|
ESTIMATE NO. 3 PERIOD ENDING: June 29, 2004
<br />21ST AVENUE STREET AND STORM SEWER IMPROVEMENTS
<br />CITY OF LINO LAKES, MINNESOTA
<br />TKDA COMMISSION NO. 12688 -01
<br />ITEM CONTRACT QUANTITY UNIT AMOUNT
<br />NO. DESCRIPTION UNIT QUANTITY TO DATE PRICE TO DATE
<br />DIVISION I - STORM SEWER CONSTRUCTION
<br />1 15" RC PIPE SEWER, CLASS 5, DESIGN 3006 LF 92.0 97.0 $ 26.00 $ 2,522.00
<br />2 18" RC PIPE SEWER, CLASS 5, DESIGN 3006 LF 171.0 171.0 $ 28.00 $ 4,788.00
<br />3 24" RC PIPE SEWER, CLASS 3, DESIGN 3006 LF 284.0 284.0 $ 34.00 $ 9,658.00
<br />4 15" RC PIPE APRON WITH TRASH GUARD EA 1.0 1.0 $ 716.00 $ 716.00
<br />5 24" RC PIPE APRON WITH TRASH GUARD EA 1.0 1.0 $ 1,370.00 $ 1,370.00
<br />6 CONSTRUCT CATCH BASIN - TYPE 402 EA 2.0 2.0 $ 1,150.00 $ 2,300.00
<br />7 CONSTRUCT 48" DIAMETER CATCH BASIN MANHOLE - TYPE 406 EA 2.0 2.0 $ 1,648.00 $ 3,296.00
<br />8 CONSTRUCT 60" DIAMETER CATCH BASIN MANHOLE - TYPE 406 EA 1.0 1.0 $ 2,884.00 $ 2,884.00
<br />9 CONSTRUCT 48" DIAMETER STORM SEWER MANHOLE -
<br />TYPE 409 EA 1.0 1.0 $ 1,648.00 $ 1,648.00
<br />10 RIPRAP CLASS II CY 10.0 - $ 85.00 $
<br />11 RIPRAP CLASS III CY 20.0 10.0 $ 85.00 $ 850.00
<br />12 EXPLORATORY DIGGING HRS 4.0 2.0 $ 256.00 $ 512.00
<br />13 POND /DITCH EXCAVATION CY 1,010.0 1,040.0 $ 4.56 $ 4,742.40
<br />14 ` CRUSHED ROCK 6" DEPTH (TRENCH STABILIZATION) LF 300.0 $ 5.00 $ -
<br />15 INSULATION (4" THICK) SY 150.0 150.0 $ 23.00 $ 3,450.00
<br />16 STORM POND NATIVE SEEDING (MN/DOT MIX 25A MODIFIED
<br />[256]) ACRE 0.3 $ 2,200.00 $
<br />SUBTOTAL - DIVISION I $ 38,734.40
<br />DIVISION II - STREET CONSTRUCTION AND RESTORATION
<br />1 MOBILIZATION
<br />2 TRAFFIC CONTROL
<br />3 CLEARING
<br />LS 1.0 1.0 $ 7,500.00 $ 7,500.00
<br />LS 1.0 0.75 $ 1,200.00 $ 900.00
<br />TR 10.0 21.0 $ 110.00 $ 2,310.00
<br />4 GRUBBING TR 10.0 16.0 $ 110.00 $ 1,760.00
<br />5 REMOVE CONCRETE CURB AND GUTTER (ALL TYPES) LF 131.0 141.0 $ 2.00 $ 282.00
<br />6 REMOVE BITUMINOUS PAVEMENT (ALL DEPTHS) SY 3,068.0 3,068.0 $ 1.25 $ 3,835.00
<br />7 SAWCUT BITUMINOUS PAVEMENT (FULL DEPTH) LF 324.0 637.0 $ 3.00 $ 1,911.00
<br />8 COMMON EXCAVATION (P) CY 6,510.0 6,510.0 $ 3.78 $ 24,607.80
<br />9 SELECT GRANULAR BORROW (CV) (P) CY 3,450.0 3,450.0 $ 11.30 $ 38,985.00
<br />10 TOPSOIL BORROW (LV) CY 350.0 336.0 $ 0.01 $ 3.36
<br />11 AGGREGATE BASE, CLASS 5 (100% CRUSHED) TON 2,800.0 1800.0 $ 10.34 $ 21952.00
<br />12 TYPE LV AGG. 3 WEARING COURSE (B) (LVWE35030B) TON 610.0 568.22 $ 38.00 $ 21,592.36
<br />13 TYPE LV AGG. 3 NON - WEARING COURSE (B) (LVNW35030B) TON 605.0 605.00 $ 37.60 $ 22,748.00
<br />14 BITUMINOUS MATERIAL FOR TACK COAT GAL 250.0 450.0 $ 1.50 $ 675.00
<br />15 B618 CONCRETE CURB AND GUTTER LF 1,615.0 1,675.0 $ 1120 $ 11760.00
<br />16 INSTALL SIGN TYPE C (INCLUDING POST AND ASSEMBLY) EA 1.0 $ 180.00 $ -
<br />17 PAVEMENT MARKINGS - 4" SOLID LINE - WHITE PAINT LF 810.0 $ 0.40 $
<br />18 TYPE III BARRICADE EA 1.0 $ 250.00 $
<br />19 ADJUST EXISTING VALVE BOX EA 5.0 5.0 $ 225.00 $ 1,125.00
<br />20 ADJUST EXISTING FRAME AND RING CASTING EA 2.0. 2.0 $ 500.00 $ 1,000.00
<br />21 SILT FENCE, TYPE PRE - ASSEMBLED LF 300.0 350.0 $ 0.01 $ 3.50
<br />22 SODDING - TYPE SALT RESISTANT SY Z500.0 2,474.0 $ 100 $ 7,422.00
<br />23 SEEDING (INCLUDING SEED MIX 50B OR 60B, FERTILIZER,
<br />MULCH, AND DISK ANCHORING ACRE 0.8 - $ 1,440.00 - $
<br />24 RELOCATE MAILBOXES EA 3.0 3.0 $ 200.00 $ 600.00
<br />25 4 " STREET DRAINTILE WITH GEOTEXTILE SOCK LF 235.0 235.0 $ 4.00 $ 940.00
<br />SUBTOTAL - DIVISION II $ 185,912.02
<br />SUBTOTAL ESTIMATE NO. 3
<br />CHANGE ORDER NO. 1
<br />REMOVE EXISTING STORM SEWER PIPE (15" CMP)
<br />INSTALL 18" CPP PIPE
<br />15" CPP PIPE BEND (22 DEGREES)
<br />HIGH EARLY CONCRETE FOR CURB & GUTTER
<br />5 SINGLE POLY SHEET FOR CONCRETE CURB & GUTTER
<br />6 RECONSTRUCT SANITARY MANHOLE
<br />CHANGE ORDER NO. 1
<br />$ 224,646.42
<br />LF 185.0 185.0 $ 12.00 $ 2,220.00
<br />LF 27.0 27.0 $ 24.00 $ 648.00
<br />EA 1.0 1.0 $ 150.00 $ 150.00
<br />LF 1,675.0 1,675.0 $ 0.39 $ 653.25
<br />LF 1,675.0 1,675.0 $ 0.30 $ 502.50
<br />EA 1.0 1.0 $ 1,200.00 $ 1,200.00
<br />$ 5,373.75
<br />CHANGE ORDER NO. 2
<br />FURNISH AND INSTALL ADDITIONAL CLASS 5 AGGREGATE ' BASE
<br />FURNISH AND INSTALL ADDITIONAL TYPE LV AGG. 3 NON -
<br />WEARING COURSE
<br />FURNISH AND INSTALL ADDITIONAL 4" DRAINTILE
<br />CHANGE ORDER NO. 2
<br />TON 935.0 935.0 $ 10.34 $ 9,667.90
<br />TON
<br />LF
<br />74.55
<br />294.0
<br />74.55 $
<br />294.0 $
<br />37.60 $ 2,803.08
<br />4.00 $ 1,176.00
<br />$ ' 13,646.98
<br />TOTAL ESTIMATE NO. 3
<br />$ 243,667.15
<br />
|