|
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 AMOUNTAS BID PREVIOUS ESTIMATE COMPLETED TO DATEESTIMATED109 2571.524 CONIFEROUS TREE 8' HT B&B$800.00 9 TREE $7,200.00 0 TREE $0.00 0.00 TREE $0.00110 2571.524 DECIDUOUS TREE 2" CAL BR$600.00 6 TREE $3,600.00 0 TREE $0.00 0.00 TREE $0.00111 2573.501 STABILIZED CONSTRUCTION EXIT$1.00 4 EACH $4.00 0 EACH $0.00 0.00 EACH $0.00112 2573.502 STORM DRAIN INLET PROTECTION (W/O CASTING)$160.00 32 EACH $5,120.00 0 EACH $0.00 27.00 EACH $4,320.00113 2573.502 STORM DRAIN INLET PROTECTION (W/ CASTING)$160.00 38 EACH $6,080.00 0 EACH $0.00 20.00 EACH $3,200.00114 2573.503 SEDIMENT CONTOL LOG TYPE WOOD FIBER$10.00 112 LIN FT $1,120.00 647 LIN FT $6,470.00 647.00 LIN FT $6,470.00115 2573.503 SILT FENCE TYPE MACHINE SLICED$2.50 4215 LIN FT $10,537.50 2835 LIN FT $7,087.50 2,835.00 LIN FT $7,087.50116 2574.507 FILTER TOPSOIL BORROW (LV)$48.00 150 CU YD $7,200.00 0 CU YD $0.00 0.00 CU YD $0.00117 2574.508 FERTILIZER TYPE 3$5.00 160 POUND $800.00 0 POUND $0.00 0.00 POUND $0.00118 2575.504 EROSION CONTROL BLANKET$3.00 2540 SQ YD $7,620.00 0 SQ YD $0.00 0.00 SQ YD $0.00119 2575.504 SODDING, TYPE LAWN$6.00 14962 SQ YD $89,772.00 0 SQ YD $0.00 0.00 SQ YD $0.00120 2575.505 SEEDING$450.00 0.52 ACRE $234.00 0 ACRE $0.00 0.00 ACRE $0.00121 2575.507 MULCH MATERIAL TYPE 6$100.00 10 CU YD $1,000.00 0 CU YD $0.00 0.00 CU YD $0.00122 2575.508 SEED MIXTURE 35-241$19.00 20 POUND $380.00 0 POUND $0.00 0.00 POUND $0.00123 2575.525 WATER FOR TURF ESTABLISHMENT$1.00 450 MGAL $450.00 0 MGAL $0.00 0.00 MGAL $0.00124 2582.503 INTERIM PVMT MARKING - 4"DOUBLE SOLID LINE - PAINT$3.00 1375 LIN FT $4,125.00 0 LIN FT $0.00 0.00 LIN FT $0.00125 2582.503 4" DOUBLE SOLID LINE MULTI-COMPONENT GROUND IN (WR)$3.00 1375 LIN FT $4,125.00 0 LIN FT $0.00 0.00 LIN FT $0.00126 2582.503 6" SOLID LINE MULTI-COMPONENT GROUND IN (WR)$2.00 2750 LIN FT $5,500.00 0 LIN FT $0.00 0.00 LIN FT $0.00127 2582.503 24" SOLID LINE MULTI-COMPONENT GROUND IN (WR)$100.00 17 LIN FT $1,700.00 0 LIN FT $0.00 0.00 LIN FT $0.00128 2582.518 INTERIM PVMT MARKING - CROSSWALK - PAINT$9.00 1040 SQ FT $9,360.00 0 SQ FT $0.00 0.00 SQ FT $0.00129 2582.518 CROSSWALK PREFORM THERMOPLASTIC GROUND IN$16.00 1040 SQ FT $16,640.00 0 SQ FT $0.00 0.00 SQ FT $0.00TOTAL BASE BID:$2,655,646.55 $651,441.40 $1,133,839.701 PORTABLE CHANGEABLE MESSAGE SIGNS$250.00 14 UD $3,500.00 14 UD $3,500.00 14.00 UD $3,500.00TOTAL CHANGE ORDER NO. 1$3,500.00 $3,500.00 $3,500.00TOTAL BASE BID + CHANGE ORDER NO. 1$2,659,146.55 $654,941.40 $1,137,339.701 3" MINUS RECYCLE MATERIAL$20.10 307 TN $6,170.70 0 TN $0.00 307.00 TN $6,170.702 REMOVE AND REPLACE SEWER MH WITH 5' DIA MH$7,000.00 1 EA $7,000.00 0 EA $0.00 1.00 EA $7,000.003 1" COPPER WATER SERVICE$1,696.81 1 EA $1,696.81 0 EA $0.00 1.00 EA $1,696.814 FURNISH AND INSTALL NEW HYDRANT$6,940.00 3 EA $20,820.00 0 EA $0.00 3.00 EA $20,820.005 FURNISH AND INSTALL 8" GATE VALVE AND BOX$5,254.00 2 EA $10,508.00 0 EA $0.00 2.00 EA $10,508.006 GATE VALVE BONNET BOLTS AND SEALS$1,000.00 14 EA $14,000.00 0 EA $0.00 10.00 EA $10,000.00TOTAL CHANGE ORDER NO. 2$60,195.51$0.00 $56,195.51TOTAL BASE BID + CHANGE ORDER NO. 1 + 2$2,719,342.06 $654,941.40 $1,193,535.21CHANGE ORDER NO. 2CHANGE ORDER NO. 1
|