|
PARTIAL PAY ESTIMATE NO. 15
<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
<br />$18,000.00 $18,000.00 0.00 $0.00 0.75 $13,500.00
<br />2 EACH 1
<br />$3,400.00 $3,400.00 0.00 $0.00 1.00 $3,400.00
<br />3 LS 1
<br />$12,000.00 $12,000.00 0.00 $0.00 1.00 $12,000.00
<br />4 CY 175
<br />$14.00 $2,450.00 0.00 $0.00 175.00 $2,450.00
<br />5 SY 200
<br />$17.50 $3,500.00 0.00 $0.00 200.00 $3,500.00
<br />6 CY 175
<br />$35.00 $6,125.00 0.00 $0.00 0.00 $0.00
<br />7 CY 200
<br />$29.00 $5,800.00 0.00 $0.00 200.00 $5,800.00
<br />8 CY 8
<br />$45.00 $360.00 0.00 $0.00 4.00 $180.00
<br />9 CY 375
<br />$65.00 $24,375.00 0.00 $0.00 275.00 $17,875.00
<br />10 TON 80
<br />$130.00 $10,400.00 0.00 $0.00 0.00 $0.00
<br />11 GAL 35
<br />$30.00 $1,050.00 0.00 $0.00 0.00 $0.00
<br />12 SF 202
<br />$20.00 $4,040.00 0.00 $0.00 0.00 $0.00
<br />13 SF 240
<br />$45.00 $10,800.00 0.00 $0.00 0.00 $0.00
<br />14 EACH 1
<br />$1,900.00 $1,900.00 0.00 $0.00 1.00 $1,900.00
<br />15 LF 17
<br />$55.00 $935.00 0.00 $0.00 17.00 $935.00
<br />16 LF 78
<br />$140.00 $10,920.00 0.00 $0.00 84.00 $11,760.00
<br />17 EACH 1
<br />$2,500.00 $2,500.00 0.00 $0.00 1.75 $4,375.00
<br />18 EACH 1
<br />$6,000.00 $6,000.00 0.00 $0.00 1.00 $6,000.00
<br />19 LB 650
<br />$9.00 $5,850.00 0.00 $0.00 1,155.00 $10,395.00
<br />20 EACH 1
<br />$4,500.00 $4,500.00 0.00 $0.00 1.00 $4,500.00
<br />21 CY 16
<br />$85.00 $1,360.00 0.00 $0.00 16.00 $1,360.00
<br />22 LF 100
<br />$110.00 $11,000.00 0.00 $0.00 100.00 $11,000.00
<br />23 EACH 1
<br />$2,500.00 $2,500.00 0.00 $0.00 1.00 $2,500.00
<br />24 LF 73
<br />$55.00 $4,015.00 0.00 $0.00 73.00 $4,015.00
<br />25 EACH 2
<br />$450.00 $900.00 0.00 $0.00 2.00 $900.00
<br />26 CY 20
<br />$125.00 $2,500.00 0.00 $0.00 20.00 $2,500.00
<br />27 SY 74
<br />$4.50 $333.00 0.00 $0.00 0.00 $0.00
<br />28 SY 400
<br />$4.50 $1,800.00 0.00 $0.00 0.00 $0.00
<br />29 LF 300
<br />$6.00 $1,800.00 0.00 $0.00 300.00 $1,800.00
<br />30 LF 40
<br />$7.00 $280.00 0.00 $0.00 0.00 $0.00
<br />31 ACRE 1
<br />$5,000.00 $2,500.00 0.00 $0.00 0.00 $0.00
<br />32 ACRE 1
<br />$9,000.00 $4,500.00 0.00 $0.00 0.00 $0.00
<br />33 TREE 12
<br />$550.00 $6,600.00 0.00 $0.00 0.00 $0.00
<br />34 CY 28
<br />$55.00 $1,540.00 0.00 $0.00 0.00 $0.00
<br />35 CY 28
<br />$46.00 $1,265.00 0.00 $0.00 0.00 $0.00
<br />36 LS
<br />36.1 LS 1
<br />$174,000.00 $174,000.00 0.00 $0.00 1.00 $174,000.00
<br />36.2 LS 1
<br />$120,000.00 $120,000.00 0.00 $0.00 1.00 $120,000.00
<br />36.3 LS 1
<br />$460,000.00 $460,000.00 0.00 $0.00 1.00 $460,000.00
<br />36.4 LS 1
<br />$550,000.00 $550,000.00 0.00 $0.00 1.00 $550,000.00
<br />36.5 LS 1
<br />$1,083,202.00 $1,083,202.00 0.00 $0.00 1.00 $1,083,202.00
<br />36.6 LS 1
<br />$36,000.00 $36,000.00 0.00 $0.00 1.00 $36,000.00
<br />36.7 LS 1
<br />$350,000.00 $350,000.00 0.00 $0.00 1.00 $350,000.00
<br />36.8 LS 1
<br />$250,000.00 $250,000.00 0.10 $25,000.00 1.00 $250,000.00
<br />36.9 LS 1
<br />$68,000.00 $68,000.00 0.28 $19,040.00 0.85 $57,800.00
<br />37 LS 1
<br />$44,000.00 $44,000.00 0.60 $26,400.00 0.85 $37,400.00
<br />38 LS 1
<br />$100,000.00 $100,000.00 0.14 $14,000.00 0.85 $85,000.00
<br />39 LS 1
<br />$80,000.00 $80,000.00 0.00 $0.00 0.00 $0.00
<br />$3,493,000.00 $84,440.00 $3,326,047.00
<br />TOTALS - BASE CONTRACT $3,493,000.00 $84,440.00 $3,326,047.00
<br />CHANGE ORDER NO. 1
<br />CO1-1 LS 1 $3,675.00 $3,675.00 0.00 $0.00 1.00 $3,675.00
<br />TOTAL - CHANGE ORDER NO. 1 $3,675.00 $0.00 $3,675.00
<br />TOTALS - REVISED CONTRACT $3,496,675.00 $84,440.00 $3,329,722.00
<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 />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 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
<br />CONTRACT 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 />ADD INSULATION & FRP PANELING TO CONTROL ROOM EXTERIOR WALL
<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 />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)
<br />SCADA AND NEW RTU AT NEW TOWER, AND UPDATES TO MASTER CONTROL PROGRA
<br />PRV STATION VALVE MODIFICATIONS AND ASSOCIATED ELECTRICAL RTU AND SCADA
<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
|