|
PARTIAL PAY ESTIMATE NO. 6
<br />OLD VILLAGE PH 7: STREET, DRAINAGE, & UTILITY IMPROVMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2022.119
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />BASE BID
<br />1 LS 1 $70,000.00 $70,000.00 0.00 $0.00 1.00 $70,000.00
<br />2 ACRE 0.4 $13,000.00 $5,200.00 0.00 $0.00 0.40 $5,200.00
<br />3 EACH 25 $347.00 $8,675.00 0.00 $0.00 26.00 $9,022.00
<br />4 EACH 25 $231.50 $5,787.50 0.00 $0.00 29.00 $6,713.50
<br />5 LF 1348 $8.00 $10,784.00 0.00 $0.00 1,348.00 $10,784.00
<br />6 LF 940 $8.00 $7,520.00 0.00 $0.00 940.00 $7,520.00
<br />7 LF 60 $8.00 $480.00 32.00 $256.00 32.00 $256.00
<br />8 EACH 8 $47.00 $376.00 0.00 $0.00 8.00 $376.00
<br />9 LF 220 $4.00 $880.00 31.50 $126.00 181.50 $726.00
<br />10 LF 340 $3.00 $1,020.00 84.00 $252.00 334.00 $1,002.00
<br />11 SY 1020 $9.00 $9,180.00 242.10 $2,178.90 690.00 $6,210.00
<br />12 SY 440 $25.00 $11,000.00 -10.00 -$250.00 290.00 $7,250.00
<br />13 TON 120 $200.00 $24,000.00 118.77 $23,754.00 118.77 $23,754.00
<br />14 LF 40 $20.00 $800.00 0.00 $0.00 40.00 $800.00
<br />15 EACH 2 $450.00 $900.00 0.00 $0.00 2.00 $900.00
<br />16 EACH 3 $450.00 $1,350.00 0.00 $0.00 3.00 $1,350.00
<br />17 LF 100 $47.40 $4,740.00 0.00 $0.00 0.00 $0.00
<br />18 SF 1500 $5.00 $7,500.00 0.00 $0.00 0.00 $0.00
<br />19 LS 1 $15,000.00 $15,000.00 0.00 $0.00 1.00 $15,000.00
<br />20 CY 4676 $21.00 $98,196.00 0.00 $0.00 4,676.00 $98,196.00
<br />21 CY 400 $44.00 $17,600.00 0.00 $0.00 0.00 $0.00
<br />22 CY 2839 $29.00 $82,331.00 0.00 $0.00 2,839.00 $82,331.00
<br />23 SY 1500 $1.00 $1,500.00 0.00 $0.00 0.00 $0.00
<br />24 CY 710 $60.00 $42,600.00 20.00 $1,200.00 710.00 $42,600.00
<br />25 HOUR 50 $189.50 $9,475.00 17.00 $3,221.50 30.00 $5,685.00
<br />26 SY 3445 $0.80 $2,756.00 0.00 $0.00 3,445.00 $2,756.00
<br />27 GAL 255 $0.60 $153.00 25.00 $15.00 25.00 $15.00
<br />28 TON 110 $148.00 $16,280.00 109.18 $16,158.64 109.18 $16,158.64
<br />29 TON 425 $130.50 $55,462.50 375.54 $49,007.97 375.54 $49,007.97
<br />30 TON 320 $132.50 $42,400.00 0.00 $0.00 0.00 $0.00
<br />31 SY 275 $142.00 $39,050.00 0.00 $0.00 0.00 $0.00
<br />32 TON 545 $62.60 $34,117.00 27.93 $1,748.42 62.37 $3,904.36
<br />33 EACH 1 $3,140.00 $3,140.00 0.00 $0.00 1.00 $3,140.00
<br />34 EACH 1 $6,500.00 $6,500.00 0.00 $0.00 1.00 $6,500.00
<br />35 LF 410 $16.00 $6,560.00 0.00 $0.00 410.00 $6,560.00
<br />36 EACH 4 $400.00 $1,600.00 0.00 $0.00 4.00 $1,600.00
<br />37 SY 200 $30.00 $6,000.00 0.00 $0.00 40.50 $1,215.00
<br />38 LF 1206 $102.00 $123,012.00 8.00 $816.00 1,205.00 $122,910.00
<br />39 LF 876 $125.00 $109,500.00 20.00 $2,500.00 880.00 $110,000.00
<br />40 LF 325 $141.00 $45,825.00 6.00 $846.00 326.00 $45,966.00
<br />41 LF 8 $272.50 $2,180.00 0.00 $0.00 8.00 $2,180.00
<br />42 LF 57 $276.50 $15,760.50 7.00 $1,935.50 60.00 $16,590.00
<br />43 LS 1 $125,000.00 $125,000.00 0.00 $0.00 1.00 $125,000.00
<br />44 SF 60 $118.50 $7,110.00 45.00 $5,332.50 60.00 $7,110.00
<br />45 LS 1 $15,000.00 $15,000.00 0.00 $0.00 1.00 $15,000.00
<br />46 EACH 9 $1,476.50 $13,288.50 0.00 $0.00 0.00 $0.00
<br />47 EACH 1 $4,432.00 $4,432.00 0.00 $0.00 1.00 $4,432.00
<br />48 EACH 24 $873.50 $20,964.00 0.00 $0.00 24.00 $20,964.00
<br />49 EACH 24 $314.00 $7,536.00 0.00 $0.00 14.00 $4,396.00
<br />50 EACH 6 $8,866.50 $53,199.00 0.00 $0.00 6.00 $53,199.00
<br />51 LF 690 $26.50 $18,285.00 11.00 $291.50 681.00 $18,046.50
<br />52 LF 960 $34.00 $32,640.00 83.00 $2,822.00 713.00 $24,242.00
<br />53 LF 1206 $1.85 $2,231.10 0.00 $0.00 0.00 $0.00
<br />54 VF 20.16 $400.00 $8,064.00 2.84 $1,136.00 20.84 $8,336.00
<br />55 LF 1266 $3.50 $4,431.00 0.00 $0.00 0.00 $0.00
<br />56 LB 617 $22.95 $14,160.15 28.00 $642.60 458.00 $10,511.10
<br />57 LS 1 $10,999.00 $10,999.00 0.00 $0.00 1.00 $10,999.00
<br />58 EACH 26 $354.50 $9,217.00 1.00 $354.50 27.00 $9,571.50
<br />59 EACH 26 $556.50 $14,469.00 1.00 $556.50 27.00 $15,025.50
<br />60 EACH 2 $9,114.00 $18,228.00 0.00 $0.00 2.00 $18,228.00
<br />61 EACH 24 $543.00 $13,032.00 1.00 $543.00 25.00 $13,575.00
<br />62 EACH 1 $501.50 $501.50 0.00 $0.00 1.00 $501.50
<br />63 EACH 3 $9,302.50 $27,907.50 0.00 $0.00 3.00 $27,907.50
<br />64 EACH 4 $3,303.50 $13,214.00 0.00 $0.00 3.00 $9,910.50
<br />65 EACH 2 $4,567.00 $9,134.00 0.00 $0.00 3.00 $13,701.00
<br />SALVAGE AND INSTALL FENCE
<br />SALVAGE AND INSTALL LANDSCAPING ROCK OR MULCH, INCLUDES EDGING
<br />ABANDON SANITARY SEWER DRAINFIELD & REMOVE PUMP
<br />COMMON EXCAVATION (EV) (P)
<br />SUBGRADE CORRECTION (EV) (INCLUDES SELECT GRANULAR BORROW - MOD 5%)
<br />ADJUST GATE VALVE BOX
<br />CONNECT TO EXISTING SANITARY SEWER SERVICE
<br />8"X4" PVC WYE, SDR 26
<br />30" RC PIPE SEWER, DES 3006 CL III
<br />CONNECT TO EXISTING SANITARY SEWER MAIN
<br />24" RC PIPE SEWER, DES 3006 CL III
<br />DEWATERING
<br />SALVAGE AND INSTALL PAVER SIDEWALK AND STEPS
<br />MAINTENANCE OF SANITARY SEWER
<br />CONNECT TO EXISTING WATER SERVICE
<br />18" RC PIPE SEWER, DES 3006 CL V
<br />TRACER WIRE BOX - (AT PROPERTY LINE)
<br />SANITARY SEWER MANHOLE (W/ CASTING)
<br />4" PVC FORCEMAIN, C900
<br />4" PVC SANITARY SERVICE PIPE - SCH 40 W/ TRACER WIRE
<br />DUCTILE IRON FITTINGS
<br />TEMPORARY WATER SERVICE
<br />CLEAN AND TELEVISE SANITARY SEWER
<br />SANITARY SEWER MANHOLE EXTRA DEPTH
<br />CLEAN AND TELEVISE STORM SEWER
<br />HYDRANT
<br />6" GATE VALVE & BOX
<br />8" GATE VALVE & BOX
<br />1" CORPORATION STOP
<br />1" CURB STOP & BOX
<br />CONNECT TO EXISTING WATER MAIN
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />MOBILIZATION
<br />REMOVE BITUMINOUS DRIVEWAY & FLUME PAVEMENT
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SELECT GRANULAR BORROW - MOD. 5% (CV) (P)
<br />GEOTEXTILE FABRIC, TYPE V
<br />AGG. BASE, CL. 6 (CV) (P)
<br />STREET SWEEPING
<br />PULVERIZE BITUMINOUS PAVEMENT (P)
<br />15" RC PIPE SEWER, DES 3006 CL V
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B) (DRIVEWAYS)
<br />TYPE SP 12.5 NON-WEARING COURSE MIX (3,C)
<br />TYPE SP 9.5 WEARING COURSE MIX (3,C)
<br />6" CONCRETE FLUME WITH REINFORCEMENT
<br />8" PVC PIPE SEWER (SDR 26)
<br />PIPE FOUNDATION ROCK
<br />15" RC PIPE APRON W/TRASH GUARD
<br />30" RC PIPE APRON W/TRASH GUARD
<br />4" PVC PERF. EDGE DRAIN W/ BACKFILL & WRAP
<br />DRAINTILE CLEANOUT
<br />2" RIGID INSULATION
<br />PAVE AND REMOVE 1.5" THICK 8' WIDE BITUMINOUS WEDGE
<br />REMOVE STORM SEWER CULVERT
<br />REMOVE GATE VALVE & BOX
<br />REMOVE HYDRANT & GATE VALVE ASSEMBLY
<br />CLEARING & GRUBBING
<br />CLEARING
<br />GRUBBING
<br />REMOVE WATER MAIN PIPE
<br />ABANDON SEWER PIPE (SANITARY) (2" TO 4" FORCE MAIN)
<br />REMOVE CONCRETE CURB & GUTTER
<br />REMOVE SIGN, TYPE C
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
|