|
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 ESTIMATE109 2571.524 CONIFEROUS TREE 8' HT B&B$800.00 9.00 TREE $7,200.00 0.00 TREE $0.00 0.00 TREE $0.00110 2571.524 DECIDUOUS TREE 2" CAL BR$600.00 6.00 TREE $3,600.00 0.00 TREE $0.00 0.00 TREE $0.00111 2573.501 STABILIZED CONSTRUCTION EXIT$1.00 4.00 EACH $4.00 0.00 EACH $0.00 0.00 EACH $0.00112 2573.502 STORM DRAIN INLET PROTECTION (W/O CASTING)$160.00 32.00 EACH $5,120.00 27.00 EACH $4,320.00 27.00 EACH $4,320.00113 2573.502 STORM DRAIN INLET PROTECTION (W/ CASTING)$160.00 38.00 EACH $6,080.00 36.00 EACH $5,760.00 36.00 EACH $5,760.00114 2573.503 SEDIMENT CONTOL LOG TYPE WOOD FIBER$10.00 112.00 LIN FT $1,120.00 647.00 LIN FT $6,470.00 653.00 LIN FT $6,530.00115 2573.503 SILT FENCE TYPE MACHINE SLICED$2.50 4215.00 LIN FT $10,537.50 2835.00 LIN FT $7,087.50 3,517.00 LIN FT $8,792.50116 2574.507 FILTER TOPSOIL BORROW (LV)$48.00 150.00 CU YD $7,200.00 120.00 CU YD $5,760.00 140.00 CU YD $6,720.00117 2574.508 FERTILIZER TYPE 3$5.00 160.00 POUND $800.00 50.00 POUND $250.00 50.00 POUND $250.00118 2575.504 EROSION CONTROL BLANKET$3.00 2540.00 SQ YD $7,620.00 2720.00 SQ YD $8,160.00 2,720.00 SQ YD $8,160.00119 2575.504 SODDING, TYPE LAWN$6.00 14962.00 SQ YD $89,772.00 13030.00 SQ YD $78,180.0014,256.00 SQ YD $85,536.00120 2575.505 SEEDING$450.00 0.52 ACRE $234.00 0.00 ACRE $0.00 0.66 ACRE $297.00121 2575.507 MULCH MATERIAL TYPE 6$100.00 10.00 CU YD $1,000.00 6.00 CU YD $600.00 6.00 CU YD$600.00122 2575.508 SEED MIXTURE 35-241$19.00 20.00 POUND $380.00 37.00 POUND $703.00 37.00 POUND $703.00123 2575.525 WATER FOR TURF ESTABLISHMENT$1.00 450.00 MGAL $450.00 0.00 MGAL $0.00 0.00 MGAL $0.00124 2582.503 INTERIM PVMT MARKING - 4"DOUBLE SOLID LINE - PAINT$3.00 1375.00 LIN FT $4,125.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00125 2582.503 4" DOUBLE SOLID LINE MULTI-COMPONENT GROUND IN (WR)$3.00 1375.00 LIN FT $4,125.00 0.00 LIN FT $0.00 1,490.00 LIN FT $4,470.00126 2582.503 6" SOLID LINE MULTI-COMPONENT GROUND IN (WR)$2.00 2750.00 LIN FT $5,500.00 0.00 LIN FT $0.00 3,207.00 LIN FT $6,414.00127 2582.503 24" SOLID LINE MULTI-COMPONENT GROUND IN (WR)$100.00 17.00 LIN FT $1,700.00 0.00 LIN FT $0.00 12.00 LIN FT $1,200.00128 2582.518 INTERIM PVMT MARKING - CROSSWALK - PAINT$9.00 1040.00 SQ FT $9,360.00 0.00 SQ FT $0.00 120.00 SQ FT$1,080.00129 2582.518 CROSSWALK PREFORM THERMOPLASTIC GROUND IN$16.00 1040.00 SQ FT $16,640.00 0.00 SQ FT $0.00 888.00 SQ FT $14,208.00TOTAL BASE BID:$2,655,646.55 $2,221,435.46 $2,394,698.791 2563.601 PORTABLE CHANGEABLE MESSAGE SIGNS$250.00 14.00 UD $3,500.00 14.00 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 $2,224,935.46 $2,398,198.791 2211.507 3" MINUS RECYCLE MATERIAL$20.10 307.00 TN $6,170.70 307.00 TN $6,170.70 307.00 TN $6,170.702 2503.603 REMOVE AND REPLACE SEWER MH WITH 5' DIA MH$7,000.00 1.00 EA $7,000.00 1.00 EA $7,000.00 1.00 EA $7,000.003 2504.602 1" COPPER WATER SERVICE$1,696.81 1.00 EA $1,696.81 1.00 EA $1,696.81 1.00 EA $1,696.814 2404.602 FURNISH AND INSTALL NEW HYDRANT$6,940.00 3.00 EA $20,820.00 3.00 EA $20,820.00 3.00 EA $20,820.005 2504.602 FURNISH AND INSTALL 8" GATE VALVE AND BOX$5,254.00 2.00 EA $10,508.00 2.00 EA $10,508.00 2.00 EA $10,508.006 2504.602 GATE VALVE BONNET BOLTS AND SEALS$1,000.00 14.00 EA $14,000.00 10.00 EA $10,000.00 10.00 EA $10,000.00TOTAL CHANGE ORDER NO. 2$60,195.51 $56,195.51 $56,195.51TOTAL BASE BID + CHANGE ORDER NO. 1 + 2$2,719,342.06 $2,281,130.97 $2,454,394.301 2101.518 PAVEMENT MARKING REMOVAL$8.65 484.00 SF $4,186.60 0.00 SF $0.00 484.00 SF $4,186.60TOTAL CHANGE ORDER NO. 3$4,186.60$0.00 $4,186.60TOTAL BASE BID + CHANGE ORDER NO. 1 + 2 + 3$2,723,528.66 $2,281,130.97 $2,458,580.90CHANGE ORDER NO. 3CHANGE ORDER NO. 2CHANGE ORDER NO. 1
|