|
Project: 02170-47 - STAN - Silver Lake Road LED Street Light Improvement Project Engineers Estimate LPD Electric, Inc. Neo Electrical Solutions Taylor ElectricCompany, LLC Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceCity of St. Anthony Village 1 2021.501 MOBILIZATION LS 1$4,000.00$4,000.00$9,500.00$9,500.00$6,000.00$6,000.00$6,000.00$6,000.002 2563.601 TRAFFIC CONTROL LS 1$1,000.00$1,000.00$1,790.00$1,790.00$1,890.00$1,890.00$3,250.00$3,250.003 99720 REMOVE POLES WITH LUMINAIRES - ST. ANTHONY VILLAGE EACH 44$200.00$8,800.00$185.00$8,140.00$95.00$4,180.00$200.00$8,800.004 99721 REMOVE LUMINAIRES ON MAST ARMS EACH 6$150.00$900.00$120.00$720.00$180.00$1,080.00$100.00$600.005 99722 FURNISH AND INSTALL DECORATIVE LIGHT POLE EACH 31$1,800.00$55,800.00$2,520.00$78,120.00$2,590.00$80,290.00$2,550.00$79,050.006 99723 FURNISH AND INSTALL DECORATIVE LUMINAIRE EACH 31$1,900.00$58,900.00$2,430.00$75,330.00$2,460.00$76,260.00$2,450.00$75,950.007 99724 FURNISH AND INSTALL 30' ALUMINUM POLE EACH 13$1,450.00$18,850.00$1,910.00$24,830.00$2,000.00$26,000.00$2,000.00$26,000.008 99725 FURNISH AND INSTALL LUMINAIRE ON 30' POLE EACH 13$1,100.00$14,300.00$1,315.00$17,095.00$1,370.00$17,810.00$1,350.00$17,550.009 99726 FURNISH AND INSTALL LUMINAIRE ON MAST ARM EACH 6$700.00$4,200.00$635.00$3,810.00$665.00$3,990.00$700.00$4,200.0010 99727 ELECTRIC SERVICE MODIFICATION LS 0.5$2,000.00$1,000.00$1,000.00$500.00$500.00$250.00$4,000.00$2,000.00Total City of St. Anthony Village: $167,750.00 $219,835.00 $217,750.00 $223,400.00 City of New Brighton 11 2021.501 MOBILIZATION LS 1$4,000.00$4,000.00$9,585.00$9,585.00$7,250.00$7,250.00$6,000.00$6,000.0012 2563.601 TRAFFIC CONTROL LS 1$1,000.00$1,000.00$1,790.00$1,790.00$2,300.00$2,300.00$3,250.00$3,250.0013 99728 REMOVE POLES WITH LUMINAIRES - NEW BRIGHTON EACH 67$200.00$13,400.00$270.00$18,090.00$210.00$14,070.00$250.00$16,750.0014 99729 REMOVE LUMINAIRES ON MAST ARMS EACH 6$150.00$900.00$120.00$720.00$180.00$1,080.00$100.00$600.0015 99731 FURNISH AND INSTALL 30' ALUMINUM POLE EACH 67$1,450.00$97,150.00$1,910.00$127,970.00$2,000.00$134,000.00$2,000.00$134,000.0016 99732 FURNISH AND INSTALL LUMINAIRE ON 30' POLE EACH 67$1,100.00$73,700.00$1,315.00$88,105.00$1,370.00$91,790.00$1,350.00$90,450.0017 99733 FURNISH AND INSTALL LUMINAIRE ON MAST ARM EACH 6$700.00$4,200.00$635.00$3,810.00$665.00$3,990.00$700.00$4,200.0018 99734 ELECTRICAL SERVICE MODIFICATION LS 0.5$2,000.00$1,000.00$1,000.00$500.00$500.00$250.00$4,000.00$2,000.00Total City of New Brighton: $195,350.00 $250,570.00 $254,730.00 $257,250.00 Total City of St. Anthony Village: $167,750.00 $219,835.00 $217,750.00 $223,400.00 Total City of New Brighton: $195,350.00 $250,570.00 $254,730.00 $257,250.00 Totals for Project 02170-47 $363,100.00 $470,405.00 $472,480.00 $480,650.00 % of Estimate for Project 02170-47 29.55% 30.12% 32.37%Page 3 of 402170-47 - Project Bid Abstract
|