|
Partial Pay Estimate No.:4COUNTY ROAD D AND GREENBRIER STREET IMPROVEMENTSSAP 062-619-035-200-121-001 & 209-020-012CITY OF LITTLE CANADA, MNBMI PROJECT NO. N15.119833WORK COMPLETED THROUGH AUGUST 26, 2020ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATEDNO.ITEMPRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNTBASE BID1 2021.501 MOBILIZATION$75,000.00 1 LUMP SUM $75,000.00 0.25 LUMP SUM $18,750.000.50 LUMP SUM $37,500.002 2101.524 CLEARING$175.00 20 TREE $3,500.00 35 TREE $6,125.00 35.00 TREE $6,125.003 2101.524 GRUBBING$175.00 20 TREE $3,500.00 21 TREE $3,675.00 21.00 TREE $3,675.004 2104.502 REMOVE SIGN TYPE C$45.00 18 EACH $810.00 16 EACH $720.00 16.00 EACH $720.005 2104.502 REMOVE BOLLARD$250.00 4 EACH $1,000.00 4 EACH $1,000.00 4.00 EACH $1,000.006 2104.502 REMOVE STORM SEWER STRUCTURE$800.00 5 EACH $4,000.00 1 EACH $800.00 3.00 EACH $2,400.007 2104.502 REMOVE STORM SEWER TOP SLAB$800.00 1 EACH $800.00 1 EACH $800.00 1.00 EACH $800.008 2104.502 SALVAGE SIGN PANEL TYPE SPECIAL$45.00 6 EACH $270.00 3 EACH $135.00 3.00 EACH $135.009 2104.502 SALVAGE HYDRANT$765.00 3 EACH $2,295.00 3 EACH $2,295.00 3.00 EACH $2,295.0010 2104.502 SALVAGE MAILBOXES$50.00 44 EACH $2,200.00 52 EACH $2,600.00 52.00 EACH $2,600.0011 2104.503 REMOVE CONCRETE CURB $10.00 219 LIN FT $2,190.00 0 LIN FT $0.00 185.00 LIN FT $1,850.0012 2104.503 REMOVE STORM SEWER PIPE$21.00 96 LIN FT $2,016.00 56 LIN FT $1,176.00 87.00 LIN FT$1,827.0013 2104.503 REMOVE CULVERT$18.00 307 LIN FT $5,526.00 301 LIN FT $5,418.00 323.00 LIN FT $5,814.0014 2104.503 SAW CUT BITUMINOUS (FULL DEPTH)$3.00 1081 LIN FT $3,243.00 1253 LIN FT $3,759.00 1,253.00LIN FT $3,759.0015 2104.503 SAW CUT CONCRETE (FULL DEPTH)$6.00 216 LIN FT $1,296.00 246 LIN FT $1,476.00 246.00 LIN FT $1,476.0016 2104.504 REMOVE PAVERS$50.00 11 SQ YD $550.00 0 SQ YD $0.00 0.00 SQ YD $0.0017 2104.504 REMOVE CONCRETE SIDEWALK$36.00 16 SQ YD $576.00 5 SQ YD $180.00 5.00 SQ YD $180.0018 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT (INCL TRAIL)$8.00 2297 SQ YD $18,376.00 0 SQ YD $0.00 484.00 SQ YD $3,872.0019 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT$11.00 543 SQ YD $5,973.00 61.2 SQ YD $673.20 61.20 SQ YD $673.2020 2105.504 GEOTEXTILE FABRIC TYPE V - FILTRATION$2.00 779 SQ YD $1,558.00 0 SQ YD $0.00 0.00 SQ YD $0.0021 2105.504 GEOTEXTILE FABRIC TYPE V$2.00 7336 SQ YD $14,672.00 7587 SQ YD $15,174.00 7,587.00SQ YD $15,174.0022 2105.507 COMMON EXCAVATION (P)$18.00 11850 CU YD $213,300.00 6419 CU YD $115,542.00 6,486.00 CU YD $116,748.0023 2105.507 COMMON EXCAVATION (P) - POND$18.00 5170 CU YD $93,060.00 4654 CU YD $83,772.00 4,654.00 CU YD $83,772.0024 2105.507 SUBGRADE EXCAVATION (EV)$18.00 1376 CU YD $24,768.00 74 CU YD $1,332.00 213.00 CU YD $3,834.0025 2105.507 SELECT GRANULAR BORROW MOD (LV) - 1$33.00 380 CU YD $12,540.00 0 CU YD $0.00 0.00 CU YD $0.0026 2105.507 TOPSOIL BORROW (LV)$40.00 2460 CU YD $98,400.00 0 CU YD $0.00 0.00 CU YD $0.0027 2105.507 SELECT GRANUAL BORROW (CV) (P)$15.00 4218 CU YD $63,270.00 3796 CU YD $56,940.00 3,796.00 CU YD $56,940.0028 2112.519 SUBGRADE PREPARATION$180.00 42 RD STA $7,560.00 15 RD STA $2,700.00 15.00 RD STA $2,700.0029 2123.51 STREET SWEEPER WITH OPERATOR$1.00 68 HOUR $68.00 14 HOUR $14.00 14.00 HOUR $14.0030 2123.61 TRACTOR MOUNTED BACKHOE WITH OPERATOR$1.00 50 HOUR $50.00 0 HOUR $0.00 0.00 HOUR $0.0031 2130.523 WATER FOR DUST CONTROL$50.00 150 MGAL $7,500.00 5 MGAL $250.00 5.00 MGAL $250.0032 2211.507 STABILIZING AGGREGATE$66.00 1376 CU YD $90,816.00 74 CU YD $4,884.00 213.00 CU YD $14,058.0033 2211.507 AGGREGATE BASE, CLASS 7$9.00 6610 CU YD $59,490.00 0 CU YD $0.00 0.00 CU YD $0.0034 2211.509 AGGREGATE BASE, CLASS 6 (P)$20.00 2946 TON $58,920.00 1632 TON $32,640.00 1,632.00 TON$32,640.0035 2211.509 AGGREGATE BASE, CLASS 5 (TRAIL) (P)$25.00 820 TON $20,500.00 0 TON $0.00 0.00 TON $0.0036 2211.509 AGGREGATE BASE, CLASS 2 (SHOULDER) (P)$55.00 53 TON $2,915.00 0 TON $0.00 0.00 TON $0.0037 2215.504 RECLAIM BITUMINOUS PAVEMENT$1.20 13239 SQ YD $15,886.80 13581 SQ YD $16,297.20 13,581.00 SQ YD $16,297.2038 2357.506 BITUMINOUS MATERIAL FOR TACK COAT$2.00 1397 GAL $2,794.00 0 GAL $0.00 0.00 GAL $0.0039 2360.504 TYPE 12.5 WEARING COURSE MIX. SPWEB340C, FOR PATCHING$73.00 27 SQ YD $1,971.00 0 SQ YD $0.00 0.00 SQ YD $0.0040 2360.509 TYPE SP 12.5 WEARING COURSE MIX. SPWEB440F$77.00 1226 TON $94,402.00 0 TON $0.00 0.00 TON $0.0041 2360.509 TYPE SP 12.5 NON-WEARING COURSE MIX. SPNWB430B$69.00 920 TON $63,480.00 0 TON $0.00 0.00 TON $0.0042 2360.509 TYPE SP 9.5 WEARING COURSE MIX. SPWEA330C$82.00 709 TON $58,138.00 0 TON $0.00 0.00 TON $0.0043 2360.509 TYPE SP 12.5 WEARING COURSE MIX. SPWEB330C$75.00 2629 TON $197,175.00 0 TON $0.00 0.00 TON $0.0044 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE SPWEA240B$85.00 366 TON $31,110.00 0 TON $0.00 0.00 TON $0.0045 2360.509 TYPE 12.5 WEARING COURSE MIXTURE (DRIVEWAY)$107.00 274 TON $29,318.00 0 TON $0.00 0.00 TON $0.0046 2411.502 CONCRETE OUTLET STRUCTURE - POND$7,200.00 1 EACH $7,200.00 0 EACH $0.00 1.00 EACH $7,200.0047 2451.507 IMPROVED PIPE FOUNDATION$2.50 3540 LIN FT $8,850.00 687 LIN FT $1,717.50 841.00 LIN FT $2,102.5048 2501.502 15" RCP PIPE APRON$1,500.00 1 EACH $1,500.00 1 EACH $1,500.00 1.00 EACH $1,500.0049 2501.502 18" RCP PIPE APRON$1,600.00 2 EACH $3,200.00 0 EACH $0.00 0.00 EACH $0.0050 2501.502 30" RCP PIPE APRON$3,000.00 1 EACH $3,000.00 0 EACH $0.00 0.00 EACH $0.0051 2502.503 6" PVC PIPE DRAIN, SCHEDULE SDR 40$39.00 928 LIN FT $36,192.00 98 LIN FT $3,822.00 411.00 LIN FT $16,029.0052 2502.503 4" PERFORATED PVC PIPE DRAIN, W/ SOCK$10.00 2249 LIN FT $22,490.00 510 LIN FT $5,100.00 1,260.00 LIN FT $12,600.0053 2502.503 6" PERFORATED PVC PIPE DRAIN, SCHEDULE 26$31.00 419 LIN FT $12,989.00 0 LIN FT $0.00 0.00 LIN FT $0.00AS BID PREVIOUS ESTIMATE COMPLETED TO DATEESTIMATED
|