|
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 AMOUNTESTIMATEDAS BID PREVIOUS ESTIMATE COMPLETED TO DATEPART 3 - WATERMAIN:41 REMOVE AND REPLACE GATE VALVE BOLTS$565.00 7.00 EACH $3,955.00 5.00 EACH $2,825.00 5.00 EACH $2,825.0042 REMOVE AND REPLACE HYDRANT BOLTS$550.00 4.00 EACH $2,200.00 4.00 EACH $2,200.00 4.00 EACH $2,200.0043 REMOVE AND REPLACE FITTING BOLTS$575.00 10.00 EACH $5,750.00 10.00 EACH $5,750.00 10.00 EACH $5,750.0044 ADJUST CURB BOX IN TURF$200.00 17.00 EACH $3,400.00 0.00 EACH $0.00 0.00 EACH $0.0045 ADJUST CURB BOX CASTING IN CONCRETE STEPS$200.00 1.00 EACH $200.00 0.00 EACH $0.00 1.00 EACH $200.0046 FORD TYPE A1 CURB STOP COVER$125.00 1.00 EACH $125.00 0.00 EACH $0.00 0.00 EACH $0.0047 REMOVE AND REPLACE GATE VALVE BOX$1,200.00 7.00 EACH $8,400.00 5.00 EACH $6,000.00 5.00 EACH$6,000.00PART 3 - WATERMAIN TOTAL:$24,030.00 $16,775.00 $16,975.00PART 4 - STORM SEWER:48 REMOVE CASTING & RINGS (STORM)$150.00 5.00 EACH $750.00 4.00 EACH $600.00 5.00 EACH $750.0049 REMOVE DRAINAGE STRUCTURE$650.00 2.00 EACH $1,300.00 3.00 EACH $1,950.00 3.00 EACH $1,950.0050 REMOVE SEWER PIPE (STORM)$10.50 65.00 LF $682.50 65.00 LF $682.50 65.00 LF $682.5051 REMOVE DRIVEWAY CULVERTS$630.00 3.00 EACH $1,890.00 3.00 EACH $1,890.00 3.00 EACH $1,890.0052 4" PERF PVC PIPE DRAIN TILE$8.00 571.00 LF $4,568.00 571.00 LF $4,568.00 571.00 LF $4,568.0053 INSPECTION TEE$300.00 2.00 EACH $600.00 2.00 EACH $600.00 2.00 EACH $600.0054 4" PVC PIPE DRAIN CLEAN OUT$300.00 1.00 EACH $300.00 1.00 EACH $300.00 1.00 EACH $300.0055 CONNECT DRAIN TILE TO STRUCTURE$750.00 4.00 EACH $3,000.00 4.00 EACH $3,000.00 4.00 EACH $3,000.0056 15" RC PIPE SEWER CLASS V$60.00 60.00 LF $3,600.00 53.00 LF $3,180.00 53.00 LF $3,180.0057 CONNECT TO EXISTING STORM SEWER$630.00 1.00 EACH $630.00 1.00 EACH $630.00 1.00 EACH $630.0058 2'X3' CB, INCL CSTG AND AJD RINGS (DETAIL STO-5)$2,400.00 1.00 EACH $2,400.00 1.00 EACH $2,400.00 1.00 EACH$2,400.0059 4' DIA STORM SEWER CBMH, INCL CSTG AND AJD RINGS (DETAIL STO-3)$3,600.00 1.00 EACH $3,600.00 1.00 EACH $3,600.00 1.00 EACH$3,600.0060 CONST DRAINAGE STRUCTURE DESIGN 27" ROUND (DETAIL STO-10)$1,450.00 1.00 EACH $1,450.00 1.00 EACH $1,450.00 1.00 EACH$1,450.0061 INSTALL 12" HIGH (2'X3') RISER SECTION$750.00 3.00 EACH $2,250.00 2.00 EACH $1,500.00 2.00 EACH $1,500.0062 INSTALL 12" HIGH (4' DIA) PRECAST BARREL SECTION$1,125.00 1.00 EACH $1,125.00 3.00 EACH $3,375.00 3.00 EACH$3,375.0063 NEW RINGS AND CASTING (STORM)$675.00 5.00 EACH $3,375.00 0.00 EACH $0.00 5.00 EACH $3,375.00PART 4 - STORM SEWER TOTAL:$31,520.50 $29,725.50 $33,250.50PART 5: CATCH BASIN REPLACEMENTS64 MOBILIZATION$2,500.00 1.00 LS $2,500.00 0.43 LS $1,075.00 0.69 LS $1,725.0065 SALVAGE MAILBOX$200.00 1.00 EACH $200.00 0.00 EACH $0.00 0.00 EACH $0.0066 REMOVE DRAINAGE STRUCTURE$630.00 5.00 EACH $3,150.00 4.00 EACH $2,520.00 5.00 EACH $3,150.0067 REMOVE SEWER PIPE (STORM)$11.00 111.00 LF $1,221.00 51.00 LF $561.00 55.00 LF $605.0068 REMOVE CURB & GUTTER $8.00 124.00 LF $992.00 74.00 LF $592.00 109.00 LF $872.0069 SAW CUT BITUMINOUS (FULL DEPTH)$5.00 223.00 LF $1,115.00 0.00 LF $0.00 165.00 LF $825.0070 SAW CUT CONCRETE (FULL DEPTH)$5.00 8.00 LF $40.00 0.00 LF $0.00 0.00 LF $0.0071 REMOVE BITUMINOUS PAVEMENT$10.00 168.00 SY $1,680.00 82.00 SY $820.00 107.00 SY $1,070.0072 REMOVE LANDSCAPING ROCK$10.00 14.00 SY $140.00 0.00 SY $0.00 0.00 SY $0.0073 SELECT GRANULAR BORROW$20.00 93.00 TON $1,860.00 0.00 TON $0.00 0.00 TON $0.0074 AGGREGATE BASE CLASS 5$38.00 65.00 TON $2,470.00 33.00 TON $1,254.00 33.00 TON $1,254.0075 BITUMINOUS MATERIAL FOR TACK COAT$0.01 10.00 GAL $0.10 0.00 GAL $0.00 0.00 GAL $0.0076 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)$125.00 16.00 TON $2,000.00 0.00 TON $0.00 0.00 TON $0.0077 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAY$125.00 2.00 TON $250.00 0.00 TON $0.00 0.00 TON $0.0078 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)$125.00 22.00 TON $2,750.00 0.00 TON $0.00 20.00 TON $2,500.0079 12" RC PIPE SEWER CLASS V$55.00 45.00 LF $2,475.00 24.00 LF $1,320.00 24.00 LF $1,320.0080 15" RC PIPE SEWER CLASS V$60.00 8.00 LF $480.00 12.00 LF $720.00 12.00 LF $720.00DocuSign Envelope ID: 0A42E05B-14D3-41D4-9A93-B085E9254C6F
|