|
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 />ESTIMATED
<br />AS BID PREVIOUS ESTIMATE COMPLETED TO DATE
<br />44 REMOVE CASTING & RINGS (STORM)$190.78 2.00 EACH $381.56 6.00 EACH $1,144.68 6.00 EACH $1,144.68
<br />45 REMOVE DRAINAGE STRUCTURE $950.57 4.00 EACH $3,802.28 4.00 EACH $3,802.28 4.00 EACH $3,802.28
<br />46 REMOVE DRAINTILE $15.24 20.00 LF $304.80 31.00 LF $472.44 31.00 LF $472.44
<br />47 REMOVE SEWER PIPE (STORM)$15.24 92.00 LF $1,402.08 77.00 LF $1,173.48 77.00 LF $1,173.48
<br />48 4" PERF PE PIPE DRAIN $31.58 20.00 LF $631.60 31.00 LF $978.98 31.00 LF $978.98
<br />49 12" RC PIPE SEWER CL V $69.98 20.00 LF $1,399.60 29.00 LF $2,029.42 29.00 LF $2,029.42
<br />50 15" RC PIPE SEWER CLASS V $76.50 40.00 LF $3,060.00 38.00 LF $2,907.00 38.00 LF $2,907.00
<br />51 30" RC PIPE SEWER CL III $135.45 20.00 LF $2,709.00 12.60 LF $1,706.67 12.60 LF $1,706.67
<br />52 36" RC PIPE SEWER CL III $187.09 8.00 LF $1,496.72 10.50 LF $1,964.45 10.50 LF $1,964.45
<br />53 CONNECT TO EXISTING STORM SEWER $950.57 5.00 EACH $4,752.85 7.00 EACH $6,653.99 7.00 EACH $6,653.99
<br />54 CONST DRAINAGE STRUCTURE DESIGN 2'X3'$2,869.96 1.00 EACH $2,869.96 1.00 EACH $2,869.96 1.00 EACH $2,869.96
<br />55 CONST DRAINAGE STRUCTURE DESIGN 27" ROUND $2,595.55 2.00 EACH $5,191.10 2.00 EACH $5,191.10 2.00 EACH $5,191.10
<br />56 CONST DRAINAGE STRUCTURE DESIGN 60-4020 $6,841.26 1.00 EACH $6,841.26 1.75 EACH $11,972.21 1.75 EACH $11,972.21
<br />57 CONST DRAINAGE STRUCTURE DES 72-4020 $9,808.76 1.00 EACH $9,808.76 1.00 EACH $9,808.76 1.00 EACH $9,808.76
<br />58 ADJUST CATCH BASIN FRAME AND RING CASTING $164.04 1.00 EACH $164.04 1.00 EACH $164.04 1.00 EACH $164.04
<br />59 ADJUST MANHOLE FRAME AND RING CASTING $816.25 2.00 EACH $1,632.50 2.00 EACH $1,632.50 2.00 EACH $1,632.50
<br />60 REPAIR DRAINAGE STRUCTURE $506.92 2.00 EACH $1,013.84 13.02 EACH $6,600.10 13.02 EACH $6,600.10
<br />61 NEW RINGS AND CASTING (STORM)$894.11 2.00 EACH $1,788.22 6.06 EACH $5,418.31 6.06 EACH $5,418.31
<br />TOTAL PART 4: STORM SEWER $49,250.17 $66,490.37 $66,490.37
<br />62 SALVAGE LIGHT FIXTURE $1.00 6.00 EACH $6.00 0.00 EACH $0.00 0.00 EACH $0.00
<br />63 SALVAGE GATE VALVE & BOX $1,267.39 3.00 EACH $3,802.17 3.00 EACH $3,802.17 3.00 EACH $3,802.17
<br />64 SALVAGE HYDRANT $1,300.00 3.00 EACH $3,900.00 3.00 EACH $3,900.00 3.00 EACH $3,900.00
<br />65 CONNECT TO EXISTING WATERMAIN $2,144.16 3.00 EACH $6,432.48 3.00 EACH $6,432.48 3.00 EACH $6,432.48
<br />66 INSTALL HYDRANT $2,610.00 3.00 EACH $7,830.00 3.00 EACH $7,830.00 3.00 EACH $7,830.00
<br />67 INSTALL GATE VALVE & BOX $2,044.71 3.00 EACH $6,134.13 3.00 EACH $6,134.13 3.00 EACH $6,134.13
<br />68 6" WATERMAIN DUTILE IRON CL 52 $102.97 30.00 LF $3,089.10 41.90 LF $4,314.44 41.90 LF $4,314.44
<br />69 COMMON EXCAVATION $42.00 610.00 CY $25,620.00 621.00 CY $26,082.00 621.00 CY $26,082.00
<br />70 AGGREGATE BASE CLASS 5 $8.86 570.00 TON $5,050.20 897.11 TON $7,948.39 897.11 TON $7,948.39
<br />71 MODULAR BLOCK RETAINING WALL $37.10 990.00 SF $36,729.00 937.00 SF $34,762.70 937.00 SF $34,762.70
<br />72 4" CONCRETE WALK $4.96 7700.00 SF $38,192.00 7704.00 SF $38,211.84 7,704.00 SF $38,211.84
<br />73 6" CONCRETE PEDESTRIAN CURB RAMP $9.47 1010.00 SF $9,564.70 1061.00 SF $10,047.67 1,061.00 SF $10,047.67
<br />74 TRUNCATED DOMES $70.20 220.00 SF $15,444.00 220.00 SF $15,444.00 220.00 SF $15,444.00
<br />75 INSTALL LIGHT FIXTURE $1.00 6.00 EACH $6.00 0.00 EACH $0.00 0.00 EACH $0.00
<br />76 CONIFEROUS TREE 8' HT B&B $426.25 2.00 TREE $852.50 3.23 TREE $1,376.79 3.23 TREE $1,376.79
<br />77 IRRIGATION REPAIRS ALLOWANCE $7,500.00 1.00 ALLOW $7,500.00 0.00 ALLOW $0.00 0.00 ALLOW $0.00
<br />78 SODDING TYPE LAWN W/ 4" TOP SOIL $4.00 2030.00 SY $8,120.00 2675.00 SY $10,700.00 2,675.00 SY $10,700.00
<br />TOTAL PART 5: SIDEWALK $178,272.28 $176,986.61 $176,986.61
<br />TOTAL BASE BID:$732,791.21 $741,393.20 $741,393.20
<br />PART 4: STORM SEWER
<br />PART 5: SIDEWALK
|