|
•
<br />•
<br />Project: 02029 -19 - LINO - Otter Lake Road Extension
<br />Engineers Estimate
<br />T. A. Schifsky & Sons, Inc.
<br />Forest Lake Contracting, Inc.
<br />Dresel Contracting, Inc.
<br />Item No.
<br />Item
<br />Units
<br />Quantity
<br />Unit Price Total Price
<br />Unit Price Total Price
<br />Unit Price Total Price
<br />Unit Price Total Price
<br />SCHEDULE A - SURFACE IMPROVEMENTS
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$19,300.00
<br />$19,300.00
<br />$15,587.00
<br />$15,587.00
<br />$28,000.00
<br />$28,000.00
<br />$20,000.00
<br />$20,000.00
<br />2
<br />2101.502
<br />CLEARING
<br />TREE
<br />25
<br />$150.00
<br />$3,750.00
<br />$10.00
<br />$250.00
<br />$0.01
<br />$0.25
<br />$10.00
<br />$250.00
<br />3
<br />2101.507
<br />GRUBBING
<br />TREE
<br />25
<br />$200.00
<br />$5,000.00
<br />$10.00
<br />$250.00
<br />$0.01
<br />$0.25
<br />$10.00
<br />$250.00
<br />4
<br />2102.501
<br />PAVEMENT MARKING REMOVAL
<br />SQ FT
<br />560
<br />$3.00
<br />$1,680.00
<br />$1.89
<br />$1,058.40
<br />$1.50
<br />$840.00
<br />$1.65
<br />$924.00
<br />5
<br />2102.502
<br />PAVEMENT MARKING REMOVAL
<br />LIN FT
<br />750
<br />$2.00
<br />$1,500.00
<br />$0.63
<br />$472.50
<br />$0.75
<br />$562.50
<br />$0.80
<br />$600.00
<br />6
<br />2104.501
<br />REMOVE CURB AND GUTTER
<br />LIN FT
<br />50
<br />$4.00
<br />$200.00
<br />$5.25
<br />$262.50
<br />$5.00
<br />$250.00
<br />$3.00
<br />$150.00
<br />7
<br />2104.503
<br />REMOVE CONCRETE WALK
<br />SQ FT
<br />200
<br />$1.00
<br />$200.00
<br />$2.10
<br />$420.00
<br />$2.00
<br />$400.00
<br />$2.00
<br />$400.00
<br />8
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQ YD
<br />160
<br />$2.00
<br />$320.00
<br />$3.15
<br />$504.00
<br />$4.00
<br />$640.00
<br />$2.00
<br />$320.00
<br />9
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />1
<br />$50.00
<br />$50.00
<br />$26.25
<br />$26.25
<br />$15.00
<br />$15.00
<br />$20.00
<br />$20.00
<br />10
<br />2104.511
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />10
<br />$5.00
<br />$50.00
<br />$25.00
<br />$250.00
<br />$10.00
<br />$100.00
<br />$10.00
<br />$100.00
<br />11
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />155
<br />$3.00
<br />$465.00
<br />$5.00
<br />$775.00
<br />$5.00
<br />$775.00
<br />$3.00
<br />$465.00
<br />12
<br />2104.523
<br />SALVAGE TEMPORARY BARRICADES
<br />EACH
<br />11
<br />$200.00
<br />$2,200.00
<br />$78.75
<br />$866.25
<br />$40.00
<br />$440.00
<br />$50.00
<br />$550.00
<br />13
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />2
<br />$75.00
<br />$150.00
<br />$26.25
<br />$52.50
<br />$15.00
<br />$30.00
<br />$20.00
<br />$40.00
<br />14
<br />2105,507
<br />SUBGRADE EXCAVATION (EV)
<br />CU YD
<br />250
<br />$13.00
<br />$3,250.00
<br />$15.75
<br />$3,937.50
<br />$13.00
<br />$3,250.00
<br />$25.00
<br />$6,250.00
<br />15
<br />2105.522
<br />SELECT GRANULAR BORROW (CV)
<br />CU YD
<br />1720
<br />$15.00
<br />$25,800.00
<br />$12.60
<br />$21,672.00
<br />$13.00
<br />$22,360.00
<br />$14.00
<br />$24,080.00
<br />16
<br />2105.525
<br />TOPSOIL BORROW (CV)
<br />CU YD
<br />100
<br />$10.00
<br />$1,000.00
<br />$16.00
<br />$1,600.00
<br />$0.01
<br />$1.00
<br />$20.00
<br />$2,000.00
<br />17
<br />2106.607
<br />EXCAVATION - COMMON (P)
<br />CU YD
<br />3225
<br />$10.00
<br />$32,250.00
<br />$13.00
<br />$41,925.00
<br />$13.00
<br />$41,925.00
<br />$8.00
<br />$25,800.00
<br />18
<br />2112.501
<br />SUBGRADE PREPARATION
<br />ROAD STA
<br />3.7
<br />$210.00
<br />$777.00
<br />$300.00
<br />$1,110.00
<br />$650.00
<br />$2,405.00
<br />$325.00
<br />$1,202.50
<br />19
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />5
<br />$100.00
<br />$500.00
<br />$150.00
<br />$750.00
<br />$125.00
<br />$625.00
<br />$150.00
<br />$750.00
<br />20
<br />2130.501
<br />WATER
<br />M GALLONS
<br />10
<br />$30.00
<br />$300.00
<br />$1.00
<br />$10.00
<br />$40.00
<br />$400.00
<br />$50.00
<br />$500.00
<br />21
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />2020
<br />$12.00
<br />$24,240.00
<br />$13.00
<br />$26,260.00
<br />$16.00
<br />$32,320.00
<br />$13.50
<br />$27,270.00
<br />22
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />140
<br />$5.00
<br />$700.00
<br />$3.00
<br />$420.00
<br />$3.05
<br />$427.00
<br />$4.00
<br />$560.00
<br />23
<br />2360.501
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)
<br />TON
<br />820
<br />$65.00
<br />$53,300.00
<br />$74.00
<br />$60,680.00
<br />$72.00
<br />$59,040.00
<br />$70.00
<br />$57,400.00
<br />24
<br />2521.501
<br />6" CONCRETE WALK
<br />SQ FT
<br />450
<br />$6.00
<br />$2,700.00
<br />$6.92
<br />$3,114.00
<br />$6.00
<br />$2,700.00
<br />$4.50
<br />$2,025.00
<br />25
<br />2521.511
<br />2.5" BITUMINOUS WALK
<br />SQ FT
<br />2200
<br />$2.25
<br />$4,950.00
<br />$1.70
<br />$3,740.00
<br />$3.80
<br />$8,360.00
<br />$3.00
<br />$6,600.00
<br />26
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />LIN FT
<br />360
<br />$15.00
<br />$5,400.00
<br />$18.08
<br />$6,508.80
<br />$17.00
<br />$6,120.00
<br />$18.00
<br />$6,480.00
<br />27
<br />2531.602
<br />PEDESTRIAN CURB RAMP
<br />EACH
<br />2
<br />$300.00
<br />$600.00
<br />$182.70
<br />$365.40
<br />$500.00
<br />$1,000.00
<br />$500.00
<br />$1,000.00
<br />28
<br />2531.618
<br />TRUNCATED DOMES
<br />SQ FT
<br />100
<br />$40.00
<br />$4,000.00
<br />$40.95
<br />$4,095.00
<br />$40.00
<br />$4,000.00
<br />$40.00
<br />$4,000.00
<br />29
<br />2535.501
<br />BITUMINOUS CURB
<br />LIN FT
<br />365
<br />$9.00
<br />$3,285.00
<br />$4.80
<br />$1,752.00
<br />$6.00
<br />$2,190.00
<br />$6.00
<br />$2,190.00
<br />30
<br />2545.523
<br />4" NON - METALLIC CONDUIT
<br />LIN FT
<br />400
<br />$5.00
<br />$2,000.00
<br />$5.25
<br />$2,100.00
<br />$10.00
<br />$4,000.00
<br />$5.00
<br />$2,000.00
<br />31
<br />2554.602
<br />TEMPORARY BARRICADES
<br />EACH
<br />9
<br />$500.00
<br />$4,500.00
<br />$157.50
<br />$1,417.50
<br />$100.00
<br />$900.00
<br />$125.00
<br />$1,125.00
<br />32
<br />2563.601
<br />TRAFFIC CONTROL
<br />LUMP SUM
<br />1
<br />$5,000.00
<br />$5,000.00
<br />$5,000.00
<br />$5,000.00
<br />$2,000.00
<br />$2,000.00
<br />$1,600.00
<br />$1,600.00
<br />33
<br />2564.531
<br />SIGN PANELS TYPE C
<br />SQ FT
<br />27
<br />$35.00
<br />$945.00
<br />$36.75
<br />$992.25
<br />$31.00
<br />$837.00
<br />$35.00
<br />$945.00
<br />34
<br />2565.616
<br />REVISE SIGNAL SYSTEM
<br />SYSTEM
<br />1
<br />$40,000.00
<br />$40,000.00
<br />$30,000.00
<br />$30,000.00
<br />$30,000.00
<br />$30,000.00
<br />$32,500.00
<br />$32,500.00
<br />
|