|
Project: 02170-47 - STAN - Silver Lake Road LED Street Light Improvement Project Engineers Estimate Egan Company Collins Electrical Construction Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceCity of St. Anthony Village 1 2021.501 MOBILIZATION LS 1$4,000.00$4,000.00$10,000.00$10,000.00$5,080.00$5,080.002 2563.601 TRAFFIC CONTROL LS 1$1,000.00$1,000.00$2,500.00$2,500.00$3,390.00$3,390.003 99720 REMOVE POLES WITH LUMINAIRES - ST. ANTHONY VILLAGE EACH 44$200.00$8,800.00$240.00$10,560.00$213.00$9,372.004 99721 REMOVE LUMINAIRES ON MAST ARMS EACH 6$150.00$900.00$90.00$540.00$109.00$654.005 99722 FURNISH AND INSTALL DECORATIVE LIGHT POLE EACH 31$1,800.00$55,800.00$2,450.00$75,950.00$2,440.00$75,640.006 99723 FURNISH AND INSTALL DECORATIVE LUMINAIRE EACH 31$1,900.00$58,900.00$2,550.00$79,050.00$2,697.00$83,607.007 99724 FURNISH AND INSTALL 30' ALUMINUM POLE EACH 13$1,450.00$18,850.00$1,900.00$24,700.00$1,890.00$24,570.008 99725 FURNISH AND INSTALL LUMINAIRE ON 30' POLE EACH 13$1,100.00$14,300.00$1,425.00$18,525.00$1,646.00$21,398.009 99726 FURNISH AND INSTALL LUMINAIRE ON MAST ARM EACH 6$700.00$4,200.00$595.00$3,570.00$589.00$3,534.0010 99727 ELECTRIC SERVICE MODIFICATION LS 0.5$2,000.00$1,000.00$7,100.00$3,550.00$6,012.00$3,006.00Total City of St. Anthony Village: $167,750.00 $228,945.00 $230,251.00 City of New Brighton 11 2021.501 MOBILIZATION LS 1$4,000.00$4,000.00$12,000.00$12,000.00$5,080.00$5,080.0012 2563.601 TRAFFIC CONTROL LS 1$1,000.00$1,000.00$2,500.00$2,500.00$3,390.00$3,390.0013 99728 REMOVE POLES WITH LUMINAIRES - NEW BRIGHTON EACH 67$200.00$13,400.00$240.00$16,080.00$239.00$16,013.0014 99729 REMOVE LUMINAIRES ON MAST ARMS EACH 6$150.00$900.00$90.00$540.00$109.00$654.0015 99731 FURNISH AND INSTALL 30' ALUMINUM POLE EACH 67$1,450.00$97,150.00$1,900.00$127,300.00$1,846.00$123,682.0016 99732 FURNISH AND INSTALL LUMINAIRE ON 30' POLE EACH 67$1,100.00$73,700.00$1,425.00$95,475.00$1,610.00$107,870.0017 99733 FURNISH AND INSTALL LUMINAIRE ON MAST ARM EACH 6$700.00$4,200.00$595.00$3,570.00$589.00$3,534.0018 99734 ELECTRICAL SERVICE MODIFICATION LS 0.5$2,000.00$1,000.00$7,100.00$3,550.00$6,012.00$3,006.00Total City of New Brighton: $195,350.00 $261,015.00 $263,229.00 Total City of St. Anthony Village: $167,750.00 $228,945.00 $230,251.00 Total City of New Brighton: $195,350.00 $261,015.00 $263,229.00 Totals for Project 02170-47 $363,100.00 $489,960.00 $493,480.00 % of Estimate for Project 02170-47 34.94% 35.91%I hereby certify that this is an exact reproduction of bids received.Certified By: _______________________________ License No. ________Date: ____________Page 4 of 402170-47 - Project Bid Abstract18552April 13, 2017
|