|
Martial Pay Estimate No. 5
<br />2009 PAVEMENT MANAGEMENT PROGRAM
<br />CITY OF ARDEN HILLS, MINNESOTA
<br />BMI PROJECT NO.: T16.10032
<br />IAI^nv d-eNAeno r-,rr^rn l,-i ir-,olu „-%i i e►rl,-z^r
<br />M
<br />FNO.
<br />ITEM
<br />UNIT
<br />PRICE
<br />AS BID
<br />PREVIOUS ESTIMATE
<br />COMPLETED TO DATE
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED
<br />AMOUNT
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED
<br />AMOUNT
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED
<br />AMOUNT
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />26
<br />27
<br />28
<br />29
<br />30
<br />31
<br />32
<br />33
<br />34
<br />35
<br />36
<br />37
<br />38
<br />39
<br />40
<br />41
<br />42
<br />43
<br />44
<br />45
<br />46
<br />MOBILIZATION
<br />CLEAR AND GRUB TREE
<br />TREE - 2.5" CAL, B&B
<br />REMOVE EXISTING CONCRETE CURB AND GUTTER
<br />REMOVE CONCRETE PAVEMENT
<br />REMOVE BITUMINOUS PAVEMENT - ROADWAY AND CURBING
<br />REMOVE BITUMINOUS PAVEMENT- DRIVEWAY
<br />REMOVE DRAINAGE STRUCTURE
<br />REMOVE STORM SEWER PIPE
<br />REMOVE HYDRANT
<br />REMOVE VALVE
<br />SALVAGE AND REINSTALL BRICK PAVERS
<br />ISALVAGE AND REINSTALL SPLIT RAIL FENCE
<br />COMMON EXCAVATION
<br />SUBGRADE EXCAVATION
<br />SELECT GRANULAR BORROW
<br />GEOTEXTILE FABRIC - WOVEN TYPE 5
<br />TOPSOIL BORROW
<br />1 EXPLORATORY EXCAVATION
<br />DITCH CLEANING AND REGRADING
<br />AGGREGATE BASE CLASS 5
<br />BITUMINOUS WEAR COURSE- 3" DRIVEWAYS LV4
<br />BITUMINOUS WEAR COURSE- STREETS LV4
<br />1 BITUMINOUS NON -WEAR COURSE- STREETS LV3
<br />IBITUMINOUS MATERIAL FOR TACK COAT
<br />4" PERFORATED P.E. EDGE DRAIN
<br />4" PVC PIPE DRAIN CLEAN -OUT
<br />P,E. YARD DRAIN
<br />12" RC PIPE SEWER CL V DESIGN 3006 STORM
<br />15" RC PIPE SEINER CL V DESIGN 3006(STORM).$31.78
<br />18" RC PIPE SEWER CL V DESIGN 3006 STORM
<br />21" RC PIPE SEINER CL III DESIGN 3006 STORM
<br />12" RC PIPE APRON Wl TRASH GUARD
<br />15" RC PIPE APRON W1 TRASH GUARD
<br />21" RC PIPE APRON W/ TRASH GUARD
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />CONNECT TO EXISTING STORM SEWER PIPE
<br />CONNECT TO EXISTING SANITARY SEWER PIPE
<br />CONNECT TO EXISTING SANITARY SEWER SERVICE PIPE
<br />CONNECT TO EXISTING SANITARY SEWER MANHOLE
<br />4" SANITARY PVC SEINER PIPE
<br />8" SANITARY PVC SEWER PIPE
<br />10" SANITARY PVC SEWER PIPE
<br />10"X4" PVC WYE
<br />HYDRANT
<br />LOWER HYDRANT
<br />$46 071.43
<br />$311.00
<br />$441.00
<br />$3.00
<br />$2.20
<br />$0.72
<br />$2.13
<br />$279.00
<br />$10,00
<br />$311.00
<br />$249.00
<br />$4.45
<br />$23.00
<br />$6.49
<br />$4.87
<br />4.55
<br />$0.85
<br />$8.90
<br />$363.00
<br />$170.00
<br />$7.50
<br />$18.42
<br />$59,24
<br />$51.07
<br />$2.04
<br />$6.84
<br />$103.00
<br />$155.00
<br />$30.35
<br />$44.61
<br />$57.43
<br />$598.57
<br />$679.26
<br />$975.48
<br />$541.37
<br />$367.72
<br />$960.16
<br />$633.30
<br />$1 082.73
<br />$51.07
<br />$115.98
<br />$119.05
<br />$245.15
<br />$2,982.61
<br />$1,021.45
<br />1.00
<br />12
<br />12
<br />57
<br />1,014
<br />23 320
<br />700
<br />27
<br />707
<br />3
<br />3
<br />150
<br />50
<br />11 392
<br />1,901
<br />1,901
<br />12.303
<br />B 384
<br />45
<br />40
<br />8,576
<br />647
<br />2,328
<br />2,328
<br />1,414
<br />2,293
<br />12
<br />2
<br />788
<br />97
<br />30
<br />26
<br />4
<br />2
<br />1
<br />3
<br />13
<br />9
<br />2
<br />1
<br />12
<br />29
<br />65
<br />2
<br />3
<br />2
<br />LUMP SUM $46,071.43
<br />EACH $3 732.00
<br />EACH $6,292.00
<br />LIN FT $171.00
<br />SO YD $2 230.80
<br />SQ YD $16 790.40
<br />SQ YD $1 491,00
<br />EACH $7 533.00
<br />LIN FT $7 070.00
<br />EACH $933.00
<br />EACH $747.00
<br />SQ FT $667.50
<br />i LIN FT $1 150.00
<br />CU YD $73 934.w
<br />CU YD $9 257,87
<br />CU YD $8 6i49.55
<br />SQ YD $10 457.55
<br />CU YD $56817.60
<br />HOUR $16 335,00
<br />HOUR $6 800.00
<br />CU YID $64,320.00
<br />SQ YD $11,917.74
<br />TON $137 910.72
<br />TON $118,890.96
<br />GAL $2,884.561
<br />LIN FT $15,684.12
<br />EACH $1,236.00
<br />EACH $310.00
<br />LIN FT $23 915.80
<br />LIN FT $3 082.66
<br />LIN FT $1,338.30
<br />LIN FT $1 493.18
<br />EACH $2 394.28
<br />EACH $1 358.52
<br />EACH $975,48
<br />EACH $1,624.11
<br />EACH $4 780.36
<br />EACH $8 641.44
<br />EACH $# 266.60
<br />EACH $1 082,73
<br />LIN FT $612.84
<br />LIN FT $3 363.42
<br />LIN FT $7,738.25
<br />EACH $490.30
<br />EACH $8,947.83
<br />LIN FT $1,532.18L-=
<br />0.45 LUMP SUM
<br />12 EACH
<br />EACH
<br />03 LIN FT
<br />383 SQ YD
<br />23320 SQ YD
<br />614 SQ YD
<br />31 EACH
<br />729 LIN FT
<br />.1 EACH
<br />1 EACH
<br />99 SO FT
<br />25 LIN FT
<br />7875 CU YO
<br />441 CU YD
<br />439 CU YD
<br />258 SQ YD
<br />376 CU YD
<br />HOUR
<br />HOUR
<br />6183 CU YD
<br />237 SQ YD
<br />TON
<br />749 TON
<br />GAL
<br />1682 LIN FT
<br />EACH
<br />2 EACH
<br />827 LIN FT
<br />101 LIN FT
<br />48 LIN FT
<br />16 LIN FT
<br />3 EACH
<br />4 EACH
<br />1 EACH
<br />4 EACH
<br />16 EACH
<br />11 EACH
<br />2 EACH
<br />1 EACH
<br />4 I IN FT
<br />22 LIN FT
<br />76 LIN FT
<br />2 EACH
<br />1 EACH
<br />LIN FT
<br />$20 732.14
<br />$3 732.00
<br />$189.00
<br />$842.60
<br />$16,790.40
<br />$1 307.82
<br />$8 649.00
<br />$7 290.00
<br />$311.00
<br />$249.00
<br />$440.55
<br />$575.00
<br />$51 108.75
<br />$2,147.67
<br />$1 997.45
<br />$219.30
<br />$3 346.40
<br />$46 372.50
<br />$4 365,54
<br />$38 251.43
<br />$11,504,88
<br />$310.00
<br />$25 099.45
<br />$3 209.78
<br />$2 141.28
<br />$918.88
<br />$1 795,71
<br />$2 717.04
<br />$976,48
<br />$2,165.48
<br />$5 883.52
<br />$1 a 561.76
<br />$1 266.60
<br />$1 082.73
<br />$204.28
<br />$2 551.56
<br />$9,047.80
<br />$490,30
<br />$2 982.61
<br />I
<br />0.55 LUMP SUM
<br />$25 339.29
<br />18 EACH
<br />EACH
<br />63 LIN FT
<br />566 $O YD
<br />23320 SQ YD
<br />892 SQ YD
<br />32 EACH
<br />729 LIN FT
<br />1 EACH
<br />1 EACH
<br />99 Sty FT
<br />25 LIN FT
<br />9694 CU YD
<br />677 CU YD
<br />677 CU YD
<br />1204 SQ YD
<br />801 CU YD
<br />HOUR
<br />HOUR
<br />6183 CU YD
<br />487 SQ YQ
<br />TON
<br />1715 TON
<br />GAL
<br />1682 LIN FT
<br />EACH
<br />3 EACH
<br />827 LIN FT
<br />101 LIN FT
<br />48 LIN FT
<br />16 LIN FT
<br />3 EACH
<br />4 EACH
<br />1 EACH
<br />4 EACH
<br />16 EACH
<br />11 EACH
<br />2 EACH
<br />1 EACH
<br />4 LIN FT
<br />22 LIN FT
<br />76 LIN FT
<br />2 EACH
<br />1 EACH
<br />LIN FT
<br />$5 598.00
<br />$189.00'
<br />$1 245.20
<br />$18 790.40
<br />$1 899.96'.
<br />$8,928.00
<br />$7 290.00
<br />$311.00
<br />$249.00
<br />$440,55
<br />$575,00
<br />$62 914.06
<br />$3 296,99
<br />$3 080.35
<br />$1 023,40
<br />$7 128.90
<br />$46,372.50
<br />$$ 970.54
<br />$87 036.12
<br />$11 504.88
<br />$465.00
<br />$25 099.45
<br />$3 209,78
<br />$2 141.28
<br />$918.88
<br />$1 795.71
<br />$2 717.04
<br />$975.48
<br />$2 165.48
<br />$5 883.52
<br />$10 561,76
<br />$1 266.60
<br />$1 082.73
<br />$204.28
<br />$2 551,56
<br />$9 047,80
<br />$490.30
<br />$2 982.61
<br />.... ........ ....... .._ .................................................................... :............ . .
<br />... ... �: . w« :.I.:.w... w... .- . . .w. . .». w.... . s:1;. ... ifi.�: ...- • . •. ilw...•. iF: •:3.. %;
<br />
|