|
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 />COMPLETED TO DATE
<br />ESTIMATED
<br />AS BID PREVIOUS ESTIMATE
<br />125 2582.503 4" DOUBLE SOLID LINE MULTI-COMPONENT GROUND IN (WR)$3.00 1375.00 LIN FT $4,125.00 1490.00 LIN FT $4,470.00 1,490.00 LIN FT $4,470.00
<br />126 2582.503 6" SOLID LINE MULTI-COMPONENT GROUND IN (WR)$2.00 2750.00 LIN FT $5,500.00 3207.00 LIN FT $6,414.00 3,207.00 LIN FT $6,414.00
<br />127 2582.503 24" SOLID LINE MULTI-COMPONENT GROUND IN (WR)$100.00 17.00 LIN FT $1,700.00 12.00 LIN FT $1,200.00 12.00 LIN FT $1,200.00
<br />128 2582.518 INTERIM PVMT MARKING - CROSSWALK - PAINT $9.00 1040.00 SQ FT $9,360.00 120.00 SQ FT $1,080.00 120.00 SQ FT $1,080.00
<br />129 2582.518 CROSSWALK PREFORM THERMOPLASTIC GROUND IN $16.00 1040.00 SQ FT $16,640.00 1008.00 SQ FT $16,128.00 1,008.00 SQ FT $16,128.00
<br />TOTAL BASE BID:$2,655,646.55 $2,545,323.79 $2,580,332.54
<br />1 2563.601 PORTABLE CHANGEABLE MESSAGE SIGNS $250.00 14.00 UD $3,500.00 14.00 UD $3,500.00 14.00 UD $3,500.00
<br />TOTAL CHANGE ORDER NO. 1 $3,500.00 $3,500.00 $3,500.00
<br />TOTAL BASE BID + CHANGE ORDER NO. 1 $2,659,146.55 $2,548,823.79 $2,583,832.54
<br />1 2211.507 3" MINUS RECYCLE MATERIAL $20.10 307.00 TN $6,170.70 307.00 TN $6,170.70 307.00 TN $6,170.70
<br />2 2503.603 REMOVE AND REPLACE SEWER MH WITH 5' DIA MH $7,000.00 1.00 EA $7,000.00 1.00 EA $7,000.00 1.00 EA $7,000.00
<br />3 2504.602 1" COPPER WATER SERVICE $1,696.81 1.00 EA $1,696.81 1.00 EA $1,696.81 1.00 EA $1,696.81
<br />4 2404.602 FURNISH AND INSTALL NEW HYDRANT $6,940.00 3.00 EA $20,820.00 3.00 EA $20,820.00 3.00 EA $20,820.00
<br />5 2504.602 FURNISH AND INSTALL 8" GATE VALVE AND BOX $5,254.00 2.00 EA $10,508.00 2.00 EA $10,508.00 2.00 EA $10,508.00
<br />6 2504.602 GATE VALVE BONNET BOLTS AND SEALS $1,000.00 14.00 EA $14,000.00 10.00 EA $10,000.00 10.00 EA $10,000.00
<br />TOTAL CHANGE ORDER NO. 2 $60,195.51 $56,195.51 $56,195.51
<br />TOTAL BASE BID + CHANGE ORDER NO. 1 + 2 $2,719,342.06 $2,605,019.30 $2,640,028.05
<br />1 2101.518 PAVEMENT MARKING REMOVAL $8.65 484.00 SF $4,186.60 484.00 SF $4,186.60 484.00 SF $4,186.60
<br />TOTAL CHANGE ORDER NO. 3 $4,186.60 $4,186.60 $4,186.60
<br />TOTAL BASE BID + CHANGE ORDER NO. 1 + 2 + 3 $2,723,528.66 $2,609,205.90 $2,644,214.65
<br />CHANGE ORDER NO. 3
<br />CHANGE ORDER NO. 2
<br />CHANGE ORDER NO. 1
|