|
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 Price124 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 134.4$375.00$50,400.00$320.00$43,008.00$380.00$51,072.00$300.00$40,320.00125 2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 L F 42.6$550.00$23,430.00$567.00$24,154.20$660.00$28,116.00$550.00$23,430.00126 2502.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 EACH 2$4,000.00$8,000.00$6,741.00$13,482.00$6,300.00$12,600.00$6,000.00$12,000.00127 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 16$2,200.00$35,200.00$1,491.00$23,856.00$1,600.00$25,600.00$1,500.00$24,000.00128 2506.516 CASTING ASSEMBLY EACH 41$600.00$24,600.00$500.00$20,500.00$500.00$20,500.00$400.00$16,400.00129 2506.601 ORIFICE PLATE EACH 2$1,000.00$2,000.00$850.00$1,700.00$1,250.00$2,500.00$1,200.00$2,400.00130 2506.602 CHIMNEY SEALS EACH 59$250.00$14,750.00$225.00$13,275.00$160.00$9,440.00$200.00$11,800.00131 2511.501 RANDOM RIPRAP CLASS III C Y 29.9$80.00$2,392.00$75.00$2,242.50$100.00$2,990.00$90.00$2,691.00132 2511.501 RANDOM RIPRAP CLASS IV C Y 29.9$100.00$2,990.00$75.00$2,242.50$100.00$2,990.00$90.00$2,691.00133 2571.507 PERENNIAL 1 GAL CONT PLT 41$20.00$820.00$20.88$856.08$30.00$1,230.00$30.00$1,230.00134 2571.507 PERENNIAL PLUGS PLT 123$20.00$2,460.00$7.00$861.00$7.00$861.00$7.00$861.00135 2573.533 SEDIMENT CONTROL LOG TYPE STRAW L F 400$3.50$1,400.00$2.95$1,180.00$3.00$1,200.00$3.00$1,200.00136 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 400$3.50$1,400.00$3.75$1,500.00$3.00$1,200.00$3.00$1,200.00137 2574.508 FERTILIZER TYPE 4 LB 12$5.00$60.00$2.08$24.96$1.00$12.00$1.00$12.00138 2575.501 SEEDING ACRE 0.1$5,000.00$500.00$2,500.00$250.00$5,000.00$500.00$5,000.00$500.00139 2575.502 SEED MIXTURE 34-261 LB 5$50.00$250.00$19.33$96.65$26.50$132.50$30.00$150.00140 2575.502 SEED MIXTURE 35-241 LB 5$50.00$250.00$12.46$62.30$15.00$75.00$15.00$75.00141 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 350$4.00$1,400.00$1.35$472.50$3.50$1,225.00$3.50$1,225.00Total SCHEDULE D. DRAINAGE IMPROVEMENTS - FULL RECONSTRUCTION AREA: $434,668.50 $339,591.62 $348,055.51 $339,381.00 SCHEDULE E. SURFACE IMPROVEMENTS - RECLAMATION AREA 142 2021.501 MOBILIZATION LS 1$10,100.00$10,100.00$2,000.00$2,000.00$25,000.00$25,000.00$14,000.00$14,000.00143 2104.501 REMOVE CONCRETE CURB L F 330$8.00$2,640.00$6.00$1,980.00$5.00$1,650.00$5.00$1,650.00144 2104.509 REMOVE CASTING EACH 8$150.00$1,200.00$50.00$400.00$150.00$1,200.00$200.00$1,600.00145 2104.509 REMOVE GATE VALVE & BOX EACH 2$190.00$380.00$300.00$600.00$300.00$600.00$600.00$1,200.00146 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 210$8.00$1,680.00$2.50$525.00$4.00$840.00$4.00$840.00147 2104.523 SALVAGE SIGN EACH 4$50.00$200.00$35.00$140.00$50.00$200.00$25.00$100.00148 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 8$100.00$800.00$80.00$640.00$150.00$1,200.00$100.00$800.00149 2105.501 COMMON EXCAVATION (CV) (P) C Y 440$18.00$7,920.00$15.00$6,600.00$20.00$8,800.00$20.00$8,800.00150 2105.507 SUBGRADE EXCAVATION (CV) C Y 510$18.00$9,180.00$16.45$8,389.50$20.00$10,200.00$14.00$7,140.00151 2105.522 SELECT GRANULAR BORROW (CV) C Y 510$17.00$8,670.00$25.50$13,005.00$12.00$6,120.00$20.00$10,200.00152 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 20$130.00$2,600.00$135.00$2,700.00$120.00$2,400.00$125.00$2,500.00153 2130.501 WATER MGAL 30$45.00$1,350.00$35.00$1,050.00$75.00$2,250.00$24.00$720.00154 2131.502 CALCIUM CHLORIDE SOLUTION GAL 1730$1.00$1,730.00$1.50$2,595.00$0.01$17.30$1.50$2,595.00155 2215.501 FULL DEPTH RECLAMATION S Y 7030$4.50$31,635.00$1.35$9,490.50$1.90$13,357.00$2.20$15,466.00156 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 360$3.00$1,080.00$2.50$900.00$3.00$1,080.00$3.30$1,188.00Page 5
|