|
Project: 01904-93 - HUGO - 2017 Street and Utility Improvement Project
<br />I
<br />I
<br />I Engineers Estimate
<br />Valley Paving - Shakopee
<br />lAstech Corp.
<br />Line No.
<br />I Item
<br />lUnits
<br />I Quantity
<br />I Unit Price Total Price
<br />lUnitPrice
<br />lTotalPrice
<br />lUnitPrice ITotal Price
<br />SCHEDULE A - STREET IMPROVEMENTS
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1
<br />$50,000.00
<br />$50,000.00
<br />$12,330.00
<br />$12,330.00
<br />$39,820.00
<br />$39,820.00
<br />2
<br />2101.502
<br />CLEARING
<br />TREE
<br />20
<br />$300.00
<br />$6,000.00
<br />$256.88
<br />$5,137.60
<br />$275.00
<br />$5,500.00
<br />3
<br />2101.507
<br />GRUBBING
<br />TREE
<br />20
<br />$200.00
<br />$4,000.00
<br />$102.75
<br />$2,055.00
<br />$275.00
<br />$5,500.00
<br />4
<br />2104.505
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />S Y
<br />239
<br />$7.00
<br />$1,673.00
<br />$6.59
<br />$1,575.01
<br />$8.58
<br />$2,050.62
<br />5
<br />2104.505
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />S Y
<br />1643
<br />$5.00
<br />$8,215.00
<br />$5.31
<br />$8,724.33
<br />$3.85
<br />$6,325.55
<br />6
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />29
<br />$50.00
<br />$1,450.00
<br />$25.69
<br />$745.011
<br />$27.50
<br />$797.50
<br />7
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />L F
<br />117
<br />$5.00
<br />$585.00
<br />$3.75
<br />$438.75
<br />$2.48
<br />$290.16
<br />8
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />9
<br />$50.00
<br />$450.00
<br />$25.69
<br />$231.21
<br />$27.50
<br />$247.50
<br />9
<br />2104.601
<br />SALVAGE AND REINSTALL LANDSCAPE STRUCTURES
<br />LS
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$1,000.00
<br />$1,000.00
<br />$7,700.00
<br />$7,700.00
<br />10
<br />2104.602
<br />SALVAGE AND REINSTALL MAILBOX
<br />EACH
<br />12
<br />$100.00
<br />$1,200.00
<br />$82.20
<br />$986.40
<br />$137.50
<br />$1,650.00
<br />11
<br />2105.501
<br />COMMON EXCAVATION (EV) (P)
<br />CU YD
<br />937
<br />$15.001
<br />$14,055.00
<br />$22.30
<br />$20,895.10
<br />$20.90
<br />$19,583.30
<br />12
<br />2105.507
<br />SUBGRADE EXCAVATION (EV)
<br />C Y
<br />1407
<br />$15.00
<br />$21,105.00
<br />$23.24
<br />$32,698.68
<br />$20.35
<br />$28,632.45
<br />13
<br />2105.522
<br />SELECT GRANULAR BORROW (CV)
<br />C Y
<br />1407
<br />$18.00
<br />$25,326.00
<br />$20.18
<br />$28,393.26
<br />$23.65
<br />$33,275.55
<br />14
<br />2105.601
<br />DEWATERING
<br />LS
<br />1
<br />$1,000.00
<br />$1,000.00
<br />$0.01
<br />$0.01
<br />$8,800.00
<br />$8,800.00
<br />15
<br />12105.604
<br />SOIL STABILIZATION GEOGRID
<br />S Y
<br />1000
<br />$6.00
<br />$6,000.00
<br />$4.39
<br />$4,390.00
<br />$4.13
<br />$4,130.00
<br />16
<br />2105.604
<br />GEOTEXTILE FABRIC TYPE V
<br />S Y
<br />20001
<br />$2.50
<br />$5,000.00
<br />$0.76
<br />$1,520.00
<br />$0.77
<br />$1,540.00
<br />17
<br />2112.501
<br />SUBGRADE PREPARATION
<br />RDST
<br />160
<br />$175.00
<br />$28,000.00
<br />$27.77
<br />$4,443.201
<br />$214.50
<br />$34,320.00
<br />18
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />40
<br />$150.00
<br />$6,000.00
<br />$114.37
<br />$4,574.80
<br />$148.50
<br />$5,940.00
<br />19
<br />2130.501
<br />WATER (DUST CONTROL)
<br />M GALLONS
<br />120
<br />$50.00
<br />$6,000.00
<br />$22.28
<br />$2,673.60
<br />$26.95
<br />$3,234.00
<br />20
<br />2211.503
<br />AGGREGATE BASE (CV) CLASS 5
<br />C Y
<br />990
<br />$24.00
<br />$23,760.00
<br />$30.50
<br />$30,195.00
<br />$18.70
<br />$18,513.00
<br />21
<br />2211.607
<br />RECLAIMED AGGREGATE BASE PLACED
<br />CU YD
<br />2170
<br />$10.00
<br />$21,700.00
<br />$6.05
<br />$13,128.50
<br />$9.08
<br />$19,703.60
<br />22
<br />2215.501
<br />FULL DEPTH RECLAMATION
<br />S Y
<br />454801
<br />$2.25
<br />$102,330.00
<br />$1.01
<br />$45,934.80
<br />$1.83
<br />$83,228.40
<br />23
<br />2221.604
<br />SHOULDER BASE AGGREGATE
<br />S Y
<br />4249
<br />$4.00
<br />$16,996.00
<br />$1.07
<br />$4,546.431
<br />$1.96
<br />$8,328.04
<br />24
<br />12231.501
<br />BITUMINOUS PATCHING MIXTURE
<br />TON
<br />100
<br />$100.00
<br />$10,000.00
<br />$129.31
<br />$12,931.00
<br />$38.50
<br />$3,850.00
<br />25
<br />2504.602
<br />IRRIGATION SYSTEM REPAIR
<br />EACH
<br />10
<br />$500.00
<br />$5,000.00
<br />$300.00
<br />$3,000.00
<br />$154.00
<br />$1,540.00
<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 />$1,870.00
<br />$1,870.00
<br />27
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN SPECIAL
<br />L F
<br />4250
<br />$12.00
<br />$51,000.00
<br />$10.81
<br />$45,942.50
<br />$12.19
<br />$51,807.50
<br />28
<br />2531.507
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />S Y
<br />239
<br />$55.00
<br />$13,145.00
<br />$54.49
<br />$13,023.11
<br />$59.10
<br />$14,124.90
<br />29
<br />2540.602
<br />MAIL BOX (TEMPORARY)
<br />EACH
<br />12
<br />$40.00
<br />$480.001
<br />$46.24
<br />$554.88
<br />$38.50
<br />$462.00
<br />30
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$10,000.00
<br />$10,000.00
<br />$37,072.00
<br />$37,072.00
<br />$4,180.00
<br />$4,180.00
<br />31
<br />2563.610
<br />FLAG PERSON
<br />HOUR
<br />80
<br />$50.00
<br />$4,000.00
<br />$64.05
<br />$5,124.00
<br />$82.50
<br />$6,600.00
<br />32
<br />2564.531
<br />SIGN PANELS TYPE C
<br />S F
<br />174
<br />$30.00
<br />$5,220.00
<br />$30.31
<br />$5,273.94
<br />$32.45
<br />$5,646.30
<br />33
<br />2564.602
<br />F&I SIGN PANEL TYPE SPECIAL
<br />EACH
<br />4
<br />$300.00
<br />$1,200.00
<br />$77.06
<br />$308.24
<br />$82.50
<br />$330.00
<br />34
<br />2564.602
<br />REINSTALL SIGN
<br />EACH
<br />9
<br />$125.001
<br />$1,125.00
<br />$102.751
<br />$924.751
<br />$110.00
<br />$990.00
<br />Page 4
<br />
|