|
PARTIAL PAY ESTIMATE NO.7 0
<br />WATER TOWER NO. 3
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2020.118
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1.00 $18,000.00 $18,000.00 0.00 $0.00 0.75 $13,500.00
<br />2 EACH 1.00 $3,400.00 $3,400.00 0.00 $0.00 1.00 $3,400.00
<br />3 LS 1.00 $12,000.00 $12,000.00 0.00 $0.00 1.00 $12,000.00
<br />4 CY 175.00 $14.00 $2,450.00 0.00 $0.00 175.00 $2,450.00
<br />5 SY 200.00 $17.50 $3,500.00 0.00 $0.00 200.00 $3,500.00
<br />6 CY 175.00 $35.00 $6,125.00 0.00 $0.00 0.00 $0.00
<br />7 CY 200.00 $29.00 $5,800.00 0.00 $0.00 200.00 $5,800.00
<br />8 CY 8.00 $45.00 $360.00 0.00 $0.00 0.00 $0.00
<br />9 CY 375.00 $65.00 $24,375.00 0.00 $0.00 275.00 $17,875.00
<br />10 TON 80.00 $130.00 $10,400.00 0.00 $0.00 0.00 $0.00
<br />11 GAL 35.00 $30.00 $1,050.00 0.00 $0.00 0.00 $0.00
<br />12 SF 202.00 $20.00 $4,040.00 0.00 $0.00 0.00 $0.00
<br />13 SF 240.00 $45.00 $10,800.00 0.00 $0.00 0.00 $0.00
<br />14 EACH 1.00 $1,900.00 $1,900.00 0.00 $0.00 1.00 $1,900.00
<br />15 LF 17.00 $55.00 $935.00 0.00 $0.00 0.00 $0.00
<br />16 LF 78.00 $140.00 $10,920.00 0.00 $0.00 84.00 $11,760.00
<br />17 EACH 1.00 $2,500.00 $2,500.00 0.00 $0.00 0.75 $1,875.00
<br />18 EACH 1.00 $6,000.00 $6,000.00 0.00 $0.00 0.75 $4,500.00
<br />19 LB 650.00 $9.00 $5,850.00 0.00 $0.00 1,155.00 $10,395.00
<br />20 EACH 1.00 $4,500.00 $4,500.00 0.00 $0.00 1.00 $4,500.00
<br />21 CY 16.00 $85.00 $1,360.00 0.00 $0.00 15.00 $1,275.00
<br />22 LF 100.00 $110.00 $11,000.00 0.00 $0.00 87.00 $9,570.00
<br />23 EACH 1.00 $2,500.00 $2,500.00 0.00 $0.00 1.00 $2,500.00
<br />24 LF 73.00 $55.00 $4,015.00 0.00 $0.00 73.00 $4,015.00
<br />25 EACH 2.00 $450.00 $900.00 0.00 $0.00 2.00 $900.00
<br />26 CY 20.00 $125.00 $2,500.00 0.00 $0.00 0.00 $0.00
<br />27 SY 74.00 $4.50 $333.00 0.00 $0.00 0.00 $0.00
<br />28 SY 400.00 $4.50 $1,800.00 0.00 $0.00 0.00 $0.00
<br />29 LF 300.00 $6.00 $1,800.00 0.00 $0.00 300.00 $1,800.00
<br />30 LF 40.00 $7.00 $280.00 0.00 $0.00 0.00 $0.00
<br />31 ACRE 0.50 $5,000.00 $2,500.00 0.00 $0.00 0.00 $0.00
<br />32 ACRE 0.50 $9,000.00 $4,500.00 0.00 $0.00 0.00 $0.00
<br />33 TREE 12.00 $550.00 $6,600.00 0.00 $0.00 0.00 $0.00
<br />34 CY 28.00 $55.00 $1,540.00 0.00 $0.00 0.00 $0.00
<br />35 CY 27.50 $46.00 $1,265.00 0.00 $0.00 0.00 $0.00
<br />36
<br />36.1 LS 1.00 $174,000.00 $174,000.00 0.00 $0.00 1.00 $174,000.00
<br />36.2 LS 1.00 $120,000.00 $120,000.00 0.00 $0.00 1.00 $120,000.00
<br />36.3 LS 1.00 $460,000.00 $460,000.00 0.00 $0.00 1.00 $460,000.00
<br />36.4 LS 1.00 $550,000.00 $550,000.00 0.00 $0.00 1.00 $550,000.00
<br />36.5 LS 1.00 $1,083,202.00 $1,083,202.00 0.02 $21,664.04 0.22 $238,304.44
<br />36.6 LS 1.00 $36,000.00 $36,000.00 0.00 $0.00 0.00 $0.00
<br />36.7 LS 1.00 $350,000.00 $350,000.00 0.00 $0.00 0.00 $0.00
<br />36.8 LS 1.00 $250,000.00 $250,000.00 0.00 $0.00 0.00 $0.00
<br />36.9 LS 1.00 $68,000.00 $68,000.00 0.00 $0.00 0.17 $11,560.00
<br />37 LS 1.00 $44,000.00 $44,000.00 0.00 $0.00 0.00 $0.00
<br />38 LS 1.00 $100,000.00 $100,000.00 0.00 $0.00 0.71 $71,000.00
<br />39 LS 1.00 $80,000.00 $80,000.00 0.00 $0.00 0.00 $0.00
<br />$3,493,000.00 $21,664.04 $1,738,379.44
<br />TOTALS - BASE CONTRACT $3,493,000.00 $21,664.04 $1,738,379.44
<br />CONNECT TO EXISTING WATER MAIN
<br />6" DIP WATER MAIN PIPE, CL. 52 (POLY ENCASED)
<br />16" DIP WATER MAIN PIPE, CL. 52 (POLY ENCASED)
<br />6" GATE VALVE & BOX
<br />GEOTEXTILE FABRIC TYPE V
<br />ORGANIC TOPSOIL BORROW
<br />SELECT GRANULAR BORROW
<br />AGGREGATE BASE, CLASS 1 (MODIFIED)
<br />AGGREGATE BASE, CLASS 6 (CV) (P)
<br />8" CONCRETE SIDEWALK
<br />ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT
<br />WATER TOWER - ENGINEERING/BONDS/INSURANCE
<br />HYDRANT
<br />DUCTILE IRON FITTINGS
<br />4' X 4' CATCH BASIN WITH GRATING
<br />1.5" CLEAR ROCK (WRAPPED IN TYPE 1 GEOTEXTILE FABRIC)
<br />18" RCP STORM SEWER PIPE, CL. V
<br />GEOTEXTILE FABRIC TYPE V
<br />SILT FENCE, TYPE HI
<br />18" RCP APRON W/ TRASH GUARD
<br />15" CAS PIPE CULVERT
<br />15" CAS PIPE APRON W/ TRASH GUARD
<br />HAND PLACED RIP RAP, CL. III
<br />GEOTEXTILE FABRIC TYPE IV
<br />SEDEMENT CONTROL LOG TYPE WOOD FIBER
<br />TEMPORARY SEEDING MIX (MIX 22-112 WITH TYPE 1 MULCH)
<br />SEEDING (MIX 25-141 WITH FERTILIZER & HYDROMULCH)
<br />THIS PERIOD TOTAL TO DATE
<br />BASE BID
<br />SITE GRADING
<br />TYPE SP 9.5 WEARING COURSE MIX (3,C)
<br />BIT. MATERIAL FOR TACK COAT
<br />5" CONCRETE SIDEWALK
<br />ROCK CONSTRUCTION ENTRANCE
<br />TRAFFIC CONTROL
<br />SUBGRADE EXCAVATION
<br />CONIFEROUS TREE 8' HT B&B
<br />LOAM TOPSOIL BORROW
<br />BASE BID
<br />MULCH MATERIAL TYPE 6
<br />1 MG COMPOSITE ELEVATED WATER STORAGE TANK, FOUNDATION, GENERAL
<br />ELECTRICAL AND ALL ASSOCIATED COMPONENTS AS SHOWN IN PLANS &
<br />SPECFICIATIONS (NOT OTHERWISE LISTED ON BID FORM) - SEE BELOW
<br />SCADA AND NEW RTU AT NEW TOWER, AND UPDATES TO MASTER CONTROL PROGRAMMING
<br />PRV STATION VALVE MODIFICATIONS AND ASSOCIATED ELECTRICAL RTU AND SCADA IMPROVEMENTS
<br />FURNISH AND INSTALL COMPLETE GAS CHLORINATION SYSTEM
<br />WATER TOWER - DRILLED PIERS
<br />WATER TOWER - FOUNDATION
<br />WATER TOWER - CONCRETE SHAFT
<br />WATER TOWER - TANK MATERIAL/FABRICATION
<br />WATER TOWER - TANK DELIVERY
<br />WATER TOWER - ERECTION
<br />WATER TOWER - PAINTING
<br />WATER TOWER - ELECTRICAL
|