|
Partial Pay Estimate No.: 22021 STREET IMPROVEMENTSCITY OF LITTLE CANADA, MNBMI PROJECT NO. 0N1.122720WORK COMPLETED THROUGH JULY 29, 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 0.40 LS $9,600.00 0.71 LS $17,040.002 CLEARING$450.00 3.00 TREE $1,350.00 3.00 TREE $1,350.00 3.00 TREE $1,350.003 GRUBBING$300.00 3.00 TREE $900.00 3.00 TREE $900.00 3.00 TREE $900.004 REMOVE CONCRETE STEPS$4.00 15.00 EACH $60.00 12.00 EACH $48.00 12.00 EACH $48.005 REMOVE CURB & GUTTER $4.00 1587.00 LF $6,348.00 1441.00 LF $5,764.00 1,463.00 LF$5,852.006 SAW CUT BITUMINOUS (FULL DEPTH)$2.00 459.00 LF $918.00 0.00 LF $0.00 333.00 LF $666.007 SAW CUT CONCRETE (FULL DEPTH)$3.70 178.00 LF $658.60 0.00 LF $0.00 0.00 LF $0.008 REMOVE BITUMINOUS DRIVEWAY PAVEMENT$2.50 246.00 SY $615.00 215.00 SY $537.50 252.00 SY $630.009 REMOVE CONCRETE PAVEMENT$3.50 268.00 SY $938.00 357.00 SY $1,249.50 379.00 SY $1,326.5010 REMOVE GRAVEL DRIVEWAY$6.00 47.00 SY $282.00 22.00 SY $132.00 22.00 SY $132.0011 GEOTEXTILE FABRIC TYPE 5$2.75 4739.00 SY $13,032.25 4739.00 SY $13,032.25 4,739.00SY $13,032.2512 COMMON EXCAVATION$23.30 3560.00 CY $82,948.00 2892.00 CY $67,383.60 3,226.00 CY $75,165.8013 SUBGRADE EXCAVATION$12.00 356.00 CY $4,272.00 0.00 CY $0.00 0.00 CY $0.0014 SELECT GRANULAR BORROW$11.00 3270.00 TON $35,970.00 2843.00 TON $31,273.00 2,843.00 TON $31,273.0015 COMMON EMBANKMENT$10.00 69.00 CY $690.00 0.00 CY $0.00 0.00 CY $0.0016 PATCH GRAVEL DRIVEWAY$35.00 16.00 SY $560.00 0.00 SY $0.00 8.00 SY $280.0017 STABILIZING AGGREGATE$1.00 356.00 CY $356.00 0.00 CY $0.00 0.00 CY $0.0018 AGGREGATE BASE CLASS 5$15.00 2181.00 TON $32,715.00 1185.00 TON $17,775.00 1,388.00 TON $20,820.0019 RECLAIM BITUMINOUS PAVEMENT$2.00 4507.00 SY $9,014.00 4507.00 SY $9,014.00 4,507.00 SY$9,014.0020 WATER$0.01 51.00 MGAL $0.51 7.00 MGAL $0.07 7.00 MGAL $0.0721 JOINT ADHESIVE (MASTIC)$0.50 2600.00 LF $1,300.00 0.00 LF $0.00 0.00 LF $0.0022 BITUMINOUS MATERIAL FOR TACK COAT$0.01 275.00 GAL $2.75 0.00 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 0.00 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 0.00 TON $0.00 43.00 TON $5,805.0025 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)$78.00 569.00 TON $44,382.00 0.00 TON $0.00 492.00 TON $38,376.0026 CONCRETE STEPS$950.00 3.00 CY $2,850.00 0.00 CY $0.00 3.00 CY $2,850.0027 CONCRETE CURB AND GUTTER DESIGN B618 $14.70 2600.00 LF $38,220.00 0.00 LF $0.00 2,500.00 LF $36,750.0028 6" CONCRETE DRIVEWAY PAVEMENT$67.00 423.00 SY $28,341.00 0.00 SY $0.00 535.00 SY $35,845.0029 8" CONCRETE VALLEY GUTTER$100.00 45.00 SY $4,500.00 0.00 SY $0.00 40.00 SY $4,000.0030 TRAFFIC CONTROL$26,000.00 1.00 LS $26,000.00 0.40 LS $10,400.00 0.71 LS $18,460.0031 EROSION CONTROL SUPERVISOR$2,500.00 1.00 LS $2,500.00 0.00 LS $0.00 0.50 LS $1,250.0032 STABILIZED CONSTRUCTION EXIT$1,500.00 1.00 LS $1,500.00 1.00 LS $1,500.00 1.00 LS $1,500.0033 STORM DRAIN INLET PROTECTION$125.00 9.00 EACH $1,125.00 9.00 EACH $1,125.00 9.00 EACH $1,125.0034 SILT FENCE TYPE MACHINE SLICED$3.00 420.00 LF $1,260.00 0.00 LF $0.00 0.00 LF $0.0035 FILTER TOPSOIL BORROW (LV)$36.00 791.00 CY $28,476.00 0.00 CY $0.00 0.00 CY $0.0036 SODDING TYPE LAWN$6.00 4738.00 SY $28,428.00 0.00 SY $0.00 0.00 SY $0.00PART 1 - STREETS TOTAL:$465,240.11 $171,083.92 $323,490.62PART 2 - SANITARY SEWER:37 REMOVE FRAME AND RING CASTING (SANITARY)$150.00 5.00 EACH $750.00 4.00 EACH $600.00 4.00 EACH $600.0038 RECONSTRUCT SANITARY SEWER MANHOLE$990.00 5.00 LF $4,950.00 5.00 LF $4,950.00 5.00 LF $4,950.0039 NEW RINGS AND CASTING (SANITARY)$850.00 5.00 EACH $4,250.00 0.00 EACH $0.00 0.00 EACH $0.0040 CHIMNEY SEAL (FLEX-SEAL)$600.00 5.00 EACH $3,000.00 0.00 EACH $0.00 0.00 EACH $0.00PART 2 - SANITARY SEWER TOTAL:$12,950.00 $5,550.00 $5,550.00ESTIMATEDAS BID PREVIOUS ESTIMATE COMPLETED TO DATEDocuSign Envelope ID: 0A42E05B-14D3-41D4-9A93-B085E9254C6F
|