| A | B | C | D | E | F | G | |
|---|---|---|---|---|---|---|---|
| 1 | ITEM | No. | ITEMS OF WORK AND MATERIALS | TOTAL QUANT | UNIT | UNIT PRICE | TOTAL PRICE |
| 3 | Schedule F - Gibbs Streetcar Extension | ||||||
| 4 | 1 | RFP102328 | Preconstruction Services | 1 | LS | $5,000.00 | $5,000.00 |
| 5 | 2 | Appendix A | M/W/ESB Coordinator | 1 | LS | $15,000.00 | $15,000.00 |
| 6 | 3 | 00206 | Field Engineering | 1 | LS | $45,000.00 | $45,000.00 |
| 7 | 4 | 00207 | Quality Control | 1 | LS | $60,000.00 | $60,000.00 |
| 8 | 5 | 00208 | Hazardous Material Health and Safety Plan and Report | 1 | LS | $3,985.00 | $3,985.00 |
| 9 | 6 | 00208 | Hazardous Material Disposal | 1 | PS | $85,000.00 | $85,000.00 |
| 10 | 7 | 00210 | Mobilization | 1 | LS | $344,028.00 | $344,028.00 |
| 11 | 8 | 00225 | Work Zone Traffic Control | 1 | LS | $100,000.00 | $100,000.00 |
| 12 | 9 | 00280 | Erosion Control | 1 | LS | $20,000.00 | $20,000.00 |
| 13 | 10 | 00310 | Remove Existing Railroad Tracks | 1,590 | TM(F) | $45.00 | $71,550.00 |
| 14 | 11 | 00310 | Dispose of Existing Timber Ties | 1 | PS | $15,000.00 | $15,000.00 |
| 15 | 12 | 00310 | Removal of AC and Concrete Surfacings (100mm thick) | 186 | M3(F) | $200.00 | $37,200.00 |
| 16 | 13 | 00320 | Clearing and Grubbing | 1 | LS | $25,000.00 | $25,000.00 |
| 17 | 14 | 00330 | Roadway Excavation (reconstruction) | 80 | M3 | $65.00 | $5,200.00 |
| 18 | 15 | 00330 | Track Slab Excavation | 108 | M3(F) | $63.00 | $6,804.00 |
| 19 | 16 | 00330 | Track Aggregate Base Excavation | 54 | M3 | $75.00 | $4,050.00 |
| 20 | 17 | 00330 | Ballasted Trackbed Excavation | 2,000 | M3(F) | $38.00 | $76,000.00 |
| 21 | 18 | 00330 | Ballasted Trackbed Embankment | 1,400 | M3(F) | $25.00 | $35,000.00 |
| 22 | 19 | 00445 | 200mm SDR 35 PVC Track Drain Leads | 15 | M | $270.00 | $4,050.00 |
| 23 | 20 | 00490 | Minor Adjustment of Manholes | 1 | EA | $500.00 | $500.00 |
| 24 | 21 | 00490 | Adjusting Water Valves | 13 | EA | $250.00 | $3,250.00 |
| 25 | 22 | 00495 | Sewer Trench Resurfacing - Asphalt Concrete | 6 | M2 | $95.00 | $570.00 |
| 26 | 23 | 00620 | Cold Plane Pavement Removal | 700 | M2 | $15.00 | $10,500.00 |
| 27 | 24 | 00641 | Subgrade Stabilization, Trackway, Roadway | 100 | M3 | $55.00 | $5,500.00 |
| 28 | 25 | 00641 | Geotextile Fabric | 300 | M2 | $3.75 | $1,125.00 |
| 29 | 26 | 00641 | Subballast Placement | 580 | M3(F) | $37.00 | $21,460.00 |
| 30 | 27 | 00641 | Subballast (Imported Material) | 1,100 | Mg | $17.00 | $18,700.00 |
| 31 | 28 | 00641 | Trackway Aggregate Base | 54 | M3 | $85.00 | $4,590.00 |
| 32 | 29 | 00641 | Aggregate Base for Roadway Construction | 50 | M3 | $140.00 | $7,000.00 |
| 33 | 30 | 00744 | Asphalt Concrete Pavement | 220 | Mg | $116.00 | $25,520.00 |
| 34 | 31 | 00757 | OCS Pole Foundations F1/FF1 | 32 | EA | $2,500.00 | $80,000.00 |
| 35 | 32 | 00757 | OCS Pole Foundations F2/FF2 | 3 | EA | $3,500.00 | $10,500.00 |
| 36 | 33 | 00759 | Curb Cut Spillway | 13 | EA | $700.00 | $9,100.00 |
| 37 | 34 | 00759 | Concrete Curbs (outside of stops) | 297 | M | $92.00 | $27,324.00 |
| 38 | 35 | 00759 | Track-side Curbs | 93 | M | $140.00 | $13,020.00 |
| 39 | 36 | 00759 | Concrete Walks (outside of stops) | 53 | M2 | $62.00 | $3,286.00 |
| 40 | 37 | 00759 | Truncated Dome Detectable Warning | 6 | M2 | $300.00 | $1,800.00 |
| 41 | 38 | 00759 | Ballast Wall | 95 | M (F) | $180.00 | $17,100.00 |
| 42 | 39 | 00762 | Stop Platform (Gibbs) | 1 | LS | $75,000.00 | $75,000.00 |
| 43 | 40 | 00861 | Permanent Pavement Marking & Striping | 1 | LS | $15,000.00 | $15,000.00 |
| 44 | 41 | 00905 | Signage | 1 | LS | $2,700.00 | $2,700.00 |
| 45 | 42 | 00990 | Traffic Signals, Complete (Sheridan & Moody) | 1 | LS | $68,600.00 | $68,600.00 |
| 46 | 43 | 01040 | Landscaping | 1 | LS | $26,857.00 | $26,857.00 |
| 47 | 44 | 01120 | Irrigation System Water Service | 1 | LS | $6,350.00 | $6,350.00 |
| 48 | 45 | 01120 | Irrigation system | 1 | LS | $6,043.00 | $6,043.00 |
| 49 | 46 | 01210 | Install Ri52 Paved Track - Tangent | 94 | TM(F) | $793.00 | $74,542.00 |
| 50 | 47 | 01210 | Install Ri52 Paved Track - Curved | 50 | TM(F) | $880.00 | $44,000.00 |
| 51 | 48 | 01210 | Furnish and Install Track Drain - Ri52 | 1 | EA | $2,200.00 | $2,200.00 |
| 52 | 49 | 01210 | Install Ri59 to Ri52 Transition Rails | 1 | PAIR | $5,500.00 | $5,500.00 |
|---|---|---|---|---|---|---|---|
| 53 | 50 | 01260 | 115RE Insulated Rail Joints | 3 | EA | $1,500.00 | $4,500.00 |
| 54 | 51 | 01260 | Furnish Concrete Ties | 910 | EA(F) | $90.00 | $81,900.00 |
| 55 | 52 | 01260 | Furnish 115RE CWR | 1,390 | M(F) | $115.00 | $159,850.00 |
| 56 | 53 | 01260 | Construct Ballasted Track | 654 | TM(F) | $325.00 | $212,550.00 |
| 57 | 54 | 01260 | Install Transition Slab to Embedded Track | 1 | EA | $3,000.00 | $3,000.00 |
| 58 | 55 | 01260 | Install Road Crossing Rubber Rail Interface | 20 | TM | $460.00 | $9,200.00 |
| 59 | 56 | 01260 | Furnish and Install Wheel Stops | 2 | PAIR | $600.00 | $1,200.00 |
| 60 | 57 | 01270 | Furnish Refurbished #5 Turnout | 1 | EA | $23,000.00 | $23,000.00 |
| 61 | 58 | 01270 | Furnish Powered Switch Mechanism | 1 | EA | $25,000.00 | $25,000.00 |
| 62 | 59 | 01270 | Install #5 Turnout Incl. Ties and Switch Mechanism | 1 | EA | $62,000.00 | $62,000.00 |
| 63 | 60 | 01280 | Pre-Bend Tangent Rail (Ri52 and 115RE) | 1 | LS | $20,000.00 | $20,000.00 |
| 64 | 61 | 01310 | Switch/Rail Bonding | 1 | LS | $7,500.00 | $7,500.00 |
| 65 | 62 | 01330 | Ductbank | 1 | LS | $121,979.00 | $121,979.00 |
| 66 | 63 | 01340 | SC Manholes | 1 | LS | $37,000.00 | $37,000.00 |
| 67 | 64 | 01366 | Moody Train Signal System | 1 | LS | $559,509.00 | $559,509.00 |
| 68 | 65 | 01390 | Track Electrical Testing | 1 | LS | $12,571.00 | $12,571.00 |
| 69 | 66 | 16120 | Furnish and Install 2kV Feeder Cable, Splices, Termination's, and Supports | 1 | LS | $26,745.00 | $26,745.00 |
| 70 | 67 | 16400 | Furnish Taper Tubular Pole PS1, PH1, PF1 | 24 | EA | $2,179.00 | $52,296.00 |
| 71 | 68 | 16400 | Furnish Taper Tubular Pole PS3, PH3, PF3 | 6 | EA | $3,383.00 | $20,298.00 |
| 72 | 69 | 16400 | Furnish Taper Tubular Pole PS6, PH6, PF6 | 2 | EA | $3,014.00 | $6,028.00 |
| 73 | 70 | 16400 | Furnish Taper Tubular Pole PS9, PH9, PF9 | 3 | EA | $4,149.00 | $12,447.00 |
| 74 | 71 | 16400 | Installation and Grounding of Taper Tubular Poles | 35 | EA | $959.00 | $33,565.00 |
| 75 | 72 | 16400 | Furnish and Install Cantilever Assembly | 35 | EA | $3,145.00 | $110,075.00 |
| 76 | 73 | 16400 | Furnish and Install Single Track Cross Span Assembly CS1, CS1A | 1 | EA | $10,502.00 | $10,502.00 |
| 77 | 74 | 16400 | Furnish and Install Single Track Pull Off Assembly PO1 | 1 | EA | $6,640.00 | $6,640.00 |
| 78 | 75 | 16400 | Furnish and Install Single Track Backbone Assembly BB1 | 1 | EA | $8,660.00 | $8,660.00 |
| 79 | 76 | 16400 | Furnish and Install Fixed Termination Assembly FT | 2 | EA | $3,472.00 | $6,944.00 |
| 80 | 77 | 16400 | Furnish and Install Single Disconnect Switch Assembly DS1 | 1 | EA | $8,857.00 | $8,857.00 |
| 81 | 78 | 16400 | Furnish and Install Fixed Tension Single Contact System | 902 | TM(F) | $43.00 | $38,786.00 |
| 82 | 79 | 16950 | Subsation Field Acceptance Testing | 1 | LS | $4,399.00 | $4,399.00 |
| 83 | 80 | 16950 | OCS Field Acceptance Testing | 1 | LS | $23,243.00 | $23,243.00 |
| 84 | 81 | 16950 | Integrated System Testing | 1 | LS | $12,283.00 | $12,283.00 |
| 85 | 82 | 16950 | Documentation Drawings and Manuals | 1 | LS | $5,943.00 | $5,943.00 |
| 87 | Total Schedule F | $3,273,974.00 | |||||
| 88 | CM/GC FEE (3.5%) | $114,589.09 | |||||
| 90 | TOTAL CONSTRUCTION COST | $3,388,563.09 | |||||