|
Project: R-010111-000 - 2018 Street and Utility Improvement Project Engineers Estimate Park Construction Company -Mpls Northdale Construction Co., Inc. Arnt Construction Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price68 2503.603 12" CURED-IN-PLACE PIPE SYSTEM L F 690$45.00$31,050.00$54.60$37,674.00$37.80$26,082.00$59.40$40,986.0069 2503.602 LATERAL CONNECTION HAT EACH 20$4,500.00$90,000.00$3,210.00$64,200.00$4,200.00$84,000.00$4,400.00$88,000.0070 2503.603 TELEVISE SANITARY SEWER L F 2745$2.50$6,862.50$1.25$3,431.25$1.45$3,980.25$1.72$4,721.4071 2506.502 RECONSTRUCT SANITARY SEWER MANHOLE L F 104$400.00$41,600.00$261.00$27,144.00$356.43$37,068.72$345.00$35,880.0072 2506.516 CASTING ASSEMBLY EACH 29$650.00$18,850.00$1,160.00$33,640.00$996.63$28,902.27$1,080.00$31,320.0073 2506.603 CONSTRUCT 48" DIA SANITARY MANHOLE L F 50$500.00$25,000.00$396.00$19,800.00$261.25$13,062.50$530.00$26,500.00Total SCHEDULE B. SANITARY SEWER IMPROVEMENTS - FULL RECONSTRUCTION AREA: $284,142.50 $272,312.95 $282,580.74 $289,202.40 SCHEDULE C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA 74 2104.501 REMOVE WATER MAIN L F 3220$4.00$12,880.00$10.90$35,098.00$2.00$6,440.00$5.00$16,100.0075 2104.501 REMOVE WATER SERVICE PIPE L F 2500$2.50$6,250.00$7.05$17,625.00$2.00$5,000.00$3.00$7,500.0076 2104.509 REMOVE CURB STOP & BOX EACH 68$125.00$8,500.00$88.30$6,004.40$50.00$3,400.00$220.00$14,960.0077 2104.509 REMOVE GATE VALVE & BOX EACH 8$190.00$1,520.00$177.00$1,416.00$150.00$1,200.00$54.00$432.0078 2104.509 REMOVE HYDRANT EACH 14$350.00$4,900.00$530.00$7,420.00$500.00$7,000.00$220.00$3,080.0079 2104.603 ABANDON WATER MAIN L F 1210$11.00$13,310.00$3.65$4,416.50$5.00$6,050.00$5.00$6,050.0080 2105.601 DEWATERING LS 1$5,000.00$5,000.00$2,100.00$2,100.00$0.01$0.01$1.00$1.0081 2123.610 UTILITY CREW HOUR 10$800.00$8,000.00$555.00$5,550.00$937.50$9,375.00$840.00$8,400.0082 2504.601 TEMPORARY WATER SERVICE - A LS 1$15,000.00$15,000.00$25,700.00$25,700.00$5,000.00$5,000.00$10,800.00$10,800.0083 2504.601 TEMPORARY WATER SERVICE - B LS 1$10,000.00$10,000.00$33,500.00$33,500.00$5,000.00$5,000.00$11,900.00$11,900.0084 2504.602 CONNECT TO EXISTING WATER MAIN EACH 5$1,750.00$8,750.00$1,320.00$6,600.00$1,268.75$6,343.75$1,290.00$6,450.0085 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 68$400.00$27,200.00$325.00$22,100.00$187.63$12,758.84$324.00$22,032.0086 2504.602 1" CORPORATION STOP EACH 68$300.00$20,400.00$427.00$29,036.00$390.23$26,535.64$356.00$24,208.0087 2504.602 1" CURB STOP & BOX EACH 68$350.00$23,800.00$537.00$36,516.00$449.93$30,595.24$388.00$26,384.0088 2504.602 INSTALL HYDRANT EACH 14$4,500.00$63,000.00$4,240.00$59,360.00$3,770.10$52,781.40$4,536.00$63,504.0089 2504.602 6" GATE VALVE & BOX EACH 14$2,000.00$28,000.00$1,590.00$22,260.00$1,435.30$20,094.20$1,400.00$19,600.0090 2504.602 8" GATE VALVE & BOX EACH 13$2,600.00$33,800.00$1,980.00$25,740.00$1,823.84$23,709.92$2,160.00$28,080.0091 2504.602 CURB BOX CASTING EACH 5$200.00$1,000.00$292.00$1,460.00$196.91$984.55$135.00$675.0092 2504.603 1" TYPE K COPPER PIPE L F 2610$23.00$60,030.00$33.50$87,435.00$29.68$77,464.80$19.00$49,590.0093 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 190$40.00$7,600.00$44.70$8,493.00$36.16$6,870.40$41.00$7,790.0094 2504.603 8" PVC C900 WATER MAIN L F 4470$45.00$201,150.00$35.60$159,132.00$31.06$138,838.20$34.00$151,980.0095 2504.603 8" PVC WATERMAIN (DIRECTIONAL DRILLED) L F 60$95.00$5,700.00$239.00$14,340.00$224.68$13,480.80$280.00$16,800.0096 2504.604 4" POLYSTYRENE INSULATION S Y 70$35.00$2,450.00$38.20$2,674.00$53.91$3,773.70$48.00$3,360.0097 2504.608 DUCTILE IRON FITTINGS LB 6130$6.00$36,780.00$4.35$26,665.50$3.73$22,864.90$3.80$23,294.00Total SCHEDULE C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA: $605,020.00 $640,641.40 $485,561.35 $522,970.00 SCHEDULE D. DRAINAGE IMPROVEMENTS - FULL RECONSTRUCTION AREA 98 2104.501 REMOVE SEWER PIPE (STORM) L F 810$40.00$32,400.00$15.40$12,474.00$8.00$6,480.00$10.00$8,100.00Page 9
|