|
Schulke, Bittle & Stoddard, LLC
<br />Orchard Park PD Certified Cost Estimate
<br />Pagel of 2
<br />4/23/2019
<br />ITEM
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />% Complete
<br />$ Value
<br />% Remaining
<br />5 Value
<br />Erosion Controls & Protection
<br />SY
<br />13.501
<br />$ 2.20
<br />$ 29,702.20
<br />90.00%
<br />$ 26,731.98
<br />10.00%
<br />52,97022
<br />Erosion Controls & Protection
<br />IF
<br />5,100
<br />5 1.00
<br />S 5,100.00
<br />90.00%
<br />S 4,590.00
<br />10.00%
<br />S510.00
<br />Subgrade for Sidewalk
<br />Subtotal
<br />55100.00
<br />90.00%
<br />$ 4,590.00
<br />10.0096
<br />5510.00
<br />10.00%
<br />5350.00
<br />6" Base Rock
<br />SY
<br />11,235
<br />$ 7.00
<br />5 78,645.00
<br />90.00%
<br />5 70,780.50
<br />Demolition & Earthwork
<br />57,864.50
<br />1" Type SP 12.5 Aspha5
<br />SY
<br />11.235
<br />$ 5.00
<br />$ 58,175.00
<br />90.00%
<br />$ 50,557.50
<br />Clearing and Grubbing
<br />AC
<br />37
<br />5 200.00
<br />5 7,460.00
<br />100.00%
<br />$ 7,460.00
<br />0.00%
<br />60.00
<br />Strip Topsoil
<br />CY
<br />15.000
<br />5 1.50
<br />$ 22,500.00
<br />100.00%
<br />S 22,500.00
<br />0.00%
<br />50.00
<br />Lake Excavation
<br />CY
<br />86.000
<br />$ 2.50
<br />$ 215,000.00
<br />100.00%
<br />5 215.000.00
<br />0.00%
<br />S0.00
<br />Import FIN
<br />CY
<br />58.000
<br />$ 7.00
<br />$ 406,000.00
<br />90.00%
<br />$ 365,400.00
<br />10.00%
<br />$40,600.00
<br />Rough Grade
<br />LS
<br />1
<br />5 70,000.00
<br />$ 70.000.00
<br />100.00%
<br />$ 70,000.00
<br />0.00%
<br />50.00
<br />Final Grade of Green Areas
<br />LS
<br />1
<br />S 45,000.00
<br />$ 45.000.00
<br />90.00%
<br />S 40,500.00
<br />10.00%
<br />54,500.00
<br />Construction Entrance
<br />LS
<br />1
<br />$ 2.500.00
<br />S 2.500.00
<br />100.00%
<br />S 2,500.00
<br />0.0055
<br />50.00
<br />Water
<br />Subtotal
<br />$ 768,460.00
<br />94.13%
<br />$ 725360.00
<br />5.87%
<br />545.100.00
<br />On -Site Paving
<br />8" Stabilized Subgrada
<br />SY
<br />13.501
<br />$ 2.20
<br />$ 29,702.20
<br />90.00%
<br />$ 26,731.98
<br />10.00%
<br />52,97022
<br />Subgrade for UR Station
<br />SY
<br />756
<br />$ 2.20
<br />S 1,663.20
<br />90.00%
<br />$ 1,498.88
<br />10.00%
<br />5166.32
<br />Subgrade for Sidewalk
<br />SY
<br />3,500
<br />5 1.00
<br />S 3,500.00
<br />90.00%
<br />$ 3,150.00
<br />10.00%
<br />5350.00
<br />6" Base Rock
<br />SY
<br />11,235
<br />$ 7.00
<br />5 78,645.00
<br />90.00%
<br />5 70,780.50
<br />10.00%
<br />57,864.50
<br />1" Type SP 12.5 Aspha5
<br />SY
<br />11.235
<br />$ 5.00
<br />$ 58,175.00
<br />90.00%
<br />$ 50,557.50
<br />10.00%
<br />55617.50
<br />Prime _
<br />SY
<br />11,235
<br />$ 0.50
<br />5 5.617.50
<br />90.00%
<br />S 5,055.75
<br />10.00%
<br />5561.75
<br />Striping and Signage _
<br />1.5
<br />1
<br />S 4,000.00
<br />S 4,000.00
<br />90.00%
<br />$ 3,600.00
<br />10.00%
<br />5400.00
<br />Bahia Sod _
<br />SF
<br />144,434
<br />S 0.17
<br />S 24,553.78
<br />90.00%
<br />$ 22,098.40
<br />10.00%
<br />. 52.455.38
<br />12" ADS
<br />Subtotal
<br />$ 203,856.68
<br />90.0015
<br />5 183.471.01
<br />10.00%
<br />520,385.67
<br />Curbing
<br />4" Common Place Concrete Sidevralk
<br />SF
<br />3800
<br />$ 3.75
<br />$ 14,250.00
<br />100.00%
<br />5 14.250.00
<br />0.00%
<br />'$0.00
<br />Concrete Curbing - Type D
<br />LF
<br />950
<br />$ 11.25
<br />$ 10.687.50
<br />90.00%
<br />$ 9,618.75
<br />10.00%
<br />51,058.75
<br />Concrete Curbing. Modified Miami
<br />LF
<br />7.230
<br />$ 11.25
<br />$ 81.337.50
<br />90.00%
<br />$ 73.203.75
<br />10.0050
<br />58,133.75
<br />Modified Miami Inlet
<br />Subtotal
<br />$ 106,275.00
<br />91.34%
<br />5 97.072.50
<br />8.66%
<br />59,202.50
<br />Drainage
<br />Tyne "C" Outfall Stricture
<br />EA
<br />1
<br />$ 5,000.00
<br />$ 5,000.00
<br />90.00%
<br />S 4,500.00
<br />10.00%
<br />5500.00
<br />Type "C"'Inlet
<br />EA
<br />3
<br />$ 1000,00
<br />$ 3,000.00
<br />90.00%
<br />S 2,700.00
<br />10.0056
<br />$300.00
<br />Type "D" Inlet
<br />EA
<br />1
<br />S 5,500.24
<br />$ 5,500.24
<br />90.00%
<br />$ 4,950.22
<br />10.00%
<br />5550.02
<br />Modified Miami Inlet
<br />EA
<br />18
<br />5 3,119.00
<br />5 58.142.00
<br />90.00%
<br />$ 50,527.80
<br />10.00%
<br />55,614.20
<br />Drainage Manhole
<br />EA
<br />1
<br />S 1,500.00
<br />S 1,500.00
<br />90.00%
<br />5 1,350.00
<br />10.00%
<br />5150.00
<br />18" RCP
<br />LF
<br />187
<br />$ 56.84
<br />$ 10,629.08
<br />90.00%
<br />S 9,566.17
<br />10.00%
<br />51,0622.91
<br />24"ADS
<br />LF
<br />1,434
<br />5 54.00
<br />$ 77,436.00
<br />90.0015
<br />$ 69,692.40
<br />10.00%
<br />57,743.60
<br />15" ADS
<br />LF
<br />85
<br />$ 44.00
<br />S 3,740.00
<br />90.00%
<br />S 5366.00
<br />10.00%
<br />5374.00
<br />12" ADS
<br />LF
<br />112
<br />5 40.00
<br />$ 4.480.00
<br />90.00%
<br />$ 4,032.00
<br />10.00%
<br />5448.00
<br />18"ADS
<br />LF
<br />1,130
<br />S 45.00
<br />$ 50,850.00
<br />90.00%
<br />$ 45.765.00
<br />10.00%
<br />55,085.00
<br />18" CAP
<br />IF
<br />112
<br />$ 65.00
<br />$ 7,280.00
<br />90.00%
<br />5 6,552.00
<br />_ 10.00%
<br />5728.00
<br />Subtotal
<br />$ 225,557.32
<br />90.00%
<br />$ 203.001.59
<br />10.00%
<br />522,555.73
<br />Water
<br />12 x 6 Wet Tao
<br />EA
<br />2
<br />S 6,500.00
<br />$ 13,000.00
<br />95.00%
<br />5 12,350.00
<br />5.00%
<br />. 5650.00
<br />6" C-900
<br />LF
<br />4040
<br />5 19.00
<br />$ 76,760.00
<br />95.00%
<br />$ 72,922.00
<br />5.00%
<br />53,838.00
<br />6" MJ Gate Valve
<br />EA .
<br />13
<br />$ 1,321.00
<br />$ 17,173.00
<br />95.000/
<br />$ 16.314.35
<br />5.00%
<br />5858.65
<br />Fire Hydrant Assembly
<br />EA
<br />6
<br />$ 3 041.00
<br />$ 18,246.00
<br />95.00%
<br />$ 17,333.70
<br />5.00%
<br />5912.30
<br />Short Double Service with Box
<br />EA
<br />12
<br />S 1,091.00
<br />$ 13.092.00
<br />95.00%
<br />5 12.437.40
<br />5.00%
<br />5654.60
<br />Short Single Service vhth Box
<br />EA
<br />10
<br />S 966.00
<br />$ • 9,650.00
<br />95.00%
<br />$ 9,177.00
<br />5.0056
<br />5483.00
<br />Lono Double Service vr8h Box
<br />EA
<br />14
<br />S 1,091.00
<br />5 15,274.00
<br />95.00%
<br />$ 14,510.30
<br />5.00%
<br />5763.70
<br />Long Single Service with Box
<br />EA
<br />11
<br />S 941.00
<br />S 10,351.00
<br />95.00%
<br />$ 9,833.45
<br />5.00%
<br />5517.55
<br />BlotvOff Assembly
<br />EA
<br />1
<br />$ 1,051.00
<br />$ 1,051.00
<br />95.00%
<br />$ 998.45
<br />5.00%
<br />552.55
<br />Miscellaneous Fittings
<br />LS
<br />1
<br />$ 12,000.00
<br />$ 12,000.00
<br />95.00%
<br />$ 11.400.00
<br />5.00%
<br />5600.00
<br />Road Rock Replacement
<br />1.5
<br />1
<br />$ 5,250.00
<br />$ 5,250.00
<br />100.00%
<br />$ 5,250.00
<br />0.0096
<br />50.00
<br />MOT
<br />LS
<br />1
<br />S 6,033.19
<br />$ 6,033.19
<br />100.00%
<br />$ 6,033.19
<br />0.00%
<br />50.00
<br />Subtotal
<br />$ 197,890.19
<br />95.29%
<br />5 188,559.84
<br />4.71%
<br />59,330.35
<br />Sanitary Sewer
<br />48" Manhole 0'-6'
<br />EA
<br />6
<br />S 2.250.00
<br />$ 13,500.00
<br />95.00%
<br />$ 12,825.00
<br />5.00%
<br />5675.00
<br />48" Manhole 5-8'
<br />EA
<br />3
<br />S 3,250.00
<br />$ 9,750.00
<br />95.00%
<br />$ 9,262.50
<br />5.00%
<br />5487,50
<br />48" Manhole 8'-10'
<br />EA
<br />4
<br />S 4,250.00
<br />$ 17,000.00
<br />95.00%
<br />$ 16.150.00
<br />5.00%
<br />5850.00
<br />48' Manhole 10'42'
<br />EA
<br />3
<br />$ 5,250.00
<br />$ 15,750.00
<br />95.00%
<br />$ 14,962.50
<br />5.00%
<br />$787.50
<br />48" Manhole 12'-14'
<br />EA
<br />1
<br />S 6,250.28
<br />$ 6,250.28
<br />95.00%
<br />S 5,937.77
<br />5.00%
<br />5312.51
<br />8" PNC 0-6'
<br />LF
<br />494
<br />S 8.00
<br />$ 3,952.00
<br />95.00%
<br />5 3,754.40
<br />6.00%
<br />$197.60
<br />8" PVC 6-8'
<br />LF
<br />1643
<br />S 13.00
<br />$ 21,359.00
<br />95.00%
<br />5 20,291.05
<br />5.00%
<br />51,067.95
<br />8" PVC 8-10'
<br />LF
<br />604
<br />S 24.00
<br />$ 14,496.00
<br />95.00%
<br />$ 13.771.20
<br />5.0050
<br />5724.80
<br />8" PVC 10-12'
<br />IF
<br />840
<br />S 34.00
<br />$ 28.560,00
<br />95.00%
<br />$ 27,132.00
<br />5.00%
<br />51,428.00
<br />8" PVC 12-14'
<br />LF
<br />150
<br />$ 50.30
<br />$ 7,545.00
<br />95.00%
<br />$ 7,167.75
<br />5.00%
<br />5377.25
<br />Double Sanitary Service
<br />EA
<br />24
<br />$ 575.00
<br />$ 13,800.00
<br />95.00%
<br />$ 13,110.00
<br />5.00%
<br />5690.00
<br />Single Sanitary Service
<br />EA
<br />25
<br />$ 475.00
<br />$ 11,875.00
<br />95.00%
<br />$ 11,281.25
<br />5.00%
<br />8593.75 f
<br />6" x 4" Wet Tap
<br />LS
<br />1
<br />$ 5,000.00
<br />$ 5.000.00
<br />95.00%
<br />S 4,750.00
<br />5.00%,
<br />$250.0
<br />Subtotal
<br />$ 168,837.28
<br />95.0015
<br />5 160,395.42
<br />5.0015
<br />$8,441.8
<br />EXHIBIT "A"
<br />127
<br />:1/J4
<br />4 do
<br />4(23
<br />
|