|
PARTIAL PAY ESTIMATE NO. 12(F)
<br />PARKVIEW-CARDINAL NBRHD STREET & UTILITY IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2020.121
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 MOBILIZATION LS 1
<br />$150,000.00 $150,000.00 0.00 $0.00 1.00 $150,000.00
<br />2 TRAFFIC CONTROL LS 1
<br />$75,000.00 $75,000.00 0.00 $0.00 1.00 $75,000.00
<br />3 CATCH BASIN INLET PROTECTION EA 10
<br />$125.00 $1,250.00 0.00 $0.00 38.00 $4,750.00
<br />4 CULVERT INLET PROTECTION EA 33
<br />$125.00 $4,125.00 0.00 $0.00 11.00 $1,375.00
<br />5 SILT FENCE, MACHINE SLICED LF 500
<br />$3.00 $1,500.00 0.00 $0.00 2,080.00 $6,240.00
<br />6CLEARING EA 4
<br />$468.00 $1,872.00 0.00 $0.00 41.50 $19,422.00
<br />7 GRUBBING EA 4
<br />$104.00 $416.00 0.00 $0.00 24.00 $2,496.00
<br />8 CLEAR BRUSH AT STRUCTURE / END SECTION EA 6
<br />$780.00 $4,680.00 0.00 $0.00 8.00 $6,240.00
<br />9 CONNECT TO EXISTING 8" WATERMAIN EA 2
<br />$962.00 $1,924.00 0.00 $0.00 2.00 $1,924.00
<br />10 HYDRANT EA 21
<br />$7,855.12 $164,957.52 0.00 $0.00 21.00 $164,957.52
<br />11 HYDRANT EXTENSION LF 11
<br />$1,034.80 $11,382.80 0.00 $0.00 1.00 $1,034.80
<br />12 CONCRETE HYDRANT SPLASH PAD SF 76
<br />$72.80 $5,532.80 0.00 $0.00 32.00 $2,329.60
<br />13 6" GATE VALVE AND BOX EA 21
<br />$4,160.00 $87,360.00 0.00 $0.00 21.00 $87,360.00
<br />14 8" GATE VALVE AND BOX EA 17
<br />$4,784.00 $81,328.00 0.00 $0.00 17.00 $81,328.00
<br />15 VALVE BOX EXTENSION LF 38
<br />$80.08 $3,043.04 0.00 $0.00 12.00 $960.96
<br />16 1" CORPORATION STOP W/ SADDLE EA 41
<br />$435.76 $17,866.16 0.00 $0.00 41.00 $17,866.16
<br />17 1.5" CORPORATION STOP W/ SADDLE EA 22
<br />$612.56 $13,476.32 0.00 $0.00 23.00 $14,088.88
<br />18 1" CURB STOP & BOX EA 41
<br />$395.20 $16,203.20 0.00 $0.00 41.00 $16,203.20
<br />19 1.5" CURB STOP & BOX EA 22
<br />$635.44 $13,979.68 0.00 $0.00 23.00 $14,615.12
<br />20 CURB BOX CASTING EA 1
<br />$616.72 $616.72 0.00 $0.00 0.00 $0.00
<br />21 1" TYPE "K" COPPER WATER SERVICE LF 1930
<br />$45.76 $88,316.80 0.00 $0.00 1,877.00 $85,891.52
<br />22 1.5" TYPE "K" COPPER WATER SERVICE LF 770
<br />$54.08 $41,641.60 0.00 $0.00 1,431.00 $77,388.48
<br />23 1.5" TYPE "K" COPPER WATER SERVICE, DIRECTIONAL DRILL LF 630
<br />$41.60 $26,208.00 0.00 $0.00 0.00 $0.00
<br />24 6" DIP, CL. 52 WATERMAIN, INCL POLY WRAP LF 250
<br />$67.60 $16,900.00 0.00 $0.00 205.00 $13,858.00
<br />25 10" HDPE WATERMAIN, DIRECTIONAL DRILL LF 11950
<br />$74.88 $894,816.00 0.00 $0.00 10,114.00 $757,336.32
<br />26 DUCTILE IRON FITTINGS LB 2800
<br />$7.28 $20,384.00 0.00 $0.00 3,388.00 $24,664.64
<br />27 10" HDPE TO 8" DIP TRANSITION FITTING EA 55
<br />$826.80 $45,474.00 0.00 $0.00 52.00 $42,993.60
<br />28 4" INSULATION SY 22
<br />$82.16 $1,807.52 0.00 $0.00 11.00 $903.76
<br />29 REMOVE AND DISPOSE OF EXISTING STORM SEWER PIPE LF 7
<br />$75.92 $531.44 0.00 $0.00 7.00 $531.44
<br />30 REMOVE AND DISPOSE OF EXISTING STORM SEWER STRUCTURE EA 1
<br />$764.40 $764.40 0.00 $0.00 1.00 $764.40
<br />31 CONNECT EXISTING STORM SEWER PIPE TO NEW STRUCTURE EA 3
<br />$1,560.00 $4,680.00 0.00 $0.00 3.00 $4,680.00
<br />32 CONNECT TO EXISTING STORM SEWER PIPE EA 2
<br />$587.60 $1,175.20 0.00 $0.00 2.00 $1,175.20
<br />33 2'X3' CATCH BASIN WITH CASTING PER DETAIL 404 EA 1
<br />$2,704.00 $2,704.00 0.00 $0.00 1.00 $2,704.00
<br />34 4' DIA CBMH WITH CASTING PER DETAIL 406 EA 1
<br />$3,744.00 $3,744.00 0.00 $0.00 1.00 $3,744.00
<br />35 SALVAGE AND REINSTALL 18" RCP FLARED END SECTION EA 2
<br />$346.32 $692.64 0.00 $0.00 2.00 $692.64
<br />36 18" RCP STORM SEWER, CLASS 5 LF 40
<br />$126.88 $5,075.20 0.00 $0.00 40.00 $5,075.20
<br />37 PATCH DOGHOUSE/INVERT EA 5
<br />$1,118.00 $5,590.00 0.00 $0.00 5.00 $5,590.00
<br />38 REMOVE AND REPLACE RIPRAP (CL III WITH FABRIC) CY 40
<br />$166.40 $6,656.00 0.00 $0.00 50.00 $8,320.00
<br />39 RIPRAP, CLASS III CY 2
<br />$166.40 $332.80 0.00 $0.00 5.00 $832.00
<br />40 JET / CLEAN STORM PIPE LF 630
<br />$5.20 $3,276.00 0.00 $0.00 594.00 $3,088.80
<br />41 CLEAN OUT (VACUUM) SUMP EA 8
<br />$114.40 $915.20 0.00 $0.00 8.00 $915.20
<br />42 DITCH GRADING LF 310
<br />$15.00 $4,650.00 0.00 $0.00 260.00 $3,900.00
<br />43 REMOVE AND REPLACE CASTING AND RINGS (R-3015-L) EA 8
<br />$1,200.00 $9,600.00 0.00 $0.00 8.00 $9,600.00
<br />44 REMOVE AND REPLACE CASTING AND RINGS (R-3067-VB) EA 3
<br />$1,100.00 $3,300.00 0.00 $0.00 3.00 $3,300.00
<br />45 REMOVE AND REPLACE CASTING AND RINGS (R-3067-V) EA 2
<br />$1,100.00 $2,200.00 0.00 $0.00 2.00 $2,200.00
<br />46 REMOVE AND REPLACE CASTING AND RINGS (R-1642-B) EA 1
<br />$1,275.00 $1,275.00 0.00 $0.00 2.00 $2,550.00
<br />47 SALVAGE AND REINSTALL CASTING W/ NEW RINGS EA 1
<br />$925.00 $925.00 0.00 $0.00 0.00 $0.00
<br />48 SALVAGE & REINSTALL MAILBOX EA 56
<br />$100.00 $5,600.00 0.00 $0.00 82.00 $8,200.00
<br />49 TEMPORARY MAILBOX EA 63
<br />$25.00 $1,575.00 0.00 $0.00 80.00 $2,000.00
<br />50 SAWCUT BITUMINOUS PAVEMENT LF 750
<br />$1.87 $1,402.50 0.00 $0.00 792.00 $1,481.04
<br />51 SAWCUT CONCRETE PAVEMENT LF 610
<br />$5.15 $3,141.50 0.00 $0.00 559.00 $2,878.85
<br />52 REMOVE AND DISPOSE OF BITUMINOUS PAVEMENT (DRIVEWAY / TRAIL) SY 490
<br />$5.00 $2,450.00 0.00 $0.00 1,237.00 $6,185.00
<br />53 REMOVE AND DISPOSE OF CONCRETE PAVEMENT (DRIVEWAY) SY 420
<br />$10.00 $4,200.00 0.00 $0.00 550.90 $5,509.00
<br />54 REMOVE AND DISPOSE OF CONCRETE CURB AND GUTTER LF 130
<br />$8.00 $1,040.00 0.00 $0.00 100.00 $800.00
<br />55 RECLAIM EXISTING BITUMINOUS AND BASE MATERIAL SY 35590
<br />$4.00 $142,360.00 0.00 $0.00 35,590.00 $142,360.00
<br />56 HAUL EXCESS RECLAIMED MATERIAL OFF-SITE (LV) CY 3680
<br />$0.01 $36.80 0.00 $0.00 3,680.00 $36.80
<br />57 COMMON EXCAVATION - WIDENING AREAS CY 110
<br />$0.01 $1.10 0.00 $0.00 368.25 $3.68
<br />58 SELECT GRANULAR BORROW TN 140
<br />$0.01 $1.40 0.00 $0.00 0.00 $0.00
<br />59 SALVAGE AND REINSTALL RECLAIM MATERIAL (CV) CY 130
<br />$0.01 $1.30 0.00 $0.00 1,666.61 $16.67
<br />60 AGGREGATE SHOULDER, CLASS 2 TN 390
<br />$25.00 $9,750.00 0.00 $0.00 235.56 $5,889.00
<br />61 PATCH GRAVEL DRIVEWAY TN 40
<br />$25.00 $1,000.00 0.00 $0.00 10.00 $250.00
<br />62 CORE DRILL 4" DRAIN TILE CONNECTION INTO EXISTING CATCH BASIN EA 12
<br />$1,700.00 $20,400.00 0.00 $0.00 10.00 $17,000.00
<br />63 4" PERFORATED PVC EDGE DRAIN W/ BACKFILL & WRAP LF 800
<br />$27.00 $21,600.00 0.00 $0.00 1,128.00 $30,456.00
<br />64 DRAIN TILE CLEANOUT EA 16
<br />$250.00 $4,000.00 0.00 $0.00 15.00 $3,750.00
<br />65 SUBGRADE CORRECTION (EV) CY 1250
<br />$0.01 $12.50 0.00 $0.00 181.00 $1.81
<br />66 SUBGRADE PREPARATION OF RECLAIMED SURFACE RS 104
<br />$325.00 $33,800.00 0.00 $0.00 132.00 $42,900.00
<br />67 SALVAGE, STOCKPILE, AND RESPREAD RECLAIMED MATERIAL (UTILITY TRENCHES) LS 1
<br />$25,000.00 $25,000.00 0.00 $0.00 1.00 $25,000.00
<br />68 TYPE SP 9.5 BITUMINOUS WEARING COURSE MIXTURE (2,C) [SPWEA230C] TN 3220
<br />$82.95 $267,099.00 0.00 $0.00 2,932.32 $243,235.94
<br />69 TYPE SP 12.5 BITUMINOUS NON WEARING COURSE MIXTURE (2,C) [SPNWB230C] TN 4290
<br />$81.90 $351,351.00 0.00 $0.00 3,892.01 $318,755.62
<br />70 BITUMINOUS MATERIAL FOR TACK COAT GAL 2380
<br />$0.01 $23.80 0.00 $0.00 1,255.00 $12.55
<br />71 PATCH BITUMINOUS DRIVEWAY / TRAIL SY 410
<br />$28.00 $11,480.00 0.00 $0.00 1,341.00 $37,548.00
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
|