W Madison Ave

File number 2012-027

Engineer's Estimate

Item
Number Description

Unit

Est. Quant.

Estimated Unit
Price

114
130
135
140
201
202
203
204
205
207
208
209
210
211
212
213
214
215
220
221
222
223
230
231
232
233
234
235
236
237
238
240
241
242
243
244
251
252
253
254
255
260
261
262
270
271
272
273
274
280
281
282
286
287
288
289
290
290
292
293
295
305
315
320
321
322
323
324
325
335
353
360
361
362
363
366
367
385
386
391
400
401
402
403
413
414
415
416
417
419
420
421
422
423
432
433
434
436
440
442
443
448
449
450
451
460
481
482
483
564
590

Type A Lighted Arrow Board, Furnished & Operated

EA
Protective Fencing
LF
Tree Removal, 8" and larger
EA
Exploratory Excavations (0-10deep)
EA
Project Supervision, Max. $ 40,000
LS
General Conditions, Max. $ 80,000
LS
Minor Traffic Control, Modified, Max. $ 40,000
LS
Audiovisual Tape Coverage
LS
Visual Tape Coverage Sanitary/Storm Private Sewer
EA
Machine Grading Modified
SY
Stone Reservoir 6A
CY
Biaxial or Triaxial Geo Grid Stabilizer
SY
Infiltration Trench
LF
Infiltration Trench Undercutting
CY
Subgrade Undercutting - Type II
CY
Temporary 4 inch or 6 inch Water Main Line Stop
EA
6' Storm Water Treatment Device
EA
Non-Woven Geotextile Fabric Separator
SY
HMA Pavement Base Course 3E-1
TON
HMA Pavement Leveling Course 4E-1
TON
HMA Pavement Wearing Course 5E-3
TON
Temporary HMA Pavement
TON
Remove Concrete Curb or Curb & Gutter - Any Type
LF
Remove Concrete Sidewalk & Driveways - Any Thickness
SF
Concrete Curb or Curb & Gutter - Any Type
LF
Concrete M-opening High Early
LF
4 -Inch Concrete Sidewalk
SF
6 -Inch Concrete Sidewalk, Ramp, or Drive
SF
6 -Inch Concrete Sidewalk, Ramp, or Drive High Early
SF
8-Inch Concrete Sidewalk, Ramp, or Drive High Early
SF
Integral Sidewalk Retaining Wall 6 inch to 18 inch
LF
Detectable Warnings Surface
SF
Adjust Structure Cover
EA
Adjust Curb Inlet Structure Cover
EA
Adjust Monument Box, Gate Valve Box or Gas Box
EA
Structure Covers
LBS
Abandon Fire Hydrant
EA
Sewer Bulkhead, 4-inch through 18-inch Diameter
EA
2' Diameter Leaching Basin
EA
6-inch Wrapped Underdrain
LF
4 or 6 inch sanitary sewer lead R/R in Trench
EA
Sand Subbase Course, Class II - CIP
CY
21AA Limestone - C.I.P.
CY
Aggregate Base Course, 21AA - C.I.P.
CY
"No Parking" Signs
EA
Portable, Changeable Message Sign, Furn. & Oper.
EA
Plastic Drum - Lighted, Furnished and Operated
EA
Type III Lighted Barricade, Furnished & Operated
EA
Temporary Type B Signs
SF
Rain Garden Weir Wall, Conc
EA
Rip-Rap Plain Modified
CY
Planting, Tree
EA
Planting, Plug
EA
Mulch, Modified
SY
Watering & Cultivating, First Season, Min. $5,000, Modified
LS
Watering & Cultivating, Second Season, Min. $5,000, Modified LS
Rain Garden
SF
Mulch Blanket, Modified
SY
Bioretention Site Preparation
SY
Spillway, Concrete
EA
Brick Pavers, Dry Set
SF
8 inch SDR 35 PVC Trench Detail 1
LF
8 inch N 12 HDPE Trench Detail VI
LF
12 inch Class IV RCP Trench Detail I
LF
18 inch Class IV RCP Trench Detail I
LF
24 inch Class IV RCP Trench Detail I
LF
36 inch Class IV RCP Trench Detail I
LF
48 inch Class IV RCP Trench Detail I
LF
15 inch Class IV RCP Trench Detail I
LF
8 inch x 4 inch SDR 35 PVC Wye
EA
4 inch SDR 35 PVC Service Lead
LF
Type I Manhole 0-10 feet Deep 4 foot dia
EA
Type 1 Manhole Additional Depth, 4 foot dia
VF
Type II Manhole 5 and 6 foot dia, 5 and 6 foot dia
EA
Type II Manhole Additional Depth, 5 and 6 foot dia
VF
Inlet Junction Chamber
EA
Single Inlet
EA
Sewer Pipe Abandonment
LF
Sewer Structure Abandonment
EA
Pipe Undercut & Refill (6AA)
CY
12 inch, Class 50 DIP w/polywrap, TD-I
LF
8 inch, Class 50 DIP w/polywrap, TD-I
LF
6 inch Class 50 DIP w/polywrap, TD-I
LF
4 inch Class 50 DIP w/polywrap, TD-I
LF
12" 22-1/2 Bend
EA
12" 45 Bend
EA
8" 90 Bend
EA
8" 22-1/2 Bend
EA
8" 11-1/4 Bend
EA
8" 45 Bend
EA
8" x 6" Reducer
EA
8" X 4" Reducer
EA
12" x 8" Reducer
EA
12" x 6" Reducer
EA
8" x 8" x 8" Tee
EA
12" x 12" x 12" Tee
EA
12"x12"x12"x12" cross
EA
12" x 12" x 8" Tee
EA
Fire Hydrant Assembly
EA
12" Gate Valve-in Box
EA
8" Gate Valve-in Box
EA
12" Gate Valve-in Well
EA
8" Gate Valve-in Well
EA
12" x 6" Tapping Sleeve and Valve in Box
EA
12" x 8" Tapping Sleeve and Valve in Box
EA
Excavate and Backfill for Water Services and Leads
LF
Water Main Pipe Abandonment
LF
Gate Valve-in-Box Abandonment
EA
Gate Valve-in-Well Abandonment
EA
Reconstruct Structure
EA
Cold Plastic Pavt. Mrkg Bike Symbol with Arrow
EA

591

Pavt. Mrkg Inlaid Cold Plastic Sharrow White

EA

50.00

595
596
597
598
599

Hot-Applied, Thermoplastic Pavement Markings 4 inch

Hot-Applied, Thermoplastic Pavement Markings 6 inch
Hot-Applied, Thermoplastic Pavement Markings 24 inch
Hot-Applied, Thermoplastic Pavement Markings Arrow
Hot-Applied, Thermoplastic Pavement Markings Only
3 inch Schedule 80 PVC Conduit
Inlet Filter
Silt Fence
Seeding and Mulching
Cleanup & Restoration

LF
LF
LF
EA
EA

3800
2465
860
5
5
100
30
1000
6000
1

$
$
$
$
$
$
$
$
$
$

5.00
5.00
5.00
100.00
100.00
2.00
100.00
5.00
5.00
20,000.00

613

703
800
882
891

TOTAL

LF

EA
LF
SY
LS

2
$
2000
$
8
$
30
$
1
$
1
$
1
$
1
$
50
$
12000
$
850
$
600
$
150
$
100
$
1600
$
10
$
2
$
1700
$
1800
$
1500
$
1200
$
100
$
6859
$
17680
$
6000
$
859
$
9187
$
2559
$
5658
$
276
$
80
$
550
$
17
$
2
$
17
$
8000
$
4
$
10
$
7
$
1746
$
51
$
4000
$
200 guess $
3400
$
28
$
6
$
150
$
18
$
1380
$
7
$
30
$
14
$
300
$
150
$
1
$
1
$
1600
$
6000
$
200
$
7
$
1400
$
80
$
75
$
486
$
325
$
338
$
196
$
413
$
65
$
4
$
110
$
10
$
9
$
9
$
9
$
4
$
25
$
3000
$
49
$
200
$
690
$
2700
$
70
$
20
$
4
$
22
$
2
$
10
$
4
$
53
$
18
$
1
$
1
$
1
$
14
$
5
$
1
$
3
$
7
$
5
$
17
$
1
$
1
$
1
$
1
$
570
$
3480
$
3
$
12
$
2
$
8
$

650.00
4.00
500.00
800.00
40,000.00
80,000.00
40,000.00
1,500.00
200.00
10.00
20.00
5.00
15.00
10.00
10.00
1,500.00
6,000.00
5.00
85.00
85.00
85.00
100.00
5.00
5.00
15.00
25.00
6.00
10.00
8.00
10.00
20.00
50.00
250.00
250.00
200.00
1.00
200.00
70.00
1,500.00
10.00
250.00
15.00
20.00
18.00
50.00
1,500.00
38.00
115.00
4.50
550.00
10.00
200.00
20.00
5.00
5,000.00
5,000.00
10.00
2.00
10.00
200.00
14.00
40.00
50.00
60.00
65.00
80.00
100.00
150.00
90.00
30.00
25.00
2,000.00
250.00
3,500.00
250.00
2,000.00
1,500.00
10.00
400.00
20.00
140.00
65.00
65.00
60.00
300.00
250.00
250.00
200.00
200.00
200.00
200.00
200.00
300.00
300.00
350.00
350.00
500.00
350.00
2,500.00
1,500.00
1,200.00
3,000.00
2,500.00
2,500.00
2,500.00
50.00
1.00
200.00
400.00
3,100.00
100.00

Pamar Enterprises

Total Cost
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,300.00
8,000.00
4,000.00
24,000.00
40,000.00
80,000.00
40,000.00
1,500.00
10,000.00
120,000.00
17,000.00
3,000.00
2,250.00
1,000.00
16,000.00
15,000.00
12,000.00
8,500.00
153,000.00
127,500.00
102,000.00
10,000.00
34,295.00
88,400.00
90,000.00
21,475.00
55,122.00
25,590.00
45,264.00
2,760.00
1,600.00
27,500.00
4,250.00
500.00
3,400.00
8,000.00
800.00
700.00
10,500.00
17,460.00
12,750.00
60,000.00
4,000.00
61,200.00
1,400.00
9,000.00
5,700.00
2,070.00
6,210.00
3,850.00
300.00
2,800.00
6,000.00
750.00
5,000.00
5,000.00
16,000.00
12,000.00
2,000.00
1,400.00
19,600.00
3,200.00
3,750.00
29,160.00
21,125.00
27,040.00
19,600.00
61,950.00
5,850.00
120.00
2,750.00
20,000.00
2,250.00
31,500.00
2,250.00
8,000.00
37,500.00
30,000.00
19,600.00
4,000.00
96,600.00
175,500.00
4,550.00
1,200.00
1,200.00
5,500.00
500.00
2,000.00
800.00
10,600.00
3,600.00
200.00
300.00
300.00
4,900.00
1,750.00
500.00
1,050.00
17,500.00
7,500.00
20,400.00
3,000.00
2,500.00
2,500.00
2,500.00
28,500.00
3,480.00
600.00
4,800.00
6,200.00
800.00
400.00
19,000.00
12,325.00
4,300.00
500.00
500.00
200.00
3,000.00
5,000.00
30,000.00
20,000.00

$ 2,306,896.00

Unit Price
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

500.00
2.00
500.00
350.00
40,000.00
80,000.00
40,000.00
3,000.00
50.00
24.00
25.00
3.00
5.00
25.00
9.00
450.00
25,000.00
1.00
80.00
85.00
90.00
100.00
1.00
1.00
10.25
22.00
2.80
3.35
3.65
4.25
15.00
12.50
350.00
350.00
55.00
1.00
550.00
250.00
1,500.00
6.00
50.00
8.00
30.00
27.00
50.00
1,850.00
15.00
33.00
2.50
3,000.00
100.00
880.00
10.00
7.00
5,000.00
5,000.00
35.00
0.25
12.00
250.00
9.00
400.00
110.00
127.00
129.00
134.00
135.00
155.00
128.00
500.00
100.00
5,500.00
20.00
7,500.00
200.00
5,500.00
800.00
1.00
250.00
25.00
55.00
30.00
42.00
40.00
200.00
200.00
150.00
150.00
150.00
500.00
500.00
500.00
1,000.00
1,000.00
1,000.00
1,350.00
1,380.00
1,800.00
3,750.00
1,950.00
1,350.00
4,500.00
3,500.00
4,600.00
4,900.00
65.00
1.00
110.00
120.00
1,000.00
300.00
129.00
0.75
0.99
6.50
54.00
120.00
25.00
100.00
2.00
1.00
5,000.00

E.T. Mackenzie Co.

Total Cost
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,000.00
4,000.00
4,000.00
10,500.00
40,000.00
80,000.00
40,000.00
3,000.00
2,500.00
288,000.00
21,250.00
1,800.00
750.00
2,500.00
14,400.00
4,500.00
50,000.00
1,700.00
144,000.00
127,500.00
108,000.00
10,000.00
6,859.00
17,680.00
61,500.00
18,898.00
25,723.60
8,572.65
20,651.70
1,173.00
1,200.00
6,875.00
5,950.00
700.00
935.00
8,000.00
2,200.00
2,500.00
10,500.00
10,476.00
2,550.00
32,000.00
6,000.00
91,800.00
1,400.00
11,100.00
2,250.00
594.00
3,450.00
21,000.00
3,000.00
12,320.00
3,000.00
1,050.00
5,000.00
5,000.00
56,000.00
1,500.00
2,400.00
1,750.00
12,600.00
32,000.00
8,250.00
61,722.00
41,925.00
45,292.00
26,460.00
64,015.00
8,320.00
2,000.00
11,000.00
55,000.00
180.00
67,500.00
1,800.00
22,000.00
20,000.00
3,000.00
12,250.00
5,000.00
37,950.00
81,000.00
2,940.00
800.00
800.00
4,400.00
300.00
1,500.00
600.00
26,500.00
9,000.00
500.00
1,000.00
1,000.00
14,000.00
6,750.00
1,380.00
5,400.00
26,250.00
9,750.00
22,950.00
4,500.00
3,500.00
4,600.00
4,900.00
37,050.00
3,480.00
330.00
1,440.00
2,000.00
2,400.00
1,032.00
2,850.00
2,440.35
5,590.00
270.00
600.00
2,500.00
3,000.00
2,000.00
6,000.00
5,000.00

2,283,524.30

Unit Price
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

200.00
2.10
800.00
830.00
11,550.00
68,300.00
12,800.00
1,450.00
300.00
16.10
39.50
1.85
23.00
0.01
6.75
6,100.00
18,400.00
1.55
72.00
75.00
85.00
138.00
3.75
1.20
16.00
19.00
4.70
6.25
6.40
8.05
28.00
25.00
440.00
155.00
355.00
0.90
995.00
198.00
1,910.00
9.60
52.00
16.45
22.70
34.60
50.00
1,850.00
15.00
33.00
2.50
2,510.00
145.00
300.00
2.50
20.00
6,000.00
6,000.00
6.00
1.00
20.00
600.00
10.75
210.00
21.30
51.20
78.80
70.50
136.60
171.30
52.15
449.00
66.05
2,715.00
58.30
4,205.00
180.20
1.00
2,020.00
20.35
240.00
21.45
96.60
88.55
70.50
93.10
655.00
720.00
485.00
425.00
430.00
455.00
300.00
245.00
475.00
420.00
1,110.00
990.00
1.00
895.00
3,785.00
2,930.00
2,035.00
5,975.00
5,080.00
5,260.00
5,870.00
53.00
2.00
1,605.00
1,620.00
3,915.00
300.00
129.00
0.75
1.00
6.50
54.00
120.00
16.35
92.80
2.25
5.10
2,500.00

Bailey Excavating

Total Cost
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

400.00
4,200.00
6,400.00
24,900.00
11,550.00
68,300.00
12,800.00
1,450.00
15,000.00
193,200.00
33,575.00
1,110.00
3,450.00
1.00
10,800.00
61,000.00
36,800.00
2,635.00
129,600.00
112,500.00
102,000.00
13,800.00
25,721.25
21,216.00
96,000.00
16,321.00
43,178.90
15,993.75
36,211.20
2,221.80
2,240.00
13,750.00
7,480.00
310.00
6,035.00
7,200.00
3,980.00
1,980.00
13,370.00
16,761.60
2,652.00
65,800.00
4,540.00
117,640.00
1,400.00
11,100.00
2,250.00
594.00
3,450.00
17,570.00
4,350.00
4,200.00
750.00
3,000.00
6,000.00
6,000.00
9,600.00
6,000.00
4,000.00
4,200.00
15,050.00
16,800.00
1,597.50
24,883.20
25,610.00
23,829.00
26,773.60
70,746.90
3,389.75
1,796.00
7,265.50
27,150.00
524.70
37,845.00
1,621.80
4.00
50,500.00
61,050.00
11,760.00
4,290.00
66,654.00
239,085.00
4,935.00
1,862.00
2,620.00
15,840.00
970.00
4,250.00
1,720.00
24,115.00
5,400.00
245.00
475.00
420.00
15,540.00
4,950.00
1.00
2,685.00
26,495.00
14,650.00
34,595.00
5,975.00
5,080.00
5,260.00
5,870.00
30,210.00
6,960.00
4,815.00
19,440.00
7,830.00
2,400.00
1,032.00
2,850.00
2,465.00
5,590.00
270.00
600.00
1,635.00
2,784.00
2,250.00
30,600.00
2,500.00

2,476,947.45

Unit Price
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

250.00
4.00
500.00
450.00
35,000.00
80,000.00
40,000.00
2,500.00
500.00
15.50
35.00
3.50
25.00
30.00
10.50
3,000.00
32,000.00
1.75
75.00
78.00
88.00
130.00
6.00
1.25
11.70
14.50
3.75
4.35
4.50
5.10
28.00
16.00
375.00
375.00
250.00
1.75
300.00
250.00
2,000.00
7.50
250.00
16.50
32.00
25.00
55.00
2,000.00
18.00
40.00
3.00
4,500.00
75.00
500.00
15.00
5.00
5,000.00
5,000.00
45.00
1.25
25.00
1,000.00
14.00
250.00
100.00
65.00
85.00
95.00
140.00
155.00
70.00
200.00
50.00
1,600.00
150.00
2,200.00
200.00
2,500.00
1,500.00
15.00
400.00
30.00
105.00
85.50
82.00
80.00
740.00
790.00
500.00
450.00
450.00
470.00
400.00
400.00
600.00
560.00
690.00
1,200.00
1,550.00
1,200.00
3,500.00
1,900.00
1,100.00
3,200.00
2,700.00
1,800.00
2,400.00
20.00
6.00
400.00
700.00
500.00
350.00
150.00
0.80
1.10
6.75
60.00
135.00
25.00
100.00
1.00
4.75
50,000.00

Total Cost
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

500.00
8,000.00
4,000.00
13,500.00
35,000.00
80,000.00
40,000.00
2,500.00
25,000.00
186,000.00
29,750.00
2,100.00
3,750.00
3,000.00
16,800.00
30,000.00
64,000.00
2,975.00
135,000.00
117,000.00
105,600.00
13,000.00
41,154.00
22,100.00
70,200.00
12,455.50
34,451.25
11,131.65
25,461.00
1,407.60
2,240.00
8,800.00
6,375.00
750.00
4,250.00
14,000.00
1,200.00
2,500.00
14,000.00
13,095.00
12,750.00
66,000.00
6,400.00
85,000.00
1,540.00
12,000.00
2,700.00
720.00
4,140.00
31,500.00
2,250.00
7,000.00
4,500.00
750.00
5,000.00
5,000.00
72,000.00
7,500.00
5,000.00
7,000.00
19,600.00
20,000.00
7,500.00
31,590.00
27,625.00
32,110.00
27,440.00
64,015.00
4,550.00
800.00
5,500.00
16,000.00
1,350.00
19,800.00
1,800.00
10,000.00
37,500.00
45,000.00
19,600.00
6,000.00
72,450.00
230,850.00
5,740.00
1,600.00
2,960.00
17,380.00
1,000.00
4,500.00
1,800.00
24,910.00
7,200.00
400.00
600.00
560.00
9,660.00
6,000.00
1,550.00
3,600.00
24,500.00
9,500.00
18,700.00
3,200.00
2,700.00
1,800.00
2,400.00
11,400.00
20,880.00
1,200.00
8,400.00
1,000.00
2,800.00
1,200.00
3,040.00
2,711.50
5,805.00
300.00
675.00
2,500.00
3,000.00
1,000.00
28,500.00
50,000.00

2,539,547.50