|
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 Price157 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B) TON 600$56.00$33,600.00$56.65$33,990.00$64.00$38,400.00$60.00$36,000.00158 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,B) TON 800$54.00$43,200.00$52.43$41,944.00$59.00$47,200.00$52.00$41,600.00159 2504.602 ADJUST GATE VALVE & BOX EACH 5$250.00$1,250.00$350.00$1,750.00$300.00$1,500.00$300.00$1,500.00160 2504.602 6" GATE VALVE & BOX EACH 1$2,800.00$2,800.00$3,501.67$3,501.67$3,200.00$3,200.00$3,500.00$3,500.00161 2506.516 CASTING ASSEMBLY EACH 7$350.00$2,450.00$900.00$6,300.00$1,000.00$7,000.00$300.00$2,100.00162 2531.501 CONCRETE CURB & GUTTER (HAND-FORMED) L F 240$40.00$9,600.00$18.10$4,344.00$28.00$6,720.00$25.00$6,000.00163 2540.602 MAIL BOX (TEMPORARY) EACH 8$50.00$400.00$35.00$280.00$50.00$400.00$25.00$200.00164 2563.601 TRAFFIC CONTROL LS 1$4,000.00$4,000.00$1,950.00$1,950.00$25,000.00$25,000.00$500.00$500.00165 2564.602 REINSTALL SIGN EACH 4$180.00$720.00$150.00$600.00$150.00$600.00$125.00$500.00166 2573.502 SILT FENCE, TYPE MS L F 290$3.00$870.00$2.00$580.00$3.00$870.00$3.00$870.00167 2575.505 SODDING TYPE LAWN S Y 140$10.00$1,400.00$9.50$1,330.00$8.00$1,120.00$12.00$1,680.00168 2573.530 STORM DRAIN INLET PROTECTION EACH 12$150.00$1,800.00$95.00$1,140.00$110.00$1,320.00$100.00$1,200.00169 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 730$3.50$2,555.00$3.55$2,591.50$3.00$2,190.00$3.00$2,190.00170 2574.525 BOULEVARD TOPSOIL BORROW C Y 20$30.00$600.00$40.00$800.00$40.00$800.00$22.00$440.00171 2575.535 WATER (TURF ESTABLISHMENT) MGAL 10$45.00$450.00$40.00$400.00$25.00$250.00$25.00$250.00Total SCHEDULE E. SURFACE IMPROVEMENTS - RECLAMATION AREA: $186,860.00 $152,516.17 $211,484.30 $167,329.00 SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA 172 2104.509 REMOVE DRAINAGE STRUCTURE EACH 2$300.00$600.00$400.00$800.00$500.00$1,000.00$600.00$1,200.00173 2506.516 CASTING ASSEMBLY EACH 7$600.00$4,200.00$500.00$3,500.00$600.00$4,200.00$300.00$2,100.00174 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 9$400.00$3,600.00$680.00$6,120.00$750.00$6,750.00$480.00$4,320.00175 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 2$2,200.00$4,400.00$3,016.00$6,032.00$1,850.00$3,700.00$2,000.00$4,000.00176 2506.503 RECONSTRUCT DRAINAGE STRUCTURE L F 1$2,500.00$2,500.00$700.00$700.00$800.00$800.00$600.00$600.00177 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 7$225.00$1,575.00$200.00$1,400.00$550.00$3,850.00$400.00$2,800.00178 2506.602 CHIMNEY SEALS EACH 9$250.00$2,250.00$225.00$2,025.00$160.00$1,440.00$180.00$1,620.00Total SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA: $19,125.00 $20,577.00 $21,740.00 $16,640.00 Total SCHEDULE A. SURFACE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $1,157,154.00 $1,241,945.55 $1,253,642.46 $1,147,239.90 Total SCHEDULE B. SANITARY SEWER IMPROVEMENTS - FULL RECONSTRUCTION AREA: $284,142.50 $240,202.01 $246,247.01 $253,204.00 Total SCHEDULE C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA: $605,020.00 $496,763.51 $477,940.01 $670,762.00 Total SCHEDULE D. DRAINAGE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $434,668.50 $339,591.62 $348,055.51 $339,381.00 Total SCHEDULE E. SURFACE IMPROVEMENTS - RECLAMATION AREA: $186,860.00 $152,516.17 $211,484.30 $167,329.00 Total SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA: $19,125.00 $20,577.00 $21,740.00 $16,640.00 Totals for Project R-010111-000 $2,686,970.00 $2,491,595.86 $2,559,109.29 $2,594,555.90 % of Estimate for Project R-010111-000 -7.27% -4.76% -3.44%Page 6
|