|
Project: R-010111-000 - 2018 Street and Utility Improvement Project Engineers Estimate Ryan Contracting Company C. S. McCrossan Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. SURFACE IMPROVEMENTS - FULL RECONSTRUCTION AREA 1 2021.501 MOBILIZATION LS 1$71,800.00$71,800.00$100,000.00$100,000.00$154,000.00$154,000.002 2101.502 CLEARING TREE 16$400.00$6,400.00$400.00$6,400.00$270.00$4,320.003 2101.507 GRUBBING TREE 16$400.00$6,400.00$400.00$6,400.00$270.00$4,320.004 2104.501 REMOVE CONCRETE CURB L F 420$4.00$1,680.00$4.00$1,680.00$5.70$2,394.005 2104.503 REMOVE CONCRETE WALK S F 160$2.50$400.00$1.00$160.00$12.00$1,920.006 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 18030$2.25$40,567.50$3.00$54,090.00$2.20$39,666.007 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 750$8.00$6,000.00$6.00$4,500.00$10.00$7,500.008 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 840$6.00$5,040.00$10.00$8,400.00$10.00$8,400.009 2104.509 REMOVE SIGN EACH 12$35.00$420.00$100.00$1,200.00$27.00$324.0010 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 190$5.00$950.00$6.00$1,140.00$4.40$836.0011 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$8,000.00$8,000.00$5,000.00$5,000.00$8,300.00$8,300.0012 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 58$100.00$5,800.00$100.00$5,800.00$100.00$5,800.0013 2104.603 SALVAGE & REINSTALL RETAINING WALL S F 60$30.00$1,800.00$40.00$2,400.00$66.00$3,960.0014 2104.618 SALVAGE AND REINSTALL BRICK PAVERS S F 550$12.00$6,600.00$20.00$11,000.00$15.00$8,250.0015 2105.501 COMMON EXCAVATION (CV) (P) C Y 5400$12.00$64,800.00$25.00$135,000.00$30.00$162,000.0016 2105.507 SUBGRADE EXCAVATION (CV) C Y 6200$12.00$74,400.00$13.00$80,600.00$26.00$161,200.0017 2105.522 SELECT GRANULAR BORROW (CV) C Y 6200$17.00$105,400.00$25.00$155,000.00$7.00$43,400.0018 2105.604 GEOTEXTILE FABRIC TYPE V S Y 18400$2.00$36,800.00$1.50$27,600.00$2.10$38,640.0019 2112.501 SUBGRADE PREPARATION RDST 42$180.00$7,560.00$300.00$12,600.00$0.01$0.4220 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 30$115.00$3,450.00$130.00$3,900.00$140.00$4,200.0021 2130.501 WATER MGAL 70$45.00$3,150.00$25.00$1,750.00$32.00$2,240.0022 2131.502 CALCIUM CHLORIDE SOLUTION GAL 5361$0.50$2,680.50$0.50$2,680.50$3.00$16,083.0023 2211.501 AGGREGATE BASE CLASS 5 TON 8070$16.00$129,120.00$16.00$129,120.00$23.00$185,610.0024 2331.607 HAUL BIT PAVEMENT RECLAMATION (LV) C Y 180$10.00$1,800.00$10.00$1,800.00$12.00$2,160.0025 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 750$3.00$2,250.00$3.30$2,475.00$5.00$3,750.0026 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B) TON 1260$54.00$68,040.00$59.50$74,970.00$57.50$72,450.0027 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$24.00$18,000.00$17.00$12,750.0028 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,B) TON 1680$52.00$87,360.00$51.50$86,520.00$58.00$97,440.0029 2360.505 TYPE SP 12.5 BIT MIXTURE FOR PATCHING TON 70$150.00$10,500.00$169.00$11,830.00$110.00$7,700.0030 2504.602 IRRIGATION SYSTEM REPAIR EACH 12$500.00$6,000.00$400.00$4,800.00$390.00$4,680.0031 2505.601 UTILITY COORDINATION LS 1$3,000.00$3,000.00$1.00$1.00$1.00$1.0032 2521.501 4" CONCRETE WALK S F 160$8.00$1,280.00$8.00$1,280.00$6.60$1,056.0033 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 9190$12.00$110,280.00$13.00$119,470.00$12.00$110,280.0034 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y 1950$52.00$101,400.00$60.00$117,000.00$51.00$99,450.00Page 13
|