|
ESTIMATE NO. 7 (FINAL) PERIOD ENDING: September 21, 2004
<br />LM STREET RECONSTRUCTION
<br />TY OF LINO LAKES, MINNESOTA
<br />OMMISSION NO. 12390-03
<br />ITEM
<br />NO. DESCRIPTION
<br />CONTRACT QUANTITY UNIT AMOUNT
<br />UNIT QUANTITY TO DATE PRICE TO DATE
<br />CLEARING EA 40.0 40.0 $ 125.00 $ 5,000.00
<br />GRUBBING EA 40.0 40.0 $ 50.00 $ 2,000.00
<br />POND EXCAVATION CY 1,010.0 1,010.0 $ 11.00 $ 11,110:00
<br />RANDOM RIP RAP CLASS III CY 9.0 9.0 $ 60.00 $ 540.00
<br />TRAFFIC CONTROL. LS 1.0. 1.0 $ 300.00 $ 300.00
<br />SILT FENCE TYPE PREASSEMBLED LF 365.0 135.0 $ 2.10 $ 283.50
<br />WOOD FIBER BLANKET TYPE II SY 490.0 - $ 125 $
<br />SEEDING (INCL SEED MIX 50B OR 60B, FERTILIZER, MULCH, AND
<br />DISC ANCHORING) ACRE 0.3 0.3 $ 2,000.00 $ 600.00
<br />5 ADD SANITARY SERVICES
<br />CONNECT TO EXISTING SANITARY MH EA 1.0 1.00 $ 300.00 $ 300.00
<br />6" PVC (SDR35) SANITARY SEWER LF 120.0 120.00 $ 20.00 $ 2,400.00
<br />6" X 4" PVC WYES EA 2.0 2.00 $ 200.00 $ 400.00
<br />6" PVC CLEAN OUT EA 1.0 1.00 $ 150.00 $ 150.00
<br />6 ADD SUNSET PEDESTRIAN /BIKEWAY TRAIL EXTENSION
<br />MOBILIZATION LS 1.0 1.00 $ 1;000.00 $ 1,000.00
<br />COMMON EXCAVATION CY 193.0 193.00 $ 10.51 $ 2,028.43
<br />AGGREGATE BASE, CLASS 5 TON 210.0 210.00 $ 6.80 $ 1,428.00
<br />TYPE LV AGG. 4 WEARING COURSE (B) FOR TRAIL TON 49.0 49.00 $ 39.05 $ 1,913.45
<br />REMOVE C &G LF 8.0 8.00 $ 2.50 $ 20.00
<br />SODDING TYPE SALT RESISTANT SY 1,552.0 1,552.00 $ 1.80 $ 2,793.60
<br />7 ADD FOR ADDITIONAL REMOVAL AND REPLACEMENT OF
<br />PEDESTRIAN /BIKEWAY TRAIL
<br />• REMOVE BITUMINOUS SURFACING SY 895.0 895.00 $ 1.55 $ 1,387 25
<br />COMMON EXCAVATION CY 415.0 415.00 $ 10.51 5 4,361.65
<br />AGGREGATE BASE, CLASS 5 TON 355.0 355.00 $ 6.80 $ 2,414.00
<br />TYPE LV AGG. 4 WEARING COURSE (B) FOR TRAIL TON 108.0 108.00 $ 39.05 $ 4,217.40
<br />8 ADD LARGER AREA'S SODDING AND SEEDING QUANTITIES. ADD
<br />SODDING TYPE SALT RESISTANT (SEEDING REDUCED BY 1.7
<br />ACRES) SY 8,022.0 8,357.0 $ 1.80 $ 15,042.60
<br />9 ADD STORM MANHOLE SUMP SECTION PER RICE CREEK
<br />WATERSHED DISTRICT REQUIREMENT. ADD 5' DIA. SUMP MANHOLE
<br />SECTION (4' DEPTH). EA 2.0 2.00 $ 700.00 $ 1,400.00
<br />SUBTOTAL CHANGE ORDER NO. 1
<br />; 204,832.35
<br />CHANGE ORDER NO. 2
<br />1 SAFETY FENCE
<br />2 STORM SEWER FABRIC
<br />3 HANDSET CURB
<br />GRAVEL AT LMNGSTONS, MOVE WAGON WHEELS, INSTALL NEW
<br />4 BLACK UNDER SOD
<br />5 REPAIR SENIOR HOUSING POND
<br />6 CRABAPPLE TREES
<br />7 AMUR CHOKEBERRY
<br />8 JAPANESE TREE LILAC
<br />9 THORNLESS HAWTHORN
<br />10 REPAIR WASHOUTS AT ELM STREET POND
<br />11 CRABAPPLE TREES
<br />SUBTOTAL CHANGE ORDER NO. 2
<br />1,388.0 1,388.00 $ 1.31 $ 1,81828
<br />12.0 12.00 $ 320.00 $ 3,840.00
<br />150.0 150.00 $ 18.90 $ 2,835.00
<br />1.0 1.00 $ 2,330.70 $ 2,330.70
<br />1.0 1.00 $ 1,381.50 $ 1,381.50
<br />18.0 18.00 $ 173.00 $ 3,114.00
<br />17.0 17.00 $ 183.00 $ 3,111.00
<br />17.0 17.00 $ 173.00 $ 2,941.00
<br />18.0 18.00 $ 178.00 $ 3,204.00
<br />1.0 1.00 $ 1,132.50 $ 1,132.50
<br />10.0 10.00 $ 173.00 $ 1,730.00
<br />$ 27,437.98
<br />TOTAL ESTIMATE NO. 7 (FINAL) $ 1,416,977.78
<br />
|