|
ESTIMATE NO. 5 FINAL PERIOD ENDING AUGUST 20, 2003
<br />MAIN STREET
<br />TRUNK UTILITY IMPROVEMENTS
<br />k OF LINO LAKES, MINNESOTA
<br />MISSION NO. 12100 -02
<br />EM CONTRACT QUANTITY UNIT AMOUNT % NET TOTAL
<br />NO. DESCRIPTION QUANTITY UNIT TO DATE PRICE TO DATE DIFFERENCE CHANGE AMOUNT
<br />SANITARY SEWER
<br />1
<br />MOBILIZATION
<br />1.0
<br />LS
<br />1.00
<br />$ 15,189.75
<br />$ 15,189.75
<br />$ -
<br />$ -
<br />$ 15,189.75
<br />2
<br />REMOVE 21" SANITARY SEWER PIPE
<br />30.0
<br />LF
<br />30.00
<br />$ 15.00
<br />$ 450.00
<br />$ -
<br />$ -
<br />$ 450.00
<br />3
<br />CONNECT TO EXISTING SANITARY SEWER MH
<br />1.0
<br />EA
<br />1.00
<br />$ 440.00
<br />$ 440.00
<br />$ -
<br />$ -
<br />$ 440.00
<br />4
<br />JACK/AUGER 12' STEEL CASING PIPE
<br />120.0
<br />LF
<br />120.00
<br />$ 124.00
<br />$ 14,880.00
<br />$ -
<br />$ -
<br />$ 14,880.00
<br />5
<br />JACK/AUGER 18' STEEL CASING PIPE
<br />64.0
<br />LF
<br />64.00
<br />$ 148.00
<br />$ 9,472.00
<br />$ -
<br />$ -
<br />$ 9,472.00
<br />6
<br />8' PVC, SDR 35 SAN. SEW. (10' -12' DEEP)
<br />56.0
<br />LF
<br />60.00
<br />_$ 31.00
<br />$ 1,860.00
<br />$ 4.00
<br />$ 124.00
<br />$ 1,736.00
<br />7
<br />8' PVC, SDR 35 SAN. SEW. (12' -14' DEEP)
<br />0.0
<br />LF
<br />0.00
<br />$ 31.00
<br />$ -
<br />$ -
<br />$ -
<br />$
<br />8
<br />8" PVC, SDR 35 SAN. SEW. (14'46' DEEP)
<br />0.0
<br />LF
<br />39.00
<br />$ 31.00
<br />$ 1,209.00
<br />$ 39.00
<br />$ 1,209.00
<br />$ -
<br />9
<br />8' PVC, SDR 35 SAN. SEW. (16' -18' DEEP)
<br />35.0
<br />LF
<br />0.00
<br />$ 31.00
<br />$ -
<br />$ (35.00)
<br />$ (1,085.00)
<br />$ 1,085.00
<br />10
<br />8" PVC, SDR 35 SAN. SEW. THROUGH CASING
<br />64.0
<br />LF
<br />64.00
<br />$ 2.00
<br />$ 128.00
<br />$ -
<br />$ -
<br />$ 128.00
<br />11
<br />21" PVC, SDR 26 SAN. SEW. (10' -12' DEEP)
<br />300.0
<br />LF
<br />229.00
<br />$ 50.00
<br />$ 11,450.00
<br />$ (71.00)
<br />$ (3,550.00)
<br />$ 15,000.00
<br />12
<br />21" PVC, SDR 26 SAN. SEW. (17 -14' DEEP)
<br />370.0
<br />LF
<br />450.00
<br />$ 50.00
<br />$ 22,500.00
<br />$ 80.00
<br />$ 4,000.00
<br />$ 18,500.00
<br />13
<br />21" PVC, SDR 26 SAN. SEW. (14' -16' DEEP)
<br />775.0
<br />LF
<br />744.00
<br />$ 50.00
<br />$ 37,200.00
<br />$ (31.00)
<br />$ (1,550.00)
<br />$ 38,750.00
<br />14
<br />21" PVC, SDR 26 SAN. SEW. (16' -18' DEEP)
<br />246.0
<br />LF
<br />277.00
<br />$ 50.00
<br />$ 13,850.00
<br />$ 31.00
<br />$ 1,550.00
<br />$ 12,300.00
<br />15
<br />CONSTRUCT 4' DIA. MANHOLE TYPE 301(10' DEPTH)
<br />5.0
<br />EA
<br />5.00
<br />$ 1,800.00
<br />$ 9,000.00
<br />$ -
<br />$ -
<br />$ 9,000.00
<br />16
<br />EXTRA DEPTH OF 4' DIA. MH
<br />20.9
<br />LF
<br />21.50
<br />$ 90.00
<br />$ 1,935.00
<br />$ 0.80
<br />$ 54.00
<br />$ 1,881.00
<br />17
<br />4" ON 21" PVC, SDR26 WYE BRANCH
<br />5.0
<br />EA
<br />5.00
<br />$ 440.00
<br />$ 2,200.00
<br />$ -
<br />$ -
<br />$ 2,200.00
<br />18
<br />4' PVC, SCH40 SERVICE PIPE
<br />123.0
<br />LF
<br />167.00
<br />$ 12.00
<br />$ 2,004.00
<br />$ 44.00
<br />$ 528.00
<br />$ 1,476.00
<br />19
<br />4" PVC, SCH40 SERVICE PIPE THROUGH CASING
<br />120.0
<br />LF
<br />120.00
<br />$ 1.20
<br />$ 144.00
<br />$ -
<br />$ -
<br />$ 144.00
<br />20
<br />4" PVC, SCH40 SERVICE CLEANOUT
<br />5.0
<br />EA
<br />2.00
<br />$ 250.00
<br />$ 500.00
<br />$ (3.00)
<br />$ (180.00)
<br />$ (750.001
<br />$ (1.80)
<br />$ 1,250.00
<br />$ 1.80
<br />21
<br />TRENCH STABILIZATION ROCK
<br />180.0
<br />CY
<br />0.00
<br />$ 0.01
<br />$ -
<br />22
<br />TELEVISE SANITARY SEWER MAINS
<br />1930.0
<br />LF
<br />1685.00
<br />$ 0.58
<br />$ 977.30
<br />$ (245.00)
<br />$ (142.10)
<br />$ 1,119.40
<br />SUBTOTAL SANITARY SEWER
<br />$ 145,389.05
<br />$ 388.10
<br />$ 145,002.95
<br />WATERMAIN
<br />1
<br />CONNECT TO EXIST.12"DIP WATERMAIN
<br />1.0
<br />EA
<br />1.00
<br />$ 300.00
<br />$ 300.00
<br />$ -
<br />$ -
<br />$ 300.00
<br />2
<br />JACK/AUGER 18' STEEL CASING
<br />122.0
<br />LF
<br />122.00
<br />$ 148.00
<br />$ 18,056.00
<br />$ -
<br />$ -
<br />$ 18,058.00
<br />3
<br />6"DIP CLASS 52 WATERMAIN
<br />27.0
<br />LF
<br />33.00
<br />$ 21.00
<br />$ 693.00
<br />$ 6.00
<br />$ 128.00
<br />$ 567.00
<br />4
<br />8 "DIP CLASS 52 WATERMAIN
<br />118.0
<br />LF
<br />120.00
<br />$ 24.00
<br />$ 2,880,00
<br />$ 2.00
<br />$ 48.00
<br />$ 2,832.00
<br />5
<br />8 "DIP CLASS 52 WATERMAIN THROUGH CASING
<br />122.0
<br />LF
<br />122.00
<br />$ 10.00
<br />$ 1,220.00
<br />$ -
<br />$ -
<br />$ 1,220.00
<br />6
<br />12 "DIP CLASS 52 WATERMAIN
<br />1665.0
<br />LF
<br />1720.00
<br />$ 24.00
<br />$ 41,280.00
<br />$ 55.00
<br />$ 1,320.00
<br />$ 39,960.00
<br />7
<br />6" RES. SEAT GATE VALVE AND BOX
<br />3.0
<br />EA
<br />3.00
<br />$ 480.00
<br />$ 1,440.00
<br />$ -
<br />$ -
<br />$ 1,440.00
<br />8
<br />8" RES. SEAT GATE VALVE AND BOX
<br />4.0
<br />EA
<br />4.00
<br />$ 650.00
<br />$ 2,600.00
<br />$ -
<br />$ -
<br />$ 2,600.00
<br />12" BUTTERFLY VALVE AND BOX
<br />1.0
<br />EA
<br />1.00
<br />$ 840.00
<br />$ 840.00
<br />$
<br />$
<br />$ 840.00
<br />6' HYDRANT (8'-6* BURY)
<br />3.0
<br />EA
<br />4.00
<br />$ 1,700.00
<br />$ 6,800.00
<br />$ 1.00
<br />$ 1,700.00
<br />$ 5,100.00
<br />1
<br />6" HYDRANT EXTENSION - FURNISH AND INSTALL
<br />1.0
<br />EA
<br />0.00
<br />$ 190.00
<br />$
<br />$ (1,00)
<br />$ (190.00)
<br />$ 190.00
<br />12
<br />1" TYPE "K" COPPER WATER SERVICE
<br />150.0
<br />LF
<br />129.00
<br />$ 13.00
<br />$ 1,677.00
<br />$ (21.00)
<br />$ (273.00)
<br />$ 1,950.00
<br />13
<br />1' TYPE "K" COPPER SERVICE THROUGH CASING
<br />120.0
<br />LF
<br />120.00
<br />$ 1.65
<br />$ 198.00
<br />$ -
<br />$ -
<br />$ 198.00
<br />14
<br />1' CORPORATION STOP
<br />5.0
<br />EA
<br />5.00
<br />$ 16.00
<br />$ 80.00
<br />$ -
<br />$ -
<br />$ 80.00
<br />15
<br />1" CURB STOP AND BOX
<br />5.0
<br />EA
<br />5.00
<br />$ 59.00
<br />$ 295.00
<br />$ -
<br />$ -
<br />$ 295.00
<br />16
<br />MJ DIP FITTINGS
<br />1419.0
<br />LB
<br />1044.00
<br />$ 1.95
<br />$ 2,035.80
<br />$ (375.00)
<br />$ (731.25)
<br />$ 2,767.05
<br />SUBTOTAL WATERMAIN
<br />$ 80,394.80
<br />$ 1,999.75
<br />$ 78,395.05
<br />STORM SEWER
<br />1
<br />REMOVE CULVERTS
<br />140.0
<br />LF
<br />95.00
<br />$ 1.00
<br />$ 95.00
<br />$ (45.00)
<br />$ (45.00)
<br />$ 140.00
<br />2
<br />REMOVE GS APRONS
<br />7.0
<br />EA
<br />4.00
<br />$ 75.00
<br />$ 300.00
<br />$ (3.00)
<br />$ (225.00)
<br />$ 525.00
<br />3
<br />REMOVE STORM PIPE
<br />0.0
<br />LF
<br />0.00
<br />$ 1.00
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />4
<br />15" RCP STORM SEWER
<br />0.0
<br />LF
<br />0.00
<br />$ 25.00
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />5
<br />15" CMP CULVERT
<br />85.0
<br />LF
<br />40.00
<br />$ 35.00
<br />$ 1,400.00
<br />$ (45.00)
<br />$ (1,575.00)
<br />$ 2,975.00
<br />6
<br />30" CMP CULVERT
<br />55.0
<br />LF
<br />40.00
<br />$ 50.00
<br />$ 2,000.00
<br />$ (15.00)
<br />$ (750.00)
<br />$ 2,750.00
<br />7
<br />15" GS APRONS W/ TRASH GUARDS
<br />5.0
<br />EA
<br />2.00
<br />$ 300.00
<br />$ 600.00
<br />$ (3.00)
<br />$ (900.00)
<br />$ 1,500.00
<br />8
<br />30" GS APRONS W/ TRASH GUARDS
<br />2.0
<br />EA
<br />2.00
<br />$ 1,200.00
<br />$ 2,400.00
<br />$ -
<br />$ -
<br />$ 2,400.00
<br />SUBTOTAL STORM SEWER
<br />$ 6,795.00
<br />$ (3,495.00)
<br />$ 10,290.00
<br />STREETS AND RESTORATION
<br />1
<br />REMOVE BITUMINOUS PAVEMENT
<br />4363.0
<br />SY
<br />4363.00
<br />$ 1.20
<br />$ 5,235.60
<br />$ -
<br />$ -
<br />$ 5,235.60
<br />2
<br />REMOVE CONCRETE PAVEMENT
<br />18.0
<br />SY
<br />20.60
<br />$ 7.00
<br />$ 144.20
<br />$ 2.60
<br />$ 18.20
<br />$ 126.00
<br />3
<br />REMOVE CONCRETE CURB & GUTTER
<br />357.0
<br />LF
<br />409.00
<br />$ 2.00
<br />$ 818.00
<br />$ 52.00
<br />$ 104.00
<br />$ 714.00
<br />4
<br />AGGREGATE BASE CLASS 5
<br />1330.0
<br />TN
<br />1385.05
<br />$ 11.00
<br />$ 15,235.55
<br />$ 55.05
<br />$ 605.55
<br />$ 14,630.00
<br />5
<br />B618 CONC. CURB & GUTTER
<br />357.0
<br />LF
<br />409.00
<br />$ 14.00
<br />$ 5,726.00
<br />$ 52.00
<br />$ 728.00
<br />$ 4,998.00
<br />8
<br />2350 TYPE LV 2 OR 3 NON WEAR. COURSE
<br />1555.0
<br />TN
<br />1374.00
<br />$ 31.00
<br />$ 42,594.00
<br />$ (181.00)
<br />$ (5,611.00)
<br />$ 48,205.00
<br />7
<br />2350 TYPE LV 4 WEARING COURSE
<br />465.0
<br />TN
<br />478.33
<br />$ 39.00
<br />$ 18,654.87
<br />$ 13.33
<br />$ 519.87
<br />$ 18,135.00
<br />8
<br />CRS -1 BITUMINOUS MATERIAL FOR TACK
<br />485.0
<br />GA
<br />475.00
<br />$ 1.26
<br />$ 598.50
<br />$ (10.00)
<br />$ (12.60)
<br />$ 611.10
<br />9
<br />CONCRETE PAVEMENT
<br />35.0
<br />SY
<br />25.00
<br />$ 38.00
<br />$ 950.00
<br />$ (10.00)
<br />$ (380.00)
<br />$ 1,330.00
<br />10
<br />AGGREGATE BASE CLASS 5 FOR SHOULDERING
<br />150.0
<br />TN
<br />0.00
<br />$ 15.00
<br />$ -
<br />$ (150.00)
<br />$ (2,250.00)
<br />$ 2,250.00
<br />11
<br />SILT FENCE
<br />500.0
<br />LF
<br />410.00
<br />$ 1.52
<br />$ 623.20
<br />$ (90.00)
<br />$ (136.80)
<br />$ 760.00
<br />12
<br />TOPSOIL BORROW
<br />415.0
<br />CY
<br />400.00
<br />$ 7.62
<br />$ 3,048.00
<br />$ (15.00)
<br />$ (114.30)
<br />$ 3,162.30
<br />13
<br />SODDING
<br />785.0
<br />SY
<br />3054.00
<br />$ 3.05
<br />$ 9,314.70
<br />$ 2,269.00
<br />$ 6,920.45
<br />$ 2,394.25
<br />14
<br />SEEDING
<br />0.9
<br />AC
<br />1.33
<br />$ 1,300.00
<br />$ 1,729.00
<br />$ 0.43
<br />$ 559.00
<br />$ 1,170.00
<br />15
<br />TRAFFIC CONTROL
<br />1.0
<br />LS
<br />1.00
<br />$ 24,000.00
<br />$ 24,000.00
<br />$ -
<br />$ -
<br />$ 24,000.00
<br />16
<br />4' BROKEN YELLOW LATEX
<br />2900.0
<br />LF
<br />1669.00
<br />$ 0.04
<br />$ 66.76
<br />$ (1,231.00)
<br />$ (49.24)
<br />$ 116.00
<br />17
<br />4' SOLID WHITE LATEX
<br />5000.0
<br />LF
<br />4976.00
<br />$ 0.42
<br />$ 2,089.92
<br />$ (24.001
<br />$ (10.08)
<br />$ 2,100.00
<br />SUBTOTAL STREETS AND RESTORATION
<br />$ 130,828.30
<br />S 891.05
<br />$ 129,937.25
<br />0
<br />SANITARY SEWER
<br />$ 145,389.05
<br />$ 386.10
<br />$ 145,002.95
<br />WATERMAIN
<br />$ 80,394.80
<br />$ 1,999.75
<br />$ 78,395.05
<br />STORM SEWER
<br />$ 6,795.00
<br />$ (3,495.00)
<br />$ 10,290.00
<br />STREETS AND RESTORATION
<br />$ 130,828.30
<br />$ 891.05
<br />$ 129,937.25
<br />TOTAL ESTIMATE NO. 5 FINAL
<br />$ 363,407.15
<br />$ (218.10)
<br />$ 363,625.25
<br />Page 1
<br />
|