|
ESTIMATE NO. 6
<br />BIRCH STREET AND HODGSON ROAD IMPROVEMENTS
<br />CITY OF LINO LAKES, MINNESOTA
<br />COMMISSION NO. 12993 -01
<br />PERIOD ENDING: August 31, 2005
<br />ITEM CONTRACT QUANTITY UNIT AMOUNT
<br />NO. DESCRIPTION UNIT QUANTITY TO DATE PRICE TO DATE
<br />BIRCH STREET AND HODGSON ROAD IMPROVEMENTS
<br />1 MOBILIZATION LS 1.0 1.00 $ 23,000.00 $ 23,000.00
<br />2 CLEARING TR 59.0 70.0 $ 150.00 $ 10,500.00
<br />3 GRUBBING TR 61.0 60.0 $ 150.00 $ 9,000.00
<br />4 REMOVE FENCE LF 55.0 55.0 $ 1.00 $ 55.00
<br />5 REMOVE CONCRETE CURB LF 430.0 430.0 $ 4.00 $ 1,720.00
<br />6 REMOVE STORM SEWER PIPE (ALL TYPES & SIZES) LF 56.0 56.0 $ 12.00 $ 672.00
<br />7 REMOVE WOODEN LANDSCAPING POST EA 10.0 10.0 $ 20.00 $ 200.00
<br />8 REMOVE BIT SURFACE - STREET /DWY /TRAIL /SHOULDER (ALL
<br />DEPTHS) SY 6,628.0 6,661.0 $ 1.70 $ 11,323.70
<br />9 MILL 2" BITUMINOUS - STREET SY 1,311.0 1,555.0 $ 3.50 $ 5,442.50
<br />10 REMOVE CATCH BASIN, MANHOLE EA 5.0 5.0 $ 300.00 $ 1,500.00
<br />11 SAW CUT BITUMINOUS PAVEMENT (FULL DEPTH) LF 5,524.0 5,426.0 $ 1.80 $ 9,766.80
<br />12 SALVAGE AND REINSTALL MAILBOX SUPPORT EA 7.0 2.0 $ 90.00 $ 180.00
<br />13 SALVAGE AND RELOCATE HYDRANT & GATE VALVE SYSTEM LS 1.0 1.0 $ 1,850.00 $ 1,850.00
<br />14 SALVAGE AND REINSTALL 12" PIPE SEWER CMP LF 37.0 38.0 $ 18.00 $ 684.00
<br />15 SALVAGE AND REINSTALL 15" RCP LF 61.0 77.0 $ 21.00 $ 1,617.00
<br />16 SALVAGE AND REINSTALL 15" FES (RCP) EA 3.0 5.0 $ 1,000.00 $ 5,000.00
<br />17 SALVAGE AND REINSTALL 24" FES (RCP) EA 1.0 1.0 $ 1,300.00 $ 1,300.00
<br />18 COMMON EXCAVATION (P) (STREET /DRIVEWAY) CY 5,780.0 5,780.0 $ 7.00 $ 40,460.00
<br />19 COMMON EXCAVATION (P) FOR TRAIL CY 840.0 840.0 $ 9.00 $ 7,560.00
<br />20 SUBGRADE EXCAVATION CY 700.0 180.0 $ 7.00 $ 1,260.00
<br />21 SELECT GRANULAR BORROW (CV) (P) CY 700.0 574.0 $ 13.00 $ 7,462.00
<br />22 TOPSOIL BORROW (LV) CY 2,100.0 1,757.0 $ 7.00 $ 12,299.00
<br />23 CRUSHED ROCK -6" DEPTH (TRENCH STABILIZATION) LF 100.0 - $ 4.00 $ -
<br />24 EXPLORATORY DIGGING HR 5.0 - $ 450.00 $
<br />25 AGGREGATE BASE CLASS 5 (100% CRUSHED) (STREET,
<br />DRIVEWAY) TN 6,050.0 4,356.25 $ 11.00 $ 47,918.75
<br />26 AGGREGATE BASE CLASS 5 (100% CRUSHED) FOR TRAIL TN 1,123.0 2,005.71 $ 12.75 $ 25,572.80
<br />27 TYPE MV AGG. 3 WEARING COURSE (C.S.A.H. 10, C.S.A.H. 49) TN 1,224.0 1,295.22 $ 39.80 $ 51,549.76
<br />28 TYPE MV AGG. 3 NON - WEARING COURSE (C.S.A.H. 10, C.S.A.H.
<br />49) TN 1,809.0 1,955.6 $ 37.25 $ 72,846.10
<br />29 TYPE LV AGG. 3 WEARING COURSE (WARE RD) TN 230.0 230.0 $ 36.90 $ 8,487.00
<br />30 TYPE LV AGG. 3 NON - WEARING COURSE (WARE RD,
<br />COMMERCIAL DWYS) TN 253.0 253.0 $ 42.40 $ 10,727.20
<br />31 TYPE LV AGG. 4 WEARING COURSE 2" THICK FOR TRAIL TN 324.0 432.56 $ 42.90 $ 18,556.82
<br />32 TYPE LV AGG. 4 WEARING COURSE 2" THICK FOR DRIVEWAY SY 400.0 452.87 $ 15.75 $ 7,132.70
<br />33 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,100.0 1,525.0 $ 2.50 $ 3,812.50
<br />34 CONNECT TO EXISTING STORM SEWER PIPE (ALL SIZES AND
<br />TYPES) EA 5.0 5.0 $ 1,100.00 $ 5,500.00
<br />35 12" RC PIPE APRON W/ TRASH GUARD EA 1.0 1.0 $ 790.00 $ 790.00
<br />36 18" RC PIPE APRON W/ TRASH GUARD EA 5.0 4.0 $ 1,070.00 $ 4,280.00
<br />37 12" RC PIPE SEWER CLASS V DESIGN 3006 LF 63.0 63.0 $ 28.00 $ 1,764.00
<br />38 15" RC PIPE SEWER CLASS V DESIGN 3006 LF 24.0 32.0 $ 36.00 $ 1,152.00
<br />39 18" RC PIPE SEWER CLASS V DESIGN 3006 LF 75.0 75.0 $ 40.00 $ 3,000.00
<br />40 36" C.S. PIPE LF 3.0 3.0 $ 100.00 $ 300.00
<br />41 36" 45 DEGREE ELBOW FOR C.S. PIPE EA 1.0 1.0 $ 550.00 $ 550.00
<br />42 36" METAL APRON FOR C.S. PIPE EA 1.0 1.0 $ 1,160.00 $ 1,160.00
<br />43 BULKHEAD 36" C.S. PIPE EA 1.0 1.0 $ 400.00 $ 400.00
<br />44 ADJUST EXISTING G.V. BOX EA 4.0 6.0 $ 175.00 $ 1,050.00
<br />45 6" WATERMAIN DUCTILE IRON CL. 52 LF 78.0 28.0 $ 75.00 $ 2,100.00
<br />46 INSULATION (4" THICKNESS) SY 20.0 - $ 20.00 $
<br />47 DUCTILE IRON FITTINGS LB 31.0 31.0 $ 8.00 $ 248.00
<br />48 CONSTRUCT CATCH BASIN 27" DESIGN 403 (W/ SALVAGED
<br />CASTING ASSEMBLY) EA 3.0 3.0 $ 785.00 $ 2,355.00
<br />49 CONSTRUCT CATCH BASIN -MH 48" DESIGN 406 (W/ SALVAGED
<br />CASTING ASSEMBLY) EA 1.0 1.0 $ 1,480.00 $ 1,480.00
<br />50 CONSTRUCT STORM SEWER MH 48" (W/ SALVAGED CASTING
<br />ASSEMBLY) EA 1.0 1.0 $ 1,360.00 $ 1,360.00
<br />- 131 -
<br />
|