|
Partial Pay Estimate o.:
<br />2009 PAVEMENT MANAGEMENT PROGRAM
<br />CITY OF ARDEN HILLS MINNESOTA
<br />BMI PROJECT NO.: T16.100326
<br />ITEM
<br />NO.
<br />RK COMPLETED THROUGH 913109
<br />ITEM
<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 />SALVAGE 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 />EXPLORATORY EXCAVATION
<br />DITCH CLEANING AND REGRADING
<br />AGGREGATE BASE CLASS 5
<br />BITUMINOUS WEAR COURSE- 3" DRIVEWAYS LV4
<br />BITUMINOUS (NEAR COURSE- STREETS LV4
<br />BITUMINOUS NON -WEAR COURSE- STREETS LV3
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />4" PERFORATED P.E. EDGE DRAIN
<br />4" PVC PIPE DRAIN CLERK -OUT
<br />P.E. YARD DRAIN
<br />1211RC PIPE SEWER CL V DESIGN 3006 STORM
<br />15"" RC PIPE SEWER CL V DESIGN 3006 (STORM)
<br />18" RC PIPE SEWER CL V DESIGN 3006 (STORM)
<br />21" RC PIPE SEWER CL III DESIGN 3006 (STORM)
<br />12" RC PIPE APRON W/ TRASH GUARD
<br />15" RC PIPE APRON WJ TRASH GUARD
<br />21" RC PIPE APRON W1 TRASH GUARD
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />CONNECT TO EXISTING STORM SEINER PIPE
<br />CONNECT TO EXISTING SANITARY SEWER PIPE
<br />CONNECT TO EXISTING SANITARY SEINER SERVICE PIPE
<br />CONNECT TO EXISTING SANITARY SEINER MANHOLE
<br />4" SANITARY PVC SEINER PIPE
<br />8" SANITARY PVC SEINER PIPE
<br />10" SANITARY PVC SEINER PIPE
<br />10"X4" PVC WYE
<br />HYDRANT
<br />LOWER HYDRANT
<br />UNIT
<br />PRICE
<br />$46, 071.43
<br />$311.00
<br />$441.00
<br />$3.00
<br />$2.20
<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 />$69.24
<br />$51.07
<br />$2.04
<br />$6.84
<br />$,103.00
<br />$155.00
<br />$30.35
<br />$31.78
<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 />AS BID
<br />ESTIMATED
<br />QUANTITY
<br />1.00 LUMP SUM
<br />12 EACH
<br />12 EACH
<br />57 LIN FT
<br />1,014 SO YD
<br />23,320 SQ YD
<br />700 SQ YD
<br />27 EACH
<br />707 LIN FT
<br />3 EACH
<br />3 EACH
<br />150 SQ FT
<br />50 LIN FT
<br />11 392 CU YD
<br />1 901 CU YD
<br />1,901 CU YD
<br />12,303 SQ YD
<br />6,384 CU YD
<br />45 HOUR
<br />40 HOUR
<br />8,576 CU YD
<br />647 SQ YD
<br />2,328 TON
<br />2,328 TON
<br />1,414 GAL
<br />2,293 LIN FT
<br />12 EACH
<br />2 EACH
<br />788 LIN FT
<br />97 LIN FT
<br />30 LIN FT
<br />26 LIN FT
<br />4 EACH
<br />2 EACH
<br />1 EACH
<br />3 EACH
<br />13 EACH
<br />9 EACH
<br />2 EACH
<br />1 EACH
<br />12 LIN FT
<br />29 LIN FT
<br />65 LIN FT
<br />2 EACH
<br />3 EACH
<br />21 LIN FT
<br />ESTIMATED
<br />AMOUNT
<br />$46,071.43
<br />$3,732,00
<br />$5,292.00
<br />$171.00
<br />$2,230.80
<br />$16,790.40
<br />$1,491.00
<br />$7,533.00
<br />$7,070.00
<br />$933.00
<br />$ 747.00
<br />$667-50
<br />$1,150.00
<br />$73,934.08
<br />$9,257.87
<br />$ 8, 649.55
<br />$104457.55
<br />- .. .
<br />$56,817.60
<br />$1 fi 335.00
<br />$6, 800.00
<br />$64,320.00
<br />$11,917.74
<br />$137,910.72;
<br />$118,890, 96 I
<br />$2,884.56
<br />$115,684.12
<br />$1 236.00
<br />$310.00
<br />$23,915.80
<br />$3 082.66
<br />$1 338.30
<br />$1,493.18
<br />$2, 394.28
<br />$1, 358.52
<br />$975A8
<br />$1,624.11
<br />$4,780,36
<br />$8 641.44
<br />$1, 266.60
<br />$1,082.73
<br />$612.84
<br />$3,363.42
<br />$7 738.25
<br />$490,30
<br />$8, 947.83
<br />$1.532.18
<br />PREVIOUS ESTIMATE
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED
<br />AMOUNT
<br />0.55 LUMP SUM
<br />^ $251339.29
<br />18
<br />EACH
<br />$5,598.00
<br />EACH
<br />63
<br />566
<br />LIN FT
<br />SQ YD
<br />$189,00
<br />$1,245.20
<br />23320
<br />SQ YD
<br />$16,790.40
<br />892
<br />SQ YD
<br />$1,899.96
<br />EACH
<br />$8,928.00
<br />_---.._32 --
<br />729
<br />- .
<br />LIN FT
<br />$7,290.00
<br />1
<br />EACH
<br />$311.00
<br />1
<br />EACH
<br />$249.00
<br />99
<br />SO FT
<br />$440.55
<br />25
<br />LIN FT
<br />$575.00
<br />9694
<br />YD
<br />$62,914.06
<br />677
<br />_CU
<br />CU YD
<br />$3,296.99
<br />077
<br />CU YD
<br />$3,080.36
<br />1204
<br />SQ YD
<br />$1,023.40
<br />801
<br />CU YD
<br />$7,128,90
<br />HOUR
<br />HOUR
<br />6183
<br />CU YD�^
<br />$46,372.50
<br />487
<br />SQ YD
<br />$8,970.54
<br />TON
<br />1716
<br />TON
<br />$87,636,12
<br />GAL
<br />1682
<br />LIN FT
<br />$11.504.88!
<br />EACH
<br />3
<br />EACH
<br />$465.00
<br />827
<br />LIN FT
<br />$25 099.45
<br />101
<br />LIN FT
<br />$3,209.78
<br />48
<br />LIN FT
<br />$2 141.28
<br />16
<br />LIN FT
<br />$918.88
<br />3
<br />EACH
<br />$1 795.71
<br />4
<br />EACH
<br />$2 717.04
<br />1
<br />EACH
<br />$975.48
<br />4
<br />EACH
<br />$2165.48
<br />16
<br />EACH
<br />$5 883.52
<br />11
<br />EACH
<br />$10,561.76
<br />2
<br />EACH
<br />$1,266.60
<br />1
<br />EACH
<br />$1082.73
<br />4
<br />LIN FT
<br />$204.28
<br />22
<br />LIN FT
<br />$2 551.56
<br />76
<br />LIN FT
<br />$9 047.80
<br />2
<br />EACH
<br />$490.30
<br />1
<br />EACH
<br />LIN FT
<br />$2,982.61
<br />COMPLETED TO DATE
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED
<br />AMOUNT
<br />0.70 LUMP SUM
<br />$32,260.00
<br />18
<br />EACH
<br />$51598.00
<br />EACH
<br />63
<br />592
<br />LIN FT
<br />SQ YD
<br />$189.00
<br />$1.302.40
<br />23320
<br />SO YD
<br />$16,790.40
<br />900
<br />SQ YD
<br />$1 917.00
<br />32
<br />EACH
<br />729
<br />LIN FT
<br />$7,290.00
<br />1
<br />EACH
<br />$311,00
<br />1
<br />EACH
<br />$249.00
<br />99
<br />SQ FT
<br />$440.55
<br />50
<br />LIN FT,
<br />$1,150.00,
<br />11392
<br />CU YD
<br />$ 731934.08
<br />806
<br />CU YD
<br />$3,925.22
<br />806
<br />CU YD
<br />$3,667.30
<br />1630
<br />SO- YD
<br />$1, 385.50
<br />1 299
<br />CU YD
<br />$11, 561.10
<br />HOUR
<br />-'
<br />13
<br />HOUR
<br />$2,210.00
<br />8576
<br />CU YD
<br />$64,320.00
<br />487
<br />SQ YD
<br />$8,970.54
<br />TON
<br />2436
<br />TON
<br />$124 406.52
<br />GAL
<br />1997
<br />LIN FT
<br />$13 659.4a
<br />8
<br />EACH
<br />$824.00
<br />3
<br />EACH
<br />$465.00
<br />827
<br />LIN FT
<br />$25 099.45
<br />101
<br />LIN FT
<br />$3 209.78
<br />48
<br />LIN FT
<br />$2 141.28
<br />16
<br />LIN FT
<br />$918.88
<br />3
<br />EACH
<br />$1795.71
<br />4
<br />EACH
<br />$2 717.04
<br />1
<br />EACH
<br />$975.48
<br />4
<br />EACH
<br />$2,165.48
<br />16
<br />EACH
<br />$5 883.52
<br />11
<br />EACH
<br />$10 561.76
<br />2
<br />EACH
<br />$1 266.60
<br />1
<br />EACH
<br />$1082,73
<br />4
<br />LIN FT
<br />$204.28
<br />22
<br />LIN FT
<br />$2 551.56',
<br />76
<br />LIN FT
<br />$9 047,80
<br />2
<br />EACH
<br />$490.30
<br />1
<br />EACH
<br />LIN FT
<br />$2 982.61
<br />........ ......................_............................._..:.......:..::...:...._......................................................................................... .......
<br />
|