|
No.Mat. No.Item Units Estimated
<br />Unit Price
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />SCHEDULE A - SURFACE IMPROVEMENTS
<br />1 2021.501 MOBILIZATION L S $29,200.00 1 $29,200.00
<br />2 2021.601 CONTRACTOR COORDINATION L S $500.00 1 $500.00
<br />3 2101.524 CLEARING TREE $350.00 30 $10,500.00
<br />4 2101.524 GRUBBING TREE $350.00 30 $10,500.00
<br />5 2101.524 CLEAR & GRUB - HEDGE L F $10.00 100 $1,000.00
<br />6 2104.502 SALVAGE SIGN EACH $50.00 3 $150.00
<br />7 2104.503 REMOVE CURB AND GUTTER L F $5.00 2600 $13,000.00
<br />8 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)L F $5.00 500 $2,500.00
<br />9 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)L F $4.00 300 $1,200.00
<br />10 2104.505 REMOVE CONCRETE PAVEMENT S Y $6.50 700 $4,550.00
<br />11 2104.505 REMOVE BITUMINOUS PAVEMENT S Y $4.50 4600 $20,700.00
<br />12 2104.601 RELOCATE MISCELLANEOUS STRUCTURES L S $1,000.00 1 $1,000.00
<br />13 2104.601 CLEAN UP L S $1,000.00 1 $1,000.00
<br />14 2105.504 GEOTEXTILE FABRIC TYPE V S Y $1.50 4800 $7,200.00
<br />15 2105.507 COMMON EXCAVATION (P)C Y $20.00 1000 $20,000.00
<br />16 2105.507 MUCK EXCAVATION (CV)C Y $20.00 200 $4,000.00
<br />17 2105.507 SUBGRADE EXCAVATION (P)C Y $20.00 1600 $32,000.00
<br />18 2105.507 SELECT GRANULAR BORROW (CV) (P)C Y $30.00 1600 $48,000.00
<br />19 2105.507 STABILIZING AGGREGATE C Y $35.00 200 $7,000.00
<br />20 2112.601 SUBGRADE PREPARATION (SPECIAL)ROAD STA $400.00 13 $5,200.00
<br />21 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $150.00 40 $6,000.00
<br />22 2211.507 AGGREGATE BASE (CV) CLASS 5 (P)C Y $32.00 1000 $32,000.00
<br />23 2331.501 JOINT ADHESIVE - MASTIC L F $1.00 2600 $2,600.00
<br />24 2331.601 BITUMINOUS DRIVEWAY PAVEMENT S Y $40.00 100 $4,000.00
<br />25 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GALLON $3.50 230 $805.00
<br />26 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)TON $68.00 400 $27,200.00
<br />27 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)TON $68.00 700 $47,600.00
<br />28 2411.502 CONCRETE STAIRWAY EACH $2,000.00 1 $2,000.00
<br />29 2502.503 4" PVC PIPE DRAIN L F $12.00 330 $3,960.00
<br />30 2502.503 6" PERF PVC PIPE DRAIN L F $14.00 2600 $36,400.00
<br />31 2502.602 6" PVC PIPE DRAIN CLEANOUT EACH $250.00 10 $2,500.00
<br />32 2504.602 IRRIGATION SYSTEM REPAIR EACH $500.00 5 $2,500.00
<br />33 2505.601 UTILITY COORDINATION L S $500.00 1 $500.00
<br />34 2506.602 CONNECT TO EXISTING DRAIN TILE EACH $200.00 1 $200.00
<br />35 2531.503 CONCRETE CURB & GUTTER DESIGN B618 L F $14.00 2600 $36,400.00
<br />36 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y $65.00 800 $52,000.00
<br />37 2563.601 TRAFFIC CONTROL L S $2,500.00 1 $2,500.00
<br />38 2564.533 FURNISH SIGN PANELS TYPE C S F $20.00 30 $600.00
<br />39 2564.533 FURNISH SIGN PANELS TYPE SPECIAL S F $30.00 18 $540.00
<br />40 2564.602 INSTALL SIGN EACH $100.00 3 $300.00
<br />41 2564.602 FURNISH SIGN POSTS EACH $100.00 6 $600.00
<br />42 2571.524 CONIFEROUS TREE 12' HT B&B EACH $650.00 20 $13,000.00
<br />43 2571.524 DECIDUOUS TREE 3" CAL B&B EACH $650.00 20 $13,000.00
<br />44 2573.502 SILT FENCE, TYPE MS L F $2.00 1300 $2,600.00
<br />45 2573.502 STORM DRAIN INLET PROTECTION EACH $200.00 15 $3,000.00
<br />46 2573.503 SEDIMENT CONTROL LOG TYPE STRAW BIOROLL L F $2.50 1300 $3,250.00
<br />47 2573.604 STABILIZED CONSTRUCTION ENTRANCE L S $500.00 1 $500.00
<br />48 2574.507 BOULEVARD TOPSOIL BORROW C Y $30.00 900 $27,000.00
<br />49 2575.523 RAPID STABILIZATION METHOD 3 M GALLONS $500.00 10 $5,000.00
<br />50 2575.535 WATER (TURF ESTABLISHMENT)M GALLONS $45.00 30 $1,350.00
<br />51 2575.605 TURF ESTABLISHMENT MAINTENANCE L S $10,000.00 1 $10,000.00
<br />52 2575.605 BLOWN COMPOST SEEDING S Y $3.00 4500 $13,500.00
<br />53 2582.502 12" SOLID LINE PAINT L F $5.00 30 $150.00
<br />54 2582.502 12" SOLID LINE EPOXY L F $8.00 30 $240.00
<br />$572,995.00
<br />$57,300.00
<br />$630,295.00
<br />$157,574.00
<br />$787,869.00TOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />OPINION OF PROBABLE COSTS
<br />2020 STREET AND UTILITY IMPROVEMENT PROJECT
<br />PROJECT NO. R-011648-000
<br />ST ANTHONY, MN
<br />APRIL 9, 2019
<br />32ND AVENUE AND CROFT DRIVE
<br />SUBTOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />+ 10% CONTINGENCIES
<br />SUBTOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />+ 25% ADMINISTRATIVE, LEGAL, ETC.
<br />120
|