|
Project: 02029-11 - LINO - 21st Avenue Extension
<br />Engineers Estimate
<br />Forest Lake Contracting, Inc.
<br />Northwest Asphalt, Inc.
<br />Item No.
<br />Item
<br />Units
<br />Quantity
<br />Unit Price Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Sanitary Sewer Improvements
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$5,100.00
<br />$5,100.00
<br />$30,000.00
<br />$30,000.00
<br />$103,208.00
<br />$103,208.00
<br />2
<br />2451.609
<br />GRANULAR FOUNDATION AND/OR BEDDING
<br />TON
<br />10
<br />$12.00
<br />$120.00
<br />$30.00
<br />$300.00
<br />$30.00
<br />$300.00
<br />3
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EACH
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$12,000.00
<br />$12,000.00
<br />$12,000.00
<br />$12,000.00
<br />4
<br />2503.603
<br />CONSTRUCT 8" OUTSIDE DROP
<br />LIN FT
<br />45
<br />$32.00
<br />$1,440.00
<br />$400.00
<br />$18,000.00
<br />$285.00
<br />$12,825.00
<br />5
<br />2503.603
<br />18" PVC PIPE SEWER - SDR 26
<br />LIN FT
<br />1260
<br />$65.00
<br />$81,900.00
<br />$162.00
<br />$204,120.00
<br />$191.57
<br />$241,378.20
<br />6
<br />2503.603
<br />TELEVISE SANITARY SEWER
<br />LIN FT
<br />1460
<br />$2.75
<br />$4,015.00
<br />$1.00
<br />$1,460.00
<br />$2.00
<br />$2,920.00
<br />7
<br />2503.603
<br />8" PVC PIPE SEWER - SDR 35
<br />LIN FT
<br />235
<br />$32.00
<br />$7,520.00
<br />$40.00
<br />$9,400.00
<br />$42.43
<br />$9,971.05
<br />8
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />4
<br />$750.00
<br />$3,000.00
<br />$500.00
<br />$2,000.00
<br />$565.00
<br />$2,260.00
<br />9
<br />2506.603
<br />CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE
<br />LIN FT
<br />125
<br />$250.00
<br />$31,250.00
<br />$200.00
<br />$25,000.00
<br />$152.00
<br />$19,000.00
<br />Total Sanitary Sewer Improvements:
<br />$136,345.00
<br />$302,280.00
<br />$403,862.25
<br />Storm Sewer Improvements
<br />10
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$4,300.00
<br />$4,300.00
<br />$10,000.00
<br />$10,000.00
<br />$1,000.00
<br />$1,000.00
<br />11
<br />2451.609
<br />GRANULAR FOUNDATION AND/OR BEDDING
<br />TON
<br />10
<br />$12.00
<br />$120.00
<br />$30.00
<br />$300.00
<br />$30.00
<br />$300.00
<br />12
<br />2501.515
<br />15" RC PIPE APRON WITH TRASH GUARD
<br />EACH
<br />5
<br />$1,500.00
<br />$7,500.00
<br />$1,100.00
<br />$5,500.00
<br />$730.00
<br />$3,650.00
<br />13
<br />2501.515
<br />18" RC PIPE APRON WITH TRASH GUARD
<br />EACH
<br />3
<br />$2,000.00
<br />$6,000.00
<br />$1,200.00
<br />$3,600.00
<br />$863.00
<br />$2,589.00
<br />14
<br />2501.602
<br />SKIMMER
<br />EACH
<br />3
<br />$3,500.00
<br />$10,500.00
<br />$3,500.00
<br />$10,500.00
<br />$2,320.00
<br />$6,960.00
<br />15
<br />2502.541
<br />4" PERF PE PIPE DRAIN
<br />LIN FT
<br />600
<br />$10.00
<br />$6,000.00
<br />$12.00
<br />$7,200.00
<br />$15.14
<br />$9,084.00
<br />16
<br />2503.541
<br />12" RC PIPE SEWER DESIGN 3006 CLASS V
<br />LIN FT
<br />80
<br />$30.00
<br />$2,400.00
<br />$40.00
<br />$3,200.00
<br />$31.09
<br />$2,487.20
<br />17
<br />2503.541
<br />15" RC PIPE SEWER DESIGN 3006 CLASS V
<br />LIN FT
<br />550
<br />$32.00
<br />$17,600.00
<br />$45.00
<br />$24,750.00
<br />$32.61
<br />$17,935.50
<br />18
<br />2503.541
<br />18" RC PIPE SEWER DESIGN 3006 CLASS V
<br />LIN FT
<br />450
<br />$35.00
<br />$15,750.00
<br />$50.00
<br />$22,500.00
<br />$33.69
<br />$15,160.50
<br />19
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$1,000.00
<br />$1,000.00
<br />$700.00
<br />$700.00
<br />20
<br />2506.501
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />LIN FT
<br />32
<br />$350.00
<br />$11,200.00
<br />$400.00
<br />$12,800.00
<br />$250.00
<br />$8,000.00
<br />21
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3')
<br />EACH
<br />4
<br />$1,500.00
<br />$6,000.00
<br />$2,000.00
<br />$8,000.00
<br />$1,551.00
<br />$6,204.00
<br />22
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />7
<br />$750.00
<br />$5,250.00
<br />$500.00
<br />$3,500.00
<br />$705.00
<br />$4,935.00
<br />23
<br />2511.501
<br />RANDOM RIPRAP CLASS III - GROUTED
<br />CU YD
<br />30
<br />$150.00
<br />$4,500.00
<br />$90.00
<br />$2,700.00
<br />$135.00
<br />$4,050.00
<br />24
<br />2511.515
<br />GEOTEXTILE FABRIC TYPE III
<br />SQ YD
<br />80
<br />$5.00
<br />$400.00
<br />$4.00
<br />$320.00
<br />$3.50
<br />$280.00
<br />Total Storm Sewer Improvements:
<br />$99,520.00
<br />$115,870.00
<br />$83,335.20
<br />Surface Improvements
<br />25
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$25,800.00
<br />$25,800.00
<br />$10,000.00
<br />$10,000.00
<br />$5,000.00
<br />$5,000.00
<br />26
<br />2101.501
<br />CLEARING
<br />ACRE
<br />1.41
<br />$3,500.00
<br />$4,935.00
<br />$3,000.00
<br />$4,230.00
<br />$2,750.00
<br />$3,877.50
<br />27
<br />2101.506
<br />GRUBBING
<br />ACRE
<br />1.41
<br />$3,000.00
<br />$4,230.00
<br />$3,000.00
<br />$4,230.00
<br />$2,750.00
<br />$3,877.50
<br />28
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LIN FT
<br />240
<br />$5.00
<br />$1,200.00
<br />$5.00
<br />$1,200.00
<br />$3.50
<br />$840.00
<br />29
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQ YD
<br />850
<br />$5.00
<br />$4,250.00
<br />$4.00
<br />$3,400.00
<br />$3.00
<br />$2,550.00
<br />30
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />170
<br />$5.00
<br />$850.00
<br />$4.00
<br />$680.00
<br />$3.00
<br />$510.00
<br />
|