|
Project: 01904-93 - HUGO - 2017 Street and Utility Improvement Project
<br />Engineers Estimate
<br />T. A. Schifsky & Sons,
<br />Inc.
<br />Park Construction
<br />Company - Mpls
<br />North Valley, Inc.
<br />Line No.
<br />Item
<br />Units
<br />Quantity
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />JTotal Price
<br />Unit Price
<br />Total Price
<br />58
<br />2501.603
<br />24" PIPE CULVERT
<br />L F
<br />82
<br />$60.00
<br />$4,920.00
<br />$60.00
<br />$4,920.00
<br />$62.60
<br />$5,133.20
<br />$57.15
<br />$4,686.30
<br />59
<br />2502.541
<br />6" PERF PE PIPE DRAIN
<br />L F
<br />200
<br />$20.00
<br />$4,000.00
<br />$25.00
<br />$5,000.00
<br />$18.20
<br />$3,640.00
<br />$17.35
<br />$3,470.00
<br />60
<br />2503.541
<br />15" RC PIPE SEWER DES 3006 CL V
<br />L F
<br />1 55
<br />$60.00
<br />$3,300.00
<br />$70.00
<br />$3,850.00
<br />$58.70
<br />$3,228.50
<br />$75.44
<br />$4,149.20
<br />61
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />1
<br />$1,000.00
<br />$1,000.00
<br />$4,000.00
<br />$4,000.00
<br />$990.00
<br />$990.00
<br />$534.46
<br />$534.46
<br />62
<br />2503.602
<br />CHIMNEY SEALS
<br />EACH
<br />6
<br />$250.00
<br />$1,500.00
<br />$175.00
<br />$1,050.00
<br />$237.00
<br />$1,422.00
<br />$620.06
<br />$3,720.36
<br />63
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />L F
<br />5
<br />$450.00
<br />$2,250.00
<br />$525.00
<br />$2,625.001
<br />$593.00
<br />$2,965.00
<br />$902.331
<br />$4,511.65
<br />64
<br />2506.501
<br />CONST DRAINAGE STRUCTURE DES 72-4020
<br />L F
<br />6
<br />$650.00
<br />$3,900.00
<br />$600.00
<br />$3,600.001
<br />$908.00
<br />$5,448.00
<br />$1,284.081
<br />$7,704.48
<br />65
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3')
<br />EACH
<br />3
<br />$2,000.00
<br />$6,000.00
<br />$1,800.00
<br />$5,400.00
<br />$2,180.00
<br />$6,540.00
<br />$2,474.461
<br />$7,423.38
<br />66
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 2
<br />EACH
<br />1
<br />$1,500.00
<br />$1,500.00
<br />$1,650.00
<br />$1,650.00
<br />$4,010.00
<br />$4,010.00
<br />$1,678.641
<br />$1,678.64
<br />67
<br />2506.516
<br />CASTING ASSEMBLY (CATCH BASIN)
<br />EACH
<br />1
<br />$600.00
<br />$600.00
<br />$500.00
<br />$500.00
<br />$764.00
<br />$764.00
<br />$507.23
<br />$507.23
<br />68
<br />2506.516
<br />CASTING ASSEMBLY (STORM)
<br />EACH
<br />1
<br />$600.00
<br />$600.00
<br />$500.00
<br />$500.00
<br />$547.00
<br />$547.00
<br />$400.44
<br />$400.44
<br />69
<br />2511.501
<br />RANDOM RIPRAP CLASS III
<br />C Y
<br />82
<br />$120.00
<br />$9,840.00
<br />$110.001
<br />$9,020.00
<br />$303.00
<br />$24,846.00
<br />$131.27
<br />$10,764.14
<br />70
<br />2563.610
<br />UTILITY CREW
<br />HOUR
<br />10
<br />$700.00
<br />$7,000.00
<br />$600.001
<br />$6,000.001
<br />$495.00
<br />$4,950.00
<br />$640.71
<br />$6,407.10
<br />Total SCHEDULE B - DRAINAGE IMPROVEMENTS:
<br />$172,181.00
<br />1 $181,273.001
<br />$195,354.90
<br />$182,808.81
<br />ALTERNATE 1 - BITUMINOUS
<br />71
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B)
<br />TON
<br />4457
<br />$52.00
<br />$231,764.00
<br />$48.69
<br />$217,011.33
<br />$48.70
<br />$217,055.90
<br />$51.70
<br />$230,426.90
<br />72
<br />2360.502
<br />TYPE SP 12.5 NON WEAR COURSE MIX (2,B)
<br />TON
<br />7429
<br />$50.00
<br />$371,450.00
<br />$45.65
<br />$339,133.85
<br />$45.20
<br />$335,790.80
<br />$44.56
<br />$331,036.24
<br />73
<br />2360.603
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - 3" THICK
<br />SQ YD
<br />1643
<br />$20.00
<br />$32,860.00
<br />$19.00
<br />$31,217.00
<br />$18.60
<br />$30,559.80
<br />$16.46
<br />$27,043.78
<br />Total ALTERNATE 1 - BITUMINOUS:
<br />$636,074.00
<br />$587,362.18
<br />$583,406.50
<br />$588,506.92
<br />ALTERNATE 2 - BITUMINOUS
<br />74
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />4457
<br />$56.00
<br />$249,592.00
<br />$53.50
<br />$238,449.50
<br />$53.1,666.70
<br />$56.16
<br />$250,305.12
<br />75
<br />2360.502
<br />TYPE SP 12.5 NON WEAR COURSE MIX (2,C)
<br />TON
<br />7429
<br />$54.00
<br />$401,166.00
<br />$51.77
<br />$384,599.33;$49.5t0$367,735.50
<br />$50.80
<br />$377,393.20
<br />76
<br />2360.503
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C) 3.0" THICK
<br />SQ YD
<br />1643
<br />$22.00
<br />$36,146.00
<br />$20.00
<br />$32,860.00$25.0,075.00
<br />$15.77
<br />$25,910.11
<br />Total ALTERNATE 2 - BITUMINOUS:
<br />$686,904.00
<br />$655,908.83
<br />,477.20
<br />$653,608.43
<br />Total SCHEDULE A - STREET IMPROVEMENTS:
<br />$622,594.75
<br />$505,354.88
<br />$539,969.06
<br />$546,458.73
<br />Total SCHEDULE B - DRAINAGE IMPROVEMENTS:
<br />$172,181.00
<br />$181,273.00
<br />$195,354.90
<br />$182,808.81
<br />Total ALTERNATE 1 - BITUMINOUS:
<br />$636,074.00
<br />$587,362.18
<br />$583,406.50
<br />$588,506.92
<br />Total ALTERNATE 2 - BITUMINOUS:
<br />$686,904.00
<br />$655,908.83
<br />$645,477.20
<br />$653,608.43
<br />Page 3
<br />
|