|
Partial Pay Estimate No.: 3ALLEN AVENUE STREET IMPROVEMENTSCITY OF LITTLE CANADA, MNBMI PROJECT NO. N15.119846Work completed through August 26, 2020ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATEDNO.ITEMPRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNTPART 1: STREETS1 MOBILIZATION$44,710.00 1.00 LS $44,710.00 0.40 LS $17,884.00 0.80 LS $35,768.002 CLEARING$200.52 6.00 TREE $1,203.12 6.00 TREE $1,203.12 6.00 TREE $1,203.123 GRUBBING$200.52 6.00 TREE $1,203.12 6.00 TREE $1,203.12 6.00 TREE $1,203.124 REMOVE CURB & GUTTER (SPOT REPAIR)$7.31 1100.00 LF $8,041.00 1217.00 LF $8,896.27 1,217.00 LF$8,896.275 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)$3.41 330.00 LF $1,125.30 320.00 LF $1,091.20 320.00 LF $1,091.206 REMOVE BITUMINOUS DRIVEWAY PAVEMENT$10.83 152.00 SY $1,646.16 79.00 SY $855.57 203.00 SY $2,198.497 REMOVE CONCRETE PAVEMENT$1.00 145.00 SY $145.00 17.30 SY $17.30 17.30 SY $17.308 REMOVE CONCRETE WALK$39.10 15.00 SY $586.50 20.00 SY $782.00 28.00 SY $1,094.809 SALVAGE AND POT ORNAMENTAL GRASS$20.10 14.00 EACH $281.40 33.00 EACH $663.30 33.00 EACH $663.3010 REMOVE MONUMENT SIGN FOUNDATION $2,000.00 2.00 EACH $4,000.00 2.00 EACH $4,000.00 2.00 EACH$4,000.0011 REMOVE LANDSCAPING ROCK$6.84 140.00 SY $957.60 140.00 SY $957.60 140.00 SY $957.6012 FINISH GRADING$5.00 10008.00 SY $50,040.00 0.00 SY $0.00 10,008.00 SY $50,040.0013 SPOT SUBGRADE EXCAVATION (CORRECTION)$13.00 334.00 CY $4,342.00 0.00 CY $0.00 0.00 CY $0.0014 HAUL EXCESS RECLAIM MATERIAL OFF SITE$55.00 116.00 CY $6,380.00 0.00 CY $0.00 0.00 CY $0.0015 SUBGRADE CORRECTION W/ EXCESS RECLAIM $2.00 334.00 CY $668.00 0.00 CY $0.00 0.00 CY $0.0016 FULL DEPTH RECLAMATION $5.00 10080.00 SY $50,400.00 1000.00 SY $5,000.00 10,080.00 SY $50,400.0017 WATER$0.01 115.00 MGAL $1.15 0.00 MGAL $0.00 0.00 MGAL $0.0018 JOINT ADHESIVE (MASTIC)$0.70 5755.00 LF $4,028.50 0.00 LF $0.00 0.00 LF $0.0019 BITUMINOUS MATERIAL FOR TACK COAT$1.60 701.00 GAL $1,121.60 0.00 GAL $0.00 100.00 GAL $160.0020 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)$50.00 1395.00 TON $69,750.00 0.00 TON $0.00 0.00 TON $0.0021 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAY$200.00 32.00 TON $6,400.00 0.00 TON $0.00 16.55 TON $3,310.0022 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)$43.00 2090.00 TON $89,870.00 0.00 TON $0.00 1,786.00 TON $76,798.0023 CONCRETE CURB AND GUTTER SURMOUNTABLE (HAND POUR)$23.00 940.00 LF $21,620.00 599.00 LF $13,777.00 599.00 LF $13,777.0024 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 $16,087.5025 LANDSCAPE EDGING$18.05 120.00 LF $2,166.00 0.00 LF $0.00 0.00 LF $0.0026 SIGN FOUNDATION$12,000.00 2.00 EACH $24,000.00 0.00 EACH $0.00 2.00 EACH $24,000.0027 TRAFFIC CONTROL$20,000.00 1.00 LS $20,000.00 0.40 LS $8,000.00 0.80 LS $16,000.0028 EROSION CONTROL SUPERVISOR$7,500.00 1.00 LS $7,500.00 0.00 LS $0.00 0.50 LS $3,750.0029 STABILIZED CONSTRUCTION EXIT$1.00 1.00 LS $1.00 0.00 LS $0.00 0.00 LS $0.0030 STORM DRAIN INLET PROTECTION$200.00 27.00 EACH $5,400.00 20.00 EACH $4,000.00 20.00 EACH $4,000.0031 SEDIMENT CONTROL LOGS, TYPE COMPOST$5.01 200.00 LF $1,002.00 0.00 LF $0.00 0.00 LF $0.0032 SODDING TYPE LAWN W/ 4" TOP SOIL$4.00 2975.00 SY $11,900.00 0.00 SY $0.00 0.00 SY $0.0033 INSTALL ORNAMENTAL GRASS$30.10 14.00 EACH $421.40 0.00 EACH $0.00 0.00 EACH $0.0034 LANDSCAPE ROCK W/ WEED CONTROL$9.05 200.00 SF $1,810.00 0.00 SF $0.00 0.00 SF $0.00TOTAL PART 1: STREETS$447,720.85 $84,417.98 $315,415.7035 REMOVE FRAME AND RING CASTING (SANITARY)$184.27 1.00 EACH $184.27 6.00 EACH $1,105.62 6.00 EACH $1,105.6236 ADJUST FRAME AND RING CASTING (SANITARY)$816.90 10.00 EACH $8,169.00 0.00 EACH $0.00 0.00 EACH $0.0037 NEW RINGS AND CASTING (SANITARY)$894.11 1.00 EACH $894.11 0.00 EACH $0.00 0.00 EACH $0.0038 REPAIR SANITARY STRUCTURE$789.05 1.00 EACH $789.05 0.00 EACH $0.00 0.00 EACH $0.00TOTAL PART 2: SANITARY SEWER$10,036.43 $1,105.62 $1,105.6239 REMOVE AND REPLACE GATE VALVE BOLTS$1,729.79 8.00 EACH $13,838.32 7.00 EACH $12,108.53 7.00 EACH $12,108.5340 REMOVE AND REPLACE HYDRANT BOLTS$2,109.97 3.00 EACH $6,329.91 2.00 EACH $4,219.94 2.00 EACH$4,219.94ESTIMATEDAS BID PREVIOUS ESTIMATE COMPLETED TO DATEPART 2: SANITARY SEWERPART 3: WATERMAIN
|