|
Project: R-010111-000 - 2018 Street and Utility Improvement Project Engineers Estimate Northwest Asphalt, Inc. T. A. Schifsky & Sons, Inc. Forest Lake Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price58 2104.509 REMOVE CASTING EACH 29$150.00$4,350.00$75.00$2,175.00$150.00$4,350.00$200.00$5,800.0059 2105.601 DEWATERING LS 1$2,000.00$2,000.00$0.01$0.01$0.01$0.01$100.00$100.0060 2123.610 UTILITY CREW HOUR 5$800.00$4,000.00$750.00$3,750.00$750.00$3,750.00$650.00$3,250.0061 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 3$1,250.00$3,750.00$768.00$2,304.00$2,000.00$6,000.00$700.00$2,100.0062 2503.602 CONNECT TO EXISTING SANITARY SEWER SER EACH 10$750.00$7,500.00$508.50$5,085.00$750.00$7,500.00$700.00$7,000.0063 2503.602 8"X4" PVC WYE EACH 5$600.00$3,000.00$616.00$3,080.00$250.00$1,250.00$1,500.00$7,500.0064 2503.602 12"X4" PVC WYE EACH 5$900.00$4,500.00$806.00$4,030.00$500.00$2,500.00$2,500.00$12,500.0065 2503.603 8" PVC PIPE SEWER - SDR 35 L F 60$100.00$6,000.00$83.25$4,995.00$90.00$5,400.00$200.00$12,000.0066 2503.603 4" PVC PIPE SEWER - SDR 26 L F 260$35.00$9,100.00$30.60$7,956.00$30.00$7,800.00$55.00$14,300.0067 2503.603 8" CURED-IN-PLACE PIPE SYSTEM L F 640$37.00$23,680.00$26.90$17,216.00$26.90$17,216.00$28.00$17,920.0068 2503.603 12" CURED-IN-PLACE PIPE SYSTEM L F 690$45.00$31,050.00$52.90$36,501.00$52.90$36,501.00$54.00$37,260.0069 2503.602 LATERAL CONNECTION HAT EACH 20$4,500.00$90,000.00$3,105.30$62,106.00$3,105.30$62,106.00$3,200.00$64,000.0070 2503.603 TELEVISE SANITARY SEWER L F 2745$2.50$6,862.50$1.20$3,294.00$1.20$3,294.00$1.20$3,294.0071 2506.502 RECONSTRUCT SANITARY SEWER MANHOLE L F 104$400.00$41,600.00$390.00$40,560.00$320.00$33,280.00$350.00$36,400.0072 2506.516 CASTING ASSEMBLY EACH 29$650.00$18,850.00$900.00$26,100.00$1,000.00$29,000.00$400.00$11,600.0073 2506.603 CONSTRUCT 48" DIA SANITARY MANHOLE L F 50$500.00$25,000.00$381.00$19,050.00$490.00$24,500.00$250.00$12,500.00Total SCHEDULE B. SANITARY SEWER IMPROVEMENTS - FULL RECONSTRUCTION AREA: $284,142.50 $240,202.01 $246,247.01 $253,204.00 SCHEDULE C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA 74 2104.501 REMOVE WATER MAIN L F 3220$4.00$12,880.00$6.00$19,320.00$4.00$12,880.00$8.00$25,760.0075 2104.501 REMOVE WATER SERVICE PIPE L F 2500$2.50$6,250.00$3.00$7,500.00$2.00$5,000.00$3.00$7,500.0076 2104.509 REMOVE CURB STOP & BOX EACH 68$125.00$8,500.00$50.00$3,400.00$200.00$13,600.00$60.00$4,080.0077 2104.509 REMOVE GATE VALVE & BOX EACH 8$190.00$1,520.00$75.00$600.00$50.00$400.00$150.00$1,200.0078 2104.509 REMOVE HYDRANT EACH 14$350.00$4,900.00$150.00$2,100.00$200.00$2,800.00$1,500.00$21,000.0079 2104.603 ABANDON WATER MAIN L F 1210$11.00$13,310.00$6.00$7,260.00$4.00$4,840.00$8.00$9,680.0080 2105.601 DEWATERING LS 1$5,000.00$5,000.00$0.01$0.01$0.01$0.01$100.00$100.0081 2123.610 UTILITY CREW HOUR 10$800.00$8,000.00$750.00$7,500.00$750.00$7,500.00$850.00$8,500.0082 2504.601 TEMPORARY WATER SERVICE - A LS 1$15,000.00$15,000.00$5,700.00$5,700.00$10,000.00$10,000.00$35,000.00$35,000.0083 2504.601 TEMPORARY WATER SERVICE - B LS 1$10,000.00$10,000.00$5,700.00$5,700.00$11,000.00$11,000.00$35,000.00$35,000.0084 2504.602 CONNECT TO EXISTING WATER MAIN EACH 5$1,750.00$8,750.00$1,265.00$6,325.00$1,200.00$6,000.00$1,200.00$6,000.0085 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 68$400.00$27,200.00$350.00$23,800.00$300.00$20,400.00$500.00$34,000.0086 2504.602 1" CORPORATION STOP EACH 68$300.00$20,400.00$306.00$20,808.00$330.00$22,440.00$220.00$14,960.0087 2504.602 1" CURB STOP & BOX EACH 68$350.00$23,800.00$415.00$28,220.00$360.00$24,480.00$320.00$21,760.0088 2504.602 INSTALL HYDRANT EACH 14$4,500.00$63,000.00$3,580.00$50,120.00$4,200.00$58,800.00$5,200.00$72,800.0089 2504.602 6" GATE VALVE & BOX EACH 14$2,000.00$28,000.00$1,405.00$19,670.00$1,300.00$18,200.00$1,300.00$18,200.0090 2504.602 8" GATE VALVE & BOX EACH 13$2,600.00$33,800.00$1,866.00$24,258.00$2,000.00$26,000.00$1,800.00$23,400.00Page 3
|