|
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 AMOUNTESTIMATEDAS BID PREVIOUS ESTIMATE COMPLETED TO DATE41 REMOVE AND REPLACE FITTING BOLTS$1,729.79 7.00 EACH $12,108.53 5.00 EACH $8,648.95 5.00 EACH $8,648.9542 16" BUTTERFLY VALVE & BOX$12,000.00 1.00 EACH $12,000.00 1.00 EACH $12,000.00 1.00 EACH $12,000.0043 ADJUST GATE VALVE$404.34 8.00 EACH $3,234.72 0.00 EACH $0.00 0.00 EACH $0.00TOTAL PART 3: WATERMAIN$47,511.48 $36,977.42 $36,977.4244 REMOVE CASTING & RINGS (STORM)$190.78 2.00 EACH $381.56 6.00 EACH $1,144.68 6.00 EACH $1,144.6845 REMOVE DRAINAGE STRUCTURE$950.57 4.00 EACH $3,802.28 4.00 EACH $3,802.28 4.00 EACH $3,802.2846 REMOVE DRAINTILE$15.24 20.00 LF $304.80 31.00 LF $472.44 31.00 LF $472.4447 REMOVE SEWER PIPE (STORM)$15.24 92.00 LF $1,402.08 77.00 LF $1,173.48 77.00 LF $1,173.4848 4" PERF PE PIPE DRAIN$31.58 20.00 LF $631.60 31.00 LF $978.98 31.00 LF $978.9849 12" RC PIPE SEWER CL V$69.98 20.00 LF $1,399.60 29.00 LF $2,029.42 29.00 LF $2,029.4250 15" RC PIPE SEWER CLASS V$76.50 40.00 LF $3,060.00 38.00 LF $2,907.00 38.00 LF $2,907.0051 30" RC PIPE SEWER CL III$135.45 20.00 LF $2,709.00 12.60 LF $1,706.67 12.60 LF $1,706.6752 36" RC PIPE SEWER CL III$187.09 8.00 LF $1,496.72 10.50 LF $1,964.45 10.50 LF $1,964.4553 CONNECT TO EXISTING STORM SEWER$950.57 5.00 EACH $4,752.85 7.00 EACH $6,653.99 7.00 EACH $6,653.9954 CONST DRAINAGE STRUCTURE DESIGN 2'X3'$2,869.96 1.00 EACH $2,869.96 1.00 EACH $2,869.96 1.00 EACH$2,869.9655 CONST DRAINAGE STRUCTURE DESIGN 27" ROUND$2,595.55 2.00 EACH $5,191.10 2.00 EACH $5,191.10 2.00 EACH$5,191.1056 CONST DRAINAGE STRUCTURE DESIGN 60-4020$6,841.26 1.00 EACH $6,841.26 1.75 EACH $11,972.21 1.75 EACH $11,972.2157 CONST DRAINAGE STRUCTURE DES 72-4020$9,808.76 1.00 EACH $9,808.76 1.00 EACH $9,808.76 1.00 EACH$9,808.7658 ADJUST CATCH BASIN FRAME AND RING CASTING$164.04 1.00 EACH $164.04 1.00 EACH $164.04 1.00 EACH $164.0459 ADJUST MANHOLE FRAME AND RING CASTING$816.25 2.00 EACH $1,632.50 0.00 EACH $0.00 0.00 EACH $0.0060 REPAIR DRAINAGE STRUCTURE$506.92 2.00 EACH $1,013.84 13.02 EACH $6,600.10 13.02 EACH$6,600.1061 NEW RINGS AND CASTING (STORM)$894.11 2.00 EACH $1,788.22 3.06 EACH $2,735.98 3.06 EACH $2,735.98TOTAL PART 4: STORM SEWER$49,250.17 $62,175.54 $62,175.5462 SALVAGE LIGHT FIXTURE$1.00 6.00 EACH $6.00 0.00 EACH $0.00 0.00 EACH $0.0063 SALVAGE GATE VALVE & BOX$1,267.39 3.00 EACH $3,802.17 3.00 EACH $3,802.17 3.00 EACH$3,802.1764 SALVAGE HYDRANT $1,300.00 3.00 EACH $3,900.00 3.00 EACH $3,900.00 3.00 EACH$3,900.0065 CONNECT TO EXISTING WATERMAIN$2,144.16 3.00 EACH $6,432.48 3.00 EACH $6,432.48 3.00 EACH$6,432.4866 INSTALL HYDRANT$2,610.00 3.00 EACH $7,830.00 3.00 EACH $7,830.00 3.00 EACH$7,830.0067 INSTALL GATE VALVE & BOX$2,044.71 3.00 EACH $6,134.13 3.00 EACH $6,134.13 3.00 EACH$6,134.1368 6" WATERMAIN DUTILE IRON CL 52$102.97 30.00 LF $3,089.10 22.90 LF $2,358.01 22.90 LF $2,358.0169 COMMON EXCAVATION$42.00 610.00 CY $25,620.00 610.00 CY $25,620.00 610.00 CY $25,620.0070 AGGREGATE BASE CLASS 5$8.86 570.00 TON $5,050.20 0.00 TON $0.00 276.11 TON $2,446.3371 MODULAR BLOCK RETAINING WALL$37.10 990.00 SF $36,729.00 0.00 SF $0.00 937.00 SF $34,762.7072 4" CONCRETE WALK$4.96 7700.00 SF $38,192.00 0.00 SF $0.00 7,704.00 SF $38,211.8473 6" CONCRETE PEDESTRIAN CURB RAMP$9.47 1010.00 SF $9,564.70 124.00 SF $1,174.28 1,061.00 SF $10,047.6774 TRUNCATED DOMES$70.20 220.00 SF $15,444.00 0.00 SF $0.00 220.00 SF $15,444.0075 INSTALL LIGHT FIXTURE$1.00 6.00 EACH $6.00 0.00 EACH $0.00 0.00 EACH $0.0076 CONIFEROUS TREE 8' HT B&B$426.25 2.00 TREE $852.50 0.00 TREE $0.00 3.23 TREE $1,376.7977 IRRIGATION REPAIRS ALLOWANCE$7,500.00 1.00 ALLOW $7,500.00 0.00 ALLOW $0.00 0.00 ALLOW $0.0078 SODDING TYPE LAWN W/ 4" TOP SOIL$4.00 2030.00 SY $8,120.00 0.00 SY $0.00 0.00 SY $0.00TOTAL PART 5: SIDEWALK$178,272.28 $57,251.07 $158,366.12TOTAL BASE BID:$732,791.21 $241,927.63 $574,040.40PART 5: SIDEWALKPART 4: STORM SEWER
|