SR 422 PIPE COLLAPSE MPMS #**********
Prepared by: 16-0422-0040-0718
COST ESTIMATE
ITEM NO. DESCRIPTION UNIT ITEM QTY. UNIT COST TOTAL COST
0204-0150 Class 4 Excavation of the CY 17167 $32.00 $549,344.00
existing pipe culvert
0201-0001 Clearing and Grubbing LS 1.0000 $160,000.00 $160,000.00
0601-7139 108" RC Pipe Type A, LF 1200 $0.00
10'-1.5' Fill
I-79/SR422 Pipe Failure MPMS #**********
Prepared by: Nate Adams 16-0422-0040-0718
COST ESTIMATE
ITEM NO. DESCRIPTION UNIT ITEM QTY. UNIT COST TOTAL COST
0204-0150 Class 4 Excavation of the CY 7228 $18.00 $130,104.00
existing pipe culvert
0850-0031 Rock, Class R-3 CY 224 $80.00 $17,920.00
0850-0032 Rock, Class R-4 CY 612 $40.00 $24,480.00
0212-0003 Geotextile Class 2, Type B SY 2445 $2.50 $6,112.50
TOTAL $178,616.50
I-79/SR422 Pipe Failure MPMS #**********
Prepared by: Nate Adams 16-0422-0040-0718
COST ESTIMATE
ITEM NO. DESCRIPTION UNIT ITEM QTY. UNIT COST TOTAL COST
0204-0150 Class 4 Excavation of the CY 3436 $18.00 $61,848.00
existing pipe culvert
0850-0031 Rock, Class R-3 CY 224 $80.00 $17,920.00
0850-0032 Rock, Class R-4 CY 612 $40.00 $24,480.00
0212-0003 Geotextile Class 2, Type B SY 2445 $2.50 $6,112.50
TOTAL $110,360.50
***Revised Excavation Quantity
I-79/SR422 Pipe Failure MPMS #83611
Prepared by: NHA 16-0422-0040-0718
CONCEPTUAL COST ESTIMATE
ITEM NO. DESCRIPTION UNIT ITEM QTY. UNIT COST TOTAL COST
0608-0001 Mobilization LS --------- $130,000.00 $130,000.00
0204-0150 Class 4 Excavation of the CY 5850 $0.00
existing pipe culvert
0850-0031 Rock, Class R-3 CY 224 $0.00
0212-0003 Structure Backfill $0.00
0220-0020 Flowable Backfill, Type C CY 6020 $0.00
Reinforcement Bars, Epoxy
1002-0053 LB $0.00
Coated
Class A Cement Concrete
1001-0010 CY 60 $0.00
(Endwalls and Closure Pour)
0703-0025 Bedding Material, No. 57 Agg. $0.00
0205-0001 Common Borrow Excavation $0.00
108" Reinforced Concrete Pipe,
0601-7141 LF 1200 $850.00 $1,020,000.00
Type A, 20' - 1.5' Fill
Seeding and Mulching $0.00
0201-0001 Clearing and Grubbing LS ------- $60,000.00 $60,000.00
0609-0003