|
No.Mat. No.Item Units Estimated
<br />Unit Price
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />SCHEDULE E - MILL AND OVERLAY IMPROVEMENTS
<br />93 2021.501 MOBILIZATION L S $68,600.00 1 $68,600.00
<br />94 2104.502 REMOVE CASTING EACH $400.00 38 $15,200.00
<br />95 2104.503 REMOVE CONCRETE CURB L F $10.00 1900 $19,000.00
<br />96 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)L F $5.00 100 $500.00
<br />97 2104.503 SAWING BITUMINOUS PAVEMENT (FULL EDPTH)L F $4.00 200 $800.00
<br />98 2104.504 REMOVE CONCRETE WALK S F $6.00 2000 $12,000.00
<br />99 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y $8.00 60 $480.00
<br />100 2104.504 REMOVE BITUMINOUS PAVEMENT S Y $5.00 800 $4,000.00
<br />101 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $150.00 20 $3,000.00
<br />102 2231.509 BITUMINOUS PATCHING MIXTURE TON $200.00 220 $44,000.00
<br />103 2232.504 MILL BITUMINOUS SURFACE (1 3/4")S Y $3.50 16000 $56,000.00
<br />104 2232.504 MILL BITUMINOUS SURFACE (4")S Y $5.00 5300 $26,500.00
<br />105 2331.501 JOINT ADHESIVE L F $0.85 12500 $10,625.00
<br />106 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GALLON $4.00 1200 $4,800.00
<br />107 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B)TON $72.00 2700 $194,400.00
<br />108 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)TON $75.00 700 $52,500.00
<br />109 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)TON $75.00 700 $52,500.00
<br />110 2501.601 UTILITY COORDINATION L S $500.00 1 $500.00
<br />111 2504.602 IRRIGATION SYSTEM REPAIR EACH $500.00 4 $2,000.00
<br />112 2506.502 CASTING ASSEMBLY EACH $650.00 38 $24,700.00
<br />113 2506.602 CHIMNEY SEALS EACH $350.00 38 $13,300.00
<br />114 2521.518 6" CONCRETE WALK S F $10.00 2000 $20,000.00
<br />115 2531.503 CONCRETE CURB AND GUTTER DESIGN B618 L F $30.00 1900 $57,000.00
<br />116 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y $70.00 60 $4,200.00
<br />117 2531.618 TRUNCATED DOMES S F $50.00 320 $16,000.00
<br />118 2563.601 TRAFFIC CONTROL L S $5,000.00 1 $5,000.00
<br />119 2565.602 RIGID PVC LOOP DETECTOR 6'X6'EACH $1,500.00 2 $3,000.00
<br />120 2573.502 STORM DRAIN INLET PROTECTION EACH $200.00 60 $12,000.00
<br />121 2573.503 SEDIMENT CONTROL LOG TYPE STRAW BIOROLL L F $2.50 3200 $8,000.00
<br />122 2574.507 BOULEVARD TOPSOIL BORROW C Y $28.00 130 $3,640.00
<br />123 2575.523 WATER M GALLONS $45.00 10 $450.00
<br />124 2575.605 TURF ESTABLISHMENT MAINTENANCE L S $5,000.00 1 $5,000.00
<br />125 2575.605 BLOWN COMPOST SEEDING S Y $3.00 800 $2,400.00
<br />126 2582.501 12" SOLID LINE MULTI COMP L F $5.00 240 $1,200.00
<br />127 2582.501 4" DBL SOLID LINE MULTI COMP L F $1.50 6300 $9,450.00
<br />128 2582.501 4" SOLID LINE MULTI COMP L F $1.00 60 $60.00
<br />129 2582.518 CROSSWALK MARKING MULTI COMP S F $5.00 310 $1,550.00
<br />130 2582.518 PVMT MSSG MULTI COMP S F $5.00 20 $100.00
<br />$754,455.00
<br />$37,722.75
<br />$792,177.75
<br />$198,044.44
<br />$990,222.19
<br />SUBTOTAL SCHEDULE E - MILL AND OVERLAY IMPROVEMENTS
<br />+ 5% CONTINGENCIES
<br />SUBTOTAL SCHEDULE E - MILL AND OVELRAY IMPROVEMENTS
<br />+ 25% ADMINISTRATIVE, LEGAL, ETC.
<br />TOTAL SCHEDULE E - MILL AND OVERLAY IMPROVEMENTS
<br />OPINION OF PROBABLE COSTS
<br />2021 STREET AND UTILITY IMPROVEMENT PROJECT
<br />PROJECT NO. 015900-000
<br />ST ANTHONY, MN
<br />AUGUST 11, 2020
<br />66
|