|
Partial Pay Estimate No.:7COUNTY 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 November 30, 2020ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATEDNO.ITEMPRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNTCOMPLETED TO DATEESTIMATEDAS BID PREVIOUS ESTIMATE54 2502.602 6" PVC PIPE DRAIN CLEAN OUT$450.00 17.00 EACH $7,650.00 30.00 EACH $13,500.00 30.00 EACH $13,500.0055 2502.602 CONNECT DRAIN TILE TO STRUCTURE$550.00 19.00 EACH $10,450.00 38.00 EACH $20,900.00 38.00 EACH $20,900.0056 2502.602 CONNECT DRAIN TILE TO STORM SEWER W/ KOR-N-TEE SERVICE CONNECTION$1,000.00 13.00 EACH $13,000.00 11.00 EACH $11,000.00 11.00 EACH $11,000.0057 2503.502 10' DIA TOP SLAB WITH 2X3 OPENING$4,000.00 1.00 EACH $4,000.00 1.00 EACH $4,000.00 1.00 EACH$4,000.0058 2503.503 12" STORM SEWER, 0'-10' DEEP$66.00 29.00 LIN FT $1,914.00 87.00 LIN FT $5,742.00 87.00LIN FT $5,742.0059 2503.503 15" STORM SEWER, 0'-10' DEEP$56.00 662.00 LIN FT $37,072.00 647.00 LIN FT $36,232.00 647.00 LIN FT $36,232.0060 2503.503 18" STORM SEWER, 0'-10' DEEP$60.00 113.00 LIN FT $6,780.00 68.00 LIN FT $4,080.00 68.00 LIN FT $4,080.0061 2503.503 21" STORM SEWER, 0'-10' DEEP$65.00 323.00 LIN FT $20,995.00 331.00 LIN FT $21,515.00 331.00 LIN FT $21,515.0062 2503.503 24" STORM SEWER, 0'-10' DEEP, CL IV$70.00 1218.00 LIN FT $85,260.00 1218.00 LIN FT $85,260.00 1,218.00 LIN FT $85,260.0063 2503.503 27" STORM SEWER, 0'-10' DEEP, CL IV$130.00 8.00 LIN FT $1,040.00 0.00 LIN FT $0.00 8.00 LIN FT$1,040.0064 2503.503 30" STORM SEWER, 0'-10' DEEP, CL IV$95.00 1225.00 LIN FT $116,375.00 1152.00 LIN FT $109,440.00 1,152.00 LIN FT $109,440.0065 2503.503 48" STORM SEWER, 0'-10' DEEP, CL IV$200.00 48.00 LIN FT $9,600.00 68.00 LIN FT $13,600.00 68.00 LIN FT $13,600.0066 2503.503 21" PVC STORM SEWER, 0'-10' DEEP$130.00 9.00 LIN FT $1,170.00 0.00 LIN FT $0.00 0.00 LIN FT$0.0067 2503.602 REMOVE AND REPLACE SANITARY SEWER SERVICE AT STORM SEWER CROSSING (6" PVC)$80.00 355.00 LIN FT $28,400.00 88.00 LIN FT $7,040.00 88.00 LIN FT $7,040.0068 2503.603 RECONSTRUCT SANITARY SEWER MANHOLE$500.00 16.00 LIN FT $8,000.00 2.00 LIN FT $1,000.00 9.43 LIN FT $4,715.0069 2504.602 ADJUST CURB BOX CASTING IN DRIVEWAY$350.00 2.00 EACH $700.00 3.00 EACH $1,050.00 3.00 EACH $1,050.0070 2504.602 REPLACE WATER MAIN FITTING BOLTS$2,400.00 14.00 FITTING $33,600.00 19.00 FITTING $45,600.00 20.00 FITTING $48,000.0071 2504.602 6" GATE VALVE AND BOX$2,200.00 3.00 EACH $6,600.00 3.00 EACH $6,600.00 3.00 EACH$6,600.0072 2504.602 6" WATER MAIN OFFSET$6,800.00 2.00 EACH $13,600.00 2.00 EACH $13,600.00 2.00 EACH $13,600.0073 2504.602 8" WATER MAIN OFFSET$7,500.00 2.00 EACH $15,000.00 2.00 EACH $15,000.00 2.46 EACH $18,450.0074 2504.602 INSTALL SALVAGED HYDRANT$1,500.00 3.00 EACH $4,500.00 1.00 EACH $1,500.00 1.00 EACH$1,500.0075 2504.602 ADJUST CURB BOX IN TURF$220.00 29.00 EACH $6,380.00 30.00 EACH $6,600.00 30.00 EACH $6,600.0076 2504.602 ADJUST VALVE BOX$500.00 12.00 EACH $6,000.00 14.00 EACH $7,000.00 14.00 EACH $7,000.0077 2504.602 ADJUST HYDRANT$1,400.00 2.00 EACH $2,800.00 0.00 EACH $0.00 0.00 EACH $0.0078 2504.602 OFFSET WATER SERVICE AT STORM SEWER CROSSING$1,700.00 17.00 EACH $28,900.00 12.00 EACH $20,400.00 12.00 EACH $20,400.0079 2504.604 INSULATE COPPER WATER SERVICE, 4" THICK AT STORM SEWER CROSSING$30.00 120.00 SQ YD $3,600.00 87.55 SQ YD $2,626.50 101.25SQ YD $3,037.5080 2506.502 RAIN GUARDIAN - BUNKER$2,200.00 2.00 EACH $4,400.00 1.00 EACH $2,200.00 1.00 EACH$2,200.0081 2506.502 2'x3' CB, INCL CSTG AND HDPE ADJ RINGS (DETAIL STO-5)$2,000.00 16.00 EACH $32,000.00 18.00 EACH $36,000.00 18.00 EACH $36,000.0082 2506.502 4' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND HDPE ADJ RINGS (DETAIL STO-1) $2,700.00 2.00 EACH $5,400.00 1.00 EACH $2,700.00 1.00 EACH $2,700.0083 2506.502 4' DIA STORM SEWER CBMH, 8' DEEP, INCL CSTG AND HDPE ADJ RINGS (DETAIL STO-3)$2,800.00 6.00 EACH $16,800.00 4.00 EACH $11,200.00 4.00 EACH $11,200.0084 2506.502 5' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND HDPE ADJ RINGS (DETAIL STO-1) $4,900.00 9.00 EACH $44,100.00 9.00 EACH $44,100.00 9.00 EACH $44,100.0085 2506.502 5' DIA STORM SEWER CBMH, 8' DEEP, INCL CSTG AND HDPE ADJ RINGS (DETAIL STO-1) $4,900.00 1.00 EACH $4,900.00 2.00 EACH $9,800.00 2.00 EACH$9,800.0086 2506.502 6' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND HDPE ADJ RINGS (DETAIL STO-1) $6,000.00 3.00 EACH $18,000.00 3.00 EACH $18,000.00 3.00 EACH $18,000.0087 2506.502 6' DIA STORM SEWER CBMH, 8' DEEP, INCL CSTG AND HDPE ADJ RINGS (DETAIL STO-3)$6,000.00 1.00 EACH $6,000.00 1.00 EACH $6,000.00 1.00 EACH$6,000.0088 2506.502 7' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND HDPE ADJ RINGS (DETAIL STO-1) BUILT OVER EX PIPE $9,500.00 1.00 EACH $9,500.00 1.00 EACH $9,500.00 1.05 EACH $9,946.5089 2506.502 ADJUST MANHOLE CASTING$900.00 29.00 EACH $26,100.00 27.00 EACH $24,300.00 30.00 EACH $27,000.0090 2506.502 ADJUST CATCH BASING CASTING$300.00 19.00 EACH $5,700.00 25.00 EACH $7,500.00 25.00 EACH $7,500.0091 2506.503 5' DIAMETER STRUCTURE OVERDEPTH$380.00 2.50 LIN FT $950.00 0.00 LIN FT $0.00 2.50 LIN FT $950.0092 2506.602 CONNECT TO EXISTING STORM MANHOLE$1,300.00 4.00 EACH $5,200.00 4.00 EACH $5,200.00 4.00 EACH$5,200.0093 2506.602 CONNECT TO EXISTING STORM PIPE$1,300.00 1.00 EACH $1,300.00 4.00 EACH $5,200.00 4.00 EACH$5,200.0094 2506.602 BULKHEAD 30" RCP$825.00 1.00 EACH $825.00 0.00 EACH $0.00 1.00 EACH $825.0095 2511.507 CLASS III RANDOM RIP RAP$130.00 65.00 CU YD $8,450.00 40.00 CU YD $5,200.00 51.00 CU YD $6,630.0096 2521.518 6" CONCRETE WALK$18.00 1768.00 SQ FT $31,824.00 1226.00 SQ FT $22,068.00 1,226.00 SQ FT $22,068.0097 2521.518 4" CONCRETE WALK$18.00 133.00 SQ FT $2,394.00 676.00 SQ FT $12,168.00 676.00 SQ FT $12,168.0098 2531.503 CONCRETE CURB & GUTTER B612$29.00 20.00 LIN FT $580.00 44.00 LIN FT $1,276.00 44.00 LIN FT $1,276.0099 2531.503 CONCRETE CURB & GUTTER B624$22.00 3104.00 LIN FT $68,288.00 2734.00 LIN FT $60,148.00 2,734.00 LIN FT $60,148.00100 2531.503 CONCRETE CURB & GUTTER SURMOUNTABLE$16.00 5297.00 LIN FT $84,752.00 5253.00 LIN FT $84,048.00 5,253.00 LIN FT $84,048.00101 2531.504 6" CONCRETE DRIVEWAY PAVEMENT - RESIDENTIAL$84.00 824.00 SQ YD $69,216.00 852.33 SQ YD $71,595.72 852.33 SQ YD $71,595.72102 2531.504 8" COMMERCIAL CONCRETE DRIVEWAY PAVEMENT$106.00 305.00 SQ YD $32,330.00 383.30 SQ YD $40,629.80 383.30 SQ YD $40,629.80103 2531.618 TRUNCATED DOMES$53.00 136.00 SQ FT $7,208.00 226.00 SQ FT $11,978.00 226.00 SQ FT $11,978.00104 2540.602 INSTALL SALVAGED MAILBOX$72.00 44.00 EACH $3,168.00 52.00 EACH $3,744.00 52.00 EACH$3,744.00105 2540.603 LANDSCAPE EDGER, STEEL$3.50 160.00 LIN FT $560.00 90.00 LIN FT $315.00 90.00 LIN FT $315.00106 2563.601 TRAFFIC CONTROL$10,000.00 1.00 LUMP SUM $10,000.00 1.00 LUMP SUM $10,000.00 1.00 LUMP SUM $10,000.00107 2564.502 INSTALL SIGN TYPE SPECIAL$110.00 6.00 EACH $660.00 0.00 EACH $0.00 0.00 EACH $0.00108 2564.518 SIGN PANELS TYPE C$67.00 102.75 SQ FT $6,884.25 0.00 SQ FT $0.00 102.75 SQ FT$6,884.25
|