|
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 Price91 2504.602 CURB BOX CASTING EACH 5$200.00$1,000.00$130.00$650.00$125.00$625.00$110.00$550.0092 2504.603 1" TYPE K COPPER PIPE L F 2610$23.00$60,030.00$29.62$77,308.20$18.00$46,980.00$60.00$156,600.0093 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 190$40.00$7,600.00$36.10$6,859.00$38.00$7,220.00$45.00$8,550.0094 2504.603 8" PVC C900 WATER MAIN L F 4470$45.00$201,150.00$31.61$141,296.70$31.00$138,570.00$30.00$134,100.0095 2504.603 8" PVC WATERMAIN (DIRECTIONAL DRILLED) L F 60$95.00$5,700.00$209.50$12,570.00$260.00$15,600.00$250.00$15,000.0096 2504.604 4" POLYSTYRENE INSULATION S Y 70$35.00$2,450.00$41.91$2,933.70$45.00$3,150.00$33.00$2,310.0097 2504.608 DUCTILE IRON FITTINGS LB 6130$6.00$36,780.00$3.73$22,864.90$3.50$21,455.00$2.40$14,712.00Total SCHEDULE C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA: $605,020.00 $496,763.51 $477,940.01 $670,762.00 SCHEDULE D. DRAINAGE IMPROVEMENTS - FULL RECONSTRUCTION AREA 98 2104.501 REMOVE SEWER PIPE (STORM) L F 810$40.00$32,400.00$8.00$6,480.00$9.00$7,290.00$10.00$8,100.0099 2104.509 REMOVE DRAINAGE STRUCTURE EACH 7$300.00$2,100.00$400.00$2,800.00$350.00$2,450.00$600.00$4,200.00100 2104.509 REMOVE PIPE APRON EACH 3$225.00$675.00$150.00$450.00$100.00$300.00$300.00$900.00101 2104.525 ABANDON MANHOLE EACH 1$675.00$675.00$400.00$400.00$500.00$500.00$1,000.00$1,000.00102 2104.603 ABANDON STORM SEWER L F 140$8.00$1,120.00$15.00$2,100.00$12.00$1,680.00$30.00$4,200.00103 2105.601 DEWATERING LS 1$5,000.00$5,000.00$0.01$0.01$0.01$0.01$500.00$500.00104 2123.610 UTILITY CREW HOUR 10$800.00$8,000.00$750.00$7,500.00$750.00$7,500.00$800.00$8,000.00105 2501.515 12" RC PIPE APRON EACH 2$1,200.00$2,400.00$776.00$1,552.00$1,000.00$2,000.00$1,000.00$2,000.00106 2501.515 15" RC PIPE APRON EACH 2$1,500.00$3,000.00$1,015.00$2,030.00$1,100.00$2,200.00$1,100.00$2,200.00107 2501.515 18" RC PIPE APRON EACH 1$1,800.00$1,800.00$1,145.00$1,145.00$1,200.00$1,200.00$1,100.00$1,100.00108 2501.515 15" GS PIPE APRON EACH 1$825.00$825.00$261.00$261.00$250.00$250.00$500.00$500.00109 2501.515 24" GS PIPE APRON EACH 1$900.00$900.00$457.00$457.00$450.00$450.00$800.00$800.00110 2501.525 22" SPAN RC PIPE-ARCH APRON EACH 2$1,800.00$3,600.00$1,273.00$2,546.00$1,325.00$2,650.00$700.00$1,400.00111 2502.541 4" PERF PE PIPE DRAIN L F 1150$9.00$10,350.00$12.85$14,777.50$10.00$11,500.00$8.00$9,200.00112 2502.602 8" PVC PIPE DRAIN CLEANOUT EACH 1$300.00$300.00$247.00$247.00$300.00$300.00$800.00$800.00113 2501.521 22" SPAN RC PIPE-ARCH CULV CL IIA L F 310$75.00$23,250.00$66.60$20,646.00$77.00$23,870.00$80.00$24,800.00114 2503.511 12" RC PIPE SEWER CLASS V L F 630$50.00$31,500.00$38.01$23,946.30$34.00$21,420.00$40.00$25,200.00115 2503.511 15" RC PIPE SEWER CLASS V L F 1170$55.00$64,350.00$38.40$44,928.00$35.00$40,950.00$40.00$46,800.00116 2503.511 18" RC PIPE SEWER CLASS III L F 520$60.00$31,200.00$41.61$21,637.20$38.00$19,760.00$42.00$21,840.00117 2503.511 21" RC PIPE SEWER CLASS III L F 72$65.00$4,680.00$47.86$3,445.92$43.00$3,096.00$52.00$3,744.00118 2503.511 24" RC PIPE SEWER CLASS III L F 29$70.00$2,030.00$51.32$1,488.28$48.00$1,392.00$60.00$1,740.00119 2503.602 CONNECT TO EXISTING STORM SEWER EACH 2$1,500.00$3,000.00$750.00$1,500.00$1,500.00$3,000.00$700.00$1,400.00120 2503.603 8" HDPE PIPE SEWER L F 103$15.00$1,545.00$29.89$3,078.67$24.00$2,472.00$24.00$2,472.00121 2503.603 15" HDPE PIPE SEWER L F 192$32.00$6,144.00$32.80$6,297.60$35.00$6,720.00$30.00$5,760.00122 2503.603 24" HDPE PIPE SEWER L F 375$45.00$16,875.00$43.19$16,196.25$48.00$18,000.00$38.00$14,250.00123 2506.501 CONST DRAINAGE STRUCTURE DESIGN N L F 14.3$325.00$4,647.50$274.00$3,918.20$340.00$4,862.00$300.00$4,290.00Page 4
|