|
Partia/ Pa y Es tima te No. : �:fi �
<br />2009 PAVEMENT MANAGEMENT PROGRAM
<br />CITY OF ARDEN HILLS, MINNESOTA
<br />BMI PROJECT NO.: T16.� 00326
<br />WORK COMPLETED THROUGH 9/30I09
<br />AS BID PREVIOUS ESTIMATE COMPLETED TO DATE
<br />ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
<br />NO. ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 MOBILIZATION $46,071.43 1.00 LUMP SUM $46,071.43 0.95 LUMP SUM $43,767.86 1.00 LUMP SUM $46,071.43
<br />2 CLEAR AND GRUB TREE $311.00 12 EACH $3,732.00 18 EACH $5,598.00 18 EACH $5,598.00
<br />3 TREE - 2.5" CAL, B&B $441.00 12 EACH $5,292.00 12 EACH $5,292.00 12 EACH $5,292.00
<br />4 REMOVE EXISTING C�NCRETE CURB AND GUTTER $3.00 57 LIN FT $171.00 63 LIN FT $189.00 83 LIN FT $249.00
<br />5 REMOVE CONCRETE PAVEMENT $2.20 1,014 SQ YD $2,230.80 592 SQ YD $1,302.40 597 SQ YD $1,313.40
<br />6 REMOVE BITUMINOUS PAVEMENT - ROADWAY AND CURBING $0.72 23,320 SQ YD $16,790.40 23320 SQ YD $16,790.40 23320 SQ YD $16,790.40
<br />7 REMOVE BITUMINOUS PAVEMENT- DRIVEWAY $2.13 700 SQ YD $1,491.00 900 SQ YD $1,917.00 900 SQ YD $1,917.00
<br />8 REMOVE DRAINAGE STRUCTURE $279.00 27 EACH $7,533.00 32 EACH $8,928.00 32 EACH $8,928.00
<br />9 REMOVE STORM SEWER PIPE $10.00 707 LIN FT $7,070.00 729 LIN FT $7,290.00 729 LIN FT $7,290.00
<br />10 REMOVE HYDRANT $311.00 3 EACH $933.00 1 EACH $311.00 1 EACH $311.00
<br />11 REMOVE VALVE $249.00 3 EACH $747.00 1 EACH $249.00 1 EACH $249.00
<br />12 SALVAGE AND REINSTALL BRICK PAVERS $4.45 150 SQ FT $667.50 99 SQ FT $440.55 99 SQ FT $440.55
<br />13 SALVAGE AND REINSTALL SPLIT RAIL FENCE $23.00 50 LIN FT $1,150.00 50 LIN FT $1,150.00 50 LIN FT $1,150.00
<br />14 COMMON EXCAVATION $6.49 11,392 CU YD $73,934.08 11392 CU YD $73,934.08 11392 CU YD $73,934.08
<br />15 SUBGRADE EXCAVATION $4.87 1,901 CU YD $9,257.87 806 CU YD $3,925.22 806 CU YD $3,925.22
<br />16 SELECT GRANULAR BORROW $4.55 1,901 CU YD $8,649.55 806 CU YD $3,667.30 806 CU YD $3,667.30
<br />17 GEOTEXTILE FABRIC - WOVEN, TYPE 5 $0.85 12,303 SQ YD $10,457.55 1630 SQ YD $1,385.50 1630 SQ YD $1,385.50
<br />18 TOPSOIL BORROW $8.90 6,384 CU YD $56,817.60 1323 CU YD $11,774.70 1638 CU YD $14,578.20
<br />19 EXPLORATORY EXCAVATION $363.00 45 HOUR $16,335.00 HOUR HOUR
<br />20 DITCH CLEANING AND REGRADING $170.00 40 HOUR $6,800.00 13 HOUR $2,210.00 13 HOUR $2,210.00
<br />21 AGGREGATE BASE CLASS 5 $7.50 8,576 CU YD $64,320.00 8576 CU YD $64,320.00 8576 CU YD $64,320.00
<br />22 BITUMINOUS WEAR COURSE- 3" DRIVEWAYS LV4 $18.42 647 SQ YD $11,917.74 791 SQ YD $14,570.22 791 SQ YD $14,570.22
<br />23 BITUMINOUS WEAR COURSE- STREETS LV4 $59.24 2,328 TON $137,910.72 50 TON $2,962.00 2375 TON $140,695.00
<br />24 BITUMINOUS NON-WEAR COURSE- STREETS LV3 $51.07 2,328 TON $118,890.96 2436 TON $124,406.52 2436 TON $124,406.52
<br />25 BITUMINOUS MATERIAL FOR TACK COAT $2.04 1,414 GAL $2,884.56 GAL 575 GAL $1,173.00
<br />26 4" PERFORATED P.E. EDGE DRAIN $6.84 2,293 LIN FT $15,684.12 1997 LIN FT $13,659.48 1997 LIN FT $13,659.48
<br />27 4" PVC PIPE DRAIN CLEAN-OUT $103.00 12 EACH $1,236.00 8 EACH $824.00 8 EACH $824.00
<br />28 P.E. YARD DRAIN $155.00 2 EACH $310.00 3 EACH $465.00 3 EACH $465.00
<br />29 12" RC PIPE SEWER CL V DESIGN 3006 STORM $30.35 788 LIN FT $23,915.80 827 LIN FT $25,099.45 827 LIN FT $25,099.45
<br />30 15" RC PIPE SEWER CL V DESIGN 3006 STORM $31.78 97 LIN FT $3,082.66 101 LIN FT $3,209.78 101 LIN FT $3,209.78
<br />31 18" RC PIPE SEWER CL V DESIGN 3006 STORM $44.61 30 LIN FT $1,338.30 48 LIN FT $2,141.28 48 LIN FT $2,141.28
<br />32 21 " RC PIPE SEWER CL III DESIGN 3006 STORM $57.43 26 LIN FT $1,493.18 16 LIN FT $918.88 16 LIN FT $918.88
<br />33 12" RC PIPE APRON W/ TRASH GUARD $598.57 4 EACH $2,394.28 3 EACH $1,795.71 3 EACH $1,795.71
<br />34 15" RC PIPE APRON W/ TRASH GUARD $679.26 2 EACH $1,358.52 4 EACH $2,717.04 4 EACH $2,717.04
<br />35 21" RC PIPE APRON W/ TRASH GUARD $975.48 1 EACH $975.48 1 EACH $975.48 1 EACH $975.48
<br />36 CONNECT TO EXISTING STORM STRUCTURE $541.37 3 EACH $1,624.11 4 EACH $2,165.48 4 EACH $2,165.48
<br />37 CONNECT TO EXISTING STORM SEWER PIPE $367.72 13 EACH $4,780.36 16 EACH $5,883.52 16 EACH $5,883.52
<br />38 CONNECT TO EXISTING SANITARY SEWER PIPE $960.16 9 EACH $8,641.44 11 EACH $10,561.76 11 EACH $10,561.76
<br />39 CONNECT TO EXISTING SANITARY SEWER SERVICE PIPE $633.30 2 EACH $1,266.60 2 EACH $1,266.60 2 EACH $1,266.60
<br />40 CONNECT TO EXISTING SANITARY SEWER MANHOLE $1,082.73 1 EACH $1,082.73 1 EACH $1,082.73 1 EACH $1,082.73
<br />41 4" SANITARY PVC SEWER PIPE $51.07 12 LIN FT $612.84 4 LIN FT $204.28 4 LIN FT $204.28
<br />42 8" SANITARY PVC SEWER PIPE $115.98 29 LIN FT $3,363.42 22 LIN FT $2,551.56 22 LIN FT $2,551.56
<br />43 10" SANITARY PVC SEWER PIPE $119.05 65 LIN FT $7,738.25 76 LIN FT $9,047.80 76 LIN FT $9,047.80
<br />44 10"X4" PVC WYE $245.15 2 EACH $490.30 2 EACH $490.30 2 EACH $490.30
<br />, � , ,
<br />
|