|
•
<br />•
<br />•
<br />Project: 02029 -19 - LINO - Otter Lake Road Extension
<br />Engineers Estimate
<br />Kuechle Underground
<br />Frattalone Companies,
<br />Inc.
<br />Douglas -Kerr Underground,
<br />LLC
<br />Item No.
<br />Item
<br />Units
<br />Quantity
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />66
<br />2504.603
<br />16" WATER MAIN -DUCT IRON CL 52
<br />LIN FT
<br />370
<br />$75.00
<br />$27,750.00
<br />$92.00
<br />$34,040.00
<br />$81.00
<br />$29,970.00
<br />$73.20
<br />$27,084.00
<br />67
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />5
<br />$35.00
<br />$175.00
<br />$46.00
<br />$230.00
<br />$95.45
<br />$477.25
<br />$32.45
<br />$162.25
<br />68
<br />2504.603
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />120
<br />$40.00
<br />$4,800.00
<br />$54.00
<br />$6,480.00
<br />$54.25
<br />$6,510.00
<br />$38.65
<br />$4,638.00
<br />69
<br />2504.604
<br />4" POLYSTYRENE INSULATION
<br />SQ YD
<br />25
<br />$45.00
<br />$1,125.00
<br />$21.00
<br />$525.00
<br />$18.25
<br />$456.25
<br />$30.60
<br />$765.00
<br />70
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />POUND
<br />1500
<br />$4.00
<br />$6,000.00
<br />$6.30
<br />$9,450.00
<br />$3.10
<br />$4,650.00
<br />$4.14
<br />$6,210.00
<br />Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
<br />$67,150.00
<br />$70,105.00
<br />$58,966.00
<br />$57,740.80
<br />SCHEDULE D - STORM SEWER IMPROVEMENTS
<br />71
<br />2105.511
<br />COMMON CHANNEL EXCAVATION
<br />CU YD
<br />25
<br />$15.00
<br />$375.00
<br />$10.00
<br />$250.00
<br />$20.00
<br />$500.00
<br />$10.00
<br />$250.00
<br />72
<br />2105.607
<br />POND EXCAVATION
<br />CU YD
<br />850
<br />$10.00
<br />$8,500.00
<br />$9.00
<br />$7,650.00
<br />$10.80
<br />$9,180.00
<br />$8.90
<br />$7,565.00
<br />73
<br />2501.515
<br />18" RC PIPE APRON
<br />EACH
<br />1
<br />$550.00
<br />$550.00
<br />$550.00
<br />$550.00
<br />$650.00
<br />$650.00
<br />$732.25
<br />$732.25
<br />74
<br />2501.602
<br />SKIMMER
<br />EACH
<br />1
<br />$4,000.00
<br />$4,000.00
<br />$2,500.00
<br />$2,500.00
<br />$9,520.00
<br />$9,520.00
<br />$2,600.00
<br />$2,600.00
<br />75
<br />2501.602
<br />TRASH GUARD FOR 18" PIPE APRON
<br />EACH
<br />1
<br />$300.00
<br />$300.00
<br />$190.00
<br />$190.00
<br />$243.00
<br />$243.00
<br />$484.25
<br />$484.25
<br />76
<br />2502.541
<br />4" PERF PE PIPE DRAIN
<br />LIN FT
<br />100
<br />$15.00
<br />$1,500.00
<br />$5.50
<br />$550.00
<br />$6.40
<br />$640.00
<br />$9.90
<br />$990.00
<br />77
<br />2503.541
<br />15" RC PIPE SEWER DESIGN 3006 CLASS V
<br />LIN FT
<br />360
<br />$30.00
<br />$10,800.00
<br />$41.00
<br />$14,760.00
<br />$26.70
<br />$9,612.00
<br />$26.05
<br />$9,378.00
<br />78
<br />2503.541
<br />18" RC PIPE SEWER DESIGN 3006 CLASS V
<br />LIN FT
<br />40
<br />$32.00
<br />$1,280.00
<br />$46.00
<br />$1,840.00
<br />$29.25
<br />$1,170.00
<br />$28.20
<br />$1,128.00
<br />79
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020
<br />LIN FT
<br />8.5
<br />$250.00
<br />$2,125.00
<br />$450.00
<br />$3,825.00
<br />$232.00
<br />$1,972.00
<br />$376.95
<br />$3,204.08
<br />80
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
<br />EACH
<br />3
<br />$1,300.00
<br />$3,900.00
<br />$1,900.00
<br />$5,700.00
<br />$1,155.00
<br />$3,465.00
<br />$1,654.30
<br />$4,962.90
<br />81
<br />2506.516
<br />CASTING ASSEMBLY (CATCH BASIN)
<br />EACH
<br />2
<br />$500.00
<br />$1,000.00
<br />$410.00
<br />$820.00
<br />$809.40
<br />$1,618.80
<br />$476.00
<br />$952.00
<br />82
<br />2511.501
<br />RANDOM RIPRAP CLASS III
<br />CU YD
<br />16
<br />$100.00
<br />$1,600.00
<br />$79.00
<br />$1,264.00
<br />$122.10
<br />$1,953.60
<br />$103.40
<br />$1,654.40
<br />83
<br />2511.515
<br />GEOTEXTILE FILTER TYPE IV
<br />SQ YD
<br />35
<br />$3.00
<br />$105.00
<br />$2.62
<br />$91.70
<br />$1.30
<br />$45.50
<br />$6.55
<br />$229.25
<br />Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
<br />$36,035.00
<br />$39,990.70
<br />$40,569.90
<br />$34,130.13
<br />Total SCHEDULE A - SURFACE IMPROVEMENTS:
<br />$280,347.00
<br />$235,509.95
<br />$256,539.90
<br />$253,877.00
<br />Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
<br />$27,525.00
<br />$29,955.00
<br />$22,574.60
<br />$39,591.15
<br />Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
<br />$67,150.00
<br />$70,105.00
<br />$58,966.00
<br />$57,740.80
<br />Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
<br />$36,035.00
<br />$39,990.70
<br />$40,569.90
<br />$34,130.13
<br />Totals for Project 02029 -19
<br />$411,057.00
<br />$375,560.65
<br />$378,650.40
<br />$385,339.08
<br />% of Estimate for Project 02029 -19
<br />-8.64%
<br />-7.88%
<br />-6.26%
<br />
|