|
Affachmeo •
<br /> Vasco Road Landfill
<br /> Bid Schedule- DU-11
<br /> Summary of Work Complete
<br /> Contract Projected to Completion of 2011 Remaining
<br /> Item# Description Bid Qty. UM Unit Price Total Price Qty Total Qty Total
<br /> 1.1 MOBILIZATION 1 LS $25,740.18 $25,740.18 100% $25,740.18 0% $0.00
<br /> 1.2 CONSTRUCTION SUPPORT TASKS 1 LS $106,699.98 $106,699.98 50% $53,349.99 50% $53,349.99
<br /> 1.3 COMPLIANCE WITH CONSTRUCTION GENERAL PERMIT 1 LS $10,808.52 $10,808.52 50% $5,404.26 50% $5,404.26
<br /> 1.4 PROJECT SURVEY 1 LS $12,609.94 $12,609.94 50% $6,304.97 50% $6,304.97
<br /> 1.5 Load,Haul,and Stockpile Rock-Rock Stockpile Number 1 15000 CY $2.51 $37,650.00 15000 $37,650.00 0 $0.00
<br /> 1.6 Load,Haul,and Stockpile Rock-Rock Stockpile Number 2 65000 CY $2.92 $189,800.00 65000 $189,800.00 0 $0.00
<br /> 1.7 Clear,Grub,Demolition,Removals 21.16 ACRE $165.38 $3,499.44 21.16 $3,499.44 2LI6 $0.00
<br /> 1.8 Alluvium/Unsuitable Material Removal 5000 CY $4.18 $20,900.00 6981 $29,180.58 -1981 (58,280.58)
<br /> 1.9 Waste Removal/Reconsolidation 1000 CY $9.61 $9,610.00 0 $0.00 1000 $9,610.00
<br /> 1.1 Unclassified Excavation/Transport to Stockpile 171775 CY $2.43 $417,413.25 171775 $417,413.25 0 $0.00
<br /> 1.11 Unclassified Excavation to Fill 10000 CY $3.84 $38,400.00 14488 $55,633.92 -4488 ($17,233.92)
<br /> 1.12 Unclassified Excavation-Selective Excavation of Low Permeability Material/Transport t 40000 CY $3.67 $146,800.00 40000 $146,800.00 0 $0.00
<br /> 1.13 Subgrade Preparation-Base 158150 SF $0.15 $23,722.50 0 $0.00 158150 $23,722.50
<br /> 1.14 Subgrade Preparation-Slope 229290 SF $0.10 $22,929.00 0 $0.00 229290 $22,929.00
<br /> 1.15 Construct 4-Inch HDPE Underdrain Header(Per Details 5/131 and 6/Dl) 1115 LF $32.76 $36,527.40 0 $0.00 1115 $36,527.40
<br /> 1.16 Underdrain Gravel(Per Detail 1/D1) 168155 SF $1.79 $300,997.45 0 $0.00 168155 $300,997.45
<br /> 1.17 Geotextile 8-ounce(Underdrain)-Base(Install) 169450 SF $0.06 $10,167.00 0 $0.00 169450 $10,167.00
<br /> 1.18 Low-Permeability Material-Base 169450 SF $0.32 $54,224.00 0 $0.00 169450 $54,224.00
<br /> 1.19 LCRS Gravel-Base 169450 SF $1.75 $296,537.50 0 $0.00 169450 $296,537.50
<br /> 1.2 Geotextile 8-ounce(LCRS)-Base(Install) 169450 SF $0.06 $10,167.00 0 $0.00 169450 $10,167.00
<br /> 1.21 Construct Anchor Trench at Top of Slope Liner Termination(Per Detail 9/131) .1805 LF $4.61 $8,321.05 0 $0.00 1805 $8,321.05
<br /> 1.22 Construct Liner Join-DU-12 to DU-8,DU-9,and DU-10(Per Detail 7/D3) 605 LF $17.48 $10,575.40 0 $0.00 605 $10,575.40
<br /> 1.23 Construct Slope Liner Join(Per Detail 11/131) 170 LF $15.40 $2,618.00 0 $0.00 170 $2,618.00
<br /> 1.24 Construct Slope To Base Liner Transition(Per Detail 3/D1) 1180 LF $0.00 $0.00 0 $0.00 1180 $0.00
<br /> 1.25 Construct Base Liner Termination/LCRS/Underdrain Transition to Outfall(Per Details 10 1 LS $6,906.07 $6,906.07 0 $0.00 1 $6,906.07
<br /> 1.26 Construct 6-Inch HDPE LCRS Header(Per Details 3/D1 and 5/Dl) 1525 LF $20.14 $30,713.50 0 $0.00 1525 $30,713.50
<br /> 1.27 Construct LCRS Test Port/Riser/Outlet/Support(Per Details 3/D2 and 4/D2) 1 EACH $6,845.88 $6,845.88 0 $0.00 1 $6,845.88
<br /> 1.28 Construct 4-Inch Solid LFG Collection Pipe Support and Riser Termination Support(Per 1 1660 LF $13.95 $23,157.00 0 $0.00 1660 $23,157.00
<br /> 1.29 Construct Wrapped Gravel(Per Detail 3/D3) 50 LF $61.58 $3,079.00 0 $0.00 50 $3,079.00
<br /> 1.3 Protective Soil Cover-Floor 169450 SF $0.24 $40,668.00 0 $0.00 169450 $40,668.00
<br /> 1.31 Protective Soil Cover-Slope(First 12-Feet Above Base Liner) 48300 SF $0.43 $20,769.00 0 $0.00 48300 $20,769.00
<br /> 1.32 Protective Soil Cover-Top Bench Liner Termination 10830 SF $1.12 $12,129.60 0 $0.00 10830 $12,129.60
<br /> 1.33 Protective Soil Cover-Stockpile 10000 CY $3.67 $36,700.00 0 $0.00 10000 $36,700.00
<br /> 1.34 Construct Protective Plastic Uner Cover(Scrim)with Tied Sandbag Ballast(Per Detail 2/ 165180 SF $0.32 $52,857.60 0 $0.00 165180 $52,857.60
<br /> 1.35 Construct B-Inch in 12-Inch Solid HDPE LCRS Outfall Pipe(Per Detail 2/D2) 1180 LF $46.47 $54,834.60 0 $0.00 1180 $54,834.60
<br /> 1.36 Construct 4-Inch Solid HDPE Underdrain Outfall Pipe(Per Detail 2/D2) 1180 LF $20.93 $24,697.40 0 $0.00 1180 $24,697.40
<br /> 1.37 24-Inch Corrugated Smooth Interior Wall HDPE Pipe with Bell and Spigot ends-Above t 450 LF $73.90 $33,255.00 0 $0.00 450 $33,255.00
<br /> 1.38 24-Inch CHDPE Flared End Section With Sacked Concrete Berm 1 EACH $4,843.39 $4,843.39 0 $0.00 1 $4,843.39
<br /> 1.39 24-Inch Corrugated Smooth Interior Wall HDPE Pipe with Bell and Spigot Ends-Below C 18 LF $36.97 $665.46 0 $0.00 18 $665.46
<br /> 1.4 18-Inch CHDPE Flared End Section With Sacked Concrete Berm 1 EACH $4,445.35 $4,445.35 0 $0.00 1 $4,445.35
<br /> 1.41 18-Inch Corrugated Smooth Interior Wall HDPE Pipe with Bell and Spigot ends-Above t 410 LF $42.95 $17,609.50 0 $0.00 410 $17,609.50
<br /> 1.42 Construct 36-Inch HDPE Flared Inlet Section,Concrete Inlet Apron and 36"Inlet Piep/Tr 1 EACH $9,434.55 $9,434.55 0 $0.00 1 $9,434.55
<br /> 1.43 Bench Drainage Protection-High Performance Turf Reinforcement Mat(HPTRM)(Per t 13800 5F $3.61 $49,818.00 9944 $35,897.84 3856 $13,920.16
<br /> 1.44 Fiber Rolls(Per Details 2/EC-3 and 3/EC-3) 14000 LF $3.24 $45,360.00 0 $0.00 14000 $45,360.00
<br /> 1.45 Hydroseed Per Plan 11.7777 ACRE $2,918.30 $34,370.86 0 $0.00 12 $34,370.86
<br /> 1.46 Gravel Bag Chevron Protection 32 EACH $190.38 $6,092.16 0 $0.00 32 $6,092.16
<br /> 1.47 Silt Fence(Per Details 2/EC-3 and 4/EC-3) 1100 LF $2.79 $3,069.00 0 $0.00 1100 $3,069.00
<br /> 1.48 Stabilized Construction Entrance(Per CASQA Construction BMP Handbook,Detail TC-1) 1 EACH $5,236.07 $5,236.07 1 $5,236.07 0 $0.00
<br /> 1.49 Blasting 80000 CY $6.00 $480,000.00 60000 $360,ODO.D0 20000 $120,000.00
<br /> $2,804,274.60 $1,371,910.50 $1,432,364.10
<br /> Additional Work
<br /> Additional Excavation Allowance from DU-11 Credit 228225 CY $2.43 $554,587.14 228,225 $554,587.14 D% $0.00
<br /> $554,587.14 $554,587.14 $0.00
<br /> Total Billed= $3,358,861.74 Total Complete= $1,926,497.64 Remaining= $1,432,364.10
<br /> SWT Engineering
<br />
|