|
PARTIAL PAY ESTIMATE NO. 6
<br />2023 STREET IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2022.123
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1
<br />$31,448.85 $31,448.85 0.00 $0.00 1.00 $31,448.85
<br />2 LS 1
<br />$2,231.29 $2,231.29 0.00 $0.00 1.00 $2,231.29
<br />3 LF 780
<br />$6.74 $5,257.20 0.00 $0.00 840.00 $5,661.60
<br />4 EA 14
<br />$121.70 $1,703.80 0.00 $0.00 14.00 $1,703.80
<br />5 HR 40
<br />$142.61 $5,704.40 0.00 $0.00 16.00 $2,281.76
<br />6 EA 6
<br />$375.97 $2,255.82 0.00 $0.00 7.00 $2,631.79
<br />7 EA 6
<br />$250.29 $1,501.74 0.00 $0.00 1.00 $250.29
<br />8 EA 20
<br />$127.81 $2,556.20 0.00 $0.00 20.00 $2,556.20
<br />9 EA 20
<br />$14.91 $298.20 0.00 $0.00 20.00 $298.20
<br />10 EA 4
<br />$250.29 $1,001.16 0.00 $0.00 4.00 $1,001.16
<br />11 SF 20.25
<br />$95.43 $1,932.46 4.50 $429.44 24.75 $2,361.89
<br />12 CY 640
<br />$51.18 $32,755.20 0.00 $0.00 348.00 $17,810.64
<br />13 SY 2300
<br />$9.00 $20,700.00 0.00 $0.00 392.00 $3,528.00
<br />14 SY 2600
<br />$13.31 $34,606.00 0.00 $0.00 1,866.00 $24,836.46
<br />$143,952.32 $429.44 $98,601.93
<br />15 EA 7
<br />$1,109.84 $7,768.88 0.00 $0.00 7.00 $7,768.88
<br />16 EA 11
<br />$1,026.69 $11,293.59 0.00 $0.00 11.00 $11,293.59
<br />17 EA 4
<br />$419.14 $1,676.56 0.00 $0.00 4.00 $1,676.56
<br />18 EA 1
<br />$1,631.47 $1,631.47 0.00 $0.00 1.00 $1,631.47
<br />19 EA 1
<br />$572.13 $572.13 0.00 $0.00 1.00 $572.13
<br />20 LF 50
<br />$32.66 $1,633.00 0.00 $0.00 0.00 $0.00
<br />21 EA 1
<br />$2,662.64 $2,662.64 0.00 $0.00 1.00 $2,662.64
<br />22 EA 1
<br />$3,505.64 $3,505.64 0.00 $0.00 1.00 $3,505.64
<br />23 EA 3
<br />$5,315.06 $15,945.18 0.00 $0.00 3.00 $15,945.18
<br />24 LF 46
<br />$116.28 $5,348.88 0.00 $0.00 51.00 $5,930.28
<br />25 EA 3
<br />$1,596.13 $4,788.39 0.00 $0.00 3.00 $4,788.39
<br />26 CY 15
<br />$119.90 $1,798.50 0.00 $0.00 15.00 $1,798.50
<br />27 LF 46
<br />$4.29 $197.34 51.00 $218.79 51.00 $218.79
<br />28 LF 350
<br />$2.50 $875.00 0.00 $0.00 338.00 $845.00
<br />29 LF 350
<br />$4.99 $1,746.50 0.00 $0.00 128.00 $638.72
<br />30 SY 220
<br />$4.40 $968.00 0.00 $0.00 242.00 $1,064.80
<br />31 SY 130
<br />$4.94 $642.20 0.00 $0.00 118.00 $582.92
<br />32 SY 3
<br />$16.56 $49.68 0.00 $0.00 2.90 $48.02
<br />33 SY 90
<br />$5.51 $495.90 0.00 $0.00 94.00 $517.94
<br />34 LF 70
<br />$5.74 $401.80 0.00 $0.00 161.00 $924.14
<br />35 SY 7450
<br />$1.03 $7,673.50 0.00 $0.00 9,060.00 $9,331.80
<br />36 CY 70
<br />$34.88 $2,441.60 0.00 $0.00 70.00 $2,441.60
<br />37 CY 150
<br />$17.71 $2,656.50 0.00 $0.00 980.50 $17,364.66
<br />38 EA 14
<br />$1,375.66 $19,259.24 0.00 $0.00 14.00 $19,259.24
<br />39 LF 1395
<br />$24.99 $34,861.05 0.00 $0.00 1,395.00 $34,861.05
<br />40 EA 14
<br />$421.28 $5,897.92 0.00 $0.00 14.00 $5,897.92
<br />41 CY 330
<br />$24.63 $8,127.90 0.00 $0.00 0.00 $0.00
<br />42 SY 9870
<br />$1.13 $11,153.10 0.00 $0.00 9,870.00 $11,153.10
<br />43 LS 1
<br />$1,844.69 $1,844.69 0.00 $0.00 1.00 $1,844.69
<br />44 TN 750
<br />$95.17 $71,377.50 0.00 $0.00 639.14 $60,826.95
<br />45 TN 990
<br />$89.53 $88,634.70 0.00 $0.00 905.08 $81,031.81
<br />46 GAL 580
<br />$0.01 $5.80 0.00 $0.00 580.00 $5.80
<br />47 SY 250
<br />$29.82 $7,455.00 0.00 $0.00 309.00 $9,214.38
<br />48 SY 90
<br />$29.82 $2,683.80 0.00 $0.00 94.00 $2,803.08
<br />49 LF 3140
<br />$17.50 $54,950.00 0.00 $0.00 1,006.00 $17,605.00
<br />50 LF 3570
<br />$17.69 $63,153.30 0.00 $0.00 5,835.00 $103,221.15
<br />51 LS 1
<br />$566.24 $566.24 0.00 $0.00 0.00 $0.00
<br />52 SF 20
<br />$13.02 $260.40 0.00 $0.00 21.00 $273.42
<br />53 SY 100
<br />$93.36 $9,336.00 0.00 $0.00 96.30 $8,990.57
<br />54 SF 380
<br />$15.06 $5,722.80 0.00 $0.00 459.00 $6,912.54
<br />55 SF 145
<br />$56.62 $8,209.90 0.00 $0.00 144.00 $8,153.28
<br />56 EA 10
<br />$336.95 $3,369.50 0.00 $0.00 11.00 $3,706.45
<br />$473,641.72 $218.79 $467,312.08
<br />CLEARING
<br />SALVAGE AND REINSTALL CATCH BASIN CASTING W/ NEW RINGS
<br />SALVAGE AND REINSTALL MANHOLE CASTING W/ NEW RINGS
<br />PATCH DOGHOUSE/INVERT
<br />PART 1 ‐ TANA RIDGE GENERAL
<br />TOTAL PART 1 ‐ TANA RIDGE GENERAL
<br />PART 2 ‐ TANA RIDGE STREET AND STORM SEWER
<br />GRUBBING
<br />SALVAGE AND REINSTALL MAILBOX
<br />TEMPORARY MAILBOX
<br />SALVAGE AND REINSTALL SIGN WITH NEW POST
<br />SIGN PANELS TYPE C
<br />TOPSOIL BORROW (LV)
<br />SEED MIXTURE 25‐131 AND EROSION CONTROL BLANKET
<br />SOD
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />BASE BID
<br />MOBILIZATION
<br />REMOVE SEDIMENT
<br />ROTATE TOP SLAB OF EXISTING STORM STRUCTURE
<br />DITCH GRADING
<br />TRAFFIC CONTROL
<br />SILT FENCE, TYPE MACHINE SLICE
<br />CATCH BASIN INLET PROTECTION
<br />STREET SWEEPING (WITH PICKUP BROOM)
<br />6' CIPP ‐ 15" RCP
<br />2' X 3' CATCH BASIN PER DETAIL 404
<br />4' DIA CBMH, 4' SUMP, WITH CASTING PER DETAIL 405
<br />15" RCP STORM SEWER, CLASS 5
<br />15" RC FLARED END SECTION
<br />RIPRAP W/ FABRIC, CLASS III
<br />SAWCUT BITUMINOUS PAVEMENT
<br />SAWCUT CONCRETE PAVEMENT
<br />REMOVE AND DISPOSE OF BITUMINOUS PAVEMENT (DRIVEWAY)
<br />STORM SEWER TELEVISING
<br />DRAIN TILE CLEANOUT
<br />SUBGRADE CORRECTION (EV)
<br />SUBGRADE PREPARATION OF RECLAIMED SURFACE
<br />SALVAGE, STOCKPILE, AND RESPREAD RECLAIMED MATERIAL (UTILITY TRENCHES)
<br />TYPE SP 9.5 BITUMINOUS WEARING COURSE MIXTURE (2,C) [SPWEA230C]
<br />TYPE SP 12.5 BITUMINOUS NON WEARING COURSE MIXTURE (2,C) [SPNWB230C]
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />PATCH BITUMINOUS DRIVEWAY
<br />PATCH BITUMINOUS TRAIL
<br />REMOVE AND DISPOSE OF BITUMINOUS PAVEMENT (TRAIL)
<br />REMOVE AND DISPOSE OF CONCRETE PAVEMENT (SIDEWALK)
<br />REMOVE AND DISPOSE OF CONCRETE PAVEMENT (DRIVEWAY)
<br />REMOVE AND DISPOSE OF CONRETE CURB AND GUTTER
<br />RECLAIM EXISTING BITUMINOUS AND BASE MATERIAL
<br />SALVAGE AND REINSTALL RECLAIM MATERIAL (CV)
<br />HAUL EXCESS RECLAIMED MATERIAL OFF SITE (LV)
<br />CORE DRILL 4" DRAIN TILE CONNECTION INTO CATCH BASIN
<br />4" PERFORATED PVC EDGE DRAIN W/ BACKFILL & WRAP
<br />B418 CONCRETE CURB AND GUTTER
<br />SURMOUNTABLE CONCRETE CURB AND GUTTER
<br />CONCRETE MATURITY TESTING
<br />5" CONCRETE SIDEWALK
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />6" CONCRETE PEDESTRIAN RAMP
<br />TRUNCATED DOME PANELS
<br />ADJUST EXISTING VALVE BOX
<br />TOTAL PART 2 ‐ TANA RIDGE STREET AND STORM SEWER
|