2357_B Tally Sheet.pdf

ITEM DESCRIPTION

ESTIMATED

QUANTITY

UNIT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT

TRAFFIC CONTROL 1.00 LS $ 43,002.75 $ 43,002.75 $ 22,500.00 $ 22,500.00 $ 21,778.19 $ 21,778.19 $ 21,767.33 $ 21,767.33 $ 20,812.63 $ 20,812.63

TEMPORARY GRASSING 0.08 AC $ 5,150.00 $ 412.00 $ 100.00 $ 8.00 $ 1,219.58 $ 97.57 $ 6,185.63 $ 494.85 $ 2,173.50 $ 173.88

MULCH 1.00 TN 772.50$ $ 772.50 1.00$ $ 1.00 718.69$ $ 718.69 583.21$ $ 583.21 434.70$ $ 434.70

CONSTRUCT AND REMOVE CONSTRUCTION EXITS 1.00 EA 3,249.24$ $ 3,249.24 3,500.00$ $ 3,500.00 4,119.32$ $ 4,119.32 1.00$ $ 1.00 3,764.47$ $ 3,764.47

MAINTENANCE OF TEMPORARY SILT FENCE, TP C 280.00 LF 1.96$ $ 548.80 1.00$ $ 280.00 2.91$ $ 814.80 2.36$ $ 660.80 0.01$ $ 2.80

TEMPOARY SILT FENCE, TP C 280.00 LF 3.61$ $ 1,010.80 12.00$ $ 3,360.00 7.12$ $ 1,993.60 5.80$ $ 1,624.00 3.73$ $ 1,044.40

CLEARING & GRUBBING 1.00 LS 34,079.39$ $ 34,079.39 15,650.00$ $ 15,650.00 12,404.86$ $ 12,404.86 12,010.75$ $ 12,010.75 23,671.72$ $ 23,671.72

FOUND BKFILL MATL, TP II 137.36 CY 129.21$ $ 17,748.29 2.00$ $ 274.72 59.12$ $ 8,120.72 98.02$ $ 13,464.03 155.10$ $ 21,304.54

GRADING COMPLETE- 1.00 LS 20,391.00$ $ 20,391.00 18,400.00$ $ 18,400.00 22,699.69$ $ 22,699.69 81,375.76$ $ 81,375.76 39,696.44$ $ 39,696.44

GR AGGR BASE CRS, 6 INCH, INCL MATL 160.61 SY 27.26$ $ 4,378.23 30.00$ $ 4,818.30 50.96$ $ 8,184.69 44.28$ $ 7,111.81 26.74$ $ 4,294.71

RECYCLED ASPH CONC 9.5 MM SUPERPAVE, TYPE II, GP 2

ONLY, INCL BITUM MATL & H LIME

13.72 TN 431.57$ $ 5,921.14 820.00$ $ 11,250.40 729.51$ $ 10,008.88 700.65$ $ 9,612.92 352.27$ $ 4,833.14

RECYCLED ASPH CONC 19 MM SUPERPAVE, GP 1 OR 2, INCL

BITUM MATL & H LIME

18.30 TN 426.42$ $ 7,803.49 850.00$ $ 15,555.00 1,535.26$ $ 28,095.26 639.69$ $ 11,706.33 479.41$ $ 8,773.20

TACK COAT 8.13 GL 22.66$ $ 184.23 500.00$ $ 4,065.00 8.97$ $ 72.93 17.08$ $ 138.86 4.34$ $ 35.28

CONCRETE HEADWALLS 2.00 EA 4,023.26$ $ 8,046.52 5,155.00$ $ 10,310.00 6,287.94$ $ 12,575.88 7,003.03$ $ 14,006.06 10,285.57$ $ 20,571.14

CONC CURB & GUTTER, 6 IN X 24 IN, TP 2 122.00 LF 66.08$ $ 8,061.76 60.00$ $ 7,320.00 31.94$ $ 3,896.68 70.77$ $ 8,633.94 42.17$ $ 5,144.74

STORM DRAIN PIPE, HDPE, 36 IN, H 1-10 181.00 LF 98.60$ $ 17,846.60 230.00$ $ 41,630.00 108.33$ $ 19,607.73 127.41$ $ 23,061.21 170.10$ $ 30,788.10

STORM DRAIN PIPE, RCP, 42 IN, H 1-10 32.00 LF 478.60$ $ 15,315.20 820.00$ $ 26,240.00 383.73$ $ 12,279.36 564.24$ $ 18,055.68 275.28$ $ 8,808.96

STORM DRAIN PIPE, HDPE, 42 IN, H 1-10 121.00 LF 130.83$ $ 15,830.43 310.00$ $ 37,510.00 149.65$ $ 18,107.65 142.62$ $ 17,257.02 192.25$ $ 23,262.25

STN DUMPED RIP RAP, TP 3, 12 IN 196.78 SY 40.28$ $ 7,926.30 65.00$ $ 12,790.70 67.70$ $ 13,322.01 131.76$ $ 25,927.73 106.72$ $ 21,000.36

PLASTIC FILTER FABRIC 196.78 SY 6.42$ $ 1,263.33 25.00$ $ 4,919.50 8.93$ $ 1,757.25 5.42$ $ 1,066.55 13.08$ $ 2,573.88

CATCH BASIN, GP 2 2.00 EA 8,961.26$ $ 17,922.52 13,500.00$ $ 27,000.00 10,777.68$ $ 21,555.36 6,592.71$ $ 13,185.42 12,779.13$ $ 25,558.26

CATCH BASIN, GP 2, ADDL DEPTH 5.00 LF 779.73$ $ 3,898.65 500.00$ $ 2,500.00 433.09$ $ 2,165.45 326.65$ $ 1,633.25 1.24$ $ 6.20

DROP INLET, GP 1, TYPE C WITH WEIR 2.00 EA 6,156.92$ $ 12,313.84 8,750.00$ $ 17,500.00 10,557.03$ $ 21,114.06 4,988.28$ $ 9,976.56 10,165.71$ $ 20,331.42

DROP INLET, GP 1, TYPE C WITH WEIR, ADDL DEPTH 5.00 LF 779.73$ $ 3,898.65 500.00$ $ 2,500.00 433.09$ $ 2,165.45 755.67$ $ 3,778.35 1.24$ $ 6.20

SOD 1,536.00 SY 11.00$ $ 16,896.00 14.00$ $ 21,504.00 23.01$ $ 35,343.36 23.56$ $ 36,188.16 14.90$ $ 22,886.40

ALLOWANCE 1.00 LS 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00

TOTAL BASE BID RIDGE WAY CULVERT REPLACEMENT 293,721.64$ 336,386.62$ 307,999.42$ 358,321.57$ 334,779.83$

ITEM DESCRIPTION

ESTIMATED

QUANTITY

UNIT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT

REMOVE WATER MAIN, 6 IN 40.00 LF 41.20$ $ 1,648.00 50.00$ $ 2,000.00 12.43$ $ 497.20 126.50$ $ 5,060.00 13.04$ $ 521.60

WATER MAIN, 6 IN, DIP 40.00 LF 154.50$ $ 6,180.00 320.00$ $ 12,800.00 416.25$ $ 16,650.00 169.68$ $ 6,787.20 106.26$ $ 4,250.40

VALVE MARKER 2.00 EA 309.00$ $ 618.00 125.00$ $ 250.00 217.34$ $ 434.68 90.48$ $ 180.96 853.98$ $ 1,707.96

GATE VALVE, 6 IN 2.00 EA 8,240.00$ $ 16,480.00 3,000.00$ $ 6,000.00 3,607.77$ $ 7,215.54 2,347.71$ $ 4,695.42 1,731.10$ $ 3,462.20

STEEL CASING, 12 IN 16.00 LF 206.00$ $ 3,296.00 250.00$ $ 4,000.00 359.70$ $ 5,755.20 324.32$ $ 5,189.12 278.70$ $ 4,459.20 Red font indicates a calculation error which has been corrected

Tally Sheet ITB 2357-B: Ridge Way Culvert Replacement

Blount Construction Crawford Grading F. S. Scarbrough LLC Helix

Due: 2pm, Thursday, February 15, 2024

McLeRoy, Inc.

Tally Sheet ITB 2357-B: Ridge Way Culvert Replacement

Due: 2pm, Thursday, February 15, 2024

ITEM DESCRIPTION

ESTIMATED

QUANTITY

UNIT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT

TRAFFIC CONTROL 1.00 LS $ 8,474.80 $ 8,474.80 $ 30,000.34 $ 30,000.34 $ 19,190.00 $ 19,190.00 $ 2,900.00 $ 2,900.00 $ 10,000.00 $ 10,000.00 $ 19,750.00 $ 19,750.00

TEMPORARY GRASSING 0.08 AC $ 8,250.00 $ 660.00 $ 4,397.00 $ 351.76 $ 7,440.00 $ 595.20 $ 840.00 $ 67.20 $ 100.00 $ 8.00 $ 5,500.00 $ 440.00

MULCH 1.00 TN 440.00$ $ 440.00 1,407.00$ $ 1,407.00 928.00$ $ 928.00 595.00$ $ 595.00 200.00$ $ 200.00 250.00$ $ 250.00

CONSTRUCT AND REMOVE CONSTRUCTION EXITS 1.00 EA 3,434.49$ $ 3,434.49 5,079.00$ $ 5,079.00 4,720.00$ $ 4,720.00 1,416.35$ $ 1,416.35 3,000.00$ $ 3,000.00 500.00$ $ 500.00

MAINTENANCE OF TEMPORARY SILT FENCE, TP C 280.00 LF 2.11$ $ 590.80 3.00$ $ 840.00 3.43$ $ 960.40 2.00$ $ 560.00 1.00$ $ 280.00 0.20$ $ 56.00

TEMPOARY SILT FENCE, TP C 280.00 LF 6.94$ $ 1,943.20 4.00$ $ 1,120.00 8.87$ $ 2,483.60 3.25$ $ 910.00 4.00$ $ 1,120.00 4.50$ $ 1,260.00

CLEARING & GRUBBING 1.00 LS 27,006.84$ $ 27,006.84 70,000.00$ $ 70,000.00 39,730.00$ $ 39,730.00 41,063.49$ $ 41,063.49 40,000.00$ $ 40,000.00 21,500.00$ $ 21,500.00

FOUND BKFILL MATL, TP II 137.36 CY 110.67$ $ 15,201.63 179.00$ $ 24,587.44 65.11$ $ 8,943.51 56.93$ $ 7,819.90 50.00$ $ 6,868.00 84.00$ $ 11,538.24

GRADING COMPLETE- 1.00 LS 56,156.24$ $ 56,156.24 40,000.00$ $ 40,000.00 56,565.00$ $ 56,565.00 78,241.35$ $ 78,241.35 25,000.00$ $ 25,000.00 110,361.94$ $ 110,361.94

GR AGGR BASE CRS, 6 INCH, INCL MATL 160.61 SY 37.38$ $ 6,003.60 31.00$ $ 4,978.91 31.00$ $ 4,978.91 7.89$ $ 1,267.21 30.00$ $ 4,818.30 18.50$ $ 2,971.29

RECYCLED ASPH CONC 9.5 MM SUPERPAVE, TYPE II, GP 2

ONLY, INCL BITUM MATL & H LIME

13.720 TN 382.14$ $ 5,242.96 430.00$ $ 5,899.60 248.18$ $ 3,405.03 533.64$ $ 7,321.54 500.00$ $ 6,860.00 380.00$ $ 5,213.60

RECYCLED ASPH CONC 19 MM SUPERPAVE, GP 1 OR 2, INCL

BITUM MATL & H LIME

18.30 TN 281.26$ $ 5,147.06 697.00$ $ 12,755.10 246.16$ $ 4,504.73 533.66$ $ 9,765.98 500.00$ $ 9,150.00 300.00$ $ 5,490.00

TACK COAT 8.13 GL 38.42$ $ 312.35 107.00$ $ 869.91 41.18$ $ 334.79 8.00$ $ 65.04 40.00$ $ 325.20 80.00$ $ 650.40

CONCRETE HEADWALLS 2.00 EA 3,763.73$ $ 7,527.46 38,777.00$ $ 77,554.00 5,133.00$ $ 10,266.00 2,815.86$ $ 5,631.72 5,000.00$ $ 10,000.00 3,400.00$ $ 6,800.00

CONC CURB & GUTTER, 6 IN X 24 IN, TP 2 122.00 LF 51.79$ $ 6,318.38 89.00$ $ 10,858.00 32.16$ $ 3,923.52 15.85$ $ 1,933.70 80.00$ $ 9,760.00 30.00$ $ 3,660.00

STORM DRAIN PIPE, HDPE, 36 IN, H 1-10 181.00 LF 130.32$ $ 23,587.92 400.00$ $ 72,400.00 162.87$ $ 29,479.47 58.21$ $ 10,536.01 335.00$ $ 60,635.00 140.00$ $ 25,340.00

STORM DRAIN PIPE, RCP, 42 IN, H 1-10 32.00 LF 342.82$ $ 10,970.24 1,036.00$ $ 33,152.00 361.18$ $ 11,557.76 153.30$ $ 4,905.60 370.00$ $ 11,840.00 320.00$ $ 10,240.00

STORM DRAIN PIPE, HDPE, 42 IN, H 1-10 121.00 LF 144.93$ $ 17,536.53 818.00$ $ 98,978.00 209.57$ $ 25,357.97 74.36$ $ 8,997.56 370.00$ $ 44,770.00 280.00$ $ 33,880.00

STN DUMPED RIP RAP, TP 3, 12 IN 196.78 SY 45.19$ $ 8,892.49 55.00$ $ 10,822.90 139.92$ $ 27,533.46 21.18$ $ 4,167.80 100.00$ $ 19,678.00 60.00$ $ 11,806.80

PLASTIC FILTER FABRIC 196.78 SY 7.06$ $ 1,389.27 18.00$ $ 3,542.04 9.41$ $ 1,851.70 1.75$ $ 344.37 10.00$ $ 1,967.80 3.50$ $ 688.73

CATCH BASIN, GP 2 2.00 EA 8,204.95$ $ 16,409.90 31,532.00$ $ 63,064.00 10,650.00$ $ 21,300.00 5,264.27$ $ 10,528.54 15,000.00$ $ 30,000.00 12,500.00$ $ 25,000.00

CATCH BASIN, GP 2, ADDL DEPTH 5.00 LF 487.61$ $ 2,438.05 1,678.00$ $ 8,390.00 790.00$ $ 3,950.00 417.99$ $ 2,089.95 800.00$ $ 4,000.00 150.00$ $ 750.00

DROP INLET, GP 1, TYPE C WITH WEIR 2.00 EA 8,170.94$ $ 16,341.88 26,491.00$ $ 52,982.00 8,960.00$ $ 17,920.00 5,016.63$ $ 10,033.26 12,000.00$ $ 24,000.00 6,500.00$ $ 13,000.00

DROP INLET, GP 1, TYPE C WITH WEIR, ADDL DEPTH 5.00 LF 487.61$ $ 2,438.05 959.00$ $ 4,795.00 778.00$ $ 3,890.00 518.90$ $ 2,594.50 800.00$ $ 4,000.00 150.00$ $ 750.00

SOD 1,536.00 SY 16.50$ $ 25,344.00 18.00$ $ 27,648.00 13.15$ $ 20,198.40 6.37$ $ 9,784.32 25.00$ $ 38,400.00 12.50$ $ 19,200.00

ALLOWANCE 1.00 LS 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00 25,000.00$ $ 25,000.00

294,808.14$ 687,075.00$ 349,567.45$ 248,540.39$ 391,680.30$ 356,097.00$

ITEM DESCRIPTION

ESTIMATED

QUANTITY

UNIT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT UNIT PRICE AMOUNT

REMOVE WATER MAIN, 6 IN 40.00 LF 20.00$ $ 800.00 300.00$ $ 12,000.00 61.05$ $ 2,442.00 38.87$ $ 1,554.80 100.00$ $ 4,000.00 25.00$ $ 1,000.00

WATER MAIN, 6 IN, DIP 40.00 LF 50.00$ $ 2,000.00 485.00$ $ 19,400.00 791.80$ $ 31,672.00 163.24$ $ 6,529.60 200.00$ $ 8,000.00 120.00$ $ 4,800.00

VALVE MARKER 2.00 EA 75.00$ $ 150.00 2,050.00$ $ 4,100.00 350.00$ $ 700.00 55.81$ $ 111.62 100.00$ $ 200.00 300.00$ $ 600.00

GATE VALVE, 6 IN 2.00 EA 950.00$ $ 1,900.00 6,600.00$ $ 13,200.00 3,165.00$ $ 6,330.00 4,243.52$ $ 8,487.04 5,000.00$ $ 10,000.00 3,200.00$ $ 6,400.00

STEEL CASING, 12 IN 16.00 LF 81.25$ $ 1,300.00 1,110.00$ $ 17,760.00 414.00$ $ 6,624.00 93.06$ $ 1,488.96 400.00$ $ 6,400.00 350.00$ $ 5,600.00 Red font indicates a calculation error which has been corrected

Ryde Grading, Inc. Site Engineering, Inc.Piedmont Paving, Inc.

Summit Construction &

Development RDJE, Inc.

Redland Grading Company, Inc.

Sheet1