12/19/2005 Council Packet - Laserfiche WebLink

Home Search

ESTIMATE NO. 5 (FINAL) 2004 SURFACE WATER MANAGEMENT PROJECTS CITY OF LINO LAKES, MINNESOTA • TKDA PROJECT NO. 13133.001 ITEM CONTRACT QUANTITY UNIT AMOUNT NO. DESCRIPTION UNIT QUANTITY TO DATE PRICE TO DATE E 4TH AVENUE CULVERT REPLACEMENT (PROJECT LOCATION 5) 1 MOBILIZATION LS 1.0 1.0 $ 1,000.00 $ 1,000.00 2 REMOVE BITUMINOUS PAVEMENT SY 50.0 34.0 $ 5.00 $ 170.00 3 REMOVE EXISTING CULVERT LF 30.0 30.0 $ 8.00 $ 240.00 4 DITCH EXCAVATION CY 100.0 20.0 $ 15.00 $ 300.00 5 18" RCP STORM SEWER (CLASS 5) CULVERT LF 30.0 30.0 $ 28.00 $ 840.00 6 18" RCP FES WITH TRASH GUARD EA 2.0 2.0 $ 800.00 $ 1,600.00 7 AGGREGATE BASE, CLASS 5 (100% CRUSHED) TN 20.0 10.0 $ 30.00 $ 300.00 8 3" BITUMINOUS PAVEMENT (LVWE45030B) PATCHING TN 10.0 9.17 $ 135.00 $ 1,237.95 9 TRAFFIC CONTROL LS 1.0 1.0 $ 300.00 $ 300.00 10 SEEDING AND RESTORATION LS 1.0 1.0 $ 500.00 $ 500.00 11 EROSION CONTROL LS 1.0 1.0 $ 500.00 $ 500.00 SUBTOTAL E $ 6,987.95 PERIOD ENDING: November 29, 2005 F PELTIER LAKE DRIVE CULVERT REPLACEMENT (PROJECT LOCATION 6) 1 MOBILIZATION LS 1.0 1.0 $ 1,000.00 $ 1,000.00 2 REMOVE BITUMINOUS PAVEMENT SY 50.0 20.0 $ 5.00 $ 100.00 3 REMOVE EXISTING CULVERT LF 30.0 30.0 $ 8.00 $ 240.00 4 18" RCP STORM SEWER (CLASS 5) LF 30.0 30.0 $ 30.00 $ 900.00 5 18" RCP F.E.S. WITH TRASH GUARD EA 2.0 2.0 $ 800.00 $ 1,600.00 6 AGGREGATE BASE CLASS 5 (100% CRUSHED) TON 20.0 10.0 $ 30.00 $ 300.00 7 3" BITUMINOUS PAVEMENT (LVWE45030B) TON 10.0 9.17 $ 135.00 $ 1,237.95 8 TRAFFIC CONTROL LS 1.0 1.0 $ 500.00 $ 500.00 9 SEEDING AND RESTORATION LS 1.0 1.0 $ 500.00 $ 500.00 10 EROSION CONTROL LS 1.0 1.0 $ 500.00 $ 500.00 •SUBTOTAL F $ 6,877.95 G WENZEL FARMS DITCH CLEANING PROJECT LOCATION TION 7) 1 MOBILIZATION LS 1.0 1.0 $ 1,000.00 $ 1,000.00 2 CLEAR AND GRUB TREES /BRUSH LS 1.0 1.0 $ 900.00 $ 900.00 3 DITCH EXCAVATION CY 100.0 40.0 $ 19.00 $ 760.00 4 TRAFFIC CONTROL LS 1.0 1.0 $ 500.00 $ 500.00 5 SEEDING AND RESTORATION SY 100.0 110.0 $ 5.00 $ 550.00 6 EROSION CONTROL LS 1.0 - $ 1,000.00 $ SUBTOTAL G $ 3,710.00 • H CENTURY FARMS (RIP RAP) (PROJECT LOCATION 8) 1 MOBILIZATION LS 1.0 1.0 $ 1,000.00 $ 1,000.00 2 CLEAR AND GRUB TREES /BRUSH LS 1.0 1.0 $ 700.00 $ 700.00 3 INSTALL RIP RAP (CLASS II) CY 5.0 15.0 $ 145.00 $ 2,175.00 4 SODDING AND RESTORATION SY 100.0 - $ 6.00 $ SUBTOTAL H $ 3,875.00 SUBTOTAL ESTIMATE NO. 5 (FINAL) $ 88,790.00 CHANGE ORDER NO. 1 1 MOBILIZATION LS 1.0 1.0 $ 1,500.00 $ 1,500.00 2 COMMON EXCAVATION CY 70.0 160.0 $ 10.00 $ 1,600.00 3 6 -INCH DIAMETER DRAINTILES (INCLUDING FITTINGS, GEOTEXTILE WRAP, AGGREGATE AND CONNECTIONS) LF 190.0 458.0 $ 39.98 $ 18,310.84 4 TRAFFIC CONTROL LS 1.0 1.0 $ 300.00 $ 300.00 5 SELECT TOPSOIL BORROW (4 -INCH DEPTH) CY 100.0 150.0 $ 12.00 $ 1,800.00 6 SODDING - RESTORATION SY 900.0 1,050.0 $ 5.00 $ 5,250.00 7 EROSION CONTROL LS 1.0 1.0 $ 300.00 $ 300.00 SUBTOTAL CHANGE ORDER NO. 1 $ 29,060.84 TOTAL ESTIMATE NO. 5 (FINAL) $ 117,850.84 -22-