|
Partial Pay Estimate No.: 6ALLEN AVENUE STREET IMPROVEMENTSCITY OF LITTLE CANADA, MNBMI PROJECT NO. N15.119846Work completed through February 24, 2021ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATEDNO.ITEMPRICEQUANTITYAMOUNTQUANTITYAMOUNTQUANTITYAMOUNTESTIMATEDAS BID PREVIOUS ESTIMATE COMPLETED TO DATE44 REMOVE CASTING & RINGS (STORM)$190.78 2.00 EACH $381.56 6.00 EACH $1,144.68 6.00 EACH $1,144.6845 REMOVE DRAINAGE STRUCTURE$950.57 4.00 EACH $3,802.28 4.00 EACH $3,802.28 4.00 EACH $3,802.2846 REMOVE DRAINTILE$15.24 20.00 LF $304.80 31.00 LF $472.44 31.00 LF $472.4447 REMOVE SEWER PIPE (STORM)$15.24 92.00 LF $1,402.08 77.00 LF $1,173.48 77.00 LF $1,173.4848 4" PERF PE PIPE DRAIN$31.58 20.00 LF $631.60 31.00 LF $978.98 31.00 LF $978.9849 12" RC PIPE SEWER CL V$69.98 20.00 LF $1,399.60 29.00 LF $2,029.42 29.00 LF $2,029.4250 15" RC PIPE SEWER CLASS V$76.50 40.00 LF $3,060.00 38.00 LF $2,907.00 38.00 LF $2,907.0051 30" RC PIPE SEWER CL III$135.45 20.00 LF $2,709.00 12.60 LF $1,706.67 12.60 LF $1,706.6752 36" RC PIPE SEWER CL III$187.09 8.00 LF $1,496.72 10.50 LF $1,964.45 10.50 LF $1,964.4553 CONNECT TO EXISTING STORM SEWER$950.57 5.00 EACH $4,752.85 7.00 EACH $6,653.99 7.00 EACH $6,653.9954 CONST DRAINAGE STRUCTURE DESIGN 2'X3'$2,869.96 1.00 EACH $2,869.96 1.00 EACH $2,869.96 1.00 EACH$2,869.9655 CONST DRAINAGE STRUCTURE DESIGN 27" ROUND$2,595.55 2.00 EACH $5,191.10 2.00 EACH $5,191.10 2.00 EACH$5,191.1056 CONST DRAINAGE STRUCTURE DESIGN 60-4020$6,841.26 1.00 EACH $6,841.26 1.75 EACH $11,972.21 1.75 EACH $11,972.2157 CONST DRAINAGE STRUCTURE DES 72-4020$9,808.76 1.00 EACH $9,808.76 1.00 EACH $9,808.76 1.00 EACH$9,808.7658 ADJUST CATCH BASIN FRAME AND RING CASTING$164.04 1.00 EACH $164.04 1.00 EACH $164.04 1.00 EACH $164.0459 ADJUST MANHOLE FRAME AND RING CASTING$816.25 2.00 EACH $1,632.50 1.00 EACH $816.25 2.00 EACH $1,632.5060 REPAIR DRAINAGE STRUCTURE$506.92 2.00 EACH $1,013.84 13.02 EACH $6,600.10 13.02 EACH$6,600.1061 NEW RINGS AND CASTING (STORM)$894.11 2.00 EACH $1,788.22 3.06 EACH $2,735.98 6.06 EACH $5,418.31TOTAL PART 4: STORM SEWER$49,250.17 $62,991.79 $66,490.3762 SALVAGE LIGHT FIXTURE$1.00 6.00 EACH $6.00 0.00 EACH $0.00 0.00 EACH $0.0063 SALVAGE GATE VALVE & BOX$1,267.39 3.00 EACH $3,802.17 3.00 EACH $3,802.17 3.00 EACH$3,802.1764 SALVAGE HYDRANT $1,300.00 3.00 EACH $3,900.00 3.00 EACH $3,900.00 3.00 EACH$3,900.0065 CONNECT TO EXISTING WATERMAIN$2,144.16 3.00 EACH $6,432.48 3.00 EACH $6,432.48 3.00 EACH$6,432.4866 INSTALL HYDRANT$2,610.00 3.00 EACH $7,830.00 3.00 EACH $7,830.00 3.00 EACH$7,830.0067 INSTALL GATE VALVE & BOX$2,044.71 3.00 EACH $6,134.13 3.00 EACH $6,134.13 3.00 EACH$6,134.1368 6" WATERMAIN DUTILE IRON CL 52$102.97 30.00 LF $3,089.10 22.90 LF $2,358.01 41.90 LF $4,314.4469 COMMON EXCAVATION$42.00 610.00 CY $25,620.00 610.00 CY $25,620.00 621.00 CY $26,082.0070 AGGREGATE BASE CLASS 5$8.86 570.00 TON $5,050.20 897.11 TON $7,948.39 897.11 TON $7,948.3971 MODULAR BLOCK RETAINING WALL$37.10 990.00 SF $36,729.00 937.00 SF $34,762.70 937.00 SF $34,762.7072 4" CONCRETE WALK$4.96 7700.00 SF $38,192.00 7704.00 SF $38,211.84 7,704.00SF $38,211.8473 6" CONCRETE PEDESTRIAN CURB RAMP$9.47 1010.00 SF $9,564.70 1061.00 SF $10,047.67 1,061.00 SF $10,047.6774 TRUNCATED DOMES$70.20 220.00 SF $15,444.00 220.00 SF $15,444.00 220.00 SF $15,444.0075 INSTALL LIGHT FIXTURE$1.00 6.00 EACH $6.00 0.00 EACH $0.00 0.00 EACH $0.0076 CONIFEROUS TREE 8' HT B&B$426.25 2.00 TREE $852.50 3.23 TREE $1,376.79 3.23 TREE $1,376.7977 IRRIGATION REPAIRS ALLOWANCE$7,500.00 1.00 ALLOW $7,500.00 0.00 ALLOW $0.00 0.00 ALLOW $0.0078 SODDING TYPE LAWN W/ 4" TOP SOIL$4.00 2030.00 SY $8,120.00 2675.00 SY $10,700.00 2,675.00 SY $10,700.00TOTAL PART 5: SIDEWALK$178,272.28 $174,568.18 $176,986.61TOTAL BASE BID:$732,791.21 $729,156.08 $741,393.20PART 4: STORM SEWERPART 5: SIDEWALK
|