|
•
<br />•
<br />•
<br />ESTIMATE NO. 4 PERIOD ENDING: November 30, 2004
<br />HOLLY DRIVE IMPROVEMENTS
<br />CITY OF LINO LAKES, MINNESOTA
<br />COMMISSION NO. 12823 -02
<br />ITEM MN /DOT CONTRACT QUANTITY UNIT AMOUNT
<br />NO. NO. DESCRIPTION UNIT QUANTITY TO DATE PRICE TO DATE
<br />HOLLY DRIVE IMPROVEMENTS
<br />1 2011.602 REMOVE & RESET EXISTING PROPERTY IRONS EA 21.0 - $ 110.00 $ -
<br />2 2021.501 MOBILIZATION LS 1.0 0.75 $ 18,000.00 $ 12,000.00
<br />3 2101.502 CLEARING TR 200.0 240.0 $ 160.00 $ 38,400.00
<br />4 2101.507 GRUBBING TR 215.0 255.0 $ 105.00 $ 26,775.00
<br />5 . 2104.501 REMOVE PIPE CULVERT (CMP,CPP) LF 258.0 290.0 $ 3.70 $ 1,073.00
<br />6 2104.501 REMOVE PIPE CULVERT (RCP) LF 308.0 308.0 $ 4.75 $ 1,463.00
<br />7 2104.501 REMOVE SEWER PIPE (STORM) LF 39.0 39.0 $ 4.75 $ 185.25
<br />8 2104.501 REMOVE CONCRETE CURB & GUTTER LF 154.0 208.0 $ 4.25 $ 884.00
<br />9 2104.503 REMOVE CONCRETE DRIVEWAY PAVEMENT SF 772.0 242.0 $ 5.25 $ 1,270.50
<br />10 2104.505 REMOVE BITUMINOUS SURFACING (STREET & DRIVEWAY) SY 11,527.0 11,527.0 $ 9.45 $ 108,930.15
<br />11 2104.509 REMOVE CATCH BASIN EA 2.0 - $ 105.00 $
<br />12 2104.511 SAWCUT CONCRETE PAVEMENT (FULL DEPTH) LF 42.0 22.0 $ 4.20 $ 92.40
<br />13 2104.513 SAWCUT BITUMINOUS PAVEMENT (FULL DEPTH) LF 292.0 301.0 $ 3.65 $ 1,098.85
<br />14 2104.521 SALVAGE & REINSTALL WIRE FENCE LF 130.0 $ 4.25 $
<br />15 2104.521 SALVAGE & REINSTALL WOOD FENCE LF 106.0 106.0 $ 12.50 $ 1,325.00
<br />18 2104.523 SALVAGE & RELOCATE MAIL BOX WITH SUPPORT EA 5.0 4.0 $ 95.00 $ 380.00
<br />17 2104.523 SALVAGE SIGN (INCL. POST & ASSEMBLY) EA 11.0 11.0 $ 78.00 $ 858.00
<br />18 2105.501 COMMON EXCAVATION (P) CY 6,742.0 3,000.0 $ 7.85 $ 23,550.00
<br />19 2105.501 POND EXCAVATION (P) CY 132.0 420.0 $ 10.25 $ 4,305.00
<br />20 2105.507 SUBGRADE EXCAVATION CY 4,000.0 2,934.0 $ 6.30 $ 18,484.20
<br />21 2105.522 SELECT GRANULAR BORROW (CV) CY 4,000.0 2,934.0 $ 12.00 $ 35,208.00
<br />22 2105.525 TOPSOIL BORROW (LV) CY 1,036.0 180.0 $ 10.50 $ 1,890.00
<br />23 2123.610 EXPLORATORY DIGGING HR 5.0 - $ 110.00 $ -
<br />24 2211.501 AGGREGATE BASE, CLASS 5 FOR STREET, TRAIL, & DRIVEWAY
<br />(100% CRUSHED) TN 9,485.0 9,485.00 $ 0.10 $ 948.50
<br />25 2350.501 TYPE LV 4 WEARING COURSE MIXTURE FOR STREET (C) TN 1,785.0 - $ 40.25 $ -
<br />26 2350.501 TYPE LV 4 WEARING-COURSE MIXTURE FOR TRAIL (C) TN 549.0 - $ 47.00 $ -
<br />27 2350.502 TYPE LV 3 NON - WEARING COURSE MIXTURE FOR STREET (C) TN 1,765.0 1,567.06 $ 39.25 $ 61,507.11
<br />28 2350.503 TYPE LV 4 WEARING COURSE MIXTURE FOR DRIVEWAYS (C) (2"
<br />THICK) SY 291.0 108.0 $ 11.50 $ 1,242.00
<br />29 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 685.0 $ 1.50 $
<br />30 2451.609 1.5" CRUSHED ROCK (TRENCH STABILIZATION) TN 77.0 77.67 $ 26.50 $ 2,058.26
<br />31 2501.515 15" RC PIPE APRON W/ TRASH GUARD EA 8.0 2.0 $ 1,175.00 $ 2,350.00
<br />32 2501.515 18" RC PIPE APRON W/ TRASH GUARD EA 4.0 3.0 $ 1,230.00 $ 3,890.00
<br />33 2501.515 21" RC PIPE APRON W/ TRASH GUARD EA 1.0 1.0 $ 1,560.00 $ 1,560.00
<br />34 2501.515 2T' RC PIPE APRON W/ TRASH GUARD EA 1.0 1.0 $ 2,000.00 $ 2,000.00
<br />35 2502.602 10" PVC CLEANOUT INCL. CASTING ASSEMBLY EA 4.0 3.0 $ 470.00 $ 1,410.00
<br />36 2502.602 12" PVC CLEANOUT INCL. CASTING ASSEMBLY EA 1.0 1.0 $ 630.00 $ 630.00
<br />37 2503.511 10" PVC PIPE SEWER, SDR26. LF 928.0 873.0 $ 13.50 $ 11,785.50
<br />38 2503.511 12" PVC PIPE SEWER, SDR26 LF 162.0 140.0 $ 16.75 $ 2,345.00
<br />39 2503.541 15" RC PIPE SEWER, DESIGN 3006 CLASS V LF 508.0 458.0 $ 18.80 $ 8,610.40
<br />40 2503.541 18" RC PIPE SEWER, DESIGN 3006 CLASS V LF 635.0 584.0 $ 21.00 $ 12,264.00
<br />41 2503.541 21" RC PIPE SEWER, DESIGN 3006 CLASS 10 LF 60.0 52.0 $ 23.50 $ 1,222.00
<br />42 2503.541 27" RC PIPE SEWER, DESIGN 3006 CLASSIII LF 35.0 43.0 $ 32.80 $ 1,410:40
<br />43 2504.602 ADJUST VALVE BOX EA 4.0 8.0 $ 110.00 $ 880.00
<br />44 2504.602 CONNECT TO EXISTING WATERMAIN EA 1.0 3.0 $ 1,050.00 $ 3,150.00
<br />45 2504.602 RELOCATE HYDRANT AND GATE VALVE EA 1.0 1.0 $ 1,260.00 $ 1,280.00
<br />46 2504.602 HYDRANT EA. 1.0 3.0 $ 2,100.00 $ 6,300.00
<br />47 2504.602 6" GATE VALVE & BOX EA 1.0 3.0 $ 500.00 $ 1,500.00
<br />48 2504.602 16" GATE VALVE & BOX' EA 1.0 2.0 $ 3,850.00 $ 7,300.00
<br />49 2504.603 6" WATERMAIN DUCTILE IRON, CL. 52 LF 2.0 24.0 $ 52.00 $ 1,248.00
<br />50 2504.603 16" WATERMAIN DUCTILE IRON, CL.52 LF 332.0 372.0 $ 42.00 $ 15,624.00
<br />51 2504.604 4" POLYSTYRENE INSULATION SY 25.0 - $ 15.50 $ -
<br />52 2504.608 DUCTILE IRON FITTINGS LB 643.0 1,173.0 $ 1.30 $ 1,524.90
<br />53 2506.502 CONSTRUCT CATCH BASIN, TYPE 402 OVER EXIST. 15"RCP EA 1.0 - $ 2,000.00 $
<br />54 2506.502 CONSTRUCT CATCH BASIN, TYPE 402 EA 10.0 6.0 $ 1,375.00 $ 8,250.00
<br />55 2506.502 CONSTRUCT SLOTTED VANE DRAIN EA 8.0 8.0 $ 1,200.00 $ 9,600.00
<br />56 2506.502 CONSTRUCT 48" DIAMETER CATCH BASIN MANHOLE, TYPE 406 EA 6.0 5.0 $ 1,525.00 $ 7,625.00
<br />57 2506.502 CONSTRUCT 48" DIAMETER MANHOLE, TYPE 409 EA 2.0 4.0 $ 1,400.00 $ 5,600.00
<br />58 2506.502 CONSTRUCT 48" DIAMETER MANHOLE, TYPE OUTFALL EA 1.0 1.0 $ 1,575.00 $ 1,575.00
<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 7.0 $ 275.00 $ 1,925.00
<br />62 2508.602 RECONSTRUCT EXISTING MANHOLE EA 1.0 1.0 $ 650.00 $ 650.00
<br />63 2511.501 RANDOM RIPRAP CLASS III CY 54.0 56.0 $ 85.00 $ 4,760.00
<br />64 2521.501 4" CONCRETE WALK SF 1,543.0 - $ 3.10 $
<br />65 2531.501 CONCRETE CURB AND GUTTER DESIGN B418 - 4 9 - LF 7,328.0 7,390.0 $ 7.85 $ 58,011.50
<br />66 2531.507 6" CONCRETE DRIVEWAY PAVEMENT SY 100.0 - $ 37.00 $
<br />
|