|
Engineer's Estimate Milestone Contractors North Rieth-Riley Construction HRP ConstructionItem Description Unit Quantity Unit Price Amount Unit Price Amount Unit Price Amount Unit Price AmountNo.61. Water Main, 8" 2,450 LFT $95.00 $232,750.00 $76.00 $186,200.00 $77.97 $191,026.50 $165.00 $404,250.0062. Water Main, 10" 430 LFT $110.00 $47,300.00 $94.00 $40,420.00 $156.12 $67,131.60 $180.00 $77,400.0063. Water Service, 1" 2,010 LFT $85.00 $170,850.00 $73.00 $146,730.00 $76.34 $153,443.40 $55.00 $110,550.0064. Gate Valve, 8" 13 EA $3,500.00 $45,500.00 $3,100.00 $40,300.00 $3,254.39 $42,307.07 $7,000.00 $91,000.0065. Gate Valve, 10" 1 EA $4,500.00 $4,500.00 $4,300.00 $4,300.00 $4,305.56 $4,305.56 $9,000.00 $9,000.0066. Insertion Valve, 10" 2 EA $15,000.00 $30,000.00 $20,000.00 $40,000.00 $5,235.74 $10,471.48 $24,000.00 $48,000.0067. Line Stop, 4" 1 EA $4,200.00 $4,200.00 $9,000.00 $9,000.00 $8,319.48 $8,319.48 $10,500.00 $10,500.0068. Line Stop, 6" 5 EA $5,000.00 $25,000.00 $9,700.00 $48,500.00 $8,691.81 $43,459.05 $11,500.00 $57,500.0069. Sleeve, 8" 1 EA $2,000.00 $2,000.00 $890.00 $890.00 $937.26 $937.26 $1,800.00 $1,800.0070. Tapping Sleeve, 6" 1 EA $5,000.00 $5,000.00 $6,300.00 $6,300.00 $6,386.57 $6,386.57 $7,500.00 $7,500.0071. Tapping Sleeve, 20" 2 EA $7,000.00 $14,000.00 $13,000.00 $26,000.00 $10,269.89 $20,539.78 $14,000.00 $28,000.0072. Bend, 22.5 Degree, 8" 4 EA $1,000.00 $4,000.00 $890.00 $3,560.00 $1,383.60 $5,534.40 $1,800.00 $7,200.0073. Bend, 45 Degree, 8" 8 EA $1,000.00 $8,000.00 $895.00$7,160.00 $941.11 $7,528.88 $1,800.00 $14,400.0074. Bend, 45 Degree, 10" 6 EA $1,500.00 $9,000.00 $1,120.00 $6,720.00 $1,136.05 $6,816.30 $2,200.00 $13,200.0075. Cross, 8" 2 EA $2,000.00 $4,000.00 $1,600.00 $3,200.00 $3,022.08 $6,044.16 $3,900.00 $7,800.0076. Tee, 8" 2 EA $1,800.00 $3,600.00 $1,250.00 $2,500.00 $2,712.17 $5,424.34 $2,600.00 $5,200.0077. Reducer, 8"x6" 6 EA $1,200.00 $7,200.00 $820.00 $4,920.00 $2,348.68 $14,092.08 $1,750.00 $10,500.0078. Cap, 4" 1 EA $1,000.00 $1,000.00 $520.00 $520.00 $2,089.06 $2,089.06 $600.00 $600.0079. Cap, 6" 2 EA $1,100.00 $2,200.00 $730.00 $1,460.00 $2,149.61 $4,299.22 $700.00 $1,400.0080. Fire Hydrant, Assembly 4 EA $9,500.00 $38,000.00 $11,200.00 $44,800.00 $8,636.13 $34,544.52 $12,500.00 $50,000.0081. Adjust Valve to Grade 1 EA $300.00 $300.00 $370.00 $370.00 $984.60 $984.60 $800.00 $800.0082. Adjust Casting to Grade 15 EA $300.00 $4,500.00 $940.00 $14,100.00 $984.60 $14,769.00 $850.00 $12,750.0083. Replace and Adjust Casting to Grade 1 EA $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,758.10 $1,758.10 $1,400.00 $1,400.0084. Structure, Manhole, Reconstruct 15 LFT $500.00 $7,500.00 $640.00 $9,600.00 $1,141.02 $17,115.30 $1,500.00 $22,500.0085. Item Omitted86. Item Omitted87. Sheet Sign, 0.080 in. 166 SFT $25.00 $12,375.00 $15.00 $2,490.00 $15.00 $2,490.00 $15.00 $2,490.0088. Sheet Sign, 0.125 in. 29 SFT $5,000.00 $5,000.00 $19.00 $551.00 $19.00 $551.00 $19.00 $551.0089. Sign Post, Square, Type 2, Reinforced Anchor Base 495 LFT $5,000.00 $15,000.00 $15.00 $7,425.00 $15.00 $7,425.00 $15.00 $7,425.0090. Sign Foundation, Type F1 1 EA $2.00 $4,010.00 $3,400.00 $3,400.00 $3,400.00 $3,400.00 $3,400.00 $3,400.0091. Sign Foundation, Type F2 3 EA $2.00 $660.00 $4,000.00 $12,000.00 $4,000.00 $12,000.00 $4,000.00 $12,000.0092. Line, Thermoplastic, Solid, White, 4", Grooved 1,985 LFT $2.00 $800.00 $1.55 $3,076.75 $2.25 $4,466.25 $2.25 $4,466.2593. Line, Thermoplastic, Solid, White, 6" 330 LFT $2.00 $470.00 $1.32 $435.60 $4.00 $1,320.00 $4.00 $1,320.0094. Line, Multicomponent, Solid, White, 6" 400 LFT $2.00 $10,030.00 $1.44 $576.00 $2.00 $800.00 $2.00 $800.0095. Line, Thermoplastic, Solid, White, 12" 55 LFT $2.00 $270.00 $5.98 $328.90 $10.00 $550.00 $10.00 $550.0096. Line, Thermoplastic, Solid, Yellow, 4", Grooved 4,615 LFT $2.00 $1,020.00 $1.55 $7,153.25 $2.25 $10,383.75$2.25 $10,383.7597. Line, Paint, Solid, Yellow, 4" 135 LFT $15.00 $2,625.00 $0.78 $105.30 $1.00 $135.00 $1.00 $135.0098. Line, Paint, Broken, Yellow, 4" 510 LFT $15.00 $375.00 $0.78 $397.80 $1.00 $510.00 $1.00 $510.0099. Transverse Line, Thermoplastic, White, 24", Stop Bar 175 LFT $15.00 $3,450.00 $13.08 $2,289.00 $15.00 $2,625.00 $15.00 $2,625.00100. Transverse Line, Multicomponent, White, 24", Stop Bar 25 LFT $15.00 $1,500.00 $15.18 $379.50 $15.00 $375.00 $15.00 $375.00101. Transverse Line, Thermoplastic, White, 24", Crosswalk 230 LFT $200.00 $800.00 $13.08 $3,008.40 $15.00 $3,450.00 $15.00 $3,450.00102. Transverse Line, Multicomponent, White, 24", Crosswalk 100 LFT $850.00 $10,200.00 $15.18 $1,518.00 $15.00 $1,500.00 $15.00 $1,500.00103.Pavement Message Marking, Thermoplastic, Lane Indication Arrow4 EA $500.00 $15,000.00 $211.00 $844.00 $200.00 $800.00 $200.00 $800.00104. Pavement Message Marking, Multicomponent, Tabled Intersection 12 EA $200.00 $6,400.00 $389.00 $4,668.00$1,000.00 $12,000.00 $1,000.00 $12,000.00105. Pavement Message Marking, Multicomponent, Bike Symbol 30 EA $2.00 $2,380.00 $300.00 $9,000.00 $300.00 $9,000.00 $300.00 $9,000.00106. Pavement Message Marking, Multicomponent, Yield Triangle 32 EA $15,000.00 $15,000.00 $339.00 $10,848.00$150.00 $4,800.00 $150.00 $4,800.00107. Pavement Marking, Thermoplastic, Green, Bike Lane 1,190 SFT $10.00 $49,150.00 $25.00 $29,750.00 $25.00 $29,750.00 $25.00 $29,750.00108. TESCO Combination Cabinet and Foundation 1 EA $10.00 $48,300.00 $11,000.00 $11,000.00 $11,000.00 $11,000.00 $11,000.00 $11,000.00109. 4-1/c No. 8 Copper Cable 4,915 LFT $30.00 $6,000.00 $6.00 $29,490.00 $6.00 $29,490.00 $6.00 $29,490.00110. 2" HDPE Schedule 80 for Lighting 4,830 LFT $8,500.00 $425,000.00 $7.00 $33,810.00 $7.00 $33,810.00 $7.00 $33,810.00111. 3" HDPE Schedule 80 for Lighting 200 LFT $7,500.00 $15,000.00 $10.00 $2,000.00 $10.00 $2,000.00 $10.00 $2,000.00112. Light Pole Assembly, Type I and Foundation, Furnish and Install 50 EA $10,000.00 $180,000.00 $8,700.00$435,000.00 $8,700.00 $435,000.00 $8,700.00 $435,000.00113. Light Pole Assembly, Type I and Foundation, Furnish Only 2 EA $9,000.00 $18,000.00 $7,100.00 $14,200.00$7,100.00 $14,200.00 $7,100.00 $14,200.00114. Light Pole Assembly, Type II and Foundation, Furnish and Install 18 EA $1,500.00 $3,000.00 $12,300.00 $221,400.00 $12,300.00 $221,400.00 $12,300.00 $221,400.00115. Light Pole Assembly, Type II and Foundation, Furnish Only 2 EA $5,000.00 $5,000.00 $10,000.00 $20,000.00 $10,000.00 $20,000.00 $10,000.00 $20,000.00116. Lighting Handhole 2 EA $20,000.00 $20,000.00 $1,200.00 $2,400.00 $1,200.00 $2,400.00 $1,200.00 $2,400.00117. Miscellaneous Equipment for Lighting 1 LS $20.00 $41,100.00 $8,900.00 $8,900.00 $8,900.00 $8,900.00 $8,900.00 $8,900.00118. Temporary Lighting 1 LS $1,500.00 $7,500.00 $11,000.00 $11,000.00 $11,000.00 $11,000.00 $11,000.00 $11,000.00119. Tree Protection 34 EA $200.00 $6,800.00 $605.00 $20,570.00 $605.00 $20,570.00 $1,000.00 $34,000.00120. Irrigation Allowance 1 LS $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00121. Railroad Ties, Remove 2000 LFT $25.00 $15,000.00 $10.00 $20,000.00 $18.38 $36,760.00 $10.00 $20,000.00122. Structure Backfill, Undistributed 500 CYD $35.00 $15,000.00 $50.00 $25,000.00 $51.91 $25,955.00 $0.01 $5.00Total$5,177,405.00 $4,885,192.50 $4,830,902.99 $6,665,000.00 Add Alternate A2 of 3
|