|
Partial Pay Estimate No.: �
<br />2009 PAVEMENT MANAGEMENT PROGRAM
<br />CITY OF ARDEN HILLS, MINNESOTA
<br />BMI PROJECT NO.: T16.100326
<br />WORK COMPLETED THROUGH 9/30/09
<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 />45 HYDRANT $2,982.61 3 EACH $8,947.83 1 EACH $2,982.61 1 EACH $2,982.61
<br />46 LOWER HYDRANT $1,021.45 2 LIN FT $1,532.18 LIN FT 0.5 LIN FT $510.73
<br />47 GATE VALVE AND BOX 6" $1,128.70 3 EACH $3,386.10 1 EACH $1,128.70 1 EACH $1,128.70
<br />48 POLYSTYRENE INSULATION 1.5" THICKNESS $22.68 283 SQ YD $6,418.44 36 SQ YD $816.48 36 SQ YD $816.48
<br />49 REPLACE GATE VALVE BOX TOP SECTION $194.07 3 EACH $582.21 9 EACH $1,746.63 9 EACH $1,746.63
<br />50 REPLACE GATE VALVE BOX MID SECTION $245.15 3 EACH $735.45 2 EACH $490.30 2 EACH $490.30
<br />51 ADJUST GATE VALVE BOX $245.15 13 EACH $3,186.95 9 EACH $2,206.35 12 EACH $2,941.80
<br />52 LOWER MANHOLE $398.36 4 LIN FT $1,593.44 4 LIN FT $1,593.44 4 LIN FT $1,593.44
<br />53 CONSTRUCT DRAINAGE STRUCTURE DES R-1 2' x 3' $1,133.80 33 EACH $37,415.40 32 EACH $36,281.60 32 EACH $36,281.60
<br />54 CONSTRUCT DRAINAGE STRUCTURE DES 4020 - 48" $1,654.74 7 EACH $11,583.18 7 EACH $11,583.18 7 EACH $11,583.18
<br />55 CATCH BASIN CASTING ASSEMBLY R-3067 V STORM SEWER $464.76 33 EACH $15,337.08 32 EACH $14,872.32 32 EACH $14,872.32
<br />56 MANHOLE CASTING ASSEMBLY - STORM SEWER $638.40 15 EACH $9,576.00 11 EACH $7,022.40 14 EACH $8,937.60
<br />57 MANHOLE CASTING ASSEMBLY - SANITARY SEWER $653.72 30 EACH $19,611.60 29 EACH $18,957.88 29 EACH $18,957.88
<br />58 CHIMNEY SEAL $251.28 30 EACH $7,538.40 29 EACH $7,287.12 29 EACH $7,287.12
<br />59 ENERGY DISSIPATION MAT $1.02 800 SQ FT $816.00 350 SQ FT $357.00 350 SQ FT $357.00
<br />60 RIP RAP - CLASS II $86.82 20 CU YD $1,736.40 7 CU YD $607.74 18 CU YD $1,562.76
<br />61 MODULAR BLOCK RETAINING WALL $35.75 80 SQ FT $2,860.00 226 SQ FT $8,079.50 226 SQ FT $8,079.50
<br />62 C�NCRETE CURB AND GUTTER DESIGN B618 $10.46 14,394 LIN FT $150,561.24 14394 LIN FT $150,561.24 14414 LIN FT $150,770.44
<br />63 6" CONCRETE DRIVEWAY PAVEMENT $40.71 1,101 SQ YD $44,821.71 1102 SQ YD $44,862.42 1111 SQ YD $45,228.81
<br />64 CONCRETE VALLEY GUTTER $74.45 35 SQ YD $2,605.75 25 SQ YD $1,861.25 25 SQ YD $1,861.25
<br />65 TRAFFIC CONTROL $2,451.46 1.00 LUMP SUM $2,451.46 0.95 LUMP SUM $2,328.89 1.00 LUMP SUM $2,451.46
<br />66 INLET PROTECTION $204.29 32 EACH $6,537.28 32 EACH $6,537.28 32 EACH $6,537.28
<br />67 FLOTATION SILT CURTAIN TYPE WORK AREA $2.55 62 LIN FT $158.10 50 LIN FT $127.50 50 LIN FT $127.50
<br />68 SILT FENCE - PREASSEMBLED $1.07 4,029 LIN FT $4,311.03 4713 LIN FT $5,042.91 4713 LIN FT $5,042.91
<br />69 SODDING TYPE LAWN $2.04 17,595 SQ YD $35,893.80 13000 SQ YD $26,520.00 13000 SQ YD $26,520.00
<br />70 EROSION CONTROL BLANKET - CATEGORY 3 $0.66 5,848 SQ YD $3,859.68 3732 SQ YD $2,463.12 5000 SQ YD $3,300.00
<br />71 TEMPORARY MAIL BOXES $1,276.80 1 LUMP SUM $1,276.80 1.Q0 LUMP SUM $1,276.80 1.00 LUMP SUM $1,276.80
<br />72 SALVAGE AND REINSTALL MAILBOX $51.07 82 EACH $4,187.74 69 EACH $3,523.83 69 EACH $3,523.83
<br />73 LANDSCAPING ALLOWANCE $20,000.00 1.00 LUMP SUM $20,000.00 0.45 LUMP SUM $9,000.00 0.54 LUMP SUM $10,800.00
<br />74 BIO CELL EXCAVATION $5.85 2,257 CU YD $13,203.45 1820 CU YD $10,647.00 1835 CU YD $1 �,734.75
<br />75 TYPE 'B' SOIL MIX $18.39 1,786 CU YD $32,844.54 1438 CU YD $26,444.82 1443 CU YD $26,536.77
<br />76 DOUBLE SHREDDED HARDWOOD MULCH $24.00 179 CU YD $4,296.00 82 CU YD $1,968.00 135 CU YD $3,240.00
<br />77 TURF REINFORCEMENT MAT $59.24 122 SQ YD $7,227.28 10 SQ YD $592.40 10 SQ YD $592.40
<br />78 LANDSCAPE FABRIC $3.22 1,610 SQ YD $5,184.20 SQ YD SQ YD
<br />79 BLACK POLY EDGER - 5" $1.53 1,230 LIN FT $1,881.90 462 LIN FT $706.86 522 LIN FT $798.66
<br />80 LANDSCAPE ROCK $83.76 135 CU YD $11,307.60 CU YD CU YD
<br />81 PEA GRAVEL $79.67 26 CU YD $2,071.42 CU YD CU YD
<br />82 4" PERFORATED P.E. DRAIN TILE FOR BIO CELLS $5.88 325 LIN FT $1,911.00 51 LIN FT $299.88 51 LIN FT $299.88
<br />83 SHRUBS 2 GALLON CONTAINERS $45.96 156 EACH $7,169.76 156 EACH $7,169.76 156 EACH $7,169.76
<br />84 PLANTS 1 PER 2.25 S.F. $3.06 1,828 EACH $5,593.68 981 EACH $3,001.86 981 EACH $3,001.86
<br />85 GEOTEXTILE FABRIC - NONWOVEN Mn/DOT TYPE 1 $7.15 105 SQ YD $750.75 SQ YD SQ YD
<br />TOTAL AMOUNT: $1,196,405.98 TOTAL AMOUNT: $902,389.95 TOTAL AMOUNT: $1,055,468.96
<br />� . _ ; � � � i
<br />
|