|
Project: 02029-85 - LINO - 2015 Street Reconstruction Project
<br />Engineers Estimate
<br />Valley Paving - 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
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />35
<br />2503.541
<br />12" RC PIPE SEWER DES 3006 CL V
<br />L F
<br />2000
<br />$35.00
<br />$70,000.00
<br />$29.12
<br />$58,240.00
<br />$45.00
<br />$90,000.00
<br />$28.30
<br />$56,600.00
<br />36
<br />2503.541
<br />15" RC PIPE SEWER DES 3006 CL V
<br />L F
<br />325
<br />$35.00
<br />$11,375.00
<br />$30.16
<br />$9,802.00
<br />$46.00
<br />$14,950.00
<br />$29.30
<br />$9,522.50
<br />37
<br />2503.603
<br />CLEAN PIPE SEWER
<br />L F
<br />200
<br />$5.00
<br />$1,000.00
<br />$13.52
<br />$2,704.00
<br />$70.00
<br />$14,000.00
<br />$13.10
<br />$2,620.00
<br />38
<br />2504.602
<br />IRRIGATION SYSTEM REPAIR
<br />EACH
<br />5
<br />$3,500.00
<br />$17,500.00
<br />$385.00
<br />$1,925.00
<br />$600.00
<br />$3,000.00
<br />$326.00
<br />$1,630.00
<br />39
<br />2505.601
<br />UTILITY COORDINATION
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />$1,500.00
<br />$1,500.00
<br />$2,000.00
<br />$2,000.00
<br />$4,190.00
<br />$4,190.00
<br />40
<br />2506.501
<br />CONST DRAINAGE STRUCTURE DES 48-4020
<br />L F
<br />45
<br />$300.00
<br />$13,500.00
<br />$304.00
<br />$13,680.00
<br />$350.00
<br />$15,750.00
<br />$295.00
<br />$13,275.00
<br />41
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 2
<br />EACH
<br />2
<br />$5,000.00
<br />$10,000.00
<br />$3,755.00
<br />$7,510.00
<br />$3,500.00
<br />$7,000.00
<br />$3,650.00
<br />$7,300.00
<br />42
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 3
<br />EACH
<br />1
<br />$5,000.00
<br />$5,000.00
<br />$3,600.00
<br />$3,600.00
<br />$2,900.00
<br />$2,900.00
<br />$3,490.00
<br />$3,490.00
<br />43
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN G
<br />EACH
<br />20
<br />$1,200.00
<br />$24,000.00
<br />$1,768.00
<br />$35,360.00
<br />$2,100.00
<br />$42,000.00
<br />$1,720.00
<br />$34,400.00
<br />44
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN SPECIAL
<br />EACH
<br />15
<br />$1,500.00
<br />$22,500.00
<br />$1,768.00
<br />$26,520.00
<br />$1,700.00
<br />$25,500.00
<br />$1,720.00
<br />$25,800.00
<br />45
<br />2506.516
<br />CASTING ASSEMBLY (STORM)
<br />EACH
<br />21
<br />$600.00
<br />$12,600.00
<br />$758.00
<br />$15,918.00
<br />$800.00
<br />$16,800.00
<br />$485.00
<br />$10,185.00
<br />46
<br />2506.521
<br />INSTALL SALVAGED CASTING
<br />EACH
<br />18
<br />$400.00
<br />$7,200.00
<br />$250.00
<br />$4,500.00
<br />$375.00
<br />$6,750.00
<br />$535.00
<br />$9,630.00
<br />47
<br />2506.522
<br />ADJUST FRAME & RING CASTING
<br />EACH
<br />47
<br />$450.00
<br />$21,150.00
<br />$250.00
<br />$11,750.00
<br />$650.00
<br />$30,550.00
<br />$580.00
<br />$27,260.00
<br />48
<br />2506.602
<br />CONNECT INTO EXISTING STORM SEWER
<br />EACH
<br />14
<br />$500.00
<br />$7,000.00
<br />$968.00
<br />$13,552.00
<br />$1,000.00
<br />$14,000.00
<br />$939.00
<br />$13,146.00
<br />49
<br />2511.501
<br />RANDOM RIPRAP CLASS III
<br />C Y
<br />30
<br />$110.00
<br />$3,300.00
<br />$108.00
<br />$3,240.00
<br />$140.00
<br />$4,200.00
<br />$104.00
<br />$3,120.00
<br />50
<br />2521.511
<br />8' WIDE BITUMINOUS PATHWAY
<br />SQ FT
<br />120
<br />$20.00
<br />$2,400.00
<br />$5.65
<br />$678.00
<br />$14.00
<br />$1,680.00
<br />$9.20
<br />$1,104.00
<br />51
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN D418 (MODIFIED)
<br />LIN FT
<br />21330
<br />$12.00
<br />$255,960.00
<br />$8.95
<br />$190,903.50
<br />$11.00
<br />$234,630.00
<br />$10.20
<br />$217,566.00
<br />52
<br />2531.507
<br />7" CONCRETE DRIVEWAY PAVEMENT
<br />S Y
<br />700
<br />$60.00
<br />$42,000.00
<br />$48.35
<br />$33,845.00
<br />$75.00
<br />$52,500.00
<br />$53.70
<br />$37,590.00
<br />53
<br />2540.601
<br />MAIL BOX (TEMPORARY)
<br />LUMP SUM
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$9,360.00
<br />$9,360.00
<br />$6,000.00
<br />$6,000.00
<br />$5,400.00
<br />$5,400.00
<br />54
<br />2540.602
<br />INSTALL MAIL BOX SUPPORT
<br />EACH
<br />10
<br />$100.00
<br />$1,000.00
<br />$52.00
<br />$520.00
<br />$50.00
<br />$500.00
<br />$50.00
<br />$500.00
<br />55
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$15,000.00
<br />$15,000.00
<br />$4,200.00
<br />$4,200.00
<br />$7,500.00
<br />$7,500.00
<br />$4,000.00
<br />$4,000.00
<br />56
<br />2564.603
<br />SALVAGE & REINSTALL SIGN
<br />EACH
<br />27
<br />$55.00
<br />$1,485.00
<br />$130.00
<br />$3,510.00
<br />$125.00
<br />$3,375.00
<br />$125.00
<br />$3,375.00
<br />57
<br />2571.501
<br />CONIFEROUS TREE 10' HT B&B
<br />TREE
<br />8
<br />$325.00
<br />$2,600.00
<br />$700.00
<br />$5,600.00
<br />$600.00
<br />$4,800.00
<br />$550.00
<br />$4,400.00
<br />58
<br />2571.502
<br />DECIDUOUS TREE 2" CAL BR
<br />TREE
<br />12
<br />$350.00
<br />$4,200.00
<br />$500.00
<br />$6,000.00
<br />$500.00
<br />$6,000.00
<br />$360.00
<br />$4,320.00
<br />59
<br />2571.541
<br />TRANSPLANT TREE
<br />TREE
<br />5
<br />$350.00
<br />$1,750.00
<br />$500.00
<br />$2,500.00
<br />$700.00
<br />$3,500.00
<br />$400.00
<br />$2,000.00
<br />60
<br />2572.602
<br />TREE TRIMMING
<br />EACH
<br />11
<br />$325.00
<br />$3,575.00
<br />$208.00
<br />$2,288.00
<br />$225.00
<br />$2,475.00
<br />$223.00
<br />$2,453.00
<br />61
<br />2573.502
<br />SILT FENCE, TYPE HEAVY DUTY
<br />LIN FT
<br />1650
<br />$2.00
<br />$3,300.00
<br />$2.18
<br />$3,597.00
<br />$2.10
<br />$3,465.00
<br />$1.95
<br />$3,217.50
<br />62
<br />2573.530
<br />STORM DRAIN INLET PROTECTION
<br />EACH
<br />43
<br />$150.00
<br />$6,450.00
<br />$122.00
<br />$5,246.00
<br />$200.00
<br />$8,600.00
<br />$197.00
<br />$8,471.00
<br />63
<br />2573.533
<br />SEDIMENT CONTROL LOG TYPE WOOD FIBER
<br />L F
<br />155
<br />$4.00
<br />$620.00
<br />$4.42
<br />$685.10
<br />$5.00
<br />$775.00
<br />$4.10
<br />$635.50
<br />64
<br />2573.602
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />EACH
<br />3
<br />$500.00
<br />$1,500.00
<br />$650.00
<br />$1,950.00
<br />$1,600.00
<br />$4,800.00
<br />$1,970.00
<br />$5,910.00
<br />65
<br />2575.501
<br />SEEDING (INCL TOPSOIL & FERTILIZER)
<br />ACRE
<br />1
<br />$4,000.00
<br />$4,000.00
<br />$16,500.00
<br />$16,500.00
<br />$11,000.00
<br />$11,000.00
<br />$37,900.00
<br />$37,900.00
<br />66
<br />2575.502
<br />SEED MIXTURE 25-131
<br />LB
<br />200
<br />$5.00
<br />$1,000.00
<br />$4.32
<br />$864.00
<br />$4.15
<br />$830.00
<br />$3.45
<br />$690.00
<br />67
<br />2575.505
<br />SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.)
<br />S Y
<br />11500
<br />$8.00
<br />$92,000.00
<br />$7.15
<br />$82,225.00
<br />$10.00
<br />$115,000.00
<br />$3.05
<br />$35,075.00
<br />68
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 4
<br />S Y
<br />2750
<br />$1.50
<br />$4,125.00
<br />$1.66
<br />$4,565.00
<br />$1.60
<br />$4,400.00
<br />$1.95
<br />$5,362.50
<br />Total SCHEDULE A - STREET & STORM SEWER:
<br />$2,486,632.50
<br />$2,362,192.34
<br />$2,840,143.20
<br />$2,901,403.15
<br />
|