|
Project: 02029-11 - LINO - 21st Avenue Extension
<br />Engineers Estimate
<br />T. A. Schifsky & Sons,
<br />Inc.
<br />Ryan Contracting Co.
<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 />Sanitary
<br />Sewer Improvements
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$5,100.00
<br />$5,100.00
<br />$4,000.00
<br />$4,000.00
<br />$5,000.00
<br />$5,000.00
<br />$11,000.00
<br />$11,000.00
<br />2
<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 />$50.00
<br />$500.00
<br />$131.00
<br />$1,310.00
<br />3
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EACH
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$10,290.00
<br />$10,290.00
<br />$10,000.00
<br />$10,000.00
<br />$2,100.00
<br />$2,100.00
<br />4
<br />2503.603
<br />CONSTRUCT 8" OUTSIDE DROP
<br />LIN FT
<br />45
<br />$32.00
<br />$1,440.00
<br />$161.70
<br />$7,276.50
<br />$150.00
<br />$6,750.00
<br />$407.00
<br />$18,315.00
<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 />$96.90
<br />$122,094.00
<br />$160.00
<br />$201,600.00
<br />$163.00
<br />$205,380.00
<br />6
<br />2503.603
<br />TELEVISE SANITARY SEWER
<br />LIN FT
<br />1460
<br />$2.75
<br />$4,015.00
<br />$2.31
<br />$3,372.60
<br />$2.00
<br />$2,920.00
<br />$1.90
<br />$2,774.00
<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 />$27.30
<br />$6,415.50
<br />$60.00
<br />$14,100.00
<br />$38.30
<br />$9,000.50
<br />8
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />4
<br />$750.00
<br />$3,000.00
<br />$792.75
<br />$3,171.00
<br />$500.00
<br />$2,000.00
<br />$639.00
<br />$2,556.00
<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 />$153.30
<br />$19,162.50
<br />$145.00
<br />$18,125.00
<br />$162.00
<br />$20,250.00
<br />$272,685.50
<br />Total Sanitary Sewer Improvements:
<br />$136,345.00
<br />$176,086.60
<br />$260,995.00
<br />Storm Sewer
<br />Improvements
<br />10
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$4,300.00
<br />$4,300.00
<br />$4,000.00
<br />$4,000.00
<br />$1,000.00
<br />$1,000.00
<br />$3,500.00
<br />$3,500.00
<br />11
<br />2451.609
<br />GRANULAR FOUNDATION AND/OR BEDDING
<br />TON
<br />10
<br />$12.00
<br />$120.00
<br />$20.00
<br />$200.00
<br />$10.00
<br />$100.00
<br />$26.30
<br />$263.00
<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 />$1,134.00
<br />$5,670.00
<br />$800.00
<br />$4,000.00
<br />$816.00
<br />$4,080.00
<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 />$1,197.00
<br />$3,591.00
<br />$950.00
<br />$2,850.00
<br />$872.00
<br />$2,616.00
<br />14
<br />2501.602
<br />SKIMMER
<br />EACH
<br />3
<br />$3,500.00
<br />$10,500.00
<br />$3,622.50
<br />$10,867.50
<br />$3,500.00
<br />$10,500.00
<br />$2,600.00
<br />$7,800.00
<br />15
<br />2502.541
<br />4" PERF PE PIPE DRAIN
<br />LIN FT
<br />600
<br />$10.00
<br />$6,000.00
<br />$8.40
<br />$5,040.00
<br />$6.00
<br />$3,600.00
<br />$4.30
<br />$2,580.00
<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 />$24.15
<br />$1,932.00
<br />$36.00
<br />$2,880.00
<br />$24.50
<br />$1,960.00
<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 />$25.20
<br />$13,860.00
<br />$37.00
<br />$20,350.00
<br />$26.20
<br />$14,410.00
<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 />$28.35
<br />$12,757.50
<br />$39.00
<br />$17,550.00
<br />$28.50
<br />$12,825.00
<br />19
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$1,312.50
<br />$1,312.50
<br />$500.00
<br />$500.00
<br />$1,050.00
<br />$1,050.00
<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 />$378.00
<br />$12,096.00
<br />$150.00
<br />$4,800.00
<br />$274.00
<br />$8,768.00
<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 />$1,611.75
<br />$6,447.00
<br />$1,500.00
<br />$6,000.00
<br />$867.00
<br />$3,468.00
<br />22
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />7
<br />$750.00
<br />$5,250.00
<br />$640.50
<br />$4,483.50
<br />$600.00
<br />$4,200.00
<br />$805.00
<br />$5,635.00
<br />23
<br />2511.501
<br />RANDOM RIPRAP CLASS III - GROUTED
<br />CU YD
<br />30
<br />$150.00
<br />$4,500.00
<br />$106.05
<br />$3,181.50
<br />$67.00
<br />$2,010.00
<br />$118.00
<br />$3,540.00
<br />24
<br />2511.515
<br />GEOTEXTILE FABRIC TYPE III
<br />SQ YD
<br />80
<br />$5.00
<br />$400.00
<br />$3.15
<br />$252.00
<br />$3.00
<br />$240.00
<br />$3.20
<br />$256.00
<br />Total Storm Sewer Improvements:
<br />$99,520.00
<br />$85,690.50
<br />$80,580.00
<br />$72,751.00
<br />Surface Improvements
<br />25
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$25,800.00
<br />$25,800.00
<br />$26,000.00
<br />$26,000.00
<br />$7,000.00
<br />$7,000.00
<br />$23,000.00
<br />$23,000.00
<br />26
<br />2101.501
<br />CLEARING
<br />ACRE
<br />1.41
<br />$3,500.00
<br />$4,935.00
<br />$3,500.00
<br />$4,935.00
<br />$3,200.00
<br />$4,512.00
<br />$2,650.00
<br />$3,736.50
<br />27
<br />2101.506
<br />GRUBBING
<br />ACRE
<br />1.41
<br />$3,000.00
<br />$4,230.00
<br />$3,500.00
<br />$4,935.00
<br />$3,200.00
<br />$4,512.00
<br />$2,650.00
<br />$3,736.50
<br />28
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LIN FT
<br />240
<br />$5.00
<br />$1,200.00
<br />$4.00
<br />$960.00
<br />$3.00
<br />$720.00
<br />$2.50
<br />$600.00
<br />29
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQ YD
<br />850
<br />$5.00
<br />$4,250.00
<br />$3.00
<br />$2,550.00
<br />$2.00
<br />$1,700.00
<br />$2.45
<br />$2,082.50
<br />30
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />170
<br />$5.00
<br />$850.00
<br />$2.50
<br />$425.00
<br />$5.00
<br />$850.00
<br />$5.10
<br />$867.00
<br />
|