|
PRY ESTIMATE
<br />NXWCi VIEW BUSINESS PARK
<br />DATE:
<br />'14-Jul-88
<br />10:06 AM
<br />PROJECT NO. 66-106
<br />TIME:
<br />..
<br />.
<br />SCHEDULE
<br />A - SANITARY SEWER
<br />'
<br />♦ PAYMENT 84
<br />•
<br />ESTIMATED
<br />DID
<br />BID •
<br />DIM
<br />198A
<br />• QUANTITY
<br />% DIDAMOUNT
<br />ROIOIIHT •QUANTITY
<br />ANOINT
<br />ITEM
<br />DESCRIPTION
<br />UNIT
<br />QUANTITY
<br />PRICE
<br />To
<br />AMOUNT • TG
<br />DATE
<br />DATE
<br />TO DATE
<br />O
<br />a
<br />Np,
<br />L. F.
<br />•11.35
<br />f3 6S4.70 •
<br />,
<br />B00
<br />$9,080,00
<br />248.4% •
<br />0
<br />0
<br />$O.W
<br />{0. W
<br />•--
<br />.
<br />1.
<br />B' PVC, 8-10' DEEP
<br />L.F.
<br />59
<br />598
<br />f11.35
<br />f6, 707.30 a
<br />1150
<br />{$1
<br />110.5% •
<br />0
<br />10.00
<br />•
<br />2,
<br />B' PVC, 10-12' DEEP
<br />B' WC, 12-14' DEEP
<br />L.F.
<br />1,000
<br />$14.35
<br />$15,498.00 •
<br />113
<br />38
<br />621.55
<br />f11659.3
<br />f659.30
<br />10.5% •
<br />58.5% •
<br />0 '
<br />$O.W
<br />'a
<br />_
<br />3.
<br />4.
<br />B• PVC, 14-16' DEEP
<br />L.F.
<br />65
<br />$17.33
<br />f22.35
<br />$1, 127.75 •
<br />$1,899.75 •
<br />60
<br />$1,341.00
<br />70.6% •
<br />0
<br />$0.00
<br />16.W
<br />$0.00
<br />•
<br />_
<br />5.
<br />B• PVC, 16-18' DEEP
<br />L.F.
<br />85
<br />68
<br />{26.35
<br />$1,791.80 •
<br />120
<br />03,162.00
<br />176.5% ♦
<br />0 ..
<br />•
<br />-
<br />6.
<br />B• PVC, 10-20' DEEP
<br />L.F.
<br />60
<br />$28.35
<br />$1,701.00 ♦
<br />78
<br />$2,211.30
<br />130.0% •
<br />0
<br />$0.00
<br />•
<br />._
<br />7.
<br />B' PVC, 20-22' DEED
<br />L.F.
<br />L.F..
<br />75
<br />32.35
<br />$2,426.25 ♦
<br />22
<br />$711.70
<br />29.3% s
<br />0
<br />0
<br />$0.00
<br />_
<br />B.
<br />B' PVC, 22-24' DEED
<br />EACH
<br />6
<br />S943.W
<br />f5,670.00 •
<br />6
<br />$5,670.00
<br />1W.0% s
<br />0
<br />$O.W
<br />9.
<br />B' STANDARD MANHOLE
<br />V.N.
<br />31
<br />$64.00
<br />$1,984.00 •
<br />33.78
<br />$2,161.92
<br />1W.0% •
<br />0
<br />$O; W
<br />10.
<br />EXTRA DEPTH OVER 8'
<br />EACH
<br />1
<br />$6,400.00
<br />S6,4W.W •
<br />1
<br />f6,4W.00
<br />1W.0% •
<br />{0•00
<br />11.
<br />CUT INTO EXISTING MH
<br />TON
<br />470
<br />$0.01'
<br />54.70 •
<br />0
<br />0
<br />W'00
<br />a
<br />12.
<br />12.
<br />ROCM STABILIZATION .
<br />EXISTING MH ADJUSTMENTS
<br />L.F.
<br />6
<br />$140.00
<br />S840.00 •
<br />I
<br />2025
<br />5140.00
<br />fBlO.00
<br />16•� •
<br />104.1%
<br />0
<br />{0.00
<br />e
<br />-
<br />14.
<br />7ELEYIIE SANITARY SEWER
<br />L.F.
<br />1,945
<br />f0.40
<br />$778.00 •
<br />•
<br />:
<br />• .
<br />..
<br />•
<br />93.0% •
<br />"
<br />0
<br />fO.W
<br />•
<br />•
<br />.
<br />SUBTOTAL SANITARY SEWER A
<br />`$50.563.25
<br />-$447,va021.7
<br />,.
<br />Ne
<br />SCHEDULE B - LWTERMAIN
<br />•
<br />• PAYMENT 64
<br />L
<br />CC}
<br />•
<br />ESTIMATED
<br />BID
<br />• QUANTITY
<br />BID UAN
<br />AMOUNT-
<br />TO DATE
<br />% BID • JUE 1988,:.
<br />AMOUNT • QUATITY..:
<br />AMOUNT
<br />•
<br />♦
<br />t Y.
<br />- r•
<br />ITEM
<br />NO.
<br />DESCRIPTION
<br />lNiT
<br />DUDNTITY
<br />PRICE
<br />AMOUNT • TO
<br />DATE
<br />•
<br />.. ,....
<br />♦
<br />-
<br />1.
<br />6' DIP, CLASS 52
<br />L.F.
<br />f I1. W
<br />♦
<br />$6, 930. W •
<br />523
<br />4037
<br />$5, 753.00
<br />f54, 160.93
<br />83.0% • .
<br />89.4% •.
<br />" . 0 ..
<br />. 0
<br />�. $0.00
<br />$0.00
<br />•
<br />_•
<br />2.
<br />B. DIP, t"J195 52
<br />L.F.
<br />L.F.
<br />540
<br />4, 540
<br />2,135
<br />{SJ:35
<br />515.90
<br />f60, 609.W •
<br />$33,946.50 a
<br />2190
<br />$34,821.00
<br />102.6% •
<br />,_'t
<br />$0.00
<br />{O.W
<br />3.
<br />10• DIP, CLASS 52
<br />L.F.
<br />1,950
<br />$18.95
<br />$36,952.50 •
<br />1904
<br />$36,080.80
<br />97.6% • .
<br />-
<br />0.'
<br />- 10.00
<br />4.
<br />12' DIP, CLASS 52
<br />EACH
<br />10
<br />S4B0.W
<br />f4,8W.00 •
<br />IO
<br />$4,800.00
<br />1W.0% •..:
<br />0'.
<br />.
<br />. $0.00
<br />V
<br />5.
<br />B' SATE VALVE L BOX
<br />EACH
<br />1
<br />f650.00
<br />62,600.00 •
<br />3
<br />{1, 950.00
<br />'75.0%♦
<br />0 :•,.,
<br />{O,W
<br />• ." .
<br />6.
<br />IO' GATE VALVE i BOS. -
<br />EACH
<br />5
<br />$760.00
<br />$3,800.00 ♦
<br />5
<br />$3,800.00
<br />100.0% ♦`.:
<br />0
<br />$0.00
<br />• '"
<br />7.
<br />12. SATE VALVE L BOX
<br />HYDRANT W/6' GATE VALVE.
<br />EACH
<br />20
<br />$1,410.00
<br />$28,200.W •
<br />20
<br />{$8,270.00
<br />f8, 270.00
<br />1 3.7% •
<br />83.7% ♦
<br />0
<br />$0.00
<br />B.
<br />FITTINGS
<br />LBS
<br />9,880
<br />$1.00
<br />$9,880.W •
<br />$975.00 •
<br />8270
<br />3
<br />4975.00
<br />1W.0% :
<br />0
<br />$O.W
<br />♦:
<br />.9.
<br />10.
<br />CONNECT TO EXIST WATERMAIN
<br />EACH
<br />3
<br />s325. W
<br />•
<br />•,
<br />.,
<br />,�•
<br />11.
<br />12' WET TAP W/TAPPINO .
<br />3
<br />$1.850.00
<br />%5,550.00 •
<br />3
<br />$5,550.00
<br />1W.0% •.
<br />," 0'.
<br />0
<br />$0.00
<br />10.00aim
<br />•
<br />•
<br />`.
<br />12.
<br />REMOVE EXISTING WATERAIN
<br />EACH
<br />L.F.
<br />450
<br />$2.50
<br />S1,125.W •
<br />60
<br />0
<br />$150.00 .
<br />$0.00
<br />13.3% •
<br />0.0% o
<br />..
<br />0
<br />f0•W
<br />•
<br />: ,�:
<br />13.
<br />ROCK STABILIZATION
<br />TON
<br />B30
<br />f0.01
<br />t8.30 •
<br />•
<br />•
<br />..
<br />:,.
<br />$0.W
<br />SUBTOTAL WNTERMAIN B
<br />$195376.30 •
<br />$164,510.75
<br />.:...m..d
<br />94.4% a
<br />""'�'�
<br />.......
<br />
|