|
Partial Pay Estimate No.: 7 & Final
<br />ALLEN AVENUE STREET IMPROVEMENTS
<br />CITY OF LITTLE CANADA, MN
<br />BMI PROJECT NO. N15.119846
<br />Work completed through November 9, 2021
<br />ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
<br />NO.ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />PART 1: STREETS
<br />1 MOBILIZATION $44,710.00 1.00 LS $44,710.00 1.00 LS $44,710.00 1.00 LS $44,710.00
<br />2 CLEARING $200.52 6.00 TREE $1,203.12 6.00 TREE $1,203.12 6.00 TREE $1,203.12
<br />3 GRUBBING $200.52 6.00 TREE $1,203.12 6.00 TREE $1,203.12 6.00 TREE $1,203.12
<br />4 REMOVE CURB & GUTTER (SPOT REPAIR)$7.31 1100.00 LF $8,041.00 1217.00 LF $8,896.27 1,217.00 LF $8,896.27
<br />5 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)$3.41 330.00 LF $1,125.30 320.00 LF $1,091.20 320.00 LF $1,091.20
<br />6 REMOVE BITUMINOUS DRIVEWAY PAVEMENT $10.83 152.00 SY $1,646.16 203.00 SY $2,198.49 203.00 SY $2,198.49
<br />7 REMOVE CONCRETE PAVEMENT $1.00 145.00 SY $145.00 17.30 SY $17.30 17.30 SY $17.30
<br />8 REMOVE CONCRETE WALK $39.10 15.00 SY $586.50 28.00 SY $1,094.80 28.00 SY $1,094.80
<br />9 SALVAGE AND POT ORNAMENTAL GRASS $20.10 14.00 EACH $281.40 33.00 EACH $663.30 33.00 EACH $663.30
<br />10 REMOVE MONUMENT SIGN FOUNDATION $2,000.00 2.00 EACH $4,000.00 2.00 EACH $4,000.00 2.00 EACH $4,000.00
<br />11 REMOVE LANDSCAPING ROCK $6.84 140.00 SY $957.60 140.00 SY $957.60 140.00 SY $957.60
<br />12 FINISH GRADING $5.00 10008.00 SY $50,040.00 10008.00 SY $50,040.00 10,008.00 SY $50,040.00
<br />13 SPOT SUBGRADE EXCAVATION (CORRECTION)$13.00 334.00 CY $4,342.00 0.00 CY $0.00 0.00 CY $0.00
<br />14 HAUL EXCESS RECLAIM MATERIAL OFF SITE $55.00 116.00 CY $6,380.00 763.00 CY $41,965.00 763.00 CY $41,965.00
<br />15 SUBGRADE CORRECTION W/ EXCESS RECLAIM $2.00 334.00 CY $668.00 0.00 CY $0.00 0.00 CY $0.00
<br />16 FULL DEPTH RECLAMATION $5.00 10080.00 SY $50,400.00 10080.00 SY $50,400.00 10,080.00 SY $50,400.00
<br />17 WATER $0.01 115.00 MGAL $1.15 0.00 MGAL $0.00 0.00 MGAL $0.00
<br />18 JOINT ADHESIVE (MASTIC)$0.70 5755.00 LF $4,028.50 5755.00 LF $4,028.50 5,755.00 LF $4,028.50
<br />19 BITUMINOUS MATERIAL FOR TACK COAT $1.60 701.00 GAL $1,121.60 600.00 GAL $960.00 600.00 GAL $960.00
<br />20 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)$50.00 1395.00 TON $69,750.00 1141.00 TON $57,050.00 1,141.00 TON $57,050.00
<br />21 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAY $200.00 32.00 TON $6,400.00 16.55 TON $3,310.00 16.55 TON $3,310.00
<br />22 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)$43.00 2090.00 TON $89,870.00 1786.00 TON $76,798.00 1,786.00 TON $76,798.00
<br />23 CONCRETE CURB AND GUTTER SURMOUNTABLE (HAND POUR)$23.00 940.00 LF $21,620.00 611.00 LF $14,053.00 611.00 LF $14,053.00
<br />24 CONCRETE CURB AND GUTTER DESIGN B618 (HAND POUR)$25.00 200.00 LF $5,000.00 643.50 LF $16,087.50 643.50 LF $16,087.50
<br />25 LANDSCAPE EDGING $18.05 120.00 LF $2,166.00 164.00 LF $2,960.20 164.00 LF $2,960.20
<br />26 SIGN FOUNDATION $12,000.00 2.00 EACH $24,000.00 2.00 EACH $24,000.00 2.00 EACH $24,000.00
<br />27 TRAFFIC CONTROL $20,000.00 1.00 LS $20,000.00 1.00 LS $20,000.00 1.00 LS $20,000.00
<br />28 EROSION CONTROL SUPERVISOR $7,500.00 1.00 LS $7,500.00 1.00 LS $7,500.00 1.00 LS $7,500.00
<br />29 STABILIZED CONSTRUCTION EXIT $1.00 1.00 LS $1.00 0.00 LS $0.00 0.00 LS $0.00
<br />30 STORM DRAIN INLET PROTECTION $200.00 27.00 EACH $5,400.00 27.00 EACH $5,400.00 27.00 EACH $5,400.00
<br />31 SEDIMENT CONTROL LOGS, TYPE COMPOST $5.01 200.00 LF $1,002.00 0.00 LF $0.00 0.00 LF $0.00
<br />32 SODDING TYPE LAWN W/ 4" TOP SOIL $4.00 2975.00 SY $11,900.00 125.00 SY $500.00 125.00 SY $500.00
<br />33 INSTALL ORNAMENTAL GRASS $30.10 14.00 EACH $421.40 28.00 EACH $842.80 28.00 EACH $842.80
<br />34 LANDSCAPE ROCK W/ WEED CONTROL $9.05 200.00 SF $1,810.00 465.00 SF $4,208.25 465.00 SF $4,208.25
<br />TOTAL PART 1: STREETS $447,720.85 $446,138.45 $446,138.45
<br />35 REMOVE FRAME AND RING CASTING (SANITARY)$184.27 1.00 EACH $184.27 6.00 EACH $1,105.62 6.00 EACH $1,105.62
<br />36 ADJUST FRAME AND RING CASTING (SANITARY)$816.90 10.00 EACH $8,169.00 5.00 EACH $4,084.50 5.00 EACH $4,084.50
<br />37 NEW RINGS AND CASTING (SANITARY)$894.11 1.00 EACH $894.11 6.00 EACH $5,364.66 6.00 EACH $5,364.66
<br />38 REPAIR SANITARY STRUCTURE $789.05 1.00 EACH $789.05 0.00 EACH $0.00 0.00 EACH $0.00
<br />TOTAL PART 2: SANITARY SEWER $10,036.43 $10,554.78 $10,554.78
<br />39 REMOVE AND REPLACE GATE VALVE BOLTS $1,729.79 8.00 EACH $13,838.32 7.00 EACH $12,108.53 7.00 EACH $12,108.53
<br />40 REMOVE AND REPLACE HYDRANT BOLTS $2,109.97 3.00 EACH $6,329.91 2.00 EACH $4,219.94 2.00 EACH $4,219.94
<br />41 REMOVE AND REPLACE FITTING BOLTS $1,729.79 7.00 EACH $12,108.53 5.00 EACH $8,648.95 5.00 EACH $8,648.95
<br />42 16" BUTTERFLY VALVE & BOX $12,000.00 1.00 EACH $12,000.00 1.00 EACH $12,000.00 1.00 EACH $12,000.00
<br />43 ADJUST GATE VALVE $404.34 8.00 EACH $3,234.72 10.50 EACH $4,245.57 10.50 EACH $4,245.57
<br />TOTAL PART 3: WATERMAIN $47,511.48 $41,222.99 $41,222.99
<br />PART 2: SANITARY SEWER
<br />PART 3: WATERMAIN
<br />ESTIMATED
<br />AS BID PREVIOUS ESTIMATE COMPLETED TO DATE
|