|
Project: 02029-85 - LINO - 2015 Street Reconstruction Project
<br />Engineers Estimate
<br />Arnt Construction Company
<br />Dresel Contracting, Inc.
<br />T. A. Schifsky & Sons, 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 />60
<br />2572.602
<br />TREE TRIMMING
<br />EACH
<br />11
<br />$325.00
<br />$3,575.00
<br />$200.00
<br />$2,200.00
<br />$159.65
<br />$1,756.15
<br />$250.00
<br />$2,750.00
<br />61
<br />2573.502
<br />SILT FENCE, TYPE HEAVY DUTY
<br />LIN FT
<br />1650
<br />$2.00
<br />$3,300.00
<br />$2.20
<br />$3,630.00
<br />$1.94
<br />$3,201.00
<br />$3.00
<br />$4,950.00
<br />62
<br />2573.530
<br />STORM DRAIN INLET PROTECTION
<br />EACH
<br />43
<br />$150.00
<br />$6,450.00
<br />$190.00
<br />$8,170.00
<br />$87.55
<br />$3,764.65
<br />$100.00
<br />$4,300.00
<br />63
<br />2573.533
<br />SEDIMENT CONTROL LOG TYPE WOOD FIBER
<br />L F
<br />155
<br />$4.00
<br />$620.00
<br />$4.50
<br />$697.50
<br />$4.12
<br />$638.60
<br />$10.00
<br />$1,550.00
<br />64
<br />2573.602
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />EACH
<br />3
<br />$500.00
<br />$1,500.00
<br />$1,200.00
<br />$3,600.00
<br />$780.74
<br />$2,342.22
<br />$500.00
<br />$1,500.00
<br />65
<br />2575.501
<br />SEEDING (INCL TOPSOIL & FERTILIZER)
<br />ACRE
<br />1
<br />$4,000.00
<br />$4,000.00
<br />$3,700.00
<br />$3,700.00
<br />$2,060.00
<br />$2,060.00
<br />$8,500.00
<br />$8,500.00
<br />66
<br />2575.502
<br />SEED MIXTURE 25-131
<br />LB
<br />200
<br />$5.00
<br />$1,000.00
<br />$6.00
<br />$1,200.00
<br />$7.21
<br />$1,442.00
<br />$5.00
<br />$1,000.00
<br />67
<br />2575.505
<br />SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.)
<br />S Y
<br />11500
<br />$8.00
<br />$92,000.00
<br />$4.90
<br />$56,350.00
<br />$5.13
<br />$58,995.00
<br />$5.00
<br />$57,500.00
<br />68
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 4
<br />S Y
<br />2750
<br />$1.50
<br />$4,125.00
<br />$2.40
<br />$6,600.00
<br />$4.12
<br />$11,330.00
<br />$2.00
<br />$5,500.00
<br />Total SCHEDULE A - STREET & STORM SEWER:
<br />$2,486,632.50
<br />$2,007,660.18
<br />$2,089,843.06
<br />$2,269,557.94
<br />SCHEDULE B - SANITARY SEWER
<br />69
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1
<br />$12,800.00
<br />$12,800.00
<br />$3,000.00
<br />$3,000.00
<br />$9,775.35
<br />$9,775.35
<br />$5,000.00
<br />$5,000.00
<br />70
<br />2503.602
<br />CHIMNEY SEALS
<br />EACH
<br />43
<br />$350.00
<br />$15,050.00
<br />$150.00
<br />$6,450.00
<br />$304.75
<br />$13,104.25
<br />$156.00
<br />$6,708.00
<br />71
<br />2503.602
<br />REPAIR MANHOLE INVERT
<br />EACH
<br />2
<br />$1,000.00
<br />$2,000.00
<br />$1,800.00
<br />$3,600.00
<br />$1,000.50
<br />$2,001.00
<br />$639.60
<br />$1,279.20
<br />72
<br />2503.603
<br />8" CURED -IN-PLACE PIPE SYSTEM
<br />LIN FT
<br />2510
<br />$40.00
<br />$100,400.00
<br />$26.00
<br />$65,260.00
<br />$26.01
<br />$65,285.10
<br />$25.48
<br />$63,954.80
<br />73
<br />2503.603
<br />10" CURED -IN-PLACE SYSTEM
<br />L F
<br />305
<br />$60.00
<br />$18,300.00
<br />$33.00
<br />$10,065.00
<br />$33.15
<br />$10,110.75
<br />$32.76
<br />$9,991.80
<br />74
<br />2503.603
<br />12" CURED -IN-PLACE PIPE SYSTEM
<br />LIN FT
<br />1075
<br />$60.00
<br />$64,500.00
<br />$36.00
<br />$38,700.00
<br />$36.21
<br />$38,925.75
<br />$36.00
<br />$38,700.00
<br />75
<br />2506.516
<br />CASTING ASSEMBLY (SANITARY)
<br />EACH
<br />43
<br />$600.00
<br />$25,800.00
<br />$800.00
<br />$34,400.00
<br />$327.75
<br />$14,093.25
<br />$832.00
<br />$35,776.00
<br />76
<br />2506.602
<br />DRAINAGE STRUCTURE LINER
<br />EACH
<br />15
<br />$2,000.00
<br />$30,000.00
<br />$2,810.00
<br />$42,150.00
<br />$2,733.60
<br />$41,004.00
<br />$2,787.20
<br />$41,808.00
<br />Total SCHEDULE B - SANITARY SEWER:
<br />$268,850.00
<br />$203,625.00
<br />$194,299.45
<br />$203,217.80
<br />SCHEDULE C - WATERMAIN ALTERNATE BID ITEMS
<br />77
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1
<br />$1,050.00
<br />$1,050.00
<br />$1,000.00
<br />$1,000.00
<br />$7,500.00
<br />$7,500.00
<br />$2,000.00
<br />$2,000.00
<br />78
<br />2504.602
<br />RELOCATE HYDRANT
<br />EACH
<br />1
<br />$1,500.00
<br />$1,500.00
<br />$3,000.00
<br />$3,000.00
<br />$1,800.00
<br />$1,800.00
<br />$3,120.00
<br />$3,120.00
<br />79
<br />2504.602
<br />1" CORPORATION STOP
<br />EACH
<br />3
<br />$500.00
<br />$1,500.00
<br />$170.00
<br />$510.00
<br />$300.00
<br />$900.00
<br />$176.80
<br />$530.40
<br />80
<br />2504.602
<br />8" GATE VALVE & BOX
<br />EACH
<br />1
<br />$4,000.00
<br />$4,000.00
<br />$2,300.00
<br />$2,300.00
<br />$2,340.00
<br />$2,340.00
<br />$2,392.00
<br />$2,392.00
<br />81
<br />2504.602
<br />1" CURB STOP & BOX
<br />EACH
<br />3
<br />$500.00
<br />$1,500.00
<br />$280.00
<br />$840.00
<br />$840.00
<br />$2,520.00
<br />$291.20
<br />$873.60
<br />82
<br />2504.603
<br />1" TYPE K COPPER PIPE
<br />L F
<br />100
<br />$50.00
<br />$5,000.00
<br />$24.00
<br />$2,400.00
<br />$36.60
<br />$3,660.00
<br />$24.96
<br />$2,496.00
<br />83
<br />2504.603
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />L F
<br />130
<br />$50.00
<br />$6,500.00
<br />$43.00
<br />$5,590.00
<br />$50.77
<br />$6,600.10
<br />$44.72
<br />$5,813.60
<br />84
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />LB
<br />105
<br />$10.00
<br />$1,050.00
<br />$10.00
<br />$1,050.00
<br />$12.17
<br />$1,277.85
<br />$10.40
<br />$1,092.00
<br />Total SCHEDULE C - WATERMAIN ALTERNATE BID ITEMS:
<br />$22,100.00
<br />$16,690.00
<br />$26,597.95
<br />$18,317.60
<br />Total SCHEDULE A - STREET & STORM SEWER:
<br />$2,486,632.50
<br />$2,007,660.18
<br />$2,089,843.06
<br />$2,269,557.94
<br />Total SCHEDULE B - SANITARY SEWER:
<br />$268,850.00
<br />$203,625.00
<br />$194,299.45
<br />$203,217.80
<br />Total SCHEDULE C - WATERMAIN ALTERNATE BID ITEMS:
<br />$22,100.00
<br />$16,690.00
<br />$26,597.95
<br />$18,317.60
<br />Totals for Project 02029-85
<br />$2,777,582.50
<br />$2,227,975.18
<br />$2,310,740.46
<br />$2,491,093.34
<br />% of Estimate for Project 02029-85
<br />-19.79%
<br />-16.81%
<br />-10.31%
<br />
|