|
PRELIMINARY ENGINEER'S ESTIMATE
<br />2024 PMP STREET & UTILITY IMPROVEMENTS
<br />CITY OF ARDEN HILLS, MINNESOTA
<br />BMI PROJECT NO. OT1.130168
<br />SCHEDULE "A" - BASE BID
<br />ITEM
<br />NO.
<br />1
<br />SPEC.REF
<br />2021.501
<br />DESCRIPTION
<br />MOBILIZATION
<br />NOTES
<br />UNIT
<br />LUMP SUM
<br />STREET
<br />0.32
<br />RECLAMATION
<br />STORM
<br />0.12
<br />AREAS
<br />SANITARY
<br />0.04
<br />WATER
<br />0.07
<br />STREET
<br />0.17
<br />MILL & OVERLAY
<br />STORM
<br />0.15
<br />AREAS
<br />SANITARY
<br />0,02
<br />WATER
<br />0.01
<br />TRAJL & POND
<br />0.10
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />1.00
<br />ESTIMATED
<br />UNIT PRICE
<br />$100,000.00
<br />ESTIMATED TOTAL
<br />PRICE
<br />$ 100,000.00
<br />2
<br />2101.502
<br />CLEARING
<br />EACH
<br />0
<br />0
<br />0
<br />0
<br />0
<br />40
<br />0
<br />0
<br />0
<br />40.00
<br />$700.00
<br />$ 28,000.00
<br />3
<br />2101.502
<br />GRUBBING
<br />EACH
<br />0
<br />0
<br />0
<br />0
<br />0
<br />40
<br />0
<br />0
<br />0
<br />40.00
<br />$250.00
<br />$ 10,000.00
<br />4
<br />2104.502
<br />REMOVE CASTING
<br />EACH
<br />0
<br />44
<br />0
<br />0
<br />0
<br />28
<br />0
<br />0
<br />0
<br />72.00
<br />$160.00
<br />$ 11,520.00
<br />5
<br />2104.502
<br />REMOVE GATE VALVE & BOX
<br />EACH
<br />0
<br />0
<br />0
<br />3
<br />0
<br />0
<br />0
<br />4
<br />0
<br />7.00
<br />$350.00
<br />$ 2,450.00
<br />6
<br />2104.502
<br />REMOVE VALVE BOX
<br />(1)
<br />EACH
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />4
<br />0
<br />4.00
<br />$350.00
<br />$ 1,400.00
<br />7
<br />2104.502
<br />REMOVE HYDRANT
<br />EACH
<br />0
<br />0
<br />0
<br />1
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1.00
<br />$600.00
<br />$ 600.00
<br />8
<br />2104.502
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />0
<br />2
<br />0
<br />0
<br />0
<br />11
<br />0
<br />0
<br />0
<br />13.00
<br />$550.00
<br />$ 7,150.00
<br />9
<br />2104.502
<br />REMOVE SIGN
<br />EACH
<br />5
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />5.00
<br />$40.00
<br />$ 200.00
<br />10
<br />2104.502
<br />SALVAGE MAILBOX SUPPORT
<br />(2)
<br />EACH
<br />6
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />6.00
<br />$110.00
<br />$ 660.00
<br />11
<br />2104.503
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />147
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />147.00
<br />$6.00
<br />$ 882.00
<br />12
<br />2104.503
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />42
<br />0
<br />0
<br />0
<br />420
<br />0
<br />0
<br />0
<br />0
<br />462.00
<br />$4.00
<br />$ 1,848.00
<br />13
<br />2104.503
<br />REMOVE WATERMAIN
<br />LIN FT
<br />0
<br />0
<br />0
<br />667
<br />0
<br />0
<br />0
<br />0
<br />0
<br />667.00
<br />$8.00
<br />$ 5,336.00
<br />14
<br />2104.503
<br />REMOVE SEWER PIPE (STORM)
<br />LIN FT
<br />0
<br />116
<br />0
<br />0
<br />0
<br />20
<br />0
<br />0
<br />0
<br />136.00
<br />$15.00
<br />$ 2,040.00
<br />15
<br />2104.503
<br />REMOVE CURB & GUTTER
<br />LIN FT
<br />0
<br />0
<br />0
<br />816.76
<br />0
<br />0
<br />0
<br />83.24
<br />0
<br />900.00
<br />$3.00
<br />$ 2,700.00
<br />16
<br />2104.503
<br />REMOVE CURB & GUTTER (SPOT)
<br />(3)
<br />LIN FT
<br />1666.16
<br />0
<br />0
<br />0
<br />1349.84
<br />0
<br />0
<br />0
<br />0
<br />3016.00
<br />$10.00
<br />$ 30,160.00
<br />17
<br />2104.503
<br />REMOVE BITUMINOUS CURB
<br />LIN FT
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />150
<br />150.00
<br />$4.00
<br />$ 600.00
<br />18
<br />2104.503
<br />REMOVE RETAINING WALL
<br />LIN FT
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />90
<br />90.00
<br />$40.00
<br />$ 3,600.00
<br />19
<br />2104.504
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SO YD
<br />185
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />185.00
<br />$10.00
<br />$ 1,850.00
<br />20
<br />2104.504
<br />REMOVE CONCRETE PAVEMENT
<br />SO YD
<br />15
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />15.00
<br />$12.00
<br />$ 180.00
<br />21
<br />2104.504
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />SO YD
<br />0
<br />0
<br />0
<br />0
<br />10
<br />0
<br />0
<br />0
<br />0
<br />10.00
<br />$8.00
<br />$ 80.00
<br />22
<br />2104.518
<br />REMOVE BITUMINOUS WALK
<br />SO FT
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />16036
<br />16036.00
<br />$1.50
<br />$ 24,064.00
<br />23
<br />2104.602
<br />REMOVE SKIMMER WALL
<br />EACH
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1
<br />0
<br />0
<br />0
<br />1.00
<br />$1,000.00
<br />$ 1,000.00
<br />24
<br />2105.602
<br />GRADE CHANNEL
<br />EACH
<br />0
<br />0
<br />0
<br />0
<br />0
<br />5
<br />0
<br />0
<br />0
<br />5.00
<br />$2,000.00
<br />$ 10,000.00
<br />25
<br />2106.507
<br />EXCAVATION - COMMON
<br />(EV)(P)
<br />CU VD
<br />119
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />119.00
<br />$19.00
<br />$ 2,261.00
<br />26
<br />2106.507
<br />MUCK EXCAVATION (POND 1)
<br />(EV)(P)
<br />CU VD
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />215
<br />215.00
<br />$60.00
<br />$ 12,900.00
<br />27
<br />2106.507
<br />MUCK EXCAVATION (POND 2)
<br />(EV)(P)
<br />CU VD
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />872
<br />872.00
<br />$60.00
<br />$ 52,320.00
<br />28
<br />2106.507
<br />EXCAVATION-SUBGRADE
<br />(EV)(4)
<br />CU VD
<br />306.07
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />98.93
<br />405.00
<br />$19.00
<br />$ 7,695.00
<br />29
<br />2106.507
<br />SELECT GRANULAR EMBANKMENT
<br />(CV)(P)
<br />CU VD
<br />50
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />50.00
<br />$25.00
<br />$ 1,250.00
<br />30
<br />2106.507
<br />COMMON EMBANKMENT
<br />(CV)(P)
<br />CU VD
<br />53
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />53.00
<br />$10.00
<br />$ 530.00
<br />31
<br />2106.507
<br />STABILIZING AGGREGATE
<br />(CV)(4)
<br />CU VD
<br />405
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />405.00
<br />$35.00
<br />$ 14,175.00
<br />32
<br />2106.601
<br />POND DEWATERING (POND 1)
<br />LUMP SUM
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1
<br />1.00
<br />$10,000.00
<br />$ 10,000.00
<br />33
<br />2106.601
<br />POND DEWATERING (POND 2)
<br />LUMP SUM
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1
<br />1.00
<br />$15,000.00
<br />$ 15,000.00
<br />34
<br />2108.504
<br />GEOTEXTILE FABRIC TYPE 7
<br />(P)
<br />SO YD
<br />2486
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />2486.00
<br />$2.70
<br />$ 6,712.20
<br />35
<br />2112.604
<br />SUBGRADE PREPARATION
<br />(P)(5)
<br />SO YD
<br />19714
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />19714.00
<br />$0.90
<br />$ 17,742.60
<br />36
<br />2215.504
<br />FULL DEPTH RECLAMATION
<br />(P)
<br />SO YD
<br />19714
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />19714.00
<br />$3.50
<br />$ 68,999.00
<br />37
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />(4)
<br />HOUR
<br />20
<br />0
<br />0
<br />0
<br />30
<br />0
<br />0
<br />0
<br />0
<br />50.00
<br />$170.00
<br />$ 8,500.00
<br />38
<br />2123.610
<br />EXPLORATORY EXCAVATION
<br />HOUR
<br />0
<br />12
<br />0
<br />0
<br />0
<br />12
<br />0
<br />0
<br />0
<br />24.00
<br />$800.00
<br />$ 19,200.00
<br />39
<br />2232.504
<br />MILL BITUMINOUS SURFACE (2.0")
<br />(P)
<br />SO VD
<br />0
<br />0
<br />0
<br />0
<br />15834
<br />0
<br />0
<br />0
<br />0
<br />15834.00
<br />$2.00
<br />$ 31,668.00
<br />40
<br />2232.618
<br />MILL AND PATCH BITUMINOUS PAVEMENT
<br />(6)
<br />SO FT
<br />0
<br />0
<br />0
<br />0
<br />7125
<br />0
<br />0
<br />0
<br />0
<br />7125.00
<br />$3.00
<br />$ 21,375.00
<br />41
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />1182.91
<br />0
<br />0
<br />0
<br />950.09
<br />0
<br />0
<br />0
<br />0
<br />2133.00
<br />$2.50
<br />$ 5,332.50
<br />42
<br />2360.504
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 3.0" THICK
<br />(7)
<br />SO VD
<br />0
<br />0
<br />0
<br />0
<br />10
<br />0
<br />0
<br />0
<br />0
<br />10.00
<br />$65.00
<br />$ 650.00
<br />43
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)
<br />TON
<br />4636.87
<br />0
<br />0
<br />0
<br />1862.13
<br />0
<br />0
<br />0
<br />0
<br />6499.00
<br />$82.00
<br />$ 532,918.00
<br />44
<br />2411.618
<br />MODULAR BLOCK RETAINING WALL
<br />SO FT
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />357
<br />357.00
<br />$55.00
<br />$ 19,635.00
<br />45
<br />2501.502
<br />12" RC PIPE APRON
<br />(8)
<br />EACH
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1
<br />0
<br />0
<br />0
<br />1.00
<br />$950.00
<br />$ 950.00
<br />46
<br />2501.602
<br />TRASH GUARD FOR 54" PIPE APRON
<br />(8)
<br />EACH
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1
<br />0
<br />0
<br />0
<br />1.00
<br />$1,300.00
<br />$ 1,300.00
<br />47
<br />2502.503
<br />4" PERF TP PIPE DRAIN
<br />LIN FT
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />110
<br />110.00
<br />$13.00
<br />$ 1,430.00
<br />48
<br />2503.503
<br />15" RC PIPE SEWER CLASS V
<br />LIN FT
<br />0
<br />118.2
<br />0
<br />0
<br />0
<br />364.8
<br />0
<br />0
<br />0
<br />483.00
<br />$80.00
<br />$ 38,640.00
<br />49
<br />2503.601
<br />STORM SEWER BYPASS
<br />LUMP SUM
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1
<br />0
<br />0
<br />0
<br />1.00
<br />$10,000.00
<br />$ 10,000.00
<br />50
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />0
<br />1
<br />0
<br />0
<br />0
<br />19
<br />0
<br />0
<br />0
<br />20.00
<br />$1,500.00
<br />$ 30,000.00
<br />Fn&, fs Est- 711912023 1 d 3 City of Arden Hills, MN
<br />
|