br />8.00
<br />$3,493.36
<br />0.00
<br />$0.00
<br />45
<br />2503.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />3.00
<br />5396.36
<br />5.00
<br />$1,981.80
<br />1.00
<br />539636
<br />46
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EACH
<br />2.00
<br />$431.10
<br />2.00
<br />$862.20
<br />0.00
<br />$0.00
<br />47
<br />2503.602
<br />OFFSET STORM SEWER FORCEMAIN
<br />EACH
<br />2.00
<br />$2,600.82
<br />3.00
<br />$7,802,46
<br />0.00
<br />50.00
<br />48
<br />2503.602
<br />8 "X4" PVC WYE
<br />EACH
<br />2.00
<br />$46.63
<br />2.00
<br />$9326
<br />0.00
<br />$0.00
<br />49
<br />2503.603
<br />CONSTRUCT 8" INSIDE DROP
<br />LF
<br />6.00
<br />$117.16
<br />6.00
<br />$702.96
<br />0.00
<br />50.00
<br />50
<br />2503.603
<br />8" PVC PIPE SEWER SDR 35
<br />LF
<br />334.00
<br />$20.87
<br />334.00
<br />$6,970.58
<br />0.00
<br />$0.00
<br />51
<br />2503603
<br />4" PVC SERVICE PIPE SCH 40
<br />LF
<br />62.00
<br />$13.12
<br />91.00
<br />$1,193.92
<br />0.00
<br />5000
<br />
|