|
Pay Estimate No.: 5 & FinalLITTLE CANADA ROAD STREETSCAPE IMPROVEMENTSCITY OF LITTLE CANADA, MNBMI PROJECT NO. N15.118933Work complete through September 30, 2020ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATEDNO.ITEMPRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNTBASE BID (CONCRETE AND PAVER MIX)PART 11 MOBILIZATION$70,000.00 1.00 LUMP SUM $70,000.00 1.00 LUMP SUM $70,000.00 1.00 LUMP SUM $70,000.002 TRAFFIC CONTROL$12,100.00 1.00 LUMP SUM $12,100.00 1.00 LUMP SUM $12,100.00 1.00 LUMP SUM $12,100.003 STORM DRAIN INLET PROTECTION$150.00 16.00 EACH $2,400.00 14.00 EACH $2,100.00 14.00 EACH $2,100.00TOTAL PART 1$84,500.00 $84,200.00 $84,200.004 SALVAGE CONCRETE PAVERS (SALVAGE & PALLETIZE)$3.00 25200.00 SQ FT $75,600.00 25,200.00 SQ FT $75,600.00 25,200.00 SQ FT $75,600.005 COMMON EXCAVATION$50.00 432.00 CU YD $21,600.00 601.00 CU YD $30,050.00 601.00 CU YD $30,050.006 PROTECT SITE FURNISHINGS (LIGHT POLES, BOLLARDS, MONUMENTS, DECORATIVE RAIL) $2,500.00 1.00 LUMP SUM $2,500.00 1.00 LUMP SUM $2,500.00 1.00 LUMP SUM $2,500.007 SALVAGE AND REINSTALL SITE FURNISHINGS (BENCHES, PLANTERS, RECEPTACLES) $100.00 10.00 EACH $1,000.00 10.00EACH $1,000.00 10.00 EACH $1,000.008 CROSSWALK BLOCK REMOVAL$5.00 240.00 SQ FT $1,200.00 0.00 SQ FT $0.00 0.00 SQ FT $0.009 CLEAR AND GRUB TREE$3,000.00 1.00 LUMP SUM $3,000.00 1.00 LUMP SUM $3,000.001.00 LUMP SUM $3,000.0010 REMOVE PERENNIALS$3,000.00 1.00 LUMP SUM $3,000.00 1.00 LUMP SUM $3,000.001.00 LUMP SUM $3,000.0011 REMOVE CONCRETE PEDESTRIAN RAMP AND SIDEWALK$5.00 310.00 SQ FT $1,550.00 346.00 SQ FT $1,730.00 346.00SQ FT $1,730.00TOTAL PART 2 - REMOVALS$109,450.00 $116,880.00 $116,880.0012 REMOVE & REPLACE CONCRETE CURB & GUTTER$40.00 615.00 LIN FT $24,600.00 579.00 LIN FT $23,160.00 579.00 LIN FT $23,160.0013 BITUMINOUS STREET PATCH (INC. BIT. REMOVAL)$90.00 140.00 SQ YD $12,600.00 148.70 SQ YD $13,383.00 148.70 SQ YD $13,383.0014 6" CONCRETE PEDESTRIAN CURB RAMP$10.00 560.00 SQ FT $5,600.00 535.00 SQ FT $5,350.00 535.00 SQ FT $5,350.0015 TRUNCATED DOMES$50.00 100.00 SQ FT $5,000.00 108.00 SQ FT $5,400.00 108.00 SQ FT $5,400.0016 CROSSWALK BLOCK (EPOXY)$10.00 240.00 SQ FT $2,400.00 558.00 SQ FT $5,580.00 558.00 SQ FT $5,580.0017 ADJUST GATE VALVE AND BOX$385.00 10.00 EACH $3,850.00 13.00 EACH $5,005.00 13.00 EACH $5,005.0018 ADJUST CATCH BASIN FRAME AND RING CASTING (AND REMUD RINGS)$385.00 12.00 EACH $4,620.00 12.00 EACH $4,620.00 12.00 EACH $4,620.0019 ADJUST MANHOLE FRAME AND RING CASTING$500.00 5.00 EACH $2,500.00 6.00 EACH $3,000.00 6.00 EACH $3,000.0020 AGGREGATE BASE (CV) CLASS 5$20.00 400.00 TONS $8,000.00 199.81 TONS $3,996.20 199.81 TONS $3,996.2021 4" CONCRETE WALK$8.50 11000.00 SQ FT $93,500.00 12,080.00 SQ FT $102,680.00 12,080.00 SQ FT $102,680.0022 CONCRETE SIDEWALK SUPPORT EXTENSION$10.00 300.00 LIN FT $3,000.00 300.00 LIN FT $3,000.00 300.00 LIN FT $3,000.0023 INSTALL CONCRETE PAVERS (POLYMERIC SAND INCIDENTAL)$4.50 9120.00 SQ FT $41,040.00 7,804.00 SQ FT $35,118.00 7,804.00 SQ FT $35,118.0024 PAVER RESTRAINT, ALUMINUM - FURNISH AND INSTALL$5.00 680.00 LIN FT $3,400.00 429.00 LIN FT $2,145.00 429.00 LIN FT $2,145.0025 ADJUST EXISTING BOLLARD AND BASE$500.00 3.00 EACH $1,500.00 4.00 EACH $2,000.00 4.00 EACH $2,000.0026 COMMON TOPSOIL BORROW (4" DEPTH)$53.00 140.00 CU YD $7,420.00 48.00 CU YD $2,544.00 48.00 CU YD $2,544.0027 SODDING TYPE LAWN$9.00 1000.00 SQ YD $9,000.00 394.00 SQ YD $3,546.00 514.00 SQ YD $4,626.0028 ROCK MULCH (4" DEPTH)$132.00 16.00 CU YD $2,112.00 24.00 CU YD $3,168.00 24.00 CU YD $3,168.0029 WEED BARRIER FABRIC$4.00 150.00 SQ YD $600.00 216.00 SQ YD $864.00 216.00 SQ YD $864.00PART 3 - SITE CONSTRUCTION$230,742.00 $224,559.20 $225,639.20`30 CONCRETE PLANTER EDGE$30.00 1020.00 LIN FT $30,600.00 1,020.00 LIN FT $30,600.00 1,020.00 LIN FT $30,600.0031 LOAM TOPSOIL BORROW (18" DEPTH)$60.00 320.00 CU YD $19,200.00 276.00 CU YD $16,560.00 276.00 CU YD $16,560.0032 SHREDDED HARDWOOD MULCH (3" DEPTH)$90.00 52.00 CU YD $4,680.00 52.00 CU YD $4,680.00 52.00 CU YD $4,680.0033 OVERSTORY DECIDUOUS TREE, 2.5" CAL.$506.00 28.00 EACH $14,168.00 27.00 EACH $13,662.00 27.00 EACH $13,662.0034 DECIDUOUS SHRUB, NO 5 CONT.$105.00 56.00 EACH $5,880.00 56.00 EACH $5,880.00 56.00 EACH $5,880.0035 ORNAMENTAL GRASS, NO 1 CONT.$25.00 280.00 EACH $7,000.00 280.00 EACH $7,000.00 280.00 EACH $7,000.0036 PERENNIAL, NO 1 CONT.$25.00 752.00 EACH $18,800.00 727.00 EACH $18,175.00 727.00 EACH $18,175.00PART 4 - PLANTING AREAS$100,328.00 $96,557.00 $96,557.00ESTIMATEDAS BID PREVIOUS ESTIMATE COMPLETED TO DATEPART 2 - REMOVALSPART 3 - SITE CONSTRUCTIONPART 4 - PLANTING AREAS
|