|
Pay Estimate No.:10 & Final
<br />COUNTY ROAD D AND GREENBRIER STREET IMPROVEMENTS
<br />SAP 062-619-035-200-121-001 & 209-020-012
<br />CITY OF LITTLE CANADA, MN
<br />BMI PROJECT NO. N15.119833
<br />Work completed through November 10, 2021
<br />ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
<br />NO.ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />BASE BID
<br />1 2021.501 MOBILIZATION $75,000.00 1.00 LUMP SUM $75,000.00 1.00 LUMP SUM $75,000.00 1.00 LUMP SUM $75,000.00
<br />2 2101.524 CLEARING $175.00 20.00 TREE $3,500.00 38.00 TREE $6,650.00 38.00 TREE $6,650.00
<br />3 2101.524 GRUBBING $175.00 20.00 TREE $3,500.00 28.00 TREE $4,900.00 28.00 TREE $4,900.00
<br />4 2104.502 REMOVE SIGN TYPE C $45.00 18.00 EACH $810.00 16.00 EACH $720.00 17.00 EACH $765.00
<br />5 2104.502 REMOVE BOLLARD $250.00 4.00 EACH $1,000.00 4.00 EACH $1,000.00 4.00 EACH $1,000.00
<br />6 2104.502 REMOVE STORM SEWER STRUCTURE $800.00 5.00 EACH $4,000.00 4.00 EACH $3,200.00 4.00 EACH $3,200.00
<br />7 2104.502 REMOVE STORM SEWER TOP SLAB $800.00 1.00 EACH $800.00 1.00 EACH $800.00 1.00 EACH $800.00
<br />8 2104.502 SALVAGE SIGN PANEL TYPE SPECIAL $45.00 6.00 EACH $270.00 3.00 EACH $135.00 6.00 EACH $270.00
<br />9 2104.502 SALVAGE HYDRANT $765.00 3.00 EACH $2,295.00 3.00 EACH $2,295.00 3.00 EACH $2,295.00
<br />10 2104.502 SALVAGE MAILBOXES $50.00 44.00 EACH $2,200.00 52.00 EACH $2,600.00 52.00 EACH $2,600.00
<br />11 2104.503 REMOVE CONCRETE CURB $10.00 219.00 LIN FT $2,190.00 483.00 LIN FT $4,830.00 483.00 LIN FT $4,830.00
<br />12 2104.503 REMOVE STORM SEWER PIPE $21.00 96.00 LIN FT $2,016.00 87.00 LIN FT $1,827.00 87.00 LIN FT $1,827.00
<br />13 2104.503 REMOVE CULVERT $18.00 307.00 LIN FT $5,526.00 416.00 LIN FT $7,488.00 416.00 LIN FT $7,488.00
<br />14 2104.503 SAW CUT BITUMINOUS (FULL DEPTH)$3.00 1081.00 LIN FT $3,243.00 1782.00 LIN FT $5,346.00 1,782.00 LIN FT $5,346.00
<br />15 2104.503 SAW CUT CONCRETE (FULL DEPTH)$6.00 216.00 LIN FT $1,296.00 357.00 LIN FT $2,142.00 357.00 LIN FT $2,142.00
<br />16 2104.504 REMOVE PAVERS $50.00 11.00 SQ YD $550.00 7.00 SQ YD $350.00 7.00 SQ YD $350.00
<br />17 2104.504 REMOVE CONCRETE SIDEWALK $36.00 16.00 SQ YD $576.00 32.00 SQ YD $1,152.00 32.00 SQ YD $1,152.00
<br />18 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT (INCL TRAIL)$8.00 2297.00 SQ YD $18,376.00 2633.30 SQ YD $21,066.40 2,633.30 SQ YD $21,066.40
<br />19 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT $11.00 543.00 SQ YD $5,973.00 511.80 SQ YD $5,629.80 511.80 SQ YD $5,629.80
<br />20 2105.504 GEOTEXTILE FABRIC TYPE V - FILTRATION $2.00 779.00 SQ YD $1,558.00 841.00 SQ YD $1,682.00 841.00 SQ YD $1,682.00
<br />21 2105.504 GEOTEXTILE FABRIC TYPE V $2.00 7336.00 SQ YD $14,672.00 7587.00 SQ YD $15,174.00 7,587.00 SQ YD $15,174.00
<br />22 2105.507 COMMON EXCAVATION (P)$18.00 11850.00 CU YD $213,300.00 14878.00 CU YD $267,804.00 16,812.00 CU YD $302,616.00
<br />23 2105.507 COMMON EXCAVATION (P) - POND $18.00 5170.00 CU YD $93,060.00 5170.00 CU YD $93,060.00 5,170.00 CU YD $93,060.00
<br />24 2105.507 SUBGRADE EXCAVATION (EV)$18.00 1376.00 CU YD $24,768.00 748.70 CU YD $13,476.60 748.70 CU YD $13,476.60
<br />25 2105.507 SELECT GRANULAR BORROW MOD (LV) - 1 $33.00 380.00 CU YD $12,540.00 402.50 CU YD $13,282.50 402.50 CU YD $13,282.50
<br />26 2105.507 TOPSOIL BORROW (LV)$40.00 2460.00 CU YD $98,400.00 1920.00 CU YD $76,800.00 1,920.00 CU YD $76,800.00
<br />27 2105.507 SELECT GRANUAL BORROW (CV) (P)$15.00 4218.00 CU YD $63,270.00 4218.00 CU YD $63,270.00 4,218.00 CU YD $63,270.00
<br />28 2112.519 SUBGRADE PREPARATION $180.00 42.00 RD STA $7,560.00 42.00 RD STA $7,560.00 42.00 RD STA $7,560.00
<br />29 2123.51 STREET SWEEPER WITH OPERATOR $1.00 68.00 HOUR $68.00 14.00 HOUR $14.00 14.00 HOUR $14.00
<br />30 2123.61 TRACTOR MOUNTED BACKHOE WITH OPERATOR $1.00 50.00 HOUR $50.00 0.00 HOUR $0.00 0.00 HOUR $0.00
<br />31 2130.523 WATER FOR DUST CONTROL $50.00 150.00 MGAL $7,500.00 20.00 MGAL $1,000.00 20.00 MGAL $1,000.00
<br />32 2211.507 STABILIZING AGGREGATE $66.00 1376.00 CU YD $90,816.00 748.70 CU YD $49,414.20 748.70 CU YD $49,414.20
<br />33 2211.507 AGGREGATE BASE, CLASS 7 $9.00 6610.00 CU YD $59,490.00 2371.00 CU YD $21,339.00 2,371.00 CU YD $21,339.00
<br />34 2211.509 AGGREGATE BASE, CLASS 6 (P)$20.00 2946.00 TON $58,920.00 5007.00 TON $100,140.00 5,007.00 TON $100,140.00
<br />35 2211.509 AGGREGATE BASE, CLASS 5 (TRAIL) (P)$25.00 820.00 TON $20,500.00 820.00 TON $20,500.00 820.00 TON $20,500.00
<br />36 2211.509 AGGREGATE BASE, CLASS 2 (SHOULDER) (P)$55.00 53.00 TON $2,915.00 53.00 TON $2,915.00 53.00 TON $2,915.00
<br />37 2215.504 RECLAIM BITUMINOUS PAVEMENT $1.20 13239.00 SQ YD $15,886.80 13581.00 SQ YD $16,297.20 13,581.00 SQ YD $16,297.20
<br />38 2357.506 BITUMINOUS MATERIAL FOR TACK COAT $2.00 1397.00 GAL $2,794.00 1400.00 GAL $2,800.00 1,400.00 GAL $2,800.00
<br />39 2360.504 TYPE 12.5 WEARING COURSE MIX. SPWEB340C, FOR PATCHING $73.00 27.00 SQ YD $1,971.00 45.00 SQ YD $3,285.00 45.00 SQ YD $3,285.00
<br />40 2360.509 TYPE SP 12.5 WEARING COURSE MIX. SPWEB440F $77.00 1226.00 TON $94,402.00 1458.48 TON $112,302.96 1,458.48 TON $112,302.96
<br />41 2360.509 TYPE SP 12.5 NON-WEARING COURSE MIX. SPNWB430B $69.00 920.00 TON $63,480.00 1100.00 TON $75,900.00 1,100.00 TON $75,900.00
<br />42 2360.509 TYPE SP 9.5 WEARING COURSE MIX. SPWEA330C $82.00 709.00 TON $58,138.00 781.00 TON $64,042.00 781.00 TON $64,042.00
<br />43 2360.509 TYPE SP 12.5 WEARING COURSE MIX. SPWEB330C $75.00 2629.00 TON $197,175.00 1240.73 TON $93,054.75 1,240.73 TON $93,054.75
<br />44 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE SPWEA240B $85.00 366.00 TON $31,110.00 342.78 TON $29,136.30 342.78 TON $29,136.30
<br />45 2360.509 TYPE 12.5 WEARING COURSE MIXTURE (DRIVEWAY)$107.00 274.00 TON $29,318.00 294.33 TON $31,493.31 294.33 TON $31,493.31
<br />46 2411.502 CONCRETE OUTLET STRUCTURE - POND $7,200.00 1.00 EACH $7,200.00 1.00 EACH $7,200.00 1.00 EACH $7,200.00
<br />47 2451.507 IMPROVED PIPE FOUNDATION $2.50 3540.00 LIN FT $8,850.00 841.00 LIN FT $2,102.50 841.00 LIN FT $2,102.50
<br />48 2501.502 15" RCP PIPE APRON $1,500.00 1.00 EACH $1,500.00 1.00 EACH $1,500.00 1.00 EACH $1,500.00
<br />49 2501.502 18" RCP PIPE APRON $1,600.00 2.00 EACH $3,200.00 2.00 EACH $3,200.00 2.00 EACH $3,200.00
<br />50 2501.502 30" RCP PIPE APRON $3,000.00 1.00 EACH $3,000.00 1.00 EACH $3,000.00 1.00 EACH $3,000.00
<br />51 2502.503 6" PVC PIPE DRAIN, SCHEDULE SDR 40 $39.00 928.00 LIN FT $36,192.00 603.00 LIN FT $23,517.00 603.00 LIN FT $23,517.00
<br />52 2502.503 4" PERFORATED PVC PIPE DRAIN, W/ SOCK $10.00 2249.00 LIN FT $22,490.00 2530.00 LIN FT $25,300.00 2,530.00 LIN FT $25,300.00
<br />53 2502.503 6" PERFORATED PVC PIPE DRAIN, SCHEDULE 26 $31.00 419.00 LIN FT $12,989.00 397.00 LIN FT $12,307.00 397.00 LIN FT $12,307.00
<br />54 2502.602 6" PVC PIPE DRAIN CLEAN OUT $450.00 17.00 EACH $7,650.00 30.00 EACH $13,500.00 30.00 EACH $13,500.00
<br />55 2502.602 CONNECT DRAIN TILE TO STRUCTURE $550.00 19.00 EACH $10,450.00 38.00 EACH $20,900.00 38.00 EACH $20,900.00
<br />56 2502.602 CONNECT DRAIN TILE TO STORM SEWER W/ KOR-N-TEE SERVICE CONNECTION $1,000.00 13.00 EACH $13,000.00 11.00 EACH $11,000.00 11.00 EACH $11,000.00
<br />57 2503.502 10' DIA TOP SLAB WITH 2X3 OPENING $4,000.00 1.00 EACH $4,000.00 1.00 EACH $4,000.00 1.00 EACH $4,000.00
<br />58 2503.503 12" STORM SEWER, 0'-10' DEEP $66.00 29.00 LIN FT $1,914.00 87.00 LIN FT $5,742.00 87.00 LIN FT $5,742.00
<br />59 2503.503 15" STORM SEWER, 0'-10' DEEP $56.00 662.00 LIN FT $37,072.00 647.00 LIN FT $36,232.00 647.00 LIN FT $36,232.00
<br />60 2503.503 18" STORM SEWER, 0'-10' DEEP $60.00 113.00 LIN FT $6,780.00 68.00 LIN FT $4,080.00 68.00 LIN FT $4,080.00
<br />61 2503.503 21" STORM SEWER, 0'-10' DEEP $65.00 323.00 LIN FT $20,995.00 331.00 LIN FT $21,515.00 331.00 LIN FT $21,515.00
<br />COMPLETED TO DATE
<br />ESTIMATED
<br />AS BID PREVIOUS ESTIMATE
|