|
Project: 02029-11 - LINO - 21st Avenue Extension
<br />Engineers Estimate
<br />T. A. Schifsky & Sons, Inc.
<br />Ryan Contracting Co.
<br />Park Construction 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 />66
<br />2575.605
<br />SEEDING (INCL. TOPSOIL & FERTILIZER)
<br />ACRE
<br />2.4
<br />$2,500.00
<br />$6,000.00
<br />$6,825.00
<br />$16,380.00
<br />$350.00
<br />$840.00
<br />$350.00
<br />$840.00
<br />67
<br />2582.501
<br />PAVEMENT MESSAGE (LEFT ARROW) PAINT
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$73.50
<br />$147.00
<br />$100.00
<br />$200.00
<br />$97.70
<br />$195.40
<br />68
<br />2582.501
<br />PAVEMENT MESSAGE (RIGHT ARROW) PAINT
<br />EACH
<br />3
<br />$200.00
<br />$600.00
<br />$73.50
<br />$220.50
<br />$100.00
<br />$300.00
<br />$97.70
<br />$293.10
<br />69
<br />2582.501
<br />PAVEMENT MESSAGE (THRU ARROW) PAINT
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$73.50
<br />$147.00
<br />$100.00
<br />$200.00
<br />$97.70
<br />$195.40
<br />70
<br />2582.501
<br />PAVEMENT MESSAGE (RIGHT ARROW) EPDXY
<br />EACH
<br />3
<br />$250.00
<br />$750.00
<br />$131.25
<br />$393.75
<br />$200.00
<br />$600.00
<br />$174.00
<br />$522.00
<br />71
<br />2582.501
<br />PAVEMENT MESSAGE (LEFT ARROW) EPDXY
<br />EACH
<br />2
<br />$250.00
<br />$500.00
<br />$131.25
<br />$262.50
<br />$200.00
<br />$400.00
<br />$174.00
<br />$348.00
<br />72
<br />2582.502
<br />4" SOLID LINE WHITE -PAINT
<br />LIN FT
<br />530
<br />$0.75
<br />$397.50
<br />$0.47
<br />$249.10
<br />$0.50
<br />$265.00
<br />$0.63
<br />$333.90
<br />73
<br />2582.502
<br />4" SOLID LINE YELLOW -PAINT
<br />LIN FT
<br />400
<br />$0.75
<br />$300.00
<br />$0.48
<br />$192.00
<br />$0.50
<br />$200.00
<br />$0.64
<br />$256.00
<br />74
<br />2582.502
<br />4" DOUBLE SOLID LINE YELLOW -PAINT
<br />LIN FT
<br />1860
<br />$1.50
<br />$2,790.00
<br />$0.97
<br />$1,804.20
<br />$1.00
<br />$1,860.00
<br />$1.30
<br />$2,418.00
<br />75
<br />2582.502
<br />4" DOUBLE SOLID LINE WHITE-EPDXY
<br />LIN FT
<br />530
<br />$1.00
<br />$530.00
<br />$0.63
<br />$333.90
<br />$1.00
<br />$530.00
<br />$0.84
<br />$445.20
<br />76
<br />2582.502
<br />4" DOUBLE SOLID LINE YELLOW-EPDXY
<br />LIN FT
<br />200
<br />$1.00
<br />$200.00
<br />$0.63
<br />$126.00
<br />$1.00
<br />$200.00
<br />$0.84
<br />$168.00
<br />77
<br />2582.502
<br />4" DOUBLE SOLID LINE YELLOW-EPDXY
<br />LIN FT
<br />1860
<br />$2.00
<br />$3,720.00
<br />$0.63
<br />$1,171.80
<br />$1.00
<br />$1,860.00
<br />$0.84
<br />$1,562.40
<br />Total Surface Improvements:
<br />$575,132.50
<br />$541,430.85
<br />$486,018.50
<br />$548,040.70
<br />Watermain
<br />Improvements
<br />78
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$7,500.00
<br />$7,500.00
<br />$4,000.00
<br />$4,000.00
<br />$1,000.00
<br />$1,000.00
<br />$8,250.00
<br />$8,250.00
<br />79
<br />2104.523
<br />SALVAGE GATE VALVE & BOX
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$420.00
<br />$840.00
<br />$300.00
<br />$600.00
<br />$176.00
<br />$352.00
<br />80
<br />2104.523
<br />SALVAGE HYDRANT
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$703.50
<br />$1,407.00
<br />$300.00
<br />$600.00
<br />$262.00
<br />$524.00
<br />81
<br />2451.609
<br />GRANULAR FOUNDATION AND/OR BEDDING
<br />TON
<br />10
<br />$12.00
<br />$120.00
<br />$30.45
<br />$304.50
<br />$10.00
<br />$100.00
<br />$26.30
<br />$263.00
<br />82
<br />2504.602
<br />CONNECT TO EXISTING WATER MAIN
<br />EACH
<br />2
<br />$2,000.00
<br />$4,000.00
<br />$1,522.50
<br />$3,045.00
<br />$1,000.00
<br />$2,000.00
<br />$524.00
<br />$1,048.00
<br />83
<br />2504.602
<br />HYDRANT
<br />EACH
<br />4
<br />$4,500.00
<br />$18,000.00
<br />$3,297.00
<br />$13,188.00
<br />$3,300.00
<br />$13,200.00
<br />$3,740.00
<br />$14,960.00
<br />84
<br />2504.602
<br />6" GATE VALVE AND BOX
<br />EACH
<br />4
<br />$1,500.00
<br />$6,000.00
<br />$1,401.75
<br />$5,607.00
<br />$1,400.00
<br />$5,600.00
<br />$1,360.00
<br />$5,440.00
<br />85
<br />2504.602
<br />8" GATE VALVE AND BOX
<br />EACH
<br />5
<br />$1,750.00
<br />$8,750.00
<br />$1,963.50
<br />$9,817.50
<br />$1,800.00
<br />$9,000.00
<br />$1,900.00
<br />$9,500.00
<br />86
<br />2504.602
<br />16" GATE VALVE AND BOX
<br />EACH
<br />2
<br />$10,000.00
<br />$20,000.00
<br />$7,098.00
<br />$14,196.00
<br />$6,500.00
<br />$13,000.00
<br />$7,130.00
<br />$14,260.00
<br />87
<br />2504.602
<br />INSTALL SALVAGED HYDRANT
<br />EACH
<br />1
<br />$1,000.00
<br />$1,000.00
<br />$813.75
<br />$813.75
<br />$500.00
<br />$500.00
<br />$627.00
<br />$627.00
<br />88
<br />2504.602
<br />INSTALL SALVAGED GATE VALVE AND BOX
<br />EACH
<br />1
<br />$1,000.00
<br />$1,000.00
<br />$441.00
<br />$441.00
<br />$200.00
<br />$200.00
<br />$131.00
<br />$131.00
<br />89
<br />2504.603
<br />6" WATER MAIN -DUCT IRON CL 52
<br />LIN FT
<br />124
<br />$32.00
<br />$3,968.00
<br />$29.40
<br />$3,645.60
<br />$45.00
<br />$5,580.00
<br />$31.10
<br />$3,856.40
<br />90
<br />2504.603
<br />8" WATER MAIN -DUCT IRON CL 52
<br />LIN FT
<br />120
<br />$35.00
<br />$4,200.00
<br />$36.75
<br />$4,410.00
<br />$48.00
<br />$5,760.00
<br />$36.90
<br />$4,428.00
<br />91
<br />2504.603
<br />8" WATER MAIN -PVC C900
<br />LIN FT
<br />450
<br />$32.00
<br />$14,400.00
<br />$21.00
<br />$9,450.00
<br />$35.00
<br />$15,750.00
<br />$29.00
<br />$13,050.00
<br />92
<br />2504.603
<br />16" WATER MAIN -DUCT IRON CL 52
<br />LIN FT
<br />1300
<br />$45.00
<br />$58,500.00
<br />$69.62
<br />$90,506.00
<br />$75.00
<br />$97,500.00
<br />$67.00
<br />$87,100.00
<br />93
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />POUND
<br />4600
<br />$4.00
<br />$18,400.00
<br />$4.83
<br />$22,218.00
<br />$3.00
<br />$13,800.00
<br />$3.10
<br />$14,260.00
<br />Total Watermain Improvements:
<br />$166,638.00
<br />$183,889.35
<br />$184,190.00
<br />$178,049.40
<br />Total Sanitary Sewer Improvements:
<br />$136,345.00
<br />$176,086.60
<br />$260,995.00
<br />$272,685.50
<br />Total Storm Sewer Improvements:
<br />$99,520.00
<br />$85,690.50
<br />$80,580.00
<br />$72,751.00
<br />Total Surface Improvements:
<br />$575,132.50
<br />$541,430.85
<br />$486,018.50
<br />$548,040.70
<br />
|