|
Project: 02029-86 - LINO - Birch Street Sanitary Sewer Extension and Turn Lane Construction
<br />Engineers Estimate
<br />Dresel Contracting, Inc.
<br />A-1 Excavating, 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 />23
<br />2504.602
<br />8" GATE VALVE & BOX
<br />EACH
<br />2
<br />$1,750.00
<br />$3,500.00
<br />$2,400.00
<br />$4,800.00
<br />$2,000.00
<br />$4,000.00
<br />24
<br />2504.602
<br />12" GATE VALVE & BOX
<br />EACH
<br />1
<br />$5,000.00
<br />$5,000.00
<br />$4,320.00
<br />$4,320.00
<br />$3,250.00
<br />$3,250.00
<br />25
<br />2504.602
<br />16" GATE VALVE & BOX
<br />EACH
<br />1
<br />$10,000.00
<br />$10,000.00
<br />$11,760.00
<br />$11,760.00
<br />$8,800.00
<br />$8,800.00
<br />26
<br />2504.602
<br />HYDRANT ASSEMBLY
<br />EACH
<br />3
<br />$6,000.00
<br />$18,000.00
<br />$6,360.00
<br />$19,080.00
<br />$6,100.00
<br />$18,300.00
<br />27
<br />2504.603
<br />4" WATERMAIN DUCTILE IRON CL 52
<br />LF
<br />10
<br />$35.00
<br />$350.00
<br />$72.00
<br />$720.00
<br />$57.00
<br />$570.00
<br />28
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />LF
<br />60
<br />$32.00
<br />$1,920.00
<br />$34.40
<br />$2,064.00
<br />$54.00
<br />$3,240.00
<br />29
<br />2504.603
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />LF
<br />700
<br />$35.00
<br />$24,500.00
<br />$44.06
<br />$30,842.00
<br />$55.00
<br />$38,500.00
<br />30
<br />2504.603
<br />12" WATERMAIN DUCTILE IRON CL 52
<br />LF
<br />380
<br />$50.00
<br />$19,000.00
<br />$63.28
<br />$24,046.40
<br />$76.00
<br />$28,880.00
<br />31
<br />2504.603
<br />16" WATERMAIN DUCTILE IRON CL 52
<br />LF
<br />290
<br />$80.00
<br />$23,200.00
<br />$82.55
<br />$23,939.50
<br />$98.00
<br />$28,420.00
<br />32
<br />2504.604
<br />4" POLYSTYRENE INSULATION
<br />SY
<br />20
<br />$45.00
<br />$900.00
<br />$36.00
<br />$720.00
<br />$40.00
<br />$800.00
<br />33
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />LB
<br />2200
<br />$4.00
<br />$8,800.00
<br />$5.70
<br />$12,540.00
<br />$11.00
<br />$24,200.00
<br />34
<br />92504.602
<br />YARD HYDRANT
<br />EACH
<br />2
<br />$2,500.00
<br />$5,000.00
<br />$2,400.00
<br />$4,800.00
<br />$1,900.00
<br />$3,800.00
<br />Total Schedule B - Watermain Improvements:
<br />$135,270.00
<br />$153,029.90
<br />$187,410.00
<br />Schedule C - Storm Sewer Improvements
<br />35 2021.501
<br />MOBILIZATION LS
<br />1
<br />$1,100.00 $1,100.00 $4,860.00
<br />$4,860.00
<br />$8,000.00
<br />$8,000.00
<br />36 2104.501
<br />REMOVE SEWER PIPE (STORM) L F
<br />30
<br />$10.00 $300.00 $12.40
<br />$372.00
<br />$30.00
<br />$900.00
<br />37 2105.604
<br />GEOTEXTILE FABRIC TYPE III S Y
<br />40
<br />$10.00
<br />$400.00 $4.65
<br />$186.00
<br />$3.00
<br />$120.00
<br />38 2451.609
<br />GRANULAR FOUNDATION AND/OR BEDDING TON
<br />50
<br />$15.00 $750.00 $7.44
<br />$372.00
<br />$20.00
<br />$1,000.00
<br />39 2501.515
<br />18" RC PIPE APRON EACH
<br />4
<br />$1,000.00 $4,000.00 $854.40
<br />$3,417.60
<br />$700.00
<br />$2,800.00
<br />40 2501.602
<br />SAFETY GRATE FOR 18" RC APRON EACH
<br />4
<br />$500.00 $2,000.00 $945.60
<br />$3,782.40
<br />$400.00
<br />$1,600.00
<br />41 2503.541
<br />18" RC PIPE SEWER DES 3006 CL III L F
<br />200
<br />$35.00 $7,000.00 $43.80
<br />$8,760.00
<br />$38.00
<br />$7,600.00
<br />42 2506.602
<br />SALVAGE AND REINSTALL STORM PIPE L F
<br />80
<br />$50.00 $4,000.00 $48.00
<br />$3,840.00
<br />$65.00
<br />$5,200.00
<br />43 2511.501
<br />RANDOM RIPRAP CLASS III C Y
<br />12
<br />$250.00 $3,000.00 $80.00
<br />$960.00
<br />$100.00
<br />$1,200.00
<br />Total Schedule C - Storm Sewer Improvements:
<br />$22,550.00
<br />$26,550.00
<br />$28,420.00
<br />Schedule D - Surface Improvements
<br />44
<br />2021.501 MOBILIZATION
<br />LS
<br />1 $14,000.00
<br />$14,000.00
<br />$9,200.00
<br />$9,200.00
<br />$13,650.00
<br />$13,650.00
<br />45
<br />2101.501 CLEARING
<br />ACRE
<br />0.4 $1,500.00
<br />$600.00
<br />$2,730.00
<br />$1,092.00
<br />$15,000.00
<br />$6,000.00
<br />46
<br />2101.506 GRUBBING
<br />ACRE
<br />0.4 $1,500.00
<br />$600.00
<br />$2,730.00
<br />$1,092.00
<br />$15,000.00
<br />$6,000.00
<br />47
<br />2104.501 REMOVE CURB & GUTTER
<br />LF
<br />10 $10.00
<br />$100.00
<br />$17.36
<br />$173.60
<br />$30.00
<br />$300.00
<br />48
<br />2104.505 REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />600 $5.00
<br />$3,000.00
<br />$1.44
<br />$864.00
<br />$6.00
<br />$3,600.00
<br />49
<br />2104.513 SAWING BITUMINOUS PAVEMENT
<br />LF
<br />1900 $5.00
<br />$9,500.00
<br />$2.22
<br />$4,218.00
<br />$2.50
<br />$4,750.00
<br />50
<br />2105.501 COMMON EXCAVATION (P)
<br />CY
<br />2500 $15.00
<br />$37,500.00
<br />$6.60
<br />$16,500.00
<br />$17.00
<br />$42,500.00
<br />51
<br />2105.507 SUBGRADE EXCAVATION
<br />CY
<br />1000 $18.00
<br />$18,000.00
<br />$8.91
<br />$8,910.00
<br />$10.00
<br />$10,000.00
<br />52
<br />2105.522 SELECT GRANULAR BORROW (CV)
<br />CY
<br />1000 $15.00
<br />$15,000.00
<br />$13.59
<br />$13,590.00
<br />$27.00
<br />$27,000.00
<br />53
<br />2105.523 COMMON BORROW (CV)
<br />CY
<br />2000 $10.00
<br />$20,000.00
<br />$12.71
<br />$25,420.00
<br />$0.01
<br />$20.00
<br />
|