|
Project: R-010111-000 - 2018 Street and Utility Improvement Project Engineers Estimate Northwest Asphalt, Inc. T. A. Schifsky & Sons, Inc. Forest Lake Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 750$3.00$2,250.00$2.50$1,875.00$2.50$1,875.00$3.30$2,475.0026 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B) TON 1260$54.00$68,040.00$56.01$70,572.60$64.00$80,640.00$62.00$78,120.0027 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B) (3.0" THICK)-BIT D/W S Y 750$28.00$21,000.00$29.55$22,162.50$28.00$21,000.00$30.00$22,500.0028 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,B) TON 1680$52.00$87,360.00$52.56$88,300.80$59.00$99,120.00$52.00$87,360.0029 2360.505 TYPE SP 12.5 BIT MIXTURE FOR PATCHING TON 70$150.00$10,500.00$100.00$7,000.00$100.00$7,000.00$180.00$12,600.0030 2504.602 IRRIGATION SYSTEM REPAIR EACH 12$500.00$6,000.00$300.00$3,600.00$275.00$3,300.00$300.00$3,600.0031 2505.601 UTILITY COORDINATION LS 1$3,000.00$3,000.00$500.00$500.00$5,000.00$5,000.00$100.00$100.0032 2521.501 4" CONCRETE WALK S F 160$8.00$1,280.00$4.75$760.00$6.00$960.00$8.00$1,280.0033 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 9190$12.00$110,280.00$12.00$110,280.00$11.36$104,398.40$12.00$110,280.0034 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y 1950$52.00$101,400.00$56.15$109,492.50$46.61$90,889.50$60.00$117,000.0035 2531.604 7" CONCRETE VALLEY GUTTER S Y 83$65.00$5,395.00$62.50$5,187.50$80.00$6,640.00$70.00$5,810.0036 2563.601 TRAFFIC CONTROL LS 1$5,000.00$5,000.00$3,900.00$3,900.00$35,000.00$35,000.00$5,000.00$5,000.0037 2540.602 MAIL BOX (TEMPORARY) EACH 58$50.00$2,900.00$35.00$2,030.00$50.00$2,900.00$20.00$1,160.0038 2564.531 SIGN PANELS TYPE C S F 38$38.00$1,444.00$45.00$1,710.00$45.00$1,710.00$40.00$1,520.0039 2564.602 INSTALL SIGN TYPE SPECIAL EACH 6$250.00$1,500.00$150.00$900.00$150.00$900.00$175.00$1,050.0040 2572.502 CLEAN ROOT CUTTING L F 150$5.00$750.00$8.00$1,200.00$6.00$900.00$12.00$1,800.0041 2573.502 SILT FENCE, TYPE MS L F 1370$3.00$4,110.00$1.90$2,603.00$3.00$4,110.00$2.00$2,740.0042 2573.530 STORM DRAIN INLET PROTECTION EACH 48$150.00$7,200.00$95.00$4,560.00$110.00$5,280.00$100.00$4,800.0043 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 3723$3.00$11,169.00$3.00$11,169.00$3.00$11,169.00$3.00$11,169.0044 2573.533 SEDIMENT CONTROL LOG TYPE ROCK L F 150$5.00$750.00$7.50$1,125.00$5.00$750.00$8.00$1,200.0045 2573.535 STABILIZED CONSTRUCTION EXIT LS 1$4,000.00$4,000.00$5,000.00$5,000.00$1,500.00$1,500.00$2,000.00$2,000.0046 2574.508 FERTILIZER TYPE 3 LB 460$5.00$2,300.00$0.75$345.00$0.75$345.00$1.00$460.0047 2574.525 BOULEVARD TOPSOIL BORROW C Y 1230$28.00$34,440.00$21.00$25,830.00$21.00$25,830.00$10.00$12,300.0048 2575.505 SODDING TYPE LAWN S Y 10040$5.00$50,200.00$4.15$41,666.00$4.15$41,666.00$5.00$50,200.0049 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 2508$3.50$8,778.00$1.65$4,138.20$1.65$4,138.20$1.80$4,514.4050 2575.535 WATER (TURF ESTABLISHMENT) MGAL 170$40.00$6,800.00$15.00$2,550.00$15.00$2,550.00$15.00$2,550.0051 2575.560 HYDRAULIC MULCH MATRIX LB 5700$1.25$7,125.00$0.50$2,850.00$0.50$2,850.00$0.50$2,850.0052 2582.502 4" SOLID LINE EPOXY L F 20$1.50$30.00$1.00$20.00$1.00$20.00$4.00$80.0053 2582.502 4" DBLE SOLID LINE EPOXY L F 20$1.75$35.00$1.00$20.00$1.00$20.00$7.00$140.0054 2582.503 CROSSWALK EPOXY S F 275$4.00$1,100.00$3.41$937.75$3.41$937.75$10.00$2,750.00Total SCHEDULE A. SURFACE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $1,157,154.00 $1,241,945.55 $1,253,642.46 $1,147,239.90 SCHEDULE B. SANITARY SEWER IMPROVEMENTS - FULL RECONSTRUCTION AREA 55 2104.501 REMOVE SEWER PIPE (SANITARY) L F 60$15.00$900.00$10.00$600.00$10.00$600.00$28.00$1,680.0056 2104.501 REMOVE SANITARY SERVICE PIPE L F 200$7.00$1,400.00$3.00$600.00$1.00$200.00$15.00$3,000.0057 2104.509 REMOVE MANHOLE EACH 2$300.00$600.00$400.00$800.00$500.00$1,000.00$500.00$1,000.00Page 2
|