|
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
<br />$27,525.00
<br />$36,023.25
<br />$30,530.00
<br />$34,885.00
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />5
<br />$35.00
<br />$175.00
<br />$34.65
<br />$173.25
<br />$46.00
<br />$230.00
<br />$200.00
<br />$1,000.00
<br />•
<br />•
<br />Project: 02029 -19 - LINO - Otter Lake Road Extension
<br />Item No.
<br />Item
<br />Engineers Estimate
<br />T. A. Schifsky & Sons, Inc.
<br />Forest Lake Contracting, Inc.
<br />Dresel Contracting, Inc.
<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 />67
<br />2504.603
<br />16" WATER MAIN -DUCT IRON CL 52
<br />LIN FT
<br />370
<br />$75.00
<br />$27,750.00
<br />$72.45
<br />$26,806.50
<br />$82.00
<br />$30,340.00
<br />$85.00
<br />$31,450.00
<br />68
<br />69
<br />2504.603
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />120
<br />$40.00
<br />$4,800.00
<br />$37.80
<br />$4,536.00
<br />$46.00
<br />$5,520.00
<br />$55.00
<br />$6,600.00
<br />2504.604
<br />4" POLYSTYRENE INSULATION
<br />SQ YD
<br />25
<br />$45.00
<br />$1,125.00
<br />$18.90
<br />$472.50
<br />$29.00
<br />$725.00
<br />$20.00
<br />$500.00
<br />70
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />POUND
<br />1500
<br />$4.00
<br />$6,000.00
<br />$4.73
<br />$7,095.00
<br />$2.50
<br />$3,750.00
<br />$3.00
<br />$4,500.00
<br />Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
<br />SCHEDULE D - STORM SEWER IMPROVEMENTS
<br />$67,150.00
<br />$56,591.50
<br />$57,465.00
<br />$67,150.00
<br />71
<br />72
<br />2105.511
<br />COMMON CHANNEL EXCAVATION
<br />CU YD
<br />25
<br />$15.00
<br />$375.00
<br />$40.00
<br />$1,000.00
<br />$25.00
<br />$625.00
<br />$85.00
<br />$2,125.00
<br />73
<br />2105.607
<br />POND EXCAVATION
<br />CU YD
<br />850
<br />$10.00
<br />$8,500.00
<br />$16.00
<br />$13,600.00
<br />$13.00
<br />$11,050.00
<br />$15.00
<br />$12,750.00
<br />2501.515
<br />18" RC PIPE APRON
<br />EACH
<br />1
<br />$550.00
<br />$550.00
<br />$1,218.00
<br />$1,218.00
<br />$725.00
<br />$725.00
<br />$650.00
<br />$650.00
<br />74
<br />75
<br />2501.602
<br />SKIMMER
<br />EACH
<br />1
<br />$4,000.00
<br />$4,000.00
<br />$3,727.50
<br />$3,727.50
<br />$3,200.00
<br />$3,200.00
<br />$3,500.00
<br />$3,500.00
<br />2501.602
<br />TRASH GUARD FOR 18" PIPE APRON
<br />EACH
<br />1
<br />$300.00
<br />$300.00
<br />$262.50
<br />$262.50
<br />$400.00
<br />$400.00
<br />$450.00
<br />$450.00
<br />76
<br />2502.541
<br />4" PERF PE PIPE DRAIN
<br />LIN FT
<br />100
<br />$15.00
<br />$1,500.00
<br />$5.25
<br />$525.00
<br />$12.00
<br />$1,200.00
<br />$5.00
<br />$500.00
<br />77
<br />78
<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 />$26.78
<br />$9,640.80
<br />$31.00
<br />$11,160.00
<br />$45.00
<br />$16,200.00
<br />79
<br />2503.541
<br />2506.501
<br />18" RC PIPE SEWER DESIGN 3006 CLASS V
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020
<br />LIN FT
<br />40
<br />$32.00
<br />$1,280.00
<br />$29.40
<br />$1,176.00
<br />$32.00
<br />$1,280.00
<br />$65.00
<br />$2,600.00
<br />80
<br />LIN FT
<br />8.5
<br />$250.00
<br />$2,125.00
<br />$262.50
<br />$2,231.25
<br />$330.00
<br />$2,805.00
<br />$350.00
<br />$2,975.00
<br />81
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
<br />EACH
<br />3
<br />$1,300.00
<br />$3,900.00
<br />$1,554.00
<br />$4,662.00
<br />$800.00
<br />$2,400.00
<br />$1,450.00
<br />$4,350.00
<br />82
<br />2506.516
<br />CASTING ASSEMBLY (CATCH BASIN)
<br />EACH
<br />2
<br />$500.00
<br />$1,000.00
<br />$588.00
<br />$1,176.00
<br />$625.00
<br />$1,250.00
<br />$650.00
<br />$1,300.00
<br />83
<br />2511.501
<br />RANDOM RIPRAP CLASS III
<br />CU YD
<br />16
<br />$100.00
<br />$1,600.00
<br />$110.00
<br />$1,760.00
<br />$105.00
<br />$1,680.00
<br />$165.00
<br />$2,640.00
<br />2511.515
<br />GEOTEXTILE FILTER TYPE IV
<br />SQ YD
<br />35
<br />$3.00
<br />$105.00
<br />$5.00
<br />$175.00
<br />$2.00
<br />$70.00
<br />$5.00
<br />$175.00
<br />Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
<br />$36,035.00
<br />$41,154.05
<br />$37,845.00
<br />$50,215.00
<br />Total SCHEDULE A - SURFACE IMPROVEMENTS:
<br />$280,347.00
<br />$253,178.35
<br />$270,812.75
<br />$246,586.50
<br />Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
<br />Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
<br />$67,150.00
<br />$56,591.50
<br />$57,465.00
<br />$67,150.00
<br />$36,035.00
<br />$41,154.05
<br />$37,845.00
<br />$50,215.00
<br />Totals for Project 02029 -19
<br />$411,057.00
<br />$386,947.15
<br />$396,652.75
<br />$398,836.50
<br />% of Estimate for Project 02029 -19
<br />-5.87%
<br />-3.50%
<br />-2.97%
<br />
|