|
Partial Pay Estimate No.: 4 & Final2021 STREET IMPROVEMENTSCITY OF LITTLE CANADA, MNBMI PROJECT NO. 0N1.122720WORK COMPLETED THROUGH NOVEMBER 3 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 1.00 EACH $200.00 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 6.00 EACH $7,200.00 6.00 EACH$7,200.00PART 3 - WATERMAIN TOTAL:$24,030.00 $18,175.00 $18,175.00PART 4 - STORM SEWER:48 REMOVE CASTING & RINGS (STORM)$150.00 5.00 EACH $750.00 5.00 EACH $750.00 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 5.00 EACH $3,375.00 5.00 EACH $3,375.00PART 4 - STORM SEWER TOTAL:$31,520.50 $33,250.50 $33,250.50PART 5: CATCH BASIN REPLACEMENTS64 MOBILIZATION$2,500.00 1.00 LS $2,500.00 0.85 LS $2,125.00 1.00 LS $2,500.0065 SALVAGE MAILBOX$200.00 1.00 EACH $200.00 1.00 EACH $200.00 1.00 EACH $200.0066 REMOVE DRAINAGE STRUCTURE$630.00 5.00 EACH $3,150.00 5.00 EACH $3,150.00 5.00 EACH $3,150.0067 REMOVE SEWER PIPE (STORM)$11.00 111.00 LF $1,221.00 55.00 LF $605.00 55.00 LF $605.0068 REMOVE CURB & GUTTER $8.00 124.00 LF $992.00 109.00 LF $872.00 109.00 LF $872.0069 SAW CUT BITUMINOUS (FULL DEPTH)$5.00 223.00 LF $1,115.00 221.00 LF $1,105.00 221.00 LF $1,105.0070 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 $1,680.00 107.00 SY $1,070.00 107.00 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 15.00 GAL $0.15 15.00 GAL $0.1576 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)$125.00 16.00 TON $2,000.00 53.00 TON $6,625.00 53.00 TON $6,625.0077 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 20.00 TON $2,500.00 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 $720.00
|