|
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
<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 />$350.00
<br />$840.00
<br />$200.00
<br />$480.00
<br />67
<br />2582.501
<br />PAVEMENT MESSAGE (LEFT ARROW) PAINT
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$70.00
<br />$140.00
<br />$70.00
<br />$140.00
<br />68
<br />2582.501
<br />PAVEMENT MESSAGE (RIGHT ARROW) PAINT
<br />EACH
<br />3
<br />$200.00
<br />$600.00
<br />$70.00
<br />$210.00
<br />$70.00
<br />$210.00
<br />69
<br />2582.501
<br />PAVEMENT MESSAGE (THRU ARROW) PAINT
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$70.00
<br />$140.00
<br />$70.00
<br />$140.00
<br />70
<br />2582.501
<br />PAVEMENT MESSAGE (RIGHT ARROW) EPDXY
<br />EACH
<br />3
<br />$250.00
<br />$750.00
<br />$125.00
<br />$375.00
<br />$125.00
<br />$375.00
<br />71
<br />2582.501
<br />PAVEMENT MESSAGE (LEFT ARROW) EPDXY
<br />EACH
<br />2
<br />$250.00
<br />$500.00
<br />$125.00
<br />$250.00
<br />$125.00
<br />$250.00
<br />72
<br />2582.502
<br />4" SOLID LINE WHITE -PAINT
<br />LIN FT
<br />530
<br />$0.75
<br />$397.50
<br />$0.45
<br />$238.50
<br />$0.45
<br />$238.50
<br />73
<br />2582.502
<br />4" SOLID LINE YELLOW -PAINT
<br />LIN FT
<br />400
<br />$0.75
<br />$300.00
<br />$0.46
<br />$184.00
<br />$0.46
<br />$184.00
<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 />$0.92
<br />$1,711.20
<br />$0.92
<br />$1,711.20
<br />75
<br />2582.502
<br />4" DOUBLE SOLID LINE WHITE-EPDXY
<br />LIN FT
<br />530
<br />$1.00
<br />$530.00
<br />$0.60
<br />$318.00
<br />$0.60
<br />$318.00
<br />76
<br />2582.502
<br />4" DOUBLE SOLID LINE YELLOW-EPDXY
<br />LIN FT
<br />200
<br />$1.00
<br />$200.00
<br />$0.60
<br />$120.00
<br />$0.60
<br />$120.00
<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 />$0.60
<br />$1,116.00
<br />$0.60
<br />$1,116.00
<br />Total Surface Improvements:
<br />$575,132.50
<br />$536,483.70
<br />$552,060.20
<br />Watermain Improvements
<br />78
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$7,500.00
<br />$7,500.00
<br />$5,000.00
<br />$5,000.00
<br />$1,000.00
<br />$1,000.00
<br />79
<br />2104.523
<br />SALVAGE GATE VALVE & BOX
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$175.00
<br />$350.00
<br />$200.00
<br />$400.00
<br />80
<br />2104.523
<br />SALVAGE HYDRANT
<br />EACH
<br />2
<br />$200.00
<br />$400.00
<br />$550.00
<br />$1,100.00
<br />$300.00
<br />$600.00
<br />81
<br />2451.609
<br />GRANULAR FOUNDATION AND/OR BEDDING
<br />TON
<br />10
<br />$12.00
<br />$120.00
<br />$24.00
<br />$240.00
<br />$30.00
<br />$300.00
<br />82
<br />2504.602
<br />CONNECT TO EXISTING WATER MAIN
<br />EACH
<br />2
<br />$2,000.00
<br />$4,000.00
<br />$900.00
<br />$1,800.00
<br />$1,800.00
<br />$3,600.00
<br />83
<br />2504.602
<br />HYDRANT
<br />EACH
<br />4
<br />$4,500.00
<br />$18,000.00
<br />$3,900.00
<br />$15,600.00
<br />$3,090.00
<br />$12,360.00
<br />84
<br />2504.602
<br />6" GATE VALVE AND BOX
<br />EACH
<br />4
<br />$1,500.00
<br />$6,000.00
<br />$1,600.00
<br />$6,400.00
<br />$1,200.00
<br />$4,800.00
<br />85
<br />2504.602
<br />8" GATE VALVE AND BOX
<br />EACH
<br />5
<br />$1,750.00
<br />$8,750.00
<br />$2,200.00
<br />$11,000.00
<br />$1,652.00
<br />$8,260.00
<br />86
<br />2504.602
<br />16" GATE VALVE AND BOX
<br />EACH
<br />2
<br />$10,000.00
<br />$20,000.00
<br />$7,000.00
<br />$14,000.00
<br />$6,682.00
<br />$13,364.00
<br />87
<br />2504.602
<br />INSTALL SALVAGED HYDRANT
<br />EACH
<br />1
<br />$1,000.00
<br />$1,000.00
<br />$1,000.00
<br />$1,000.00
<br />$1,100.00
<br />$1,100.00
<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 />$450.00
<br />$450.00
<br />$350.00
<br />$350.00
<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 />$48.00
<br />$5,952.00
<br />$38.17
<br />$4,733.08
<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 />$55.00
<br />$6,600.00
<br />$43.29
<br />$5,194.80
<br />91
<br />2504.603
<br />8" WATER MAIN -PVC C900
<br />LIN FT
<br />450
<br />$32.00
<br />$14,400.00
<br />$28.00
<br />$12,600.00
<br />$29.83
<br />$13,423.50
<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 />$90.00
<br />$117,000.00
<br />$69.65
<br />$90,545.00
<br />93
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />POUND
<br />4600
<br />$4.00
<br />$18,400.00
<br />$4.45
<br />$20,470.00
<br />$4.01
<br />$18,446.00
<br />Total Watermain Improvements:
<br />$166,638.00
<br />$219,562.00
<br />$178,476.38
<br />Total Sanitary Sewer Improvements:
<br />$136,345.00
<br />$302,280.00
<br />$403,862.25
<br />Total Storm Sewer Improvements:
<br />$99,520.00
<br />$115,870.00
<br />$83,335.20
<br />Total Surface Improvements:
<br />$575,132.50
<br />$536,483.70
<br />$552,060.20
<br />
|