|
Project: R-010111-000 - 2018 Street and Utility Improvement Project Engineers Estimate Ryan Contracting Company C.S. McCrossan Construction, Inc.Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price167 2575.505 SODDING TYPE LAWN S Y 140$10.00$1,400.00$8.00$1,120.00$4.70$658.00168 2573.530 STORM DRAIN INLET PROTECTION EACH 12$150.00$1,800.00$50.00$600.00$110.00$1,320.00169 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 730$3.50$2,555.00$3.00$2,190.00$2.60$1,898.00170 2574.525 BOULEVARD TOPSOIL BORROW C Y 20$30.00$600.00$30.00$600.00$26.00$520.00171 2575.535 WATER (TURF ESTABLISHMENT) MGAL 10$45.00$450.00$80.00$800.00$44.00$440.00Total SCHEDULE E. SURFACE IMPROVEMENTS - RECLAMATION AREA: $186,860.00 $195,373.00 $170,747.10 SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA 172 2104.509 REMOVE DRAINAGE STRUCTURE EACH 2$300.00$600.00$600.00$1,200.00$330.00$660.00173 2506.516 CASTING ASSEMBLY EACH 7$600.00$4,200.00$600.00$4,200.00$730.00$5,110.00174 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 9$400.00$3,600.00$300.00$2,700.00$450.00$4,050.00175 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 2$2,200.00$4,400.00$2,000.00$4,000.00$970.00$1,940.00176 2506.503 RECONSTRUCT DRAINAGE STRUCTURE L F 1$2,500.00$2,500.00$1,000.00$1,000.00$1,900.00$1,900.00177 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 7$225.00$1,575.00$400.00$2,800.00$410.00$2,870.00178 2506.602 CHIMNEY SEALS EACH 9$250.00$2,250.00$300.00$2,700.00$310.00$2,790.00Total SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA: $19,125.00 $18,600.00 $19,320.00 Total SCHEDULE A. SURFACE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $1,157,154.00 $1,323,625.20 $1,414,840.72 Total SCHEDULE B. SANITARY SEWER IMPROVEMENTS - FULL RECONSTRUCTION AREA: $284,142.50 $296,136.00 $289,178.50 Total SCHEDULE C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA: $605,020.00 $578,325.69 $810,074.00 Total SCHEDULE D. DRAINAGE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $434,668.50 $369,781.01 $423,711.20 Total SCHEDULE E. SURFACE IMPROVEMENTS - RECLAMATION AREA: $186,860.00 $195,373.00 $170,747.10 Total SCHEDULE F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA: $19,125.00 $18,600.00 $19,320.00 Totals for Project R-010111-000 $2,686,970.00 $2,781,840.90 $3,127,871.52 % of Estimate for Project R-010111-000 3.53% 16.41%I hereby certify that this is an exact reproduction of bids received.Certified By: License No. 45782 Date: March 29, 2018Page 18
|