|
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 Price167 2575.505 SODDING TYPE LAWN S Y 140$10.00$1,400.00$4.35$609.00$8.40$1,176.00$6.00$840.00168 2573.530 STORM DRAIN INLET PROTECTION EACH 12$150.00$1,800.00$208.00$2,496.00$150.00$1,800.00$140.00$1,680.00169 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 730$3.50$2,555.00$2.45$1,788.50$3.15$2,299.50$4.60$3,358.00170 2574.525 BOULEVARD TOPSOIL BORROW C Y 20$30.00$600.00$44.10$882.00$42.00$840.00$34.00$680.00171 2575.535 WATER (TURF ESTABLISHMENT) MGAL 10$45.00$450.00$41.10$411.00$26.25$262.50$135.00$1,350.00Total SCHEDULE E. SURFACE IMPROVEMENTS - RECLAMATION AREA: $186,860.00 $148,268.70 $182,070.98 $191,926.00 SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA 172 2104.509 REMOVE DRAINAGE STRUCTURE EACH 2$300.00$600.00$842.00$1,684.00$500.00$1,000.00$540.00$1,080.00173 2506.516 CASTING ASSEMBLY EACH 7$600.00$4,200.00$579.00$4,053.00$703.15$4,922.05$648.00$4,536.00174 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 9$400.00$3,600.00$592.00$5,328.00$410.35$3,693.15$810.00$7,290.00175 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 2$2,200.00$4,400.00$1,600.00$3,200.00$2,293.70$4,587.40$2,000.00$4,000.00176 2506.503 RECONSTRUCT DRAINAGE STRUCTURE L F 1$2,500.00$2,500.00$837.00$837.00$768.75$768.75$870.00$870.00177 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 7$225.00$1,575.00$411.00$2,877.00$722.50$5,057.50$200.00$1,400.00178 2506.602 CHIMNEY SEALS EACH 9$250.00$2,250.00$272.00$2,448.00$263.88$2,374.92$172.00$1,548.00Total SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA: $19,125.00 $20,427.00 $22,403.77 $20,724.00 Total SCHEDULE A. SURFACE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $1,157,154.00 $1,165,733.20 $1,251,351.14 $1,320,282.10 Total SCHEDULE B. SANITARY SEWER IMPROVEMENTS - FULL RECONSTRUCTION AREA: $284,142.50 $272,312.95 $282,580.74 $289,202.40 Total SCHEDULE C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA: $605,020.00 $640,641.40 $485,561.35 $522,970.00 Total SCHEDULE D. DRAINAGE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $434,668.50 $366,254.05 $404,175.44 $370,899.60 Total SCHEDULE E. SURFACE IMPROVEMENTS - RECLAMATION AREA: $186,860.00 $148,268.70 $182,070.98 $191,926.00 Total SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA: $19,125.00 $20,427.00 $22,403.77 $20,724.00 Totals for Project R-010111-000 $2,686,970.00 $2,613,637.30 $2,628,143.42 $2,716,004.10 % of Estimate for Project R-010111-000 -2.73% -2.19% 1.08%Page 12
|