|
CITY OF LITTLE CANADA
<br />2023 IMPROVEMENTS - QUANTITIES BY LOCATION
<br />CITY PROJECT NUMBER:
<br />BMI PROJECT NUMBER: 0N1.127995
<br />7/31/2023
<br />ITEM NO.MNDOT
<br />SPEC.NO DESCRIPTION NOTES QTY UNIT
<br />ENGINEERS ESTIMATE SUNSET COURT SUNRISE DRIVE SUNRISE DRIVE M&O SPRUCE STREET MISCELLANEOUS SANITARY
<br />IMPROVEMENTS
<br />MISC. DRAINAGE
<br />IMPROVEMENTS
<br />UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />PART 1: STREETS
<br />1 2021.501 MOBILIZATION 0.92 LS $60,000.00 $55,200.00 0.21 $12,720.00 0.14 $8,640.00 0.08 $4,860.00 0.24 $14,580.00 0.05 $3,000.00 0.19 $11,400.00
<br />2 2101.602 CLEARING AND GRUBBING 4.51 EACH $1,885.40 $8,503.15 $0.00 1.00 $1,885.40 $0.00 $0.00 $0.00 3.51 $6,617.75
<br />3 2104.502 REMOVE MANHOLE 0 EACH $1,604.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />4 2104.502 REMOVE PIPE APRON 0 EACH $1,504.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />5 2104.503 REMOVE SEWER PIPE (STORM)0 LF $29.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />6 2104.503 REMOVE CURB & GUTTER (SPOT REPAIR)2145 LF $14.54 $31,188.30 520 $7,560.80 405 $5,888.70 210 $3,053.40 1010 $14,685.40 $0.00 0 $0.00
<br />7 2104.503 REMOVE EXISTING CORRUGATED METAL PIPE 152 LF $25.07 $3,810.64 30 $752.10 15 $376.05 $0.00 16 $401.12 $0.00 91 $2,281.37
<br />8 2104.503 SAWCUT BITUMINOUS PAVEMENT 411 LF $2.37 $974.07 $0.00 $0.00 $0.00 246 $583.02 $0.00 165 $391.05
<br />9 2104.504 REMOVE BITUMINOUS PAVEMENT 141 SY $9.61 $1,355.01 $0.00 $0.00 $0.00 23 $221.03 50 $480.50 68 $653.48
<br />10 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT 272 SY $13.78 $3,752.75 19 $261.82 21 $289.38 $0.00 195 $2,691.69 $0.00 37 $509.86
<br />11 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT 256 SY $22.46 $5,749.76 $0.00 $0.00 $0.00 256 $5,749.76 $0.00 0 $0.00
<br />12 2104.618 SALVAGE AND REINSTALL DRIVEWAY PAVERS 90 SF $24.94 $2,244.60 $0.00 90 $2,244.60 $0.00 $0.00 $0.00 0 $0.00
<br />13 2105.604 FINISH GRADING 7263 SY $3.00 $21,789.00 2910 $8,730.00 1397 $4,191.00 $0.00 2956 $8,868.00 $0.00 0 $0.00
<br />14 2105.607 SUBGRADE EXCAVATION (SPOT CORRECTION)455 CY $30.00 $13,657.50 237 $7,110.00 $0.00 $0.00 218.25 $6,547.50 $0.00 0 $0.00
<br />15 2105.607 SUBGRADE CORRECTION - CLASS 5 933.25 CY $30.00 $27,997.50 485 $14,543.18 70 $2,096.43 36 $1,073.71 342.81 $10,284.18 $0.00 0 $0.00
<br />16 2105.607 SELECT GRANULAR BORROW (CV)35 CY $30.00 $1,050.00 $0.00 $0.00 $0.00 $0.00 17 $510.00 18 $540.00
<br />17 2123.610 STREET SWEEPER (WITH PICKUP BROOM)4.0 HOUR $160.46 $641.84 1 $160.46 0.5 $80.23 0.5 $80.23 1 $160.46 0.5 $80.23 0.5 $80.23
<br />18 2130.501 WATER 0 MGAL $15.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />19 2215.504 FULL DEPTH RECLAMATION 7263 SY $5.00 $36,315.00 2910 $14,550.00 1397 $6,985.00 $0.00 2956 $14,780.00 $0.00 0 $0.00
<br />20 2232.504 MILL BITUMINOUS SURFACE (2")1884 SY $3.25 $6,123.00 $0.00 $0.00 1884 $6,123.00 $0.00 $0.00 0 $0.00
<br />21 2331.603 JOINT ADHESIVE (MASTIC)5429 LF $0.80 $4,343.20 1580 $1,264.00 878 $702.40 1180 $944.00 1791 $1,432.80 $0.00 0 $0.00
<br />22 2357.506 BITUMINOUS MATERIAL FOR TACK COAT 805 GAL $2.00 $1,610.00 233 $466.00 150 $300.00 172 $344.00 245 $490.00 3.5 $7.00 2 $3.00
<br />23 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)982.1 TON $112.00 $109,995.20 277 $30,979.20 148 $16,576.00 207 $23,184.00 312 $34,944.00 18.5 $2,072.00 20 $2,240.00
<br />24 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAY 64.72 TON $205.00 $13,267.60 5.24 $1,074.20 5.78 $1,184.90 $0.00 53.7 $11,008.50 $0.00 0 $0.00
<br />25 2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)895 TON $105.00 $93,922.50 366 $38,377.50 169 $17,745.00 5 $525.00 355 $37,275.00 $0.00 0 $0.00
<br />26 2531.503 CONCRETE CURB & GUTTER - SURMOUNTABLE (HAND POUR)1936 LF $29.75 $57,596.00 520 $15,470.00 420 $12,495.00 196 $5,831.00 800 $23,800.00 $0.00 0 $0.00
<br />27 2531.504 6" CONCRETE DRIVEWAY PAVEMENT 256 SY $95.04 $24,330.24 $0.00 $0.00 $0.00 256 $24,330.24 $0.00 0 $0.00
<br />28 2531.604 8" CONCRETE VALLEY GUTTER 61 SY $137.08 $8,361.88 $0.00 $0.00 $0.00 61 $8,361.88 $0.00 0 $0.00
<br />29 2535.503 BITUMINOUS CURB 181 LF $12.25 $2,217.25 $0.00 $0.00 $0.00 $0.00 $0.00 181 $2,217.25
<br />30 2535.602 BITUMINOUS FLUME 1 EACH $531.96 $531.96 $0.00 $0.00 $0.00 $0.00 $0.00 1 $531.96
<br />31 2563.601 TRAFFIC CONTROL 0.98 LS $11,500.00 $11,270.00 0.18 $2,070.00 0.09 $1,035.00 0.09 $1,035.00 0.18 $2,070.00 0.10 $1,150.00 0.34 $3,910.00
<br />32 2563.601 RAILROAD FLAGGING 1 ALLOW $3,500.00 $3,500.00 $0.00 $0.00 $0.00 $0.00 $0.00 1 $3,500.00
<br />33 2573.501 EROSION CONTROL SUPERVISOR 0.89 LS $3,000.00 $2,670.00 0.18 $540.00 0.09 $270.00 0.09 $270.00 0.18 $540.00 0.10 $300.00 0.25 $750.00
<br />34 2573.501 STABILIZED CONSTRUCTION EXIT 0 LS $1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />35 2573.502 STORM DRAIN INLET PROTECTION 15.2 EACH $260.00 $3,952.00 3.60 $936.00 $0.00 1.20 $312.00 3.60 $936.00 2.80 $728.00 4.00 $1,040.00
<br />36 2573.503 SILT FENCE, TYPE MS 0 LF $2.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />37 2573.503 SEDIMENT CONTROL LOG TYPE STRAW 160 LF $5.52 $883.20 40 $220.80 $0.00 20 $110.40 40 $220.80 40 $220.80 20 $110.40
<br />38 2573.507 EXCAVATE SEDIMENT AT FES 20 CY $154.78 $3,095.60 $0.00 $0.00 $0.00 $0.00 $0.00 20 $3,095.60
<br />39 2575.504 FILTER TOPSOIL BORROW (LV)146 CY $72.85 $10,636.10 20 $1,457.00 14 $1,019.90 4 $291.40 26 $1,894.10 $0.00 82 $5,973.70
<br />40 2575.504 SODDING TYPE LAWN 252 SY $26.58 $6,698.16 $0.00 $0.00 $0.00 $0.00 $0.00 252 $6,698.16
<br />41 2575.604 BLANKET CATEGORY 20, SEED MIX 35-241 525 SY $3.26 $1,711.50 $0.00 $0.00 $0.00 $0.00 $0.00 525 $1,711.50
<br />42 2575.604 FLEXTERRA HYDROMULCH, SEED MIX 25-151, FERTILIZER 473 SY $2.96 $1,400.00 127 $376.00 103 $304.00 48 $142.00 195 $578.00 $0.00 0 $0.00
<br />43 2582.503 4" SOLID LINE PAINT 561 LF $2.26 $1,267.86 $0.00 $0.00 $0.00 $0.00 $0.00 561 $1,267.86
<br />44 2582.503 4" DOUBLE SOLID LINE PAINT 175 LF $4.51 $789.25 $0.00 $0.00 $0.00 $0.00 $0.00 175 $789.25
<br />PART 1: STREETS - CONSTRUCTION SUBTOTAL $584,402 $159,619 $84,309 $48,179 $227,433 $8,549 $56,312
<br />PART 2: SANITARY SEWER
<br />45 2104.502 REMOVE FRAME AND RING CASTING (SANITARY)8 EACH $300.86 $2,406.88 3 $902.58 2 $601.72 2 $601.72 $0.00 $0.00 1 $300.86
<br />46 2506.502 NEW RINGS AND CASTING (SANITARY)8 EACH $972.79 $7,782.32 3 $2,918.37 2 $1,945.58 2 $1,945.58 $0.00 $0.00 1 $972.79
<br />47 2506.502 ADJUST FRAME AND RING CASTING 0 EACH $581.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />48 2506.602 RECONSTRUCT SANITARY STRUCTURE 1 EACH $1,955.60 $1,955.60 $0.00 $0.00 $0.00 1 $1,955.60 $0.00 0 $0.00
<br />49 2506.602 CONNECT TO EXISTING SANITARY SEWER 0 EACH $1,604.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />50 2506.602 CHIMNEY SEAL (INFI-SHIELD)10 EACH $170.49 $1,704.90 5 $852.45 2 $340.98 2 $340.98 1 $170.49 $0.00 0 $0.00
<br />51 2506.602 PATCH DOGHOUSE (SANITARY)0 EACH $280.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />52 2506.602 PATCH INVERT (SANITARY)1 EACH $451.29 $451.29 1 $451.29 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />53 2506.602 5' DIA SANITARY MANHOLE W/ OUTSIDE DROP - SAN-7 0.43 EACH $53,000.00 $22,910.00 $0.00 $0.00 $0.00 $0.00 0.43 $22,910.00 0 $0.00
<br />PART 2: SANITARY SEWER - CONSTRUCTION SUBTOTAL $37,211 $5,125 $2,888 $2,888 $2,126 $22,910 $1,274
<br />PART 3: WATERMAIN
<br />54 2503.602 ADJUST GATE VALVE BOX 2 EACH $280.80 $561.60 $0.00 $0.00 2 $561.60 $0.00 $0.00 0 $0.00
<br />55 2504.602 REMOVE AND REPLACE HYDRANT & VALVE BOLTS 8.60 EACH $3,941.29 $33,895.09 3.68 $14,503.95 2.46 $9,695.57 $0.00 2.46 $9,695.57 $0.00 0 $0.00
<br />56 2504.602 REMOVE AND REPLACE GATE VALVE BOLTS 8.92 EACH $3,289.42 $29,341.63 3.82 $12,565.58 2.55 $8,388.02 $0.00 2.55 $8,388.02 $0.00 0 $0.00
<br />57 2504.602 REMOVE AND REPLACE FITTING BOLTS 14 EACH $3,259.33 $45,630.62 7 $22,815.31 4 $13,037.32 $0.00 3 $9,777.99 $0.00 0 $0.00
<br />58 2504.602 REMOVE & REPLACE GATE VALVE BOX 14 EACH $270.37 $3,785.18 6 $1,622.22 4 $1,081.48 $0.00 4 $1,081.48 $0.00 0 $0.00
<br />PART 3: WATERMAIN - CONSTRUCTION SUBTOTAL $113,214 $51,507 $32,202 $562 $28,943 $0 $0
<br />PART 4: STORM SEWER
<br />59 2104.502 REMOVE CASTING & RINGS (STORM)2 EACH $300.86 $601.72 2 $601.72 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />60 2105.603 SWALE REGRADING 75 LF $36.05 $2,703.75 $0.00 $0.00 $0.00 $0.00 $0.00 75 $2,703.75
<br />61 2501.502 58" SPAN RC PIPE-ARCH APRON WITH TRASH GUARD 2.41 EACH $451.29 $1,087.61 $0.00 $0.00 $0.00 $0.00 $0.00 2 $1,087.61
<br />62 2501.603 58"X36" ARCH RCP 48 LF $441.26 $21,180.48 $0.00 $0.00 $0.00 $0.00 $0.00 48 $21,180.48
<br />63 2503.503 24" RC PIPE SEWER CLASS III 24 LF $122.35 $2,936.40 $0.00 $0.00 $0.00 $0.00 $0.00 24 $2,936.40
<br />64 2503.602 2'X3' CB RING SEAL (FLEX-SEAL)0 LF $787.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />65 2506.602 NEW RINGS AND CASTING (STORM)3 EACH $982.81 $2,948.43 2 $1,965.62 $0.00 $0.00 $0.00 $0.00 1 $982.81
<br />66 2506.602 PATCH DOGHOUSE (STORM)6 EACH $351.01 $2,106.06 1 $351.01 $0.00 $0.00 5 $1,755.05 $0.00 0 $0.00
<br />67 2506.602 PATCH INVERT (STORM)5 EACH $832.38 $4,161.90 $0.00 $0.00 $0.00 5 $4,161.90 $0.00 0 $0.00
<br />68 2506.602 REPAIR STEP (STORM)0 EACH $270.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 $0.00
<br />69 2506.602 ADJUST CASTING (STORM)1 EACH $511.46 $511.46 $0.00 $0.00 $0.00 $0.00 $0.00 1 $511.46
<br />70 2506.602 CONNECT TO EXISITNG DRAINAGE STRUCTURE 1 EACH $2,457.04 $2,457.04 $0.00 $0.00 $0.00 $0.00 $0.00 1 $2,457.04
<br />71 2506.602 CLEAN FLARED END OUTLET 3 EACH $1,900.00 $5,700.00 $0.00 $0.00 $0.00 $0.00 $0.00 3 $5,700.00
<br />72 2511.507 RANDOM RIP RAP CLASS lll 13.81 CY $175.50 $2,423.66 $0.00 $0.00 $0.00 $0.00 $0.00 14 $2,423.66
<br />PART 4: STORM SEWER - CONSTRUCTION SUBTOTAL $48,819 $2,918 $0 $0 $5,917 $0 $39,983
<br />PROJECT SUBTOTALS (CONSTRUCTION ONLY)
<br />PART "1" - STREETS $584,402 $159,619 $84,309 $48,179 $227,433 $8,549 $56,312
<br />PART "2" - SANITARY SEWER $37,211 $5,125 $2,888 $2,888 $2,126 $22,910 $1,274
<br />PART "3" - WATERMAIN $113,214 $51,507 $32,202 $562 $28,943 $0 $0
<br />PART "4" - STORM SEWER $48,819 $2,918 $0 $0 $0 $0 $0 $5,917 $0 $0 $0 $39,983
<br />CONSTRUCTION TOTAL $783,645.25 $219,169 $119,400 $51,629 $264,420 $31,459 $97,569
|