|
Project: 02029-85 - LINO - 2015 Street Reconstruction Project
<br />Engineers Estimate
<br />Valley Paving -
<br />Shakopee
<br />Forest Lake Contracting,
<br />Inc.
<br />Park Construction
<br />Company - Mpls
<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 - STREET & STORM SEWER
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1
<br />$122,940.00
<br />$122,940.00
<br />$80,000.00
<br />$80,000.00
<br />$220,000.00
<br />$220,000.00
<br />$145,000.00
<br />$145,000.00
<br />2
<br />2101.501
<br />CLEARING
<br />TREE
<br />18
<br />$500.00
<br />$9,000.00
<br />$182.00
<br />$3,276.00
<br />$200.00
<br />$3,600.00
<br />$195.00
<br />$3,510.00
<br />3
<br />2101.506
<br />GRUBBING
<br />TREE
<br />18
<br />$250.00
<br />$4,500.00
<br />$130.00
<br />$2,340.00
<br />$150.00
<br />$2,700.00
<br />$140.00
<br />$2,520.00
<br />4
<br />2101.603
<br />ROOT CUTTING
<br />L F
<br />100
<br />$10.00
<br />$1,000.00
<br />$6.00
<br />$600.00
<br />$5.00
<br />$500.00
<br />$50.00
<br />$5,000.00
<br />5
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />L F
<br />16800
<br />$4.00
<br />$67,200.00
<br />$3.00
<br />$50,400.00
<br />$3.00
<br />$50,400.00
<br />$2.90
<br />$48,720.00
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />L F
<br />165
<br />$5.00
<br />$825.00
<br />$14.56
<br />$2,402.40
<br />$20.00
<br />$3,300.00
<br />$14.10
<br />$2,326.50
<br />7
<br />2104.505
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />S Y
<br />640
<br />$8.00
<br />$5,120.00
<br />$9.75
<br />$6,240.00
<br />$7.00
<br />$4,480.00
<br />$10.40
<br />$6,656.00
<br />8
<br />2104.505
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />S Y
<br />1700
<br />$6.50
<br />$11,050.00
<br />$6.00
<br />$10,200.00
<br />$6.00
<br />$10,200.00
<br />$7.15
<br />$12,155.00
<br />9
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />S Y
<br />36375
<br />$3.50
<br />$127,312.50
<br />$3.80
<br />$138,225.00
<br />$3.50
<br />$127,312.50
<br />$0.93
<br />$33,828.75
<br />10
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />7
<br />$500.00
<br />$3,500.00
<br />$442.00
<br />$3,094.00
<br />$600.00
<br />$4,200.00
<br />$429.00
<br />$3,003.00
<br />11
<br />2104.509
<br />REMOVE MAIL BOX SUPPORT
<br />EACH
<br />10
<br />$50.00
<br />$500.00
<br />$52.00
<br />$520.00
<br />$40.00
<br />$400.00
<br />$75.00
<br />$750.00
<br />12
<br />2104.511
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />L F
<br />880
<br />$6.00
<br />$5,280.00
<br />$4.90
<br />$4,312.00
<br />$4.50
<br />$3,960.00
<br />$4.50
<br />$3,960.00
<br />13
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />L F
<br />2390
<br />$3.00
<br />$7,170.00
<br />$3.25
<br />$7,767.50
<br />$1.55
<br />$3,704.50
<br />$250.00
<br />$597,500.00
<br />14
<br />2104.523
<br />SALVAGE CASTING
<br />EACH
<br />8
<br />$150.00
<br />$1,200.00
<br />$125.00
<br />$1,000.00
<br />$200.00
<br />$1,600.00
<br />$33.00
<br />$264.00
<br />15
<br />2104.601
<br />SALVAGE AND REINSTALL LANDSCAPING
<br />LUMP SUM
<br />1
<br />$2,500.00
<br />$2,500.00
<br />$4,000.00
<br />$4,000.00
<br />$15,000.00
<br />$15,000.00
<br />$7,650.00
<br />$7,650.00
<br />16
<br />2104.602
<br />SALVAGE AND REINSTALL MAILBOX
<br />EACH
<br />180
<br />$50.00
<br />$9,000.00
<br />$52.00
<br />$9,360.00
<br />$45.00
<br />$8,100.00
<br />$45.00
<br />$8,100.00
<br />17
<br />2104.618
<br />SALVAGE & REINSTALL BRICK PAVER
<br />S F
<br />60
<br />$10.00
<br />$600.00
<br />$32.50
<br />$1,950.00
<br />$30.00
<br />$1,800.00
<br />$35.70
<br />$2,142.00
<br />18
<br />2105.501
<br />COMMON EXCAVATION (EV) (P)
<br />CU YD
<br />17394
<br />$10.00
<br />$173,940.00
<br />$19.50
<br />$339,183.00
<br />$16.00
<br />$278,304.00
<br />$17.10
<br />$297,437.40
<br />19
<br />2105.522
<br />SELECT GRANULAR BORROW (CV)
<br />C Y
<br />8127
<br />$20.00
<br />$162,540.00
<br />$2.50
<br />$20,317.50
<br />$18.00
<br />$146,286.00
<br />$31.20
<br />$253,562.40
<br />20
<br />2105.604
<br />GEOTEXTILE FABRIC TYPE V
<br />S Y
<br />11000
<br />$2.50
<br />$27,500.00
<br />$1.04
<br />$11,440.00
<br />$3.25
<br />$35,750.00
<br />$2.00
<br />$22,000.00
<br />21
<br />2105.607
<br />POND EXCAVATION
<br />C Y
<br />2180
<br />$10.00
<br />$21,800.00
<br />$19.50
<br />$42,510.00
<br />$21.00
<br />$45,780.00
<br />$22.80
<br />$49,704.00
<br />22
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />24
<br />$150.00
<br />$3,600.00
<br />$125.00
<br />$3,000.00
<br />$140.00
<br />$3,360.00
<br />$130.00
<br />$3,120.00
<br />23
<br />2130.501
<br />WATER (DUST CONTROL)
<br />M GALLONS
<br />100
<br />$35.00
<br />$3,500.00
<br />$20.00
<br />$2,000.00
<br />$32.00
<br />$3,200.00
<br />$20.60
<br />$2,060.00
<br />24
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />20400
<br />$14.00
<br />$285,600.00
<br />$14.65
<br />$298,860.00
<br />$16.00
<br />$326,400.00
<br />$2.55
<br />$52,020.00
<br />25
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />1700
<br />$3.50
<br />$5,950.00
<br />$2.90
<br />$4,930.00
<br />$2.94
<br />$4,998.00
<br />$3.10
<br />$5,270.00
<br />26
<br />2360.501
<br />TYPE SP 12.5 WEARING COURSE MIX (2,C)
<br />TON
<br />4185
<br />$71.00
<br />$297,135.00
<br />$69.75
<br />$291,903.75
<br />$64.13
<br />$268,384.05
<br />$67.10
<br />$280,813.50
<br />27
<br />2360.502
<br />TYPE SP 12.5 NON WEAR COURSE MIX (2,C)
<br />TON
<br />4185
<br />$71.00
<br />$297,135.00
<br />$69.75
<br />$291,903.75
<br />$66.59
<br />$278,679.15
<br />$69.70
<br />$291,694.50
<br />28
<br />2360.503
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (2,C) 2.5" THICK
<br />SQ YD
<br />2000
<br />$25.00
<br />$50,000.00
<br />$22.30
<br />$44,600.00
<br />$45.00
<br />$90,000.00
<br />$24.00
<br />$48,000.00
<br />29
<br />2501.515
<br />12" RC PIPE APRON
<br />EACH
<br />9
<br />$800.00
<br />$7,200.00
<br />$1,175.00
<br />$10,575.00
<br />$1,000.00
<br />$9,000.00
<br />$1,140.00
<br />$10,260.00
<br />30
<br />2502.521
<br />15" CM PIPE DRAIN
<br />L F
<br />10
<br />$75.00
<br />$750.00
<br />$98.80
<br />$988.00
<br />$400.00
<br />$4,000.00
<br />$96.00
<br />$960.00
<br />31
<br />2502.541
<br />4" PERF PE PIPE DRAIN
<br />L F
<br />12060
<br />$7.00
<br />$84,420.00
<br />$5.95
<br />$71,757.00
<br />$9.00
<br />$108,540.00
<br />$7.75
<br />$93,465.00
<br />32
<br />2502.602
<br />4" PVC PIPE DRAIN CLEANOUT
<br />EACH
<br />39
<br />$225.00
<br />$8,775.00
<br />$400.00
<br />$15,600.00
<br />$325.00
<br />$12,675.00
<br />$98.10
<br />$3,825.90
<br />33
<br />2502.602
<br />YARD DRAIN SPECIAL
<br />EACH
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$2,000.00
<br />$2,000.00
<br />$1,400.00
<br />$1,400.00
<br />$1,890.00
<br />$1,890.00
<br />34
<br />2503.511
<br />4" PVC PIPE SEWER
<br />L F
<br />12
<br />$0.00
<br />$0.00
<br />$8.32
<br />$99.84
<br />$75.00
<br />$900.00
<br />$8.10
<br />$97.20
<br />
|