|
•
<br />•
<br />•
<br />Project: 02029 -19 - LINO - Otter Lake Road Extension
<br />Engineers Estimate
<br />Arnt Construction
<br />Company
<br />Burschville Construction,
<br />Inc.
<br />Omann Brothers, Inc.
<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 />Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
<br />$27,525.00
<br />$38,456.00
<br />$36,525.50
<br />$35,060.85
<br />SCHEDULE C - WATER MAIN IMPROVEMENTS
<br />58
<br />2451.609
<br />GRANULAR FOUNDATION AND /OR BEDDING
<br />TON
<br />50
<br />$10.00
<br />$500.00
<br />$8.00
<br />$400.00
<br />$10.00
<br />$500.00
<br />$8.18
<br />$409.00
<br />59
<br />2504.602
<br />CONNECT TO EXISTING WATER MAIN
<br />EACH
<br />1
<br />$1,000.00
<br />$1,000.00
<br />$2,800.00
<br />$2,800.00
<br />$1,000.00
<br />$1,000.00
<br />$1,890.70
<br />$1,890.70
<br />60
<br />2504.602
<br />HYDRANT
<br />EACH
<br />1
<br />$3,000.00
<br />$3,000.00
<br />$3,000.00
<br />$3,000.00
<br />$3,450.00
<br />$3,450.00
<br />$3,066.00
<br />$3,066.00
<br />61
<br />2504.602
<br />16" BUTTERFLY VALVE AND BOX
<br />EACH
<br />2
<br />$8,500.00
<br />$17,000.00
<br />$3,050.00
<br />$6,100.00
<br />$5,100.00
<br />$10,200.00
<br />$3,117.10
<br />$6,234.20
<br />62
<br />2504.602
<br />6" GATE VALVE AND BOX
<br />EACH
<br />1
<br />$1,200.00
<br />$1,200.00
<br />$1,300.00
<br />$1,300.00
<br />$1,175.00
<br />$1,175.00
<br />$1,328.60
<br />$1,328.60
<br />63
<br />2504.602
<br />8" GATE VALVE AND BOX
<br />EACH
<br />2
<br />$2,000.00
<br />$4,000.00
<br />$1,700.00
<br />$3,400.00
<br />$1,750.00
<br />$3,500.00
<br />$1,737.40
<br />$3,474.80
<br />64
<br />2504.603
<br />HYDRANT EXTENSION
<br />LIN FT
<br />1
<br />$500.00
<br />$500.00
<br />$530.00
<br />$530,00
<br />$550.00
<br />$550.00
<br />$541.66
<br />$541.66
<br />65
<br />2504.603
<br />VALVE BOX EXTENSION
<br />LIN FT
<br />1
<br />$100.00
<br />$100.00
<br />$100.00
<br />$100.00
<br />$150.00
<br />$150.00
<br />$86.87
<br />$86.87
<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 />$70.00
<br />$25,900.00
<br />$65.13
<br />$24,098.10
<br />$70.52
<br />$26,092.40
<br />67
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />5
<br />$35.00
<br />$175.00
<br />$34.00
<br />$170.00
<br />$65.00
<br />$325.00
<br />$33.73
<br />$168.65
<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 />$37.00
<br />$4,440.00
<br />$38.00
<br />$4,560.00
<br />$36.79
<br />$4,414.80
<br />69
<br />2504.604
<br />4" POLYSTYRENE INSULATION
<br />SQ YD
<br />25
<br />$45.00
<br />$1,125.00
<br />$20.00
<br />$500.00
<br />$35.00
<br />$875.00
<br />$18.40
<br />$460.00
<br />70
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />POUND
<br />1500
<br />$4.00
<br />$6,000.00
<br />$4.50
<br />$6,750.00
<br />$3.50
<br />$5,250.00
<br />$4.60
<br />$6,900.00
<br />Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
<br />$67,150.00
<br />$55,390.00
<br />$55,633.10
<br />$55,067.68
<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 />$5.90
<br />$147.50
<br />$6.90
<br />$172.50
<br />$10.22
<br />$255.50
<br />72
<br />2105.607
<br />POND EXCAVATION
<br />CU YD
<br />850
<br />$10.00
<br />$8,500.00
<br />$5.90
<br />$5,015.00
<br />$6.90
<br />$5,865.00
<br />$9.10
<br />$7,735.00
<br />73
<br />2501.515
<br />18" RC PIPE APRON
<br />EACH
<br />1
<br />$550.00
<br />$550.00
<br />$1,160.00
<br />$1,160.00
<br />$475.00
<br />$475.00
<br />$1,185.52
<br />$1,185.52
<br />74
<br />2501.602
<br />SKIMMER
<br />EACH
<br />1
<br />$4,000.00
<br />$4,000.00
<br />$3,550.00
<br />$3,550.00
<br />$2,500.00
<br />$2,500.00
<br />$3,628.10
<br />$3,628.10
<br />75
<br />2501.602
<br />TRASH GUARD FOR 18" PIPE APRON
<br />EACH
<br />1
<br />$300.00
<br />$300.00
<br />$250.00
<br />$250.00
<br />$280.00
<br />$280.00
<br />$255.50
<br />$255.50
<br />76
<br />2502.541
<br />4" PERF PE PIPE DRAIN
<br />LIN FT
<br />100
<br />$15.00
<br />$1,500.00
<br />$1.00
<br />$100.00
<br />$9.00
<br />$900.00
<br />$5.11
<br />$511.00
<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 />$25.50
<br />$9,180.00
<br />$28.50
<br />$10,260.00
<br />$26.06
<br />$9,381.60
<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 />$28.00
<br />$1,120.00
<br />$31.00
<br />$1,240.00
<br />$28.62
<br />$1,144.80
<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 />$250.00
<br />$2,125.00
<br />$340.00
<br />$2,890.00
<br />$255.50
<br />$2,171.75
<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 />$1,480.00
<br />$4,440.00
<br />$1,300.00
<br />$3,900.00
<br />$1,512.56
<br />$4,537.68
<br />81
<br />2506.516
<br />CASTING ASSEMBLY (CATCH BASIN)
<br />EACH
<br />2
<br />$500.00
<br />$1,000.00
<br />$560.00
<br />$1,120.00
<br />$500.00
<br />$1,000.00
<br />$572.32
<br />$1,144.64
<br />82
<br />2511.501
<br />RANDOM RIPRAP CLASS III
<br />CU YD
<br />16
<br />$100.00
<br />$1,600.00
<br />$104.00
<br />$1,664.00
<br />$90.00
<br />$1,440.00
<br />$105.27
<br />$1,684.32
<br />83
<br />2511.515
<br />GEOTEXTILE FILTER TYPE IV
<br />SQ YD
<br />35
<br />$3.00
<br />$105.00
<br />$3.00
<br />$3.00
<br />$105.00
<br />$3.07
<br />$107.45
<br />Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
<br />$36,035.00
<br />$31,027.50
<br />$33,742.86
<br />Total SCHEDULE A - SURFACE IMPROVEMENTS:
<br />$280,347.00
<br />$217,720.10
<br />$245,920.50
<br />Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
<br />$27,525.00
<br />$38,456.00
<br />$36,525.50
<br />$35,060.85
<br />Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
<br />$67,150.00
<br />$55,390.00
<br />$55,633.10
<br />$55,067.68
<br />
|