ESTIMATE- SAP 82-6 1,3-09
<br />BID OPENING JUNE 28 2001 ACTUAL COST SPErr---
<br />FMS
<br />CODE
<br />ITEM
<br />NUMBER
<br />ITEM DESCRIPTION
<br />UNIT
<br />TOTAL
<br />OTY
<br />EBT.UNIT
<br />COST
<br />F TOTAL
<br />COST
<br />Actual
<br />Unit Ceat
<br />Tower
<br />Aaphelt
<br />SAP 82413-08
<br />WAS14INGTON COUNTY
<br />COST
<br />C.P. 200142
<br />CITYOF OAKDALE
<br />COST
<br />SAP 20642043
<br />CITY OF LAKE ELMO
<br />COST
<br />SAP 0241349
<br />STORM SEWER
<br />COST
<br />250E 0p51
<br />25080064
<br />25M 0054
<br />25060134
<br />25W 0136
<br />25060172
<br />26060141
<br />2511 OON
<br />25379028
<br />2631 0116
<br />25400057
<br />25630002
<br />2664 CO26
<br />25840247
<br />25640248
<br />25840244
<br />25540307
<br />25640333
<br />25M 0345
<br />26640356
<br />2W40358
<br />26640338
<br />25730001
<br />$ - _
<br />25750001
<br />-/`�
<br />25760028
<br />2675 0028
<br />25750045
<br />25]8 004b
<br />-_
<br />26750120
<br />2506.501
<br />2606.601
<br />2508.501
<br />2506.518
<br />2506.522
<br />2508.602
<br />2505.603
<br />2511.601
<br />2631.501
<br />2531,602
<br />2540,602
<br />2563.601
<br />2564.631
<br />2664.602
<br />2564.602
<br />2564.802
<br />2504.60324"
<br />2564.803
<br />2554.6034"BROKEN
<br />25M Son
<br />2564.60324"SOLID
<br />2564.604
<br />25T1.501
<br />2573.902
<br />2575.501
<br />26675.602
<br />2676502
<br />2575.5o5
<br />2576,611
<br />2575.619
<br />2676IS23
<br />2fi7fi.523
<br />2576.532
<br />CONST DRAINAGE STRUCTURE DES 64-4020
<br />CONST DRAINAGE STRUCTURE DES 60-4020
<br />CONST DRAINAGE STRUCTURE DES 102-4020
<br />CASTING ASSEMBLY
<br />ADJUST FRAME AND RING CASTING
<br />CONSTRUCT CONTROL STRUCTURE (DAPPLED WEIR)
<br />RECONSTRUCT SANITARY MANHOLES
<br />RANDOMRIPRAPCLIII
<br />CONCRETE CURB BGUTTER DESIGN 8824
<br />PEDESTRIAN CURB RAMP
<br />MAIL BOX SUPPORT
<br />TRAFFIC CONTROL
<br />SIGN PANELS TYPE C
<br />PAVEMENT MESSAGE (LT ARROW$ POLY PREFORM ED
<br />PAVEMENT MESSAGE(RTARROW) POLY PREFORMED
<br />PAVEMENT MESSAGE (RR CROSSING) POLY PREFORMED
<br />STOP LINE WHITE -POLY PREFORMED
<br />V SOLID LINE WHITE - EPDXY
<br />LINE WHITE - EPDXY
<br />4" DOUBLE SOLID LINE YELLOW -EPDXY
<br />LINE YELLOW -EPDXY
<br />ZEBRA CROSSWALK -WRITE POLY PREFORMED
<br />RALECHECK
<br />SILT FENCE, TYPE MACHINE SLICED
<br />SEEDING
<br />SEEDMIXTURE259
<br />SEED MIXTURE 30B
<br />SODDING TYPE SALT RESISTANT
<br />MULCH MATERIALTYPE 7
<br />MULCH MATERIALING TYPE4
<br />EROSIONDISKANCONTROL
<br />EROSION CONTROL BLANKETS CATEGORY 26
<br />COMMERCIAL FERTILIZER ANALYSIS 25-5-10
<br />LF
<br />LF
<br />LF
<br />EACH
<br />EACH
<br />EACH
<br />LF
<br />CY
<br />LF
<br />EACH
<br />EACH
<br />LS
<br />SF
<br />EACH
<br />EACH
<br />EACH
<br />LF
<br />LF
<br />LF
<br />LF
<br />LF
<br />SF
<br />EACH
<br />LF
<br />AC
<br />LB
<br />LB
<br />BY
<br />TON
<br />TON
<br />AC
<br />BY
<br />LB
<br />7.13
<br />6.93
<br />6.28
<br />15.00
<br />2.00
<br />1.00
<br />8.43
<br />9fi.70
<br />2830.00
<br />4.00
<br />3,00
<br />110
<br />166.9fi
<br />2.00
<br />4.00
<br />2.00
<br />24.00
<br />4224.OD
<br />110.00
<br />2484.00
<br />100.00
<br />126.00
<br />278.0o
<br />2890.00
<br />1.50
<br />3.D0
<br />WAS
<br />6299.00
<br />1.fi0
<br />0.30
<br />US
<br />500.00
<br />289.0
<br />$260,00
<br />$300.00
<br />$950.00
<br />$400.00
<br />$250.00
<br />$2,500.00
<br />$250.00
<br />$6D.DD
<br />E10.OD
<br />$400,00
<br />$140.00
<br />$25,000.00
<br />$22.00
<br />$100.00
<br />$10O.00
<br />$1,000.00
<br />$16.00
<br />$0.25
<br />S0.26
<br />$D.50
<br />$8.00
<br />$8.p0
<br />E70,00
<br />$2.25
<br />$600.00
<br />$30H0
<br />$15.00
<br />$3.00
<br />$250.00
<br />$260.00
<br />$35D.00
<br />$3.00
<br />$0.]5
<br />$1,782.50
<br />$1,770.00
<br />§4,997.00
<br />$6,000.00
<br />$500.00
<br />$2,500.00
<br />$1,357.50
<br />55,742.00
<br />$26,300.00
<br />$1,600.00
<br />$420.00
<br />$26,000.00
<br />$3,673.12
<br />$2o00o
<br />$400.00
<br />$2,m.00
<br />E380.00
<br />$1,058.00
<br />$27.60
<br />$1,242.00
<br />$800.00
<br />$1,008.00
<br />$2,780.00
<br />$8,052.60
<br />$B0D.0D
<br />$9699
<br />$1.10.00
<br />$10,897.00
<br />E400.00
<br />$75AD
<br />$W0.00
<br />$1,600.00
<br />5218.75
<br />$437.00
<br />$328.00
<br />§7,000HO
<br />$450.00
<br />$350HO
<br />$3,375.00
<br />$425.00
<br />$83.50
<br />$9.00
<br />$400.00
<br />$Im.00
<br />$15,000,00
<br />$25.00
<br />E$25.00
<br />$300.00
<br />$1,000.00
<br />$15.00
<br />Ep.SD
<br />$9,60
<br />$1.00
<br />$5.a9
<br />E20.00
<br />$6.00
<br />$2.00
<br />$800.00
<br />$39.00
<br />$18.00
<br />$2.80
<br />g2p0,00
<br />$3,000.00
<br />E100.00
<br />$2.70
<br />$0,30
<br />$3,115.81
<br />$1,9`15,ON
<br />$b,280.ee
<br />$6,750.00
<br />$700.00
<br />§3,375.Op
<br />$2,307,75
<br />S],990.95
<br />$23,870.00
<br />Ei,600.CC
<br />$450.00
<br />$16,000.00
<br />E4,1]4.00
<br />,174.00
<br />$7,200.00
<br />$2,000.00
<br />$360.00
<br />§2,112.00
<br />$65.00
<br />$2,484H0
<br />$500.00
<br />$2,520.00
<br />31,88B.00
<br />$61380.00
<br />$1,280.00
<br />$90.Up
<br />g1,536,00
<br />$1],63Z20
<br />E320.00
<br />$900.00
<br />E180.00
<br />$7,350.00
<br />$86.70
<br />1.00
<br />70,00
<br />1,530.DO
<br />2,00
<br />3.00
<br />0.88
<br />iB8.98
<br />2.96
<br />4.00
<br />2.00
<br />24.DD
<br />4,224.00
<br />Moo
<br />2.48400
<br />100.00
<br />128.00
<br />241.00
<br />2,3B4.OD
<br />1.80
<br />3.00
<br />shtm
<br />8,299.00
<br />1.80
<br />0,30
<br />i.Bp
<br />500.00
<br />500.00
<br />$0.00
<br />$0.00
<br />§0,00
<br />§0.00
<br />EO.ao
<br />§3,375.00
<br />$0.00
<br />$5,B4b.00
<br />$13.770.00
<br />$8090o
<br />$45000
<br />$13,350.00
<br />$4,114.00
<br />$174.00
<br />$1,200.00
<br />$2,000.00
<br />$380.00
<br />82,112.00
<br />MUD
<br />$2,g84.00
<br />$600.00
<br />$2,b20.00
<br />$1,482.00
<br />§4,788.00
<br />E1,250.00
<br />$90.00
<br />$1.636.00
<br />$17,83].2p
<br />$320.00
<br />$900.00
<br />$180.00
<br />$1,350A0
<br />U0$86.70
<br />200
<br />5,43
<br />1,100A0
<br />2.00
<br />0,70
<br />28.00
<br />288.00
<br />E0.00
<br />E0.00
<br />§0.00
<br />$0.00
<br />§]00.00
<br />§0.00
<br />$2,307.]5
<br />$0.00
<br />$9,900.00
<br />$B00.00
<br />$0.00
<br />$1,50000
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />g0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />E0.00
<br />§168.00
<br />$538.00
<br />$0.00
<br />$D.00
<br />g0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$9.9p
<br />$GHo
<br />0.01
<br />_
<br />3.00
<br />27H0
<br />g0.00
<br />§0.00
<br />g0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />§0.00
<br />$OH0
<br />$0.00
<br />$0.00
<br />$0.00
<br />$150.00
<br />g0.00
<br />$0.00
<br />§0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />E0.00
<br />$18.00
<br />$18.00
<br />§0.00
<br />$0.00
<br />$9.00
<br />§0.00
<br />$0.00
<br />$Ooo
<br />$0.00
<br />$0.00
<br />$0.00
<br />7,73
<br />b.B3
<br />b.28
<br />75.00
<br />25.70
<br />$3,115.61
<br />$1,845.04
<br />§6,260.00
<br />$8,750.00
<br />§0.00
<br />$p,Op
<br />$0,00
<br />E2,145.95
<br />$OHO
<br />$0.00
<br />SHOO
<br />§p,pp
<br />E0.00
<br />$0.00
<br />$p,pp
<br />gp,pp
<br />$0,00
<br />§pHp
<br />".0
<br />$0.00
<br />$0.00
<br />$0,00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0,00
<br />$0.00
<br />$0.00
<br />$0,00
<br />W.00
<br />$p,pp
<br />$0.00
<br />TOTAL CONSTRUCTION COST
<br />$573,228,37
<br />$0.00
<br />$BD8,711.23
<br />80.21%
<br />$0.00
<br />$458,]88,55
<br />0.08
<br />$0.00
<br />§41,58T.76
<br />0.01
<br />$0.00
<br />$5,152.301
<br />0.17
<br />$9.00
<br />§97,196.85
<br />7G12001
<br />Sheet 2 of 2
<br />
|