|
PARTIAL PAY ESTIMATE NO. 11(FINAL)
<br />WHISTLING VALLEY UTILITY AND STREET IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2020.123
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LUMP SUM 1
<br />$122,784.30 $122,784.30 0.00 $0.00 1.00 $122,784.30
<br />2 ACRE 1
<br />$12,012.90 $12,012.90 0.00 $0.00 1.00 $12,012.90
<br />3 LIN FT 4679
<br />$5.43 $25,406.97 0.00 $0.00 4,823.00 $26,188.89
<br />4 SQ YD 13
<br />$31.05 $403.65 0.00 $0.00 0.00 $0.00
<br />5 SQ YD 30
<br />$10.35 $310.50 0.00 $0.00 22.00 $227.70
<br />6 SQ YD 34
<br />$190.00 $6,460.00 0.00 $0.00 34.00 $6,460.00
<br />7 LIN FT 670
<br />$5.00 $3,350.00 0.00 $0.00 670.00 $3,350.00
<br />8 SQ YD 55
<br />$35.00 $1,925.00 0.00 $0.00 50.00 $1,750.00
<br />9 SQ YD 23218
<br />$5.00 $116,090.00 0.00 $0.00 23,218.00 $116,090.00
<br />10 SQ YD 200
<br />$10.35 $2,070.00 0.00 $0.00 200.00 $2,070.00
<br />11 EACH 19
<br />$45.00 $855.00 0.00 $0.00 19.00 $855.00
<br />12 EACH 37
<br />$341.89 $12,649.93 0.00 $0.00 10.00 $3,418.90
<br />13 EACH 46
<br />$200.00 $9,200.00 0.00 $0.00 46.00 $9,200.00
<br />14 EACH 18
<br />$150.00 $2,700.00 0.00 $0.00 28.00 $4,200.00
<br />15 EACH 12
<br />$50.00 $600.00 0.00 $0.00 12.00 $600.00
<br />16 CU YD 10448
<br />$0.79 $8,253.92 0.00 $0.00 693.00 $547.47
<br />17 SQ FT 824
<br />$7.32 $6,031.68 824.00 $6,031.68 824.00 $6,031.68
<br />18 CU YD 4890
<br />$31.20 $152,568.00 0.00 $0.00 5,165.00 $161,148.00
<br />19 CU YD 3869
<br />$20.30 $78,540.70 0.00 $0.00 3,939.00 $79,961.70
<br />20 HOUR 40
<br />$120.00 $4,800.00 0.00 $0.00 29.00 $3,480.00
<br />21 TON 2210
<br />$90.00 $198,900.00 0.00 $0.00 1,916.74 $172,506.60
<br />22 TON 2945
<br />$83.00 $244,435.00 0.00 $0.00 2,506.37 $208,028.71
<br />23 TON 200
<br />$156.00 $31,200.00 0.00 $0.00 55.03 $8,584.68
<br />24 GAL 1628
<br />$2.00 $3,256.00 0.00 $0.00 1,050.00 $2,100.00
<br />25 LIN FT 1458
<br />$14.00 $20,412.00 0.00 $0.00 1,458.00 $20,412.00
<br />26 EACH 14
<br />$250.00 $3,500.00 0.00 $0.00 14.00 $3,500.00
<br />27 LIN FT 55
<br />$21.00 $1,155.00 0.00 $0.00 40.00 $840.00
<br />28 EACH 1
<br />$420.00 $420.00 0.00 $0.00 1.00 $420.00
<br />29 EACH 1
<br />$12,300.00 $12,300.00 0.00 $0.00 1.00 $12,300.00
<br />30 EACH 2
<br />$1,500.00 $3,000.00 0.00 $0.00 2.00 $3,000.00
<br />31 EACH 18
<br />$675.00 $12,150.00 0.00 $0.00 19.00 $12,825.00
<br />32 EACH 14
<br />$500.00 $7,000.00 0.00 $0.00 14.00 $7,000.00
<br />33 EACH 2
<br />$4,025.00 $8,050.00 0.00 $0.00 2.00 $8,050.00
<br />34 EACH 12
<br />$7,500.00 $90,000.00 0.00 $0.00 12.00 $90,000.00
<br />35 EACH 71
<br />$770.00 $54,670.00 0.00 $0.00 44.00 $33,880.00
<br />36 EACH 37
<br />$485.00 $17,945.00 0.00 $0.00 37.00 $17,945.00
<br />37 EACH 37
<br />$550.00 $20,350.00 0.00 $0.00 37.00 $20,350.00
<br />38 LIN FT 1189
<br />$36.60 $43,517.40 0.00 $0.00 1,212.00 $44,359.20
<br />39 EACH 11
<br />$3,283.15 $36,114.65 0.00 $0.00 11.00 $36,114.65
<br />40 LIN FT 112
<br />$116.70 $13,070.40 0.00 $0.00 85.00 $9,919.50
<br />41 LIN FT 816
<br />$81.00 $66,096.00 0.00 $0.00 485.00 $39,285.00
<br />42 LIN FT 6691
<br />$71.25 $476,733.75 0.00 $0.00 6,993.00 $498,251.25
<br />43 SQ YD 56
<br />$34.00 $1,904.00 0.00 $0.00 23.60 $802.40
<br />44 LB 3040
<br />$6.83 $20,763.20 0.00 $0.00 3,026.00 $20,667.58
<br />45 LIN FT 3849
<br />$30.36 $116,855.64 0.00 $0.00 4,889.00 $148,430.04
<br />46 LIN FT 1310
<br />$30.80 $40,348.00 0.00 $0.00 1,665.00 $51,282.00
<br />47 LIN FT 5284
<br />$13.86 $73,236.24 0.00 $0.00 4,311.00 $59,750.46
<br />48 SQ YD 13
<br />$110.00 $1,430.00 0.00 $0.00 13.00 $1,430.00
<br />49 EACH 19
<br />$2,079.00 $39,501.00 0.00 $0.00 19.00 $39,501.00
<br />50 LUMP SUM 1
<br />$6,500.00 $6,500.00 0.15 $975.00 1.00 $6,500.00
<br />51 SQ FT 63.31
<br />$130.00 $8,230.30 0.00 $0.00 63.31 $8,230.30
<br />52 EACH 10
<br />$340.00 $3,400.00 0.00 $0.00 10.00 $3,400.00
<br />53 LIN FT 1000
<br />$3.00 $3,000.00 0.00 $0.00 0.00 $0.00
<br />54 EACH 34
<br />$220.00 $7,480.00 0.00 $0.00 34.00 $7,480.00
<br />55 CU YD 678
<br />$40.25 $27,289.50 0.00 $0.00 669.00 $26,927.25
<br />56 SQ YD 6401
<br />$11.67 $74,699.67 0.00 $0.00 4,812.00 $56,156.04
<br />57 ACRE 0.5
<br />$4,500.00 $2,250.00 0.60 $2,700.00 1.80 $8,100.00
<br />58 SQ YD 2505
<br />$2.60 $6,513.00 2,420.00 $6,292.00 8,712.00 $22,651.20
<br />59 CY YD 50
<br />$149.50 $7,475.00 0.00 $0.00 58.00 $8,671.00
<br />60 EACH 2
<br />$1,750.00 $3,500.00 0.00 $0.00 1.00 $1,750.00
<br />61 LIN FT 12301
<br />$3.00 $36,903.00 0.00 $0.00 12,180.00 $36,540.00
<br />$2,412,566.30 $15,998.68 $2,318,317.40
<br />NOTE: ** PREVAILING WAGE COSTS INCLUDED IN UNIT PRICE PER CHANGE ORDER NO.1 Orig. Contract Amount $2,270,606.45
<br />TOTALS - BASE CONTRACT $2,412,566.30 $15,998.68 $2,318,317.40
<br />ADJUST CASTING
<br />ADJUST CATCH BASIN
<br />REMOVE CASTING
<br />GEOTEXTILE FABRIC, TYPE V
<br />GEOGRID
<br />MOBILIZATION**
<br />REMOVE BITUMINOUS WALK
<br />REMOVE SIGN
<br />SALVAGE AND REINSTALL MAIL BOX ASSEMBLY**
<br />CLEARING AND GRUBBING**
<br />REMOVE CONCRETE CURB AND GUTTER
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />SALVAGE AND REINSTALL DRIVEWAY PAVERS
<br />SAWING PAVEMENT (FULL DEPTH)
<br />REMOVE SEWER PIPE (STORM)
<br />REMOVE BITUMINOUS PAVEMENT (P)**
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B) (DRIVEWAYS & TRAIL)
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />4" PVC SCHEDULE 40 PERF PE PIPE DRAIN W/ BACKFILL AND WRAP
<br />DRAINTILE CLEANOUT
<br />12" HDPE STORM SEWER PIPE
<br />AGGREGATE BASE CL 6 (CV)(P)**
<br />COMMON EXCAVATION (P)**
<br />STREET SWEEPING
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)
<br />12" FLARED END SECTION
<br />6" CONCRETE HEADWALL
<br />CONCRETE FLUME
<br />FURNISH AND INSTALL CASTING ASSEMBLY R-3067-V
<br />CONNECT DRAINTILE TO EXISTING STORM STRUCTURE
<br />CONNECT TO EXISTING WATERMAIN
<br />HYDRANT AND GATE VALVE ASSEMBLY
<br />10" HDPE TO 8" DIP TRANSITION FITTING
<br />1.5" CURB STOP & BOX
<br />1.5" CORPORATION STOP
<br />1.5" TYPE K COPPER PIPE
<br />8" GATE VALVE AND BOX
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />10" HDPE DR 11 WATERMAIN (DIRECTIONAL DRILLING) W/ 4700 LB TRACER WIRE**
<br />4" INSULATION
<br />DUCTILE IRON FITTINGS
<br />CONCRETE CURB AND GUTTER DESIGN D412
<br />CONCRETE CURB AND GUTTER DESIGN B618
<br />24" CONCRETE RIBBON CURB
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />INSTALL CONCRETE PEDESTRIAN RAMP
<br />TRAFFIC CONTROL
<br />SIGN PANELS TYPE C
<br />SIGN PANELS TYPE SPECIAL (STREET NAME SIGN)
<br />SILT FENCE PREASSEMBLED
<br />STORM DRAIN INLET PROTECTION
<br />COMMON TOPSOIL BORROW PULVERIZED (LV)
<br />SODDING TYPE MINERAL**
<br />SEEDING (SEED MIXTURE TYPE 25-141)
<br />EROSION CONTROL BLANKETS CATEGORY 3N
<br />CLASS 3 RIP-RAP WITH GEOTEXTILE FABRIC
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />SEDIMENT CONTROL LOG
|