|
ESTIMATE NO. 8
<br />PERIOD ENDING: January 23, 2006
<br />HOLLY DRIVE IMPROVEMENTS
<br />CITY OF LINO LAKES, MINNESOTA
<br />•DA PROJECT NO. 12623.002
<br />ITEM MN /DOT CONTRACT QUANTITY UNIT AMOUNT
<br />NO. NO. DESCRIPTION UNIT QUANTITY TO DATE PRICE TO DATE
<br />59 2506.502 CONSTRUCT 72" DIAMETER MANHOLE, TYPE 409 EA 2.0 2.0 $ 3,200.00 $ 6,400.00
<br />60 2506.502 CONSTRUCT 96" DIAMETER MANHOLE, TYPE ST EA 5.0 5.0 $ 5,000.00 $ 25,000.00
<br />61 2506.522 ADJUST FRAME AND RING CASTING (CB OR MH) EA 6.0 10.0 $ 275.00 $ 2,750.00
<br />62 2506.602 RECONSTRUCT EXISTING MANHOLE EA 1.0 1.0 $ 650.00 $ 650.00
<br />63 2511.501 RANDOM RIPRAP CLASS III CY 54.0 80.0 $ 85.00 $ 6,800.00
<br />64 2521.501 4" CONCRETE WALK SF 1,543.0 924.75 $ 3.10 $ 2,866.73
<br />65 2531.501 CONCRETE CURB AND GUTTER DESIGN B418 LF 7,328.0 7,440.5 $ 7.85 $ 58,407.93
<br />66 2531.507 6" CONCRETE DRIVEWAY PAVEMENT SY 100.0 - $ 37.00 $
<br />67 2531.618 TRUNCATED DOME SF 256.0 256.0 $ 12.00 $ 3,072.00
<br />68 2540.602 MAIL BOX SUPPORT EA 5.0 5.0 $ 95.00 $ 475.00
<br />69 2563.601 TRAFFIC CONTROL LS 1.0 1.00 $ 2,500.00 $ 2,500.00
<br />70 2564.531 SIGN PANELS TYPE C (F &I) SF 94.0 98.3 $ 23.00 $ 2,259.75
<br />71 2564.531 SIGN PANELS TYPE D (F &I) SF 17.0 27.5 $ 30.00 $ 825.00
<br />72 2564.536 INSTALL SALVAGED SIGN (INCL. POST & ASSEMBLY) EA 11.0 15.0 $ 100.00 $ 1,500.00
<br />73 2564.603 PVMT MARK. 24" STOP LINE WHITE, POLY PREFORMED LF 142.0 142.0 $ 15.25 $ 2,165.50
<br />74 2564.603 PVMT MARK. 4" DOUBLE SOLID LINE YELLOW, PAINT LF 3,900.0 3,900.0 $ 0.35 $ 1,365.00
<br />75 2564.618 ZEBRA CROSSWALK WHITE, POLY PREFORMED SF 288.0 306.0 $ 14.00 $ 4,284.00
<br />76 2571.502 DECIDUOUS TREE (2" CAL, B &B) (HACKBERRY) TR 30.0 43.0 $ 285.00 $ 12,255.00
<br />77 2571.502 DECIDUOUS TREE (2" CAL, B &B) (PIN OAK) TR 30.0 20.0 $ 285.00 $ 5,700.00
<br />78 2571.502 DECIDUOUS TREE (2" CAL, B &B) (AUTUMN MAPLE) TR 30.0 27.0 $ 285.00 $ 7,695.00
<br />79 2573.502 SILT FENCE, TYPE PREASSEMBLED LF 4,360.0 3,635.0 $ 2.25 $ 8,178.75
<br />80 2573.602 STORM SEWER INLET PROTECTION EA 28.0 14.0 $ 110.00 $ 1,540.00
<br />81 2573.602 HAY BALE DITCH CHECK LF 90.0 - $ 5.25 $ -
<br />82 2575.505 SODDING TYPE SALT RESISTANT SY 11,490.0 7,860.0 $ 2.35 $ 18,471.00
<br />83 2575.604 EROSION CONTROL BLANKET, CATEGORY 1 (WOOD FIBER
<br />410 BLANKET) SY 3,809.0 6,680.0 $ 1.60 $ 10,688.00
<br />2575.605 SEEDING (INCL. SEED MIX 50B OR 60B, FERTILIZER, MULCH &
<br />DISC ANCHORING) ACRE 0.25 $ 3,000.00 $ 750.00
<br />SUBTOTAL ESTIMATE NO. 8 $ 802,842.84
<br />CHANGE ORDER NO. 1
<br />1 CO1 ADD WATERMAIN (CASSIOPEIA COURT TO HOLLY COURT)
<br />CONNECT TO EXISTING WATERMAIN EA 1.0 - $ 1,050.00 $
<br />HYDRANT EA 2.0 - $ 2,100.00 $
<br />6" GATE VALVE AND BOX EA 2.0 - $ 500.00 $ -
<br />8" GATE VALVE AND BOX EA 3.0 2.0 $ 850.00 $ 1,700.00
<br />6" WATERMAIN DUCTILE IRON CL 52 LF 50.0 - $ 52.00 $
<br />8" WATERMAIN DUCTILE IRON CL 52 LF 1,330.0 1,338.0 $ 27.00 $ 36,126.00
<br />DUCTILE IRON FITTINGS LB 749.0 - $ 1.30 $
<br />SUBTOTAL ITEM NO. 1 $ 37,826.00
<br />CO1 MINERAL POINT CONNECTION
<br />SAWCUT BITUMINOUS PAVEMENT (FULL DEPTH) LF 194.0 145.0 $ 3.65 $ 529.25
<br />REMOVE BITUMINOUS PAVEMENT (STREET) SY 280.0 220.0 $ 9.45 $ 2,079.00
<br />AGGREGATE BASE, CLASS 5 TN 48.5 $ 0.10 $ -
<br />TYPE LV4 WEARING COURSE TN 25.1 - $ 40.25 $
<br />TYPE LV4 NON - WEARING COURSE TN 33.5 - $ 39.25 $
<br />BITUMINOUS MATERIAL FOR TACK COAT GAL 14.0 - $ 1.50 $
<br />CONNECT TO EXISTING WATERMAIN EA 1.0 - $ 1,050.00 $
<br />8" WATERMAIN DUCTILE IRON CL 52 LF 180.0 - $ 27.00 $ -
<br />SUBTOTAL ITEM NO. 2 $ 2,608.25
<br />SUBTOTAL CHANGE ORDER NO. 1 $ 40,434.25
<br />
|