|
Project 4117-055A
<br />Project Name: Llncoin Way East (SR 9331 Corridor Improvements - Sample Street tu'T ryv6enham v6ve
<br />For 9ids Due September 6th, 2018
<br />Engineers Estimate
<br />Walsh &Kelly, Inc
<br />24358 SR 23
<br />South Bend, IN 46614
<br />RTeth-wl.y Construdion Co., Inc.
<br />252005R 23
<br />South Bend, IN 46614
<br />ID DESCRIPTION QL1ANNTY UNIT
<br />UNIT COST ITEM TOTAL
<br />UNri-COST
<br />{TEM TOTAL
<br />UNETCOST
<br />TTEMTOTAC
<br />1
<br />I CONSTRUCTION ENGINEERING
<br />1 LS
<br />1 L5
<br />1 L5
<br />} SYS
<br />3875 LFT
<br />115 _ SYS
<br />$ 10 p0000 $ 100p0.0D
<br />$ 3000000 $ 30000.00
<br />$ 10DDO00 $ 10000.00
<br />$ 1900i$ 32737.00
<br />$ 1200 $ 46500.00
<br />$21,905,69
<br />$14,700.00
<br />$12.40
<br />8700Ap
<br />$ 2190569
<br />$ _ _ 14700.OG
<br />$ 213652p
<br />$14,0p000
<br />$71,06085
<br />$S,W000
<br />$1500
<br />$14000.00
<br />$7166p.85
<br />$590P.00
<br />$25,845.00
<br />2
<br />3 _
<br />4
<br />5
<br />6
<br />MOBILIZATION AND DEMOBILIZATION
<br />CLEARING AIGhT OF WAY_ _ _
<br />PAVEMENT REMOVAf23
<br />CURB CONCRETE REMOVE
<br />SIDEWALK CONCRETE REMOVE
<br />$5.00
<br />$ 19375.00
<br />$5001
<br />$19,375.00
<br />$ 150p
<br />$ 310.00
<br />$ 30.00
<br />S 10000.0o
<br />$ 1725.00
<br />$ 2170,00
<br />$_ 7500,00
<br />$__ 100p0A0
<br />$20.80
<br />$280.00
<br />$45,p0
<br />$900.00
<br />$300
<br />- $3360I
<br />$ _ 2392.00
<br />$ 196000
<br />$ 1125000
<br />$ - 90OLM
<br />$ 15L1p,00
<br />$ 28,896.00
<br />$_2400m$2,760.00
<br />_ $50000
<br />$3600
<br />$31000IX1
<br />$360
<br />$35.00
<br />$3500.00
<br />Aoxi 0
<br />7 INLET, REMOVE -
<br />......y. ..._..�._._.__�__-_ -__ �.T.
<br />7 EACH_
<br />8 1COMMON EXCAVATION
<br />250 CYS
<br />9 DESIGN BUILD EROSION AND SE111MENTCONTROL
<br />i__
<br />500
<br />`__.._....LS
<br />$300 0
<br />_ $1900.00
<br />$30,1pp,pp
<br />10 !TEMPORARY SILT FENCE UNDISTRI9UTE0
<br />LFT
<br />$ 300
<br />$ ]500.p0
<br />]1
<br />{BORROW -
<br />SW
<br />_
<br />CYS
<br />_
<br />$ 1000
<br />$ 8609.00
<br />I
<br />_
<br />23700.00
<br />$$3,700,00
<br />13
<br />023
<br />m300
<br />- 27 0
<br />�I
<br />tFr
<br />E4H
<br />EACH _
<br />W-..
<br />SYS
<br />$ 3500.00
<br />.$2 55000
<br />_90-00
<br />$ 125-00
<br />$ 13,500.00
<br />$ f 7 8 000
<br />$3,70000.$mmmm
<br />$3,300.00
<br />$ 23,109.E
<br />$3,700.00
<br />2
<br />$29.00
<br />$71,059,00
<br />14
<br />is
<br />16 „IGUARDRAII,
<br />1
<br />GUARDRAIL, WBEAM, NESTEfl MODIFIED �LL -
<br />__-
<br />ENp REA MOONT3 tl56 F73IN POSTSPACING -
<br />$ 2,24D.n0
<br />- - ---W$65.50j
<br />$ 1,834.00
<br />$7500
<br />$2,100.00
<br />19
<br />CURBAAMP.CONERCTE _ _..._ .. ..
<br />CONCRETE _ _
<br />CURB CONCRETED
<br />CUFP
<br />33.5
<br />j $ 4,187.50
<br />$65.50j
<br />$ 2,194.25
<br />$18SA0
<br />$5,19TS0
<br />20. +CURB
<br />21
<br />LFi
<br />$ _ 4000
<br />$ 3000
<br />$ ..,. ___ 3000
<br />$ W
<br />$ 6.30
<br />$ 2000
<br />$ 15tl.00
<br />$ 91 00
<br />$
<br />$1910
<br />- $1710$
<br />$90 W
<br />$3,20667
<br />_ $1734
<br />$51.131
<br />$ 1914370
<br />50 S1340
<br />$ 7,362,00
<br />$ 4810,01
<br />$ 5375-40
<br />$ 5,113.1)0
<br />$2100
<br />$1500
<br />$19341.00
<br />$44310.00
<br />_921
<br />2954
<br />8954
<br />_
<br />1.5
<br />310
<br />100
<br />....6
<br />4
<br />1
<br />-
<br />4
<br />2 _
<br />15000
<br />60.
<br />2
<br />12 .
<br />2.....
<br />LIFT
<br />SYS__
<br />TON
<br />`I LBS
<br />1 SYS
<br />EACH
<br />_ LEI'
<br />.EACH
<br />EA H
<br />EACH
<br />EFT _
<br />- EFT
<br />DAY
<br />r ..EACH....
<br />EACH
<br />_
<br />88620.00
<br />$ 98620.00
<br />$ 4 662.60
<br />$ 7500
<br />$ 1953W
<br />$ 200D 00
<br />$ S00.00W
<br />2 650.0tl
<br />.. _ _
<br />$ _-374.TJ0
<br />22_ f
<br />23
<br />FOR APPROACHES, 81N ,.
<br />$7600
<br />$1,65500
<br />_ $780
<br />$28331
<br />$1,10000
<br />$9000!
<br />_..3
<br />$T3500i
<br />_. - _ $5 216,R0
<br />__$2482.50
<br />__$2,418.00
<br />$2,833.00
<br />$6,600.00
<br />$4,560.00
<br />._..._ 5-
<br />$540.00
<br />_
<br />MULCHING MATERIAL
<br />24
<br />_
<br />SEED MIXIURER _
<br />SODDING UNDISMMLITFO
<br />PIPE CONNECTTO LxiSTING ---
<br />ItCU
<br />PIPE TYPE 2, CIRCULAR, 181N �. ..._
<br />_-
<br />_
<br />CATCH BAS€N, J10 �� 12 IN.
<br />INLET, M30
<br />81S -
<br />TEMPORARY PAVEMENT MARKING_4IN MMtlVABLE
<br />TE MPORARY TRANSVERSE. PAVEMENT MARKING,24 EN., R EMOVABL E
<br />FLAGGING PROTECTION
<br />NSIGN, A....._ ......._
<br />CONSTRUCTION SIGN,e -- -
<br />fL IAINGARROW SIGN _-.. ._.-
<br />_
<br />25
<br />26 _.I
<br />29
<br />_ _
<br />- 29
<br />30 _
<br />31
<br />$700.00
<br />$12600
<br />$430.00$
<br />$ 4,200.00
<br />$ 718200
<br />€72000
<br />$�LL 2 200 W
<br />$ 33iz.Da
<br />$ 2500
<br />$ _ 30
<br />$ 200
<br />$ _ _ �1,300.00
<br />$.... 120.DD
<br />S 2,2Dp.00
<br />!-$
<br />S 1320000
<br />$_ _ 5000.9{1
<br />$4800DO
<br />$ 120.00
<br />$ 2,600.00
<br />$ 1440.00
<br />$21OW.00.$
<br />$4,360.L30
<br />$3520.0E1
<br />$0.80
<br />$4.80
<br />$1,300.00
<br />...._, $124A0
<br />$42A0
<br />... $400.$......_
<br />,,,,, $8,60000
<br />3000,00
<br />$ 1744WM
<br />$ 7D4a.00
<br />$ 12,800,00
<br />$ 288,00
<br />$ 2,600.IX1
<br />$ _.. 1,488.00_
<br />$ 9440
<br />540.00
<br />$ 8600.00
<br />$2,500 Go,
<br />$300000
<br />$300000
<br />$080
<br />$490
<br />$1,Ip0.LH7'.
<br />__.. $124.G0
<br />$2.500.00
<br />$12,000A0
<br />_$6,000,00
<br />$12,800.00
<br />$ZR9.00
<br />$2,200Ap
<br />_�INEET
<br />32
<br />33
<br />34
<br />$1,488A0
<br />_.35 _CONSTRUCD
<br />36
<br />._
<br />$ 5000„
<br />$100.00
<br />$42.001
<br />$900
<br />$7,95600--
<br />__..
<br />_ _ $84.00
<br />$540,00
<br />$7956.00
<br />37
<br />38 __
<br />60
<br />_.
<br />DAY
<br />LS,
<br />$ _.._.... 1000
<br />$ _5000000
<br />$ 600.00
<br />�$_ 50,OOD.00,
<br />M0.INTAININGTRAFFIC_
<br />
|