|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RIVERSIDE
BUSINESS PARK SANITARY SEWER IMPROVEMENTS BID TABULATION |
|
|
|
CITY
PROJECT NO. 34-SS9-502(BD) |
|
|
|
SEPTEMBER 11, 2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Meadows Construction |
Apportionment of Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pump Station |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100% of Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
of Sewer Lines |
100% of |
|
|
|
|
|
|
|
|
|
|
Riverside |
City |
& MHs on |
Remaining Improv. |
|
|
|
|
Item No. |
Description |
Quantity |
Unit |
Unit Price |
Extension |
(14%) |
(86%) |
Riverside Property |
by City |
Comments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Mobilization &
General Conditions |
1 |
LS |
69,995.00 |
$ 69,995.00 |
|
|
|
$ 69,995.00 |
|
|
|
2. |
Grubbing &
Clearing |
1 |
LS |
9,925.00 |
$ 9,925.00 |
|
|
|
$ 9,925.00 |
|
|
|
3. |
Dewatering |
1 |
LS |
35,477.00 |
$ 35,477.00 |
|
|
|
$ 35,477.00 |
|
|
|
4. |
8-Inch SSP (SDR-26) |
2,803 |
LF |
31.15 |
$ 87,313.45 |
|
|
$
42,318.21 |
$ 44,995.24 |
1358.53 LF on Riverside Property |
|
|
5. |
10-Inch SSP (SDR-26) |
2,519 |
LF |
34.75 |
$ 87,535.25 |
|
|
$
44,387.57 |
$
43,147.69 |
1277.34 LF on Riverside Property |
|
|
6. |
4-Inch Sanitary Sewer Service
Line |
235 |
LF |
32.65 |
$ 7,672.75 |
|
|
$ 3,591.50 |
$ 4,081.25 |
110 LF on Riverside Property |
|
|
7. |
8-Inch SSP Stub (10' Length) |
3 |
EA |
400.00 |
$ 1,200.00 |
|
|
$ 400.00 |
$ 800.00 |
1 on
Riverside Property |
|
|
8. |
10-Inch Cl. 350 Ductile Iron Pipe |
113 |
LF |
64.10 |
$ 7,243.30 |
|
|
$ 7,243.30 |
$ - |
113 LF on Riverside Property |
|
|
9. |
8-Inch PVC Forcemain (SDR-21) |
1,930 |
LF |
26.10 |
$ 50,373.00 |
$ 7,052.22 |
$ 43,320.78 |
|
|
|
|
|
10. |
Jack & Bore,
16" Welded Steel Encasement Pipe |
140 |
LF |
194.00 |
$ 27,160.00 |
$ 1,086.40 |
$ 6,673.60 |
|
$ 19,400.00 |
40 LF for Force Main - 14%/86% split |
|
|
11. |
Standard Manhole (4'
Diameter, 6' Depth) |
25 |
EA |
1,977.00 |
$ 49,425.00 |
|
|
$ 21,747.00 |
$ 27,678.00 |
11 on
Riverside Property |
|
|
12. |
Extra Depth Manhole
(4' Diameter) |
280.1 |
VF |
95.00 |
$ 26,609.50 |
|
|
$ 10,355.00 |
$ 16,254.50 |
109 VF on Riverside Property |
|
|
13. |
Construct Manhole
Over Existing Sanitary Sewer |
3 |
EA |
2,473.00 |
$ 7,419.00 |
|
|
|
$ 7,419.00 |
|
|
|
14. |
Plug Existing Sewer
Lines |
1 |
EA |
1,230.00 |
$ 1,230.00 |
|
|
|
$ 1,230.00 |
|
|
|
15. |
Duplex Pump Station |
1 |
LS |
334,335.25 |
$ 334,335.25 |
$
46,806.94 |
$ 287,528.32 |
|
|
|
|
|
16. |
Skid Mounted Modular
Odor Control Unit |
1 |
LS |
26,415.00 |
$ 26,415.00 |
$ 3,698.10 |
$ 22,716.90 |
|
|
|
|
|
17. |
Embankment |
2,005 |
CY |
10.90 |
$ 21,854.50 |
$ 3,059.63 |
$ 18,794.87 |
|
|
|
|
|
18. |
Aggregate Base |
2,467.7 |
SY |
8.85 |
$
21,839.15 |
$ 3,057.48 |
$
18,781.66 |
|
|
|
|
|
19. |
Chip & Seal
Access Road & Pump Station Pad |
2,183.0 |
SY |
2.70 |
$ 5,894.10 |
$ 825.17 |
$
5,068.93 |
|
|
|
|
|
20. |
24" X 38" RCPHE |
80 |
LF |
71.25 |
$ 5,700.00 |
$ 798.00 |
$ 4,902.00 |
|
|
|
|
|
21. |
24" X 38" RCPHE End
Sections |
4 |
EA |
890.00 |
$ 3,560.00 |
$ 498.40 |
$ 3,061.60 |
|
|
|
|
|
22. |
Chain-Link Cantilever
Slide Gate |
1 |
EA |
3,041.00 |
$ 3,041.00 |
$ 425.74 |
$ 2,615.26 |
|
|
|
|
|
23. |
8' Chain-Link Fencing |
426 |
LF |
21.90 |
$ 9,329.40 |
$ 1,306.12 |
$
8,023.28 |
|
|
|
|
|
24. |
1 1/2" Copper Waterline
(Type K) |
224 |
LF |
13.10 |
$ 2,934.40 |
$ 410.82 |
$
2,523.58 |
|
|
|
|
|
25. |
Decommission Pump
Station #17 |
1 |
LS |
8,441.00 |
$ 8,441.00 |
|
|
|
$ 8,441.00 |
|
|
|
26. |
Decommission Pump
Station #39 |
1 |
LS |
2,687.00 |
$ 2,687.00 |
|
|
|
$ 2,687.00 |
|
|
|
27. |
Rock Excavation |
1,385 |
CY |
54.75 |
$ 75,828.75 |
|
|
|
$ 75,828.75 |
|
|
|
28. |
Remove & Replace
Asphalt Pavement |
75 |
LF |
290.00 |
$ 21,750.00 |
|
|
|
$ 21,750.00 |
|
|
|
29. |
Seed, Fertilize,
& Mulch |
1 |
LS |
15,202.00 |
$ 15,202.00 |
|
|
|
$ 15,202.00 |
|
|
|
30. |
Traffic Control |
1 |
LS |
3,466.00 |
$ 3,466.00 |
|
|
|
$ 3,466.00 |
|
|
|
31. |
Turf Reinforced Mat |
530 |
SY |
6.25 |
$ 3,312.50 |
|
|
|
$ 3,312.50 |
|
|
|
32. |
Construction Staking |
1 |
LS |
18,000.00 |
$ 18,000.00 |
|
|
|
$ 18,000.00 |
|
|
|
33. |
Misc. Temp.
Construction Easement Issues |
1 |
LS |
17,246.00 |
$ 17,246.00 |
|
|
|
$ 17,246.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROJECT SUBTOTAL |
|
|
|
$
1,069,414.30 |
$
69,025.01 |
$
424,010.78 |
$ 130,042.57 |
$
446,335.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alt. 1 |
Ferrous Chloride
Tank, Meter Pump, & Containment Structure |
1 |
LS |
47,729.00 |
$ 47,729.00 |
|
|
|
$ 47,729.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROJECT TOTAL |
|
|
|
$
1,117,143.30 |
$
69,025.01 |
$
424,010.78 |
$ 130,042.57 |
$
494,064.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Riverside Total: |
$
199,067.59 |
|
|
|
|
|
City Total: |
$
918,075.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|