|
ESTIMATE NO. 7R (FINAL)
<br />ELM STREET RECONSTRUCTION
<br />CITY OF LINO LAKES, MINNESOTA
<br />COMMISSION NO. 12390 -03
<br />ITEM
<br />NO. DESCRIPTION
<br />PERIOD ENDING: February 14, 2005
<br />CONTRACT QUANTITY UNIT AMOUNT
<br />UNIT QUANTITY TO DATE PRICE TO DATE
<br />ELM STREET RECONSTRUCTION
<br />1 MOBILIZATION
<br />2 CLEARING LS 1.0 1.00 $ 89,700.00 $ 89,700.00
<br />3 GRUBBING TR 139.0 136.00 $ 100.00 $ 13,600.00
<br />TR 139.0 136.00 $ 35.00 $ 4,760.00
<br />4 REMOVE PIPE (CULVERT OR STORM SEWER) LF 798.0 810.00 $ 8.00 $ 6,480.00
<br />5 REMOVE CURB & GUTTER* LF 280.0 263.00 $ 2.50 $ 657.50
<br />6 REMOVE FENCE LF 154.0 40.00 $ 6.00 $ 240.00
<br />7 REMOVE WATERMAIN LF 106.0 132.00 $ 10.00 $ 1,320.00
<br />8 REMOVE CONCRETE PAVEMENT SF 1,544.0 1,895.00 $ 0.50 $ 947.50
<br />9 REMOVE BITUMINOUS SURFACING SY 20,816.0 20,816.00 $ 1.55 $ 32,264.80
<br />10 REMOVE MANHOLE OR CATCH BASIN EA 4.0 5.00 $ 300.00 $ 1,500.00
<br />11 REMOVE CONCRETE APRON EA 19.0 19.00 $ 100.00 $ 1,900.00
<br />12 SAWCUT CONCRETE PAVEMENT (FULL DEPTH) LF 150.0 56.00 $ 7.00 $ 392.00
<br />13 SAWCUT BITUMINOUS PAVEMENT (FULL DEPTH) LF 950.0 852.00 $ 2.00 $ 1,704.00
<br />14 SALVAGE FENCE LF 50.0 16.00 $ 25.00 $ 400.00
<br />15 SALVAGE MAIL BOX SUPPORT EA 37.0 37.00 $ 85.00 $ 3,145.00
<br />16 SALVAGE SIGN (INCL. POST & ASSEMBLY) EA 20.0 20.00 $ 25.00 $ 500.00
<br />17 SALVAGE HYDRANT EA 4.0 5.00 $ 600.00 $ 3,000.00
<br />18 SALVAGE GATE VALVE & BOX EA 5.0 5.00 $ 75.00 $ 375.00
<br />19 COMMON EXCAVATION (P)* CY - $ 9.15 $
<br />20 POND EXCAVATION CY 9,675.0 9,675.00 $ 5.25 $ 50,793.75
<br />21 SELECT GRANULAR BORROW (CV) (P)* CY - $ 10.65 $
<br />22 TOPSOIL BORROW (LV) CY 453.0 - $ 10.00 $
<br />23 CRUSHED ROCK 6" DEPTH (TRENCH STABILIZING) LF 3,151.0 - $ 2.25 $
<br />24 EXPLORATORY DIGGING HR 20.0 8.00 $ 139.00 $ 1,112.00
<br />25 AGGREGATE BASE CLASS 5* TN 12,000.0 9,556.14 $ 6.80 $ 64,981.75
<br />26 TYPE LV AGG. 3 WEARING COURSE (B) TN 2,025.0 2,032.24 $ 31.65 $ 64,320.40
<br />27 TYPE LV AGG. 4 WEARING COURSE FOR TRAIL (B) * TN 550.0 607.75 $ 39.05 $ 23, 732.64
<br />28 TYPE LV AGG. 3 NON - WEARING COURSE (B) TN 2,025.0 2,109.86 $ 31.65 $ 66,777.07
<br />29 TYPE LV AGG. 4 WEARING COURSE 2" THICK FOR DRIVEWAYS (B) SY 1,500.0 1,745.00 $ 10.00 $ 17,450.00
<br />30 BITUMINOUS MATERIAL FOR TACK COAT GAL 880.0 500.00 $ 2.50 $ 1,250.00
<br />31 15" RC PIPE APRON W/ TRASH GUARD EA 6.0 7.00 $ 625.00 $ 4,375.00
<br />32 21" RC PIPE APRON W/ TRASH GUARD EA 2.0 2.00 $ 825.00 $ 1,650.00
<br />33 4" PERF PE PIPE DRAIN (W/ SOCK) LF 512.0 512.00 $ 6.00 $ 3,072.00
<br />34 15" RC PIPE SEWER CLASS V DESIGN 3006 LF 2,733.0 2,681.00 $ 21.75 $ 58,311.75
<br />35 18" RC PIPE SEWER CLASS V DESIGN 3006 LF 830.0 770.00 $ 23.75 $ 18,287.50
<br />36 21" RC PIPE SEWER CLASS III DESIGN 3006 LF 902.0 903.00 $ 26.25 $ 23,703.75
<br />37 CONNECT TO EXISTING MANHOLES (SANITARY SEWER) EA 1.0 2.00 $ 4,000.00 $ 8,000.00
<br />38 8 "X4" PVC WYE (SCHEDULE 40) EA 30.0 31.00 $ 220.00 $ 6,820.00
<br />39 8" PVC, SDR 35 PIPE SEWER (10' -12' DEPTH) LF 69.0 97.00 $ 61.30 $ 5,946.10
<br />40 8" PVC, SDR 35 PIPE SEWER (12' -14' DEPTH) LF 620.0 161.00 $ 61.30 $ 9,869.30
<br />41 8" PVC, SDR 35 PIPE SEWER (14' -16' DEPTH) LF 430.0 652.00 $ 61.30 $ 39,967.60
<br />42 8" PVC, SDR 35 PIPE SEWER (16' -18' DEPTH) LF 626.0 758.00 $ 61.30 $ 46,465.40
<br />43 8" PVC, SDR 35 PIPE SEWER (18' -20' DEPTH) LF 32.0 109.00 $ 61.30 $ 6,681.70
<br />44 4" SANITARY SERVICE PIPE (SCHEDULE 40) LF 1,544.0 1,604.00 $ 9.50 $ 15,238.00
<br />45 8" PVC, SDR 26 PIPE SEWER (18' -20' DEPTH) LF 117.0 100.00 $ 61.30 $ 6,130.00
<br />46 8" PVC, SDR 26 PIPE SEWER (20' -22' DEPTH) LF 480.0 446.00 $ 61.30 $ 27,339.80
<br />47 8" PVC, SDR 26 PIPE SEWER (22' -24' DEPTH) LF 212.0 260.00 $ 61.30 $ 15,938.00
<br />48 8" PVC, SDR 26 PIPE SEWER (24' -26' DEPTH) LF 235.0 290.00 $ 61.30 $ 17,777.00
<br />49 8" PVC, SDR 26 PIPE SEWER (26' -28' DEPTH) LF 330.0 295.00 $ 61.30 $ 18,083.50
<br />50 TELEVISE SANITARY SEWER MAINS LF 3,151.0 3,168.00 $ 0.85 $ 2,692.80
<br />51 WATER METERING MH LS 1.0 1.00 $ 10,800.00 $ 10,800.00
<br />52 LOWER WATERMAIN LS 1.0 - $ 3,500.00 $
<br />53 ADJUST VALVE BOX EA 13.0 9.00 $ 85.00 $ 765.00
<br />54 CONNECT TO EXISTING WATERMAIN EA 10.0 12.00 $ 525.00 $ 6,300.00
<br />55 HYDRANT EA 1.0 1.00 $ 2,500.00 $ 2,500.00
<br />56 INSTALL GATE VALVE & BOX EA 2.0 2.00 $ 250.00 $ 500.00
<br />57 INSTALL HYDRANT EA 4.0 5.00 $ 500.00 $ 2,500.00
<br />58 6" GATE VALVE & BOX EA 2.0 3.00 $ 790.00 $ 2,370.00
<br />59 8" GATE VALVE & BOX EA 6.0 10.00 $ 870.00 $ 8,700.00
<br />60 16" GATE VALVE & BOX EA 2.0 2.00 $ 4,000.00 $ 8,000.00
<br />61 1" CURB STOP & BOX EA 31.0 32.00 $ 165.00 $ 5,280.00
<br />62 1" CORPORATION STOP EA 31.0 32.00 $ 118.00 $ 3,776.00
<br />63 6" WATERMAIN DUCTILE IRON CL 52 LF 91.0 128.00 $ 21.00 $ 2,688.00
<br />64 8" WATERMAIN DUCTILE IRON CL 52 LF 1,261.0 989.00 $ 26.00 $ 25,714.00
<br />* INDICATES CHANGES MADE IN ACCORDANCE WITH Cr 6
<br />u- ORDER NO. 1 Paae 1
<br />
|