|
SCHEDULE 2.0 • MIDDLE STREET SANITARY SEWER
<br />1 2505602 8" X 6" PVC WYE
<br />2 2503.602 CONNECT TO EXISTING SANITARY SEWER
<br />3 2503.603 8" PVC SANITARY PIPE (SDR35)
<br />4 2503,603 6" PVC SANITARY SEWER SERVICE PIPE (SDR 35)
<br />5 2504.602 48' PRECAST SANITARY MANHOLE
<br />6 2506.501 EXTRA DEPTH SANITARY MANHOLE (>8')
<br />T. SCHEDULE 2.0- MIDDLE STREET SANITARY SEWER - TOTAL
<br />EACH
<br />EACH
<br />LF
<br />LF
<br />EACH
<br />LF
<br />SCHEDULE 3,0 • MIDDLE STREET WATERMAIN
<br />1 2503.620 DUCTILE IRON FITTINGS LB
<br />2 2504.602 CONNECT TO EXISTING WATERMAIN EACH
<br />3 2504,602 HYDRANT AND VALVE EACH
<br />4 2504.603 6" DUCTILE IRON WATERMAIN CL 52 LF
<br />5 2504,603 8" DUCTILE IRON WATERMAIN CL 52 LF
<br />6 2504607 6" GATE VALVE EACH
<br />7 2504.607 8" GATE VALVE EACH
<br />6 8133.00
<br />1 9750.00
<br />573 $9.60
<br />240 $8.35
<br />3 51,580.00
<br />4 $90.00
<br />38
<br />60
<br />94.40
<br />5750.00
<br />$2,815.00
<br />516.35
<br />$19.90
<br />51,000,00
<br />$1,230.00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0,00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />000
<br />0.00
<br />0.00
<br />50.00
<br />50.00
<br />$0.00
<br />50,00
<br />$0.00
<br />80.00
<br />2.00
<br />1.00
<br />580.00
<br />83.00
<br />3.00
<br />4.04
<br />5266,00
<br />5750.00
<br />55,56800
<br />5693,05
<br />$4,74000
<br />9363.60
<br />50,00 $12.380.65
<br />50.00
<br />$0.00
<br />50.00
<br />80.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />543,00
<br />1.00
<br />3.00
<br />128.00
<br />61200
<br />3,00
<br />1.00
<br />$2,389.20
<br />$75000
<br />$8,445.00
<br />92,092.80
<br />$12,178,80
<br />83,000.00
<br />91,230,00
<br />T SCHEDULE 3.0 • MIDDLE STREET WATERMAIN • TOTAL $0.00 $30,085.80
<br />SCHEDULE 4.0 - TWIN LAKE ROAD /TRAIL
<br />1 2021,501 MOBILIZATION LS 1 51185545 050 $0.00 1.00 511.85545
<br />2 2101.501 CLEARING ACRE 0.6 54,725,00 0.00 50.00 0.18 5850.50
<br />3 2101.501 GRUBBING ACRE 0.6 52,100.00 500 90.00 0.18 937800
<br />4 2101,502 CLEARING TREE 19 526250 500 50.00 8.00 $2,100.00
<br />5 2101,502 GRUBBING TREE 19 552.50 0.00 50.00 8.00 9420.00
<br />6 2104.501 REMOVE CONCRETE CURB AND GUTTER LF 2.850 $2.20 0.00 $0.00 2760.00 $6,072.00
<br />7 2104.501 REMOVE SEWER PIPE (STORM) LF 30 59.00 0.00 5000 0.00 90.00
<br />8 2104.505 REMOVE BITUMINOUS PAVEMENT SY 10,450 52.25 0.00 5000 10836.00 524,38300
<br />9 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SY 175 5500 0.00 $0.00 197.00 $985.00
<br />10 2104.513 SAWCUT BITUMINOUS PAVEMENT (FULL DEPTH) LF 150 93.00 0.00 $0.00 31.00 $93.00
<br />11 2104.523 SALVAGE FENCE LF 360 $6.00 000 $0.00 253.00 51,516.00
<br />12 2104.523 SALVAGE SIGN EACH 13 $21,00 0,00 50.00 15.00 5336.00
<br />13 2104.523 SALVAGE CASTING EACH 3 975.00 0.00 50.00 3.00 $225.00
<br />14 2104.523 SALVAGE MAILBOX EACH 50 926.25 0.00 50.00 47.00 $1,233 .75
<br />15 2105501 COMMON EXCAVATION CY 5,368 57.75 0.00 $0.00 5690.00 $44,097.50
<br />16 2105.521 GRANULAR BORROW CY 1,575 515.00 0,00 $0.00 3639,76 553596,40
<br />17 2211.501 AGGREGATE BASE CLASS 5 TON 4,900 57.50 0.00 5000 5590.00 $41,925.00
<br />18 2231,602 BITUMINOUS PATCH SY 115 521.00 0.00 $0.00 73,30 $1,539.30
<br />19 2232.501 MILL BITUMINOUS SURFACE (1.5 ") SY 70 $8.40 0.00 $0.00 000 5000
<br />20 2350.501 TYPE MV3 WEAR COURSE MIXTURE TON 925 936.45 0,00 90.00 953,26 534546.33
<br />21 2350501 TYPE LV3 BASE COURSE MIXTURE TON 1,175 933.70 0.00 50.00 1233.92 541.583.10
<br />22 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 470 51,05 0.00 50.00 2500 926.25
<br />23 2501515 21" RC PIPE APRON WITH TRASH GUARD EACH 1 51,335.00 0.00 $0.00 1.00 51,335.00
<br />24 2503541 12" RC PIPE SEWER DES 3006, CLV LF 205 $21.65 0.00 $0.00 177.00 53,832.05
<br />25 2503.541 15" RC PIPE SEWER DES 3006, CLV LF 794 $26.35 0.00 50.00 797,00 521,000.95
<br />26 2503,541 18" RC PIPE SEWER DES 3006, CLIII LF 485 525,50 000 50.00 49200 512,54600
<br />27 2503.541 21" RC PIPE SEWER DES 3006, CLIII LF 524 531.00 000 50.00 59300 518,383,00
<br />28 2503.602 CONNECT TO EXISTING STORM SEWER EACH 3 5200,00 0.00 50.00 3,00 5600.00
<br />29 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24 "X36" EACH 7 593500 0.00 50.00 600 55,61000
<br />30 2506,502 CONST DRAINAGE STRUCTURE DESIGN 48.4020 EACH 12 51,15000 0.00 5000 11.00 512,650.00
<br />31 2506.502 CONST DRAINAGE STRUCTURE SPECIAL. EACH 2 52,00000 0.00 50.00 2.00 54,00000
<br />32 2506.502 CONST DRAINAGE STRUCTURE SPECIAL 2 EACH 1 52,000,00 0.00 5000 1.00 52,00000
<br />33 2506,522 ADJUST FRAME AND RING CASTING EACH 8 5400.00 0.00 50,00 8.00 53,200.00
<br />34 2511.502 RANDOM RIPRAP CI. IV TON 13,5 575,00 0.00 50.00 13.50 81,012.50
<br />35 2521501 4" CONCRETE WALK SF 35 55.50 0.00 50,00 8.00 $44.00
<br />36 2531.501 SURMOUNTABLE CURB AND GUTTER LF 6,200 58.87 050 50.00 6419.00 $56,936.53
<br />37 2531,507 6" CONCRETE DRIVEWAY PAVEMENT SY 170 535.70 44.76 $1,597.94 210.06 57,499.14
<br />38 2531,507 CONCRETE DRIVEWAY APRON EACH 44 5420.00 0.00 50.00 50.00 521,000.00
<br />39 2540.602 REINSTALL MAILBOX EACH 50 55250 050 $0.00 47.00 52,467.50
<br />40 2557.603 INSTALL SALVAGED FENCE LF 360 57.00 000 50.00 253.00 51,771.00
<br />41 2563601 TRAFFIC CONTROL EACH 1 56,825.00 0.00 50.00 0.80 55,460.00
<br />42 2564,536 INSTALL SIGN EACH 13 547.25 0.00 50.00 16.00 5756.00
<br />43 2575,604 GEOTEXTILE FABRIC SY 4,270 51.10 000 50.00 5808.00 $6,388.80
<br />44 SPEC PROCTOR TEST EACH 1 5137.50 0.00 50.00 4.00 5550.00
<br />OlPmjl816600J/0071 /Pmfial Paymonis /Pay Estimate 1D (Final)
<br />CONTRACT ITEMS
<br />THIS PERIOD
<br />TOTAL TO DATE
<br />ITEM
<br />SPEC.
<br />N0.
<br />REF.
<br />DESCRIPTION
<br />UNIT
<br />QTY.
<br />UNIT
<br />QTY. AMOUNT
<br />QTY. AMOUNT
<br />PRICE
<br />SCHEDULE 2.0 • MIDDLE STREET SANITARY SEWER
<br />1 2505602 8" X 6" PVC WYE
<br />2 2503.602 CONNECT TO EXISTING SANITARY SEWER
<br />3 2503.603 8" PVC SANITARY PIPE (SDR35)
<br />4 2503,603 6" PVC SANITARY SEWER SERVICE PIPE (SDR 35)
<br />5 2504.602 48' PRECAST SANITARY MANHOLE
<br />6 2506.501 EXTRA DEPTH SANITARY MANHOLE (>8')
<br />T. SCHEDULE 2.0- MIDDLE STREET SANITARY SEWER - TOTAL
<br />EACH
<br />EACH
<br />LF
<br />LF
<br />EACH
<br />LF
<br />SCHEDULE 3,0 • MIDDLE STREET WATERMAIN
<br />1 2503.620 DUCTILE IRON FITTINGS LB
<br />2 2504.602 CONNECT TO EXISTING WATERMAIN EACH
<br />3 2504,602 HYDRANT AND VALVE EACH
<br />4 2504.603 6" DUCTILE IRON WATERMAIN CL 52 LF
<br />5 2504,603 8" DUCTILE IRON WATERMAIN CL 52 LF
<br />6 2504607 6" GATE VALVE EACH
<br />7 2504.607 8" GATE VALVE EACH
<br />6 8133.00
<br />1 9750.00
<br />573 $9.60
<br />240 $8.35
<br />3 51,580.00
<br />4 $90.00
<br />38
<br />60
<br />94.40
<br />5750.00
<br />$2,815.00
<br />516.35
<br />$19.90
<br />51,000,00
<br />$1,230.00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0,00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />000
<br />0.00
<br />0.00
<br />50.00
<br />50.00
<br />$0.00
<br />50,00
<br />$0.00
<br />80.00
<br />2.00
<br />1.00
<br />580.00
<br />83.00
<br />3.00
<br />4.04
<br />5266,00
<br />5750.00
<br />55,56800
<br />5693,05
<br />$4,74000
<br />9363.60
<br />50,00 $12.380.65
<br />50.00
<br />$0.00
<br />50.00
<br />80.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />543,00
<br />1.00
<br />3.00
<br />128.00
<br />61200
<br />3,00
<br />1.00
<br />$2,389.20
<br />$75000
<br />$8,445.00
<br />92,092.80
<br />$12,178,80
<br />83,000.00
<br />91,230,00
<br />T SCHEDULE 3.0 • MIDDLE STREET WATERMAIN • TOTAL $0.00 $30,085.80
<br />SCHEDULE 4.0 - TWIN LAKE ROAD /TRAIL
<br />1 2021,501 MOBILIZATION LS 1 51185545 050 $0.00 1.00 511.85545
<br />2 2101.501 CLEARING ACRE 0.6 54,725,00 0.00 50.00 0.18 5850.50
<br />3 2101.501 GRUBBING ACRE 0.6 52,100.00 500 90.00 0.18 937800
<br />4 2101,502 CLEARING TREE 19 526250 500 50.00 8.00 $2,100.00
<br />5 2101,502 GRUBBING TREE 19 552.50 0.00 50.00 8.00 9420.00
<br />6 2104.501 REMOVE CONCRETE CURB AND GUTTER LF 2.850 $2.20 0.00 $0.00 2760.00 $6,072.00
<br />7 2104.501 REMOVE SEWER PIPE (STORM) LF 30 59.00 0.00 5000 0.00 90.00
<br />8 2104.505 REMOVE BITUMINOUS PAVEMENT SY 10,450 52.25 0.00 5000 10836.00 524,38300
<br />9 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SY 175 5500 0.00 $0.00 197.00 $985.00
<br />10 2104.513 SAWCUT BITUMINOUS PAVEMENT (FULL DEPTH) LF 150 93.00 0.00 $0.00 31.00 $93.00
<br />11 2104.523 SALVAGE FENCE LF 360 $6.00 000 $0.00 253.00 51,516.00
<br />12 2104.523 SALVAGE SIGN EACH 13 $21,00 0,00 50.00 15.00 5336.00
<br />13 2104.523 SALVAGE CASTING EACH 3 975.00 0.00 50.00 3.00 $225.00
<br />14 2104.523 SALVAGE MAILBOX EACH 50 926.25 0.00 50.00 47.00 $1,233 .75
<br />15 2105501 COMMON EXCAVATION CY 5,368 57.75 0.00 $0.00 5690.00 $44,097.50
<br />16 2105.521 GRANULAR BORROW CY 1,575 515.00 0,00 $0.00 3639,76 553596,40
<br />17 2211.501 AGGREGATE BASE CLASS 5 TON 4,900 57.50 0.00 5000 5590.00 $41,925.00
<br />18 2231,602 BITUMINOUS PATCH SY 115 521.00 0.00 $0.00 73,30 $1,539.30
<br />19 2232.501 MILL BITUMINOUS SURFACE (1.5 ") SY 70 $8.40 0.00 $0.00 000 5000
<br />20 2350.501 TYPE MV3 WEAR COURSE MIXTURE TON 925 936.45 0,00 90.00 953,26 534546.33
<br />21 2350501 TYPE LV3 BASE COURSE MIXTURE TON 1,175 933.70 0.00 50.00 1233.92 541.583.10
<br />22 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 470 51,05 0.00 50.00 2500 926.25
<br />23 2501515 21" RC PIPE APRON WITH TRASH GUARD EACH 1 51,335.00 0.00 $0.00 1.00 51,335.00
<br />24 2503541 12" RC PIPE SEWER DES 3006, CLV LF 205 $21.65 0.00 $0.00 177.00 53,832.05
<br />25 2503.541 15" RC PIPE SEWER DES 3006, CLV LF 794 $26.35 0.00 50.00 797,00 521,000.95
<br />26 2503,541 18" RC PIPE SEWER DES 3006, CLIII LF 485 525,50 000 50.00 49200 512,54600
<br />27 2503.541 21" RC PIPE SEWER DES 3006, CLIII LF 524 531.00 000 50.00 59300 518,383,00
<br />28 2503.602 CONNECT TO EXISTING STORM SEWER EACH 3 5200,00 0.00 50.00 3,00 5600.00
<br />29 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24 "X36" EACH 7 593500 0.00 50.00 600 55,61000
<br />30 2506,502 CONST DRAINAGE STRUCTURE DESIGN 48.4020 EACH 12 51,15000 0.00 5000 11.00 512,650.00
<br />31 2506.502 CONST DRAINAGE STRUCTURE SPECIAL. EACH 2 52,00000 0.00 50.00 2.00 54,00000
<br />32 2506.502 CONST DRAINAGE STRUCTURE SPECIAL 2 EACH 1 52,000,00 0.00 5000 1.00 52,00000
<br />33 2506,522 ADJUST FRAME AND RING CASTING EACH 8 5400.00 0.00 50,00 8.00 53,200.00
<br />34 2511.502 RANDOM RIPRAP CI. IV TON 13,5 575,00 0.00 50.00 13.50 81,012.50
<br />35 2521501 4" CONCRETE WALK SF 35 55.50 0.00 50,00 8.00 $44.00
<br />36 2531.501 SURMOUNTABLE CURB AND GUTTER LF 6,200 58.87 050 50.00 6419.00 $56,936.53
<br />37 2531,507 6" CONCRETE DRIVEWAY PAVEMENT SY 170 535.70 44.76 $1,597.94 210.06 57,499.14
<br />38 2531,507 CONCRETE DRIVEWAY APRON EACH 44 5420.00 0.00 50.00 50.00 521,000.00
<br />39 2540.602 REINSTALL MAILBOX EACH 50 55250 050 $0.00 47.00 52,467.50
<br />40 2557.603 INSTALL SALVAGED FENCE LF 360 57.00 000 50.00 253.00 51,771.00
<br />41 2563601 TRAFFIC CONTROL EACH 1 56,825.00 0.00 50.00 0.80 55,460.00
<br />42 2564,536 INSTALL SIGN EACH 13 547.25 0.00 50.00 16.00 5756.00
<br />43 2575,604 GEOTEXTILE FABRIC SY 4,270 51.10 000 50.00 5808.00 $6,388.80
<br />44 SPEC PROCTOR TEST EACH 1 5137.50 0.00 50.00 4.00 5550.00
<br />OlPmjl816600J/0071 /Pmfial Paymonis /Pay Estimate 1D (Final)
<br />
|