|
Partial Pay Estimate No.: 12021 STREET IMPROVEMENTSCITY OF LITTLE CANADA, MNBMI PROJECT NO. 0N1.122720WORK COMPLETED THROUGH JULY 2, 2021ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATEDNO.ITEMPRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNTBASE BIDPART 1 - STREETS:1 MOBILIZATION$24,000.00 1.00 LS $24,000.00 LS $0.00 0.40 LS $9,600.002 CLEARING$450.00 3.00 TREE $1,350.00 TREE $0.00 3.00 TREE $1,350.003 GRUBBING$300.00 3.00 TREE $900.00 TREE $0.00 3.00 TREE $900.004 REMOVE CONCRETE STEPS$4.00 15.00 EACH $60.00 EACH $0.00 12.00 EACH $48.005 REMOVE CURB & GUTTER $4.00 1587.00 LF $6,348.00 LF $0.00 1,441.00 LF $5,764.006 SAW CUT BITUMINOUS (FULL DEPTH)$2.00 459.00 LF $918.00 LF $0.00 0.00 LF $0.007 SAW CUT CONCRETE (FULL DEPTH)$3.70 178.00 LF $658.60 LF $0.00 0.00 LF $0.008 REMOVE BITUMINOUS DRIVEWAY PAVEMENT$2.50 246.00 SY $615.00 SY $0.00 215.00 SY $537.509 REMOVE CONCRETE PAVEMENT$3.50 268.00 SY $938.00 SY $0.00 357.00 SY $1,249.5010 REMOVE GRAVEL DRIVEWAY$6.00 47.00 SY $282.00 SY $0.00 22.00 SY $132.0011 GEOTEXTILE FABRIC TYPE 5$2.75 4739.00 SY $13,032.25 SY $0.00 4,739.00 SY $13,032.2512 COMMON EXCAVATION$23.30 3560.00 CY $82,948.00 CY $0.00 2,892.00 CY $67,383.6013 SUBGRADE EXCAVATION$12.00 356.00 CY $4,272.00 CY $0.00 0.00 CY $0.0014 SELECT GRANULAR BORROW$11.00 3270.00 TON $35,970.00 TON $0.00 2,843.00 TON $31,273.0015 COMMON EMBANKMENT$10.00 69.00 CY $690.00 CY $0.00 0.00 CY $0.0016 PATCH GRAVEL DRIVEWAY$35.00 16.00 SY $560.00 SY $0.00 0.00 SY $0.0017 STABILIZING AGGREGATE$1.00 356.00 CY $356.00 CY $0.00 0.00 CY $0.0018 AGGREGATE BASE CLASS 5$15.00 2181.00 TON $32,715.00 TON $0.00 1,185.00 TON $17,775.0019 RECLAIM BITUMINOUS PAVEMENT$2.00 4507.00 SY $9,014.00 SY $0.00 4,507.00 SY $9,014.0020 WATER$0.01 51.00 MGAL $0.51 MGAL $0.00 7.00 MGAL $0.0721 JOINT ADHESIVE (MASTIC)$0.50 2600.00 LF $1,300.00 LF $0.00 0.00 LF $0.0022 BITUMINOUS MATERIAL FOR TACK COAT$0.01 275.00 GAL $2.75 GAL $0.00 0.00 GAL $0.0023 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)$84.00 427.00 TON $35,868.00 TON $0.00 0.00 TON $0.0024 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAY$135.00 36.00 TON $4,860.00 TON $0.00 0.00 TON $0.0025 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)$78.00 569.00 TON $44,382.00 TON $0.00 0.00 TON $0.0026 CONCRETE STEPS$950.00 3.00 CY $2,850.00 CY $0.00 0.00 CY $0.0027 CONCRETE CURB AND GUTTER DESIGN B618 $14.70 2600.00 LF $38,220.00 LF $0.00 0.00 LF $0.0028 6" CONCRETE DRIVEWAY PAVEMENT$67.00 423.00 SY $28,341.00 SY $0.00 0.00 SY $0.0029 8" CONCRETE VALLEY GUTTER$100.00 45.00 SY $4,500.00 SY $0.00 0.00 SY $0.0030 TRAFFIC CONTROL$26,000.00 1.00 LS $26,000.00 LS $0.00 0.40 LS $10,400.0031 EROSION CONTROL SUPERVISOR$2,500.00 1.00 LS $2,500.00 LS $0.00 0.00 LS $0.0032 STABILIZED CONSTRUCTION EXIT$1,500.00 1.00 LS $1,500.00 LS $0.00 1.00 LS $1,500.0033 STORM DRAIN INLET PROTECTION$125.00 9.00 EACH $1,125.00 EACH $0.00 9.00 EACH $1,125.0034 SILT FENCE TYPE MACHINE SLICED$3.00 420.00 LF $1,260.00 LF $0.00 0.00 LF $0.0035 FILTER TOPSOIL BORROW (LV)$36.00 791.00 CY $28,476.00 CY $0.00 0.00 CY $0.0036 SODDING TYPE LAWN$6.00 4738.00 SY $28,428.00 SY $0.00 0.00 SY $0.00PART 1 - STREETS TOTAL:$465,240.11$0.00 $171,083.92PART 2 - SANITARY SEWER:37 REMOVE FRAME AND RING CASTING (SANITARY)$150.00 5.00 EACH $750.00 EACH $0.00 4.00 EACH $600.0038 RECONSTRUCT SANITARY SEWER MANHOLE$990.00 5.00 LF $4,950.00 LF $0.00 5.00 LF $4,950.0039 NEW RINGS AND CASTING (SANITARY)$850.00 5.00 EACH $4,250.00 EACH $0.00 0.00 EACH $0.0040 CHIMNEY SEAL (FLEX-SEAL)$600.00 5.00 EACH $3,000.00 EACH $0.00 0.00 EACH $0.00PART 2 - SANITARY SEWER TOTAL:$12,950.00$0.00 $5,550.00ESTIMATEDAS BID PREVIOUS ESTIMATE COMPLETED TO DATEDocuSign Envelope ID: CA716765-52E1-4C0C-B6FD-75E957C01340
|