|
H: \PROJECTS \6509 \H I -MU\ EXCEL\ ESTIMATE \6509_SEQ_printable.xls.xls
<br />SRF NO. 0086509
<br />By:
<br />Checked:
<br />ENGINEER'S ESTIMATE
<br />C.S.A.H. 14/35E INTERCHANGE
<br />By: SRF CONSULTING GROUP, Inc.
<br />ITEM NO.
<br />ITEM DESCRIPTION
<br />UNIT
<br />TOTAL PROJECT
<br />QUANTITIES
<br />I ESTIMATED
<br />UNIT
<br />COST
<br />ESTIMATED
<br />TOTAL
<br />AMOUNT
<br />ESTIMATED
<br />2504.602
<br />16" MEGALUG
<br />EACH
<br />3
<br />$150.00
<br />$450.00
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />5
<br />$60.00
<br />$300.00
<br />2504.603
<br />16" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />95
<br />$100.00
<br />$9,500.00
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN F
<br />LIN FT
<br />205.3
<br />$205.00
<br />$42,086.50
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN G
<br />LIN FT
<br />28.8
<br />$250.00
<br />$7,200.00
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN H
<br />UN FT
<br />83.5
<br />$190.00
<br />$15,865.00
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SD -48
<br />LIN FT
<br />2.2
<br />$300.00
<br />$660.00
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020
<br />LIN FT
<br />24.0
<br />$230.00
<br />$5,520.00
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 54 -4020
<br />LIN FT
<br />108.6
<br />$285.00
<br />$30,951.00
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60 -4020
<br />LIN FT
<br />30.0
<br />$330.00
<br />$9,900.00
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 72 -4020
<br />LIN FT
<br />26.3
<br />$425.00
<br />$11,177.50
<br />2506.503
<br />RECONSTRUCT DRAINAGE STRUCTURE
<br />LIN FT
<br />31.1
<br />$200.00
<br />$6,220.00
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />77
<br />$590.00
<br />$45,430.00
<br />2506.521
<br />INSTALL CASTING
<br />EACH
<br />2
<br />$400.00
<br />$800.00
<br />2506.522
<br />ADJUST FRAME & RING CASTING
<br />EACH
<br />1
<br />$330.00
<br />$330.00
<br />2506.602
<br />CONNECT INTO EXISTING DRAINAGE STRUCTURE
<br />EACH
<br />4
<br />$675.00
<br />$2,700.00
<br />2506.602
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
<br />EACH
<br />1
<br />$8,000.00
<br />$8,000.00
<br />2506.602
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 2
<br />EACH
<br />1
<br />$8,000.00
<br />$8,000.00
<br />2506.602
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 3
<br />EACH
<br />1
<br />$8,000.00
<br />$8,000.00
<br />2506.602
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 4
<br />EACH
<br />1
<br />$5,000.00
<br />$5,000.00
<br />2506.602
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 5
<br />EACH
<br />1
<br />$5,000.00
<br />$5,000.00
<br />2511.501
<br />RANDOM RIPRAP CLASS II
<br />CU YD
<br />189.8
<br />$70.50
<br />$13,380.90
<br />2521.501
<br />4" CONCRETE WALK
<br />SQ FT
<br />51300
<br />$3.25
<br />$166,725.00
<br />2521.501
<br />6" CONCRETE WALK
<br />SQ FT
<br />965
<br />$4.00
<br />$3,860.00
<br />2521.511
<br />3" BITUMINOUS WALK
<br />SQ FT
<br />25360
<br />$3.00
<br />$76,080.00
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN B424
<br />LIN FT
<br />14510
<br />$12.00
<br />$174,120.00
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN B624
<br />LIN FT
<br />40
<br />$12.00
<br />$480.00
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN D424
<br />LIN FT
<br />150
<br />$11.50
<br />$1,725.00
<br />2531.618
<br />TRUNCATED DOMES
<br />SQ FT
<br />270
<br />$60.00
<br />$16,200.00
<br />2533.507
<br />PORTABLE PRECAST CONCRETE BARRIER DESIGN 8337
<br />LIN FT
<br />12350.0
<br />$12.00
<br />$148,200.00
<br />2533.508
<br />RELOCATE PORTABLE PRECAST CONC BARRIER DESIGN 8337
<br />LIN FT
<br />16300.0
<br />$3.50
<br />$57,050.00
<br />2545.511
<br />LIGHTING UNIT TYPE 9 -40
<br />EACH
<br />32
<br />$1,615.00
<br />$51,680.00
<br />2545.515
<br />LIGHT BASE DESIGN E
<br />EACH
<br />32
<br />$550.00
<br />$17,600.00
<br />2545.521
<br />2" RIGID STEEL CONDUIT
<br />LIN FT
<br />35
<br />$10.67
<br />$373.45
<br />2545.523
<br />3" NON - METALLIC CONDUIT
<br />LIN FT
<br />985
<br />$5.37
<br />$5,289.45
<br />2545.531
<br />UNDERGROUND WIRE 1 COND NO 2
<br />LIN FT
<br />140
<br />$1.85
<br />$259.00
<br />2545.531
<br />UNDERGROUND WIRE 4 COND NO 4
<br />LIN FT
<br />11762
<br />$6.21
<br />$73,042.02
<br />2545.541
<br />SERVICE CABINET SECONDARY TYPE L1
<br />EACH
<br />1
<br />$4,455.00
<br />$4,455.00
<br />2545.545
<br />EQUIPMENT PAD B
<br />EACH
<br />1
<br />$816.00
<br />$816.00
<br />2545.602
<br />HANDHOLE
<br />EACH
<br />1
<br />$698.00
<br />$698.00
<br />2545.602
<br />ELECTRICAL SERVICE
<br />EACH
<br />1
<br />$3,615.00
<br />$3,615.00
<br />2550.511
<br />CABINET FOUNDATION
<br />EACH
<br />1
<br />$1,725.00
<br />$1,725.00
<br />2550.511
<br />CCTV FOUNDATION
<br />EACH
<br />1
<br />$2,400.00
<br />$2,400.00
<br />2550.512
<br />HANDHOLE TYPE -PVC METAL COVER
<br />EACH
<br />18
<br />$710.00
<br />$12,780.00
<br />2550.523
<br />1.5" NON - METALLIC CONDUIT
<br />LIN FT
<br />5200
<br />$2.30
<br />$11,960.00
<br />2550.523
<br />2" NON - METALLIC CONDUIT
<br />LIN FT
<br />3520
<br />$3.50
<br />$12,320.00
<br />2550.523
<br />3" NON - METALLIC CONDUIT
<br />LIN FT
<br />500
<br />$8.25
<br />$4,125.00
<br />2550.523
<br />4" NON - METALLIC CONDUIT
<br />LIN FT
<br />50
<br />$10.80
<br />$540.00
<br />
|