|
CITY OF LITTLE CANADA
<br />COUNTRY DRIVE - QUANTITY TRACKING BY AREA
<br />SAP 200-101-012
<br />CITY PROJECT NO. PW42
<br />BMI PROJECT NO. 0N1.125375
<br />DATE:
<br />QUANTITY COST QUANTITY COST QUNATITY COST QUANTITY COST QUANTITY COST QUANTITY COST QUANTITY COST
<br />PROJECT TOTAL TOTAL COST
<br />COUNTRY DRIVE
<br />SAP 200-101-012 NON-PARTICIPATING LOCAL IMPROVEMENTS
<br />PARTICIPATING NON-PARTICIPATING
<br />AS BID UNIT PRICE
<br />STREET
<br />PW 42 / FUND 450
<br />THUNDER BAY TRAIL
<br />PARKS 29 / FUND 456
<br />PIONEER PARK TRAIL
<br />PARKS 37 / FUND 400
<br />JACKSON STREET
<br />PW 42 / FUND 450
<br />STORM 11 / FUND 603
<br />MNNR RR DITCH CLEANING
<br />STORM 01 / FUND 603WATER/SEWER
<br />PW 42 / FUND 450
<br />STORM
<br />STORM 10 / FUND 603
<br />ITEM NO.DESCRIPTION UNIT
<br />85 BLANKET CATEGORY 20, SEED MIX 25-131, AND FERTILIZER SY $3.79 3821 $14,481.59 $0.00 $0.00 3821 $14,481.59 $0.00 $0.00 $0.00 $0.00
<br />86 ROLLED EROSION PREVENTION CATEGORY 50 SY $2.55 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br />$179,825.72 $0.00 $0.00 $138,338.36 $30,749.94 $0.00 $10,428.12 $309.30
<br />87 REMOVE AND REPLACE GATE VALVE TOP EA $1,122.17 2 $2,244.34 $0.00 $0.00 $0.00 2 $2,244.34 $0.00 $0.00 $0.00
<br />88 BOLT REPLACEMENT - HYDRANT EA $2,558.77 1 $2,558.77 $0.00 $0.00 $0.00 1 $2,558.77 $0.00 $0.00 $0.00
<br />89 BOLT AND VALVE BOX REPLACEMENT - VALVE EA $2,736.81 3 $8,210.43 $0.00 $0.00 $0.00 3 $8,210.43 $0.00 $0.00 $0.00
<br />$13,013.54 $0.00 $0.00 $0.00 $13,013.54 $0.00 $0.00 $0.00
<br />90 REMOVE CASTING (SANITARY)EA $163.27 3 $489.81 $0.00 $0.00 $0.00 3 $489.81 $0.00 $0.00 $0.00
<br />91 CASTING ASSEMBLY (SANITARY)EA $719.56 3 $2,158.68 $0.00 $0.00 $0.00 3 $2,158.68 $0.00 $0.00 $0.00
<br />92 ADJUST FRAME & RING CASTING W/ INFI SHIELD (SANITARY) EA $540.62 3 $1,621.86 $0.00 $0.00 $0.00 3 $1,621.86 $0.00 $0.00 $0.00
<br />$4,270.35 $0.00 $0.00 $0.00 $4,270.35 $0.00 $0.00 $0.00
<br />93 MOBILIZATION LS $2,883.75 1 $2,883.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 1 $2,883.75
<br />94 CLEARING AND GRUBBING LS $4,400.32 1 $4,400.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 1 $4,400.32
<br />95 COMMON EXCAVATION (EXCESS DITCH MATERIAL)CY $36.89 184 $6,787.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 184 $6,787.76
<br />96 CLEAN (JET/VAC) CULVERT LINE LF $56.26 30 $1,687.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 30 $1,687.80
<br />97 TRAFFIC CONTROL LS $439.24 1 $439.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 1 $439.24
<br />98 CULVERT END PROTECTION EA $154.59 2 $309.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2 $309.18
<br />99 DITCH GRADING LF $10.86 880 $9,556.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 880 $9,556.80
<br />100 BLANKET CATEGORY 20, SEED MIX 34-181, AND FERTILIZER SY $6.89 3493 $24,063.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 3493 $24,063.80
<br />101 COMMON TOPSOIL BORROW CY $47.15 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br />102 WATER (TURF ESTABLISHMENT)MGAL $140.89 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br />$50,128.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50,128.65
<br />103 MOBILIZATION LS $9,967.00 1.00 $9,967.00 $0.00 $0.00 $0.00 $0.00 $0.00 1 $9,967.00 $0.00
<br />104 SAWCUT BITUMINOUS PAVEMENT LF $1.76 32 $56.32 $0.00 $0.00 $0.00 $0.00 $0.00 32 $56.32 $0.00
<br />105 REMOVE BITUMINOUS PAVEMENT - TRAIL SY $6.38 2620 $16,715.60 $0.00 $0.00 $0.00 $0.00 $0.00 2620 $16,715.60 $0.00
<br />106 FINISH GRADING - TRAIL SY $3.75 2620 $9,825.00 $0.00 $0.00 $0.00 $0.00 $0.00 2620 $9,825.00 $0.00
<br />107 AGGREGATE BASE CLASS 5 CY $38.74 67 $2,581.50 $0.00 $0.00 $0.00 $0.00 $0.00 66.64 $2,581.49 $0.00
<br />108 TYPE SP 9.5 WEARING COURSE MIX (2,C) - TRAIL TON $114.00 612 $69,810.18 $0.00 $0.00 $0.00 $0.00 $0.00 612.37 $69,810.18 $0.00
<br />109 TRAFFIC CONTROL LS $2,748.00 1.00 $2,748.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.00 $2,748.00 $0.00
<br />110 EROSION CONTROL SUPERVISOR LS $1,000.00 1.00 $1,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.00 $1,000.00 $0.00
<br />111 SILT FENCE TYPE MS LF $5.68 1600 $9,088.00 $0.00 $0.00 $0.00 $0.00 $0.00 1600 $9,088.00 $0.00
<br />112 STORM DRAIN INLET PROTECTION EA $154.63 4 $618.52 $0.00 $0.00 $0.00 $0.00 $0.00 4 $618.52 $0.00
<br />113 CULVERT END PROTECTION EA $154.63 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br />114 HYDROMULCH, SEED MIX 25-131 AND FERTILIZER SY $2.99 3721 $11,125.79 $0.00 $0.00 $0.00 $0.00 $0.00 3721 $11,125.79 $0.00
<br />115 COMMON TOPSOIL BORROW CY $47.16 20 $943.20 $0.00 $0.00 $0.00 $0.00 $0.00 20 $943.20 $0.00
<br />$134,479.10 $0.00 $0.00 $0.00 $0.00 $0.00 $134,479.10 $0.00
<br />116 6" CONCRETE WALK - PEDESTRIAN RAMP SF $16.00 296 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 296 $4,736.00 $0.00
<br />117 TRUNCATED DOMES SF $75.00 54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 54 $4,050.00 $0.00
<br />$8,786.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8,786.00 $0.00
<br />118 6' DIA MANHOLE WITH TOPSLAB EA $12,200.00 1 $12,200.00 $0.00 $0.00 $0.00 $0.00 $0.00 1 $12,200.00 $0.00
<br />119 18" RC PIPE LF $150.00 12 $1,800.00 $0.00 $0.00 $0.00 $0.00 $0.00 12 $1,800.00 $0.00
<br />$14,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14,000.00 $0.00
<br />CONSTRUCTION SUBTOTAL (0% RETAINAGE HELD):$1,143,208.65 PW42:$378,076.76 PW42:$0.00 STORM 10:$152,429.16 COMBINED:$248,389.65 PARKS 37:$109,701.26 PARKS 29:$202,782.07 STORM 01:$51,829.75
<br />PW 42:$217,639.71
<br />STORM 11:$30,749.94
<br />CHANGE ORDER NO. 1
<br />(P) - PLAN QUANTITY
<br />CONSTRUCTION SUBTOTAL CHANGE ORDER NO. 3
<br />CHANGE ORDERS
<br />CONSTRUCTION SUBTOTAL CHANGE ORDER NO. 1
<br />CHANGE ORDER NO. 2
<br />CONSTRUCTION SUBTOTAL CHANGE ORDER NO. 2
<br />CHANGE ORDER NO. 3
<br />PART 4 - SANITARY SEWER
<br />CONSTRUCTION SUBTOTAL PART 4 - SANITARY SEWER
<br />BID ALTERNATE
<br />PART 5 - MNNR DITCH GRADING
<br />CONSTRUCTION SUBTOTAL PART 5 - MNNR DITCH GRADING
<br />CONSTRUCTION SUBTOTAL PART 2 - STORM SEWER
<br />PART 3 - WATERMAIN
<br />CONSTRUCTION SUBTOTAL PART 3 - WATERMAIN
<br />City of Little Canada, MN 3 of 4 Preliminary Engineer's Estimate
|