|
Project: 01904-93 - HUGO - 2017 Street and Utility Improvement Project
<br />Engineers Estimate
<br />T. A. Schifsky & Sons,
<br />Inc.
<br />Park Construction Company -
<br />Mpls
<br />North Valley, Inc.
<br />Line 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 />Unit Price
<br />Total Price
<br />25
<br />2504.602
<br />IRRIGATION SYSTEM REPAIR
<br />EACH
<br />10
<br />$500.00
<br />$5,000.00
<br />$325.00
<br />$3,250.00
<br />$328.00
<br />$3,280.00
<br />$320.35
<br />$3,203.50
<br />26
<br />2505.601
<br />UTILITY COORDINATION
<br />LS
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$500.00
<br />$500.00
<br />$0.96
<br />$0.96
<br />$2,669.61
<br />$2,669.61
<br />27
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN SPECIAL
<br />L F
<br />4250
<br />$12.00
<br />$51,000.00
<br />$11.00
<br />$46,750.00
<br />$12.20
<br />$51,850.00
<br />$11.21
<br />$47,642.50
<br />28
<br />2531.507
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />S Y
<br />239
<br />$55.00
<br />$13,145.00
<br />$48.45
<br />$11,579.55
<br />$54.30
<br />$12,977.70
<br />$52.86
<br />$12,633.54
<br />29
<br />2540.602
<br />MAIL BOX (TEMPORARY)
<br />EACH
<br />12
<br />$40.00
<br />$480.00
<br />$100.00
<br />$1,200.00
<br />$101.00
<br />$1,212.00
<br />$48.05
<br />$576.60
<br />30
<br />2563.601
<br />ITRAFFIC CONTROL
<br />LS
<br />1
<br />$10,000.00
<br />$10,000.00
<br />$28,500.00
<br />$28,500.00
<br />$14,000.00
<br />$14,000.00
<br />$4,057.80
<br />$4,057.80
<br />31
<br />2563.610
<br />FLAG PERSON
<br />HOUR
<br />80
<br />$50.00
<br />$4,000.00
<br />$65.00
<br />$5,200.00
<br />$66.30
<br />$5,304.00
<br />$74.75
<br />$5,980.00
<br />32
<br />2564.531
<br />SIGN PANELS TYPE C
<br />S F
<br />174
<br />$30.00
<br />$5,220.00
<br />$35.00
<br />$6,090.00
<br />$29.80
<br />$5,185.201
<br />$31.50
<br />$5,481.00
<br />33
<br />2564.602
<br />F&I SIGN PANEL TYPE SPECIAL
<br />EACH
<br />4
<br />$300.00
<br />$1,200.00
<br />$325.00
<br />$1,300.00
<br />$75.80
<br />$303.20
<br />$80.09
<br />$320.36
<br />34
<br />2564.602
<br />REINSTALL SIGN
<br />EACH
<br />9
<br />$125.00
<br />$1,125.00
<br />$135.00
<br />$1,215.00
<br />$101.00
<br />$909.00
<br />$106.78
<br />$961.02
<br />35
<br />2573.502
<br />SILT FENCE, TYPE MS
<br />L F
<br />5368
<br />$3.00
<br />$16,104.00
<br />$1.95
<br />$10,467.60
<br />$2.00
<br />$10,736.00
<br />$2.26
<br />$12,131.68
<br />36
<br />2573.505
<br />FLOTATION SILT CURTAIN TYPE STILL WATER
<br />L F
<br />360
<br />$10.00
<br />$3,600.00
<br />$5.00
<br />$1,800.00
<br />$6.05
<br />$2,178.00
<br />$20.70
<br />$7,452.00
<br />37
<br />2573.530
<br />STORM INLET PROTECTION (CULVERT)
<br />EACH
<br />109
<br />$50.00
<br />$5,450.001
<br />$40.00
<br />$4,360.00
<br />$50.60
<br />$5,515.40
<br />$90.77
<br />$9,893.93
<br />38
<br />2573.535
<br />STABILIZED CONSTRUCTION EXIT
<br />LS
<br />1
<br />$1,000.00
<br />$1,000.00
<br />$1,000.00
<br />$1,000.00
<br />$939.00
<br />$939.00
<br />$533.93
<br />$533.93
<br />39
<br />12573.540
<br />FILTER LOG TYPE ROCK LOG
<br />LIN FT
<br />200
<br />$5.00
<br />$1,000.00
<br />$4.00
<br />$800.00
<br />$7.05
<br />$1,410.00
<br />$5.641
<br />$1,128.00
<br />40
<br />2573.540
<br />FILTER LOG TYPE STRAW BIOROLL
<br />LIN FT
<br />10101
<br />$2.00
<br />$20,202.00
<br />$1.00
<br />$10,101.00
<br />$3.05
<br />$30,808.05
<br />$3.38
<br />$34,141.38
<br />41
<br />2574.525
<br />LOAM TOPSOIL BORROW (CV)
<br />CU YD
<br />1116
<br />$25.00
<br />$27,900.00
<br />$10.00
<br />$11,160.00
<br />$28.30
<br />$31,582.80
<br />$20.29
<br />$22,643.64
<br />42
<br />2575.501
<br />SEEDING
<br />ACRE
<br />0.3
<br />$4,000.00
<br />$1,200.00
<br />$1,000.00
<br />$300.00
<br />$3,370.00
<br />$1,011.00
<br />$1,128.20
<br />$338.46
<br />43
<br />2575.505
<br />SODDING TYPE LAWN
<br />S Y
<br />5876
<br />$4.75
<br />$27,911.00
<br />$4.25
<br />$24,973.00
<br />$4.30
<br />$25,266.80
<br />$4.79
<br />$28,146.04
<br />44
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 3
<br />S Y
<br />48401
<br />$2.50
<br />$12,100.00
<br />$2.001
<br />$9,680.00
<br />$2.00
<br />$9,680.00
<br />$2.26
<br />$10,938.40
<br />45
<br />2575.535
<br />WATER (TURF ESTABLISHMENT)
<br />MGAL
<br />800
<br />$10.00
<br />$8,000.00
<br />$5.00
<br />$4,000.00
<br />$5.05
<br />$4,040.00
<br />$5.64
<br />$4,512.00
<br />46
<br />2575.563
<br />HYDRAULIC MATRIX TYPE MULCH
<br />S Y
<br />15021
<br />$1.00
<br />$15,021.00
<br />$0.25
<br />$3,755.25
<br />$0.25
<br />$3,755.25
<br />$0.28
<br />$4,205.88
<br />47
<br />2575.605
<br />HYDROSEEDING
<br />SQ YD
<br />7403
<br />$2.25
<br />$16,656.75
<br />$2.00
<br />$14,806.00
<br />$2.00
<br />$14,806.00
<br />$2.26
<br />$16,730.78
<br />48
<br />2582.502
<br />4" DOUBLE SOLID LINE PAINT
<br />LIN FT
<br />10067
<br />$0.40
<br />$4,026.80
<br />$0.25
<br />$2,516.75
<br />$0.13
<br />$1,308.71
<br />$0.14
<br />$1,409.38
<br />49
<br />2582.502
<br />4" SOLID LINE PAINT
<br />L F
<br />20134
<br />$0.301
<br />$6,040.20
<br />$0.12
<br />$2,416.08
<br />$0.06
<br />$1,208.041
<br />$0.06
<br />$1,208.04
<br />50
<br />2582.502
<br />24" SOLID LINE PAINT
<br />L F
<br />46
<br />$8.00
<br />$368.001
<br />$5.501
<br />$253.00
<br />$9.60
<br />$441.601
<br />$10.141
<br />$466.44
<br />Total SCHEDULE A - STREET IMPROVEMENTS:
<br />1$622,594.751
<br />1$505,354.88
<br />$539,969.061
<br />1$546,458.73
<br />SCHEDULE B - DRAINAGE IMPROVEMENTS
<br />51
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />L F
<br />1683
<br />$7.00
<br />$11,781.00
<br />$10.00
<br />$16,830.00
<br />$6.60
<br />$11,107.80
<br />$16.87
<br />$28,392.21
<br />52
<br />2105.607
<br />1 1/2" CLEAR ROCK
<br />C Y
<br />200
<br />$55.00
<br />$11,000.00
<br />$55.00
<br />$11,000.00
<br />$77.10
<br />$15,420.00
<br />$81.73
<br />$16,346.00
<br />53
<br />2501.515
<br />15" CS PIPE APRON
<br />EACH
<br />86
<br />$350.00
<br />$30,100.00
<br />$275.00
<br />$23,650.00
<br />$407.00
<br />$35,002.00
<br />$292.97
<br />$25,195.42
<br />54
<br />2501.515
<br />18" CS PIPE APRON
<br />EACH
<br />10
<br />$450.00
<br />$4,500.00
<br />$300.00
<br />$3,000.00
<br />$476.00
<br />$4,760.00
<br />$343.58
<br />$3,435.80
<br />55
<br />2501.515
<br />24" CS PIPE APRON
<br />EACH
<br />4
<br />$550.00
<br />$2,200.00
<br />$350.00
<br />$1,400.00
<br />$782.00
<br />$3,128.00
<br />$533.59
<br />$2,134.36
<br />56
<br />2501.603
<br />15" PIPE CULVERT
<br />L F
<br />13861
<br />$40.001
<br />$55,440.001
<br />$48.001
<br />$66,528.001
<br />$35.901
<br />$49,757.401
<br />$32.041
<br />$44,407.44
<br />57
<br />2501.603
<br />18" PIPE CULVERT
<br />L F
<br />215
<br />$50.001
<br />$10,750.001
<br />$50.001
<br />$10,750.001
<br />$54.401
<br />$11,696.001
<br />$32.281
<br />$6,940.20
<br />Page 2
<br />
|