|
PARTIAL PAY ESTIMATE NO.9(Final)
<br />TAPESTRY SANITARY SEWER EXTENSION 9-Final
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2020.120
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1
<br />$70,450.00 $70,450.00 0.00 $0.00 1.00 $70,450.00
<br />2 LS 1
<br />$5,000.00 $5,000.00 0.00 $0.00 1.00 $5,000.00
<br />3 EA 3
<br />$140.00 $420.00 0.00 $0.00 3.00 $420.00
<br />4 LF 735
<br />$2.00 $1,470.00 0.00 $0.00 503.00 $1,006.00
<br />5 LF 70
<br />$8.00 $560.00 0.00 $0.00 43.00 $344.00
<br />6 EA 13
<br />$400.00 $5,200.00 0.00 $0.00 13.00 $5,200.00
<br />7 EA 4
<br />$400.00 $1,600.00 0.00 $0.00 5.00 $2,000.00
<br />8 SY 20
<br />$30.00 $600.00 0.00 $0.00 0.00 $0.00
<br />9 LF 105
<br />$12.00 $1,260.00 0.00 $0.00 105.00 $1,260.00
<br />10 EA 1
<br />$3,200.00 $3,200.00 0.00 $0.00 1.00 $3,200.00
<br />11 LS 1
<br />$5,000.00 $5,000.00 0.00 $0.00 1.00 $5,000.00
<br />12 EA 1
<br />$8,100.00 $8,100.00 0.00 $0.00 1.00 $8,100.00
<br />13 EA 1
<br />$100.00 $100.00 0.00 $0.00 1.00 $100.00
<br />14 EA 1
<br />$6,100.00 $6,100.00 0.00 $0.00 1.00 $6,100.00
<br />15 LBS 270
<br />$18.00 $4,860.00 0.00 $0.00 192.00 $3,456.00
<br />16 EA 1
<br />$7,388.00 $7,388.00 0.00 $0.00 1.00 $7,388.00
<br />17 EA 2
<br />$1,950.00 $3,900.00 0.00 $0.00 2.00 $3,900.00
<br />18 LF 2,390
<br />$44.00 $105,160.00 0.00 $0.00 2,390.00 $105,160.00
<br />19 LF 172
<br />$112.00 $19,264.00 0.00 $0.00 171.00 $19,152.00
<br />20 EA 1
<br />$17,850.00 $17,850.00 0.00 $0.00 1.00 $17,850.00
<br />21 EA 1
<br />$12,500.00 $12,500.00 0.00 $0.00 1.00 $12,500.00
<br />22 LS 1
<br />$10,000.00 $10,000.00 0.00 $0.00 1.00 $10,000.00
<br />23 EA 1
<br />$5,800.00 $5,800.00 0.00 $0.00 1.00 $5,800.00
<br />24 EA 14
<br />$200.00 $2,800.00 0.00 $0.00 14.00 $2,800.00
<br />25 LF 172
<br />$8.00 $1,376.00 0.00 $0.00 171.00 $1,368.00
<br />26 LS 1
<br />$414,866.00 $414,866.00 0.00 $0.00 1.00 $414,866.00
<br />27 EA 4
<br />$180.00 $720.00 0.00 $0.00 5.00 $900.00
<br />28 LF 60
<br />$61.00 $3,660.00 0.00 $0.00 26.00 $1,586.00
<br />29 EA 1
<br />$400.00 $400.00 0.00 $0.00 0.00 $0.00
<br />30 LF 50
<br />$5.00 $250.00 0.00 $0.00 50.00 $250.00
<br />31 LF 15
<br />$10.00 $150.00 0.00 $0.00 10.00 $100.00
<br />32 SY 275
<br />$9.00 $2,475.00 0.00 $0.00 275.00 $2,475.00
<br />33 SF 200
<br />$3.00 $600.00 0.00 $0.00 130.00 $390.00
<br />34 LF 200
<br />$6.00 $1,200.00 0.00 $0.00 200.00 $1,200.00
<br />35 CY 440
<br />$18.00 $7,920.00 0.00 $0.00 440.00 $7,920.00
<br />36 TN 325
<br />$22.00 $7,150.00 0.00 $0.00 362.85 $7,982.70
<br />37 TN 440
<br />$17.00 $7,480.00 0.00 $0.00 366.20 $6,225.40
<br />38 TN 140
<br />$140.00 $19,600.00 0.00 $0.00 165.25 $23,135.00
<br />39 GAL 50
<br />$7.00 $350.00 0.00 $0.00 0.00 $0.00
<br />40 SF 200
<br />$12.00 $2,400.00 0.00 $0.00 130.00 $1,560.00
<br />41 SY 72
<br />$108.00 $7,776.00 0.00 $0.00 66.70 $7,203.60
<br />42 CY 300
<br />$1.00 $300.00 0.00 $0.00 8.00 $8.00
<br />43 SY 300
<br />$6.00 $1,800.00 0.00 $0.00 0.00 $0.00
<br />44 SY 2,540
<br />$6.00 $15,240.00 0.00 $0.00 4,534.00 $27,204.00
<br />45 HR 10
<br />$150.00 $1,500.00 0.00 $0.00 0.00 $0.00
<br />$795,795.00 $0.00 $800,559.70
<br />CO1-1 LS 1
<br />$1,705.00 $1,705.00 0.00 $0.00 1.00 $1,705.00
<br />CO1-2 LS 1
<br />$1,149.00 $1,149.00 0.00 $0.00 1.00 $1,149.00
<br />CO1-3 LS 1
<br />$4,895.00 $4,895.00 0.00 $0.00 1.00 $4,895.00
<br />$7,749.00 $0.00 $7,749.00
<br />CO 2-1 LS 1
<br />$15,239.40 $15,239.40 0.00 $0.00 0.00 $0.00
<br />$15,239.40 $0.00 $0.00
<br />CO 3-1 LS 1
<br />-$10,474.70 -$10,474.70 0.00 $0.00 0.00 $0.00
<br />-$10,474.70 $0.00 $0.00
<br />TOTALS - CONTRACT $808,308.70 $0.00 $808,308.70
<br />UPSIZED VFDs
<br />CHANGE ORDER 2
<br />TEMPORARY ELECTRICAL SERVICE
<br />TOTAL CHANGE ORDER 2
<br />CHANGE ORDER 3
<br />COMPENSATING CHANGE ORDER
<br />TOTAL CHANGE ORDER 3
<br />CHANGE ORDER 1
<br />TEMPORARY MULCHING
<br />PUMPING OF EXISTING LIFT STATION
<br />TOTAL BASE BID
<br />COAT MANHOLE
<br />CONSTRUCT INVERT
<br />BYPASS PUMPING
<br />CORE DRILL CONNECTION TO EXISTING STRUCTURE
<br />TRAFFIC CONTROL
<br />INLET PROTECTION
<br />SILT FENCE, MACHINE SLICED
<br />SEDIMENT CONTROL LOG, TYPE WOOD FIBER
<br />CLEARING
<br />GRUBBING
<br />CLEAR BRUSH
<br />REMOVE SANITARY SEWER PIPE
<br />BASE BID
<br />MOBILIZATION
<br />CONNECT TO EXISTING 8" SANITARY SEWER
<br />CONNECT TO EXISTING 10" SANITARY SEWER
<br />DUCTILE IRON FITTINGS
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />OFF ROAD STRUCTURE MARKER
<br />TOTAL CHANGE ORDER 1
<br />TYPE SP 9.5 BITUMINOUS WEARING COURSE MIXTURE (2,B)
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING CONCRETE WALK
<br />REMOVE FENCE
<br />EXCAVATION - COMMON (EV) (P)
<br />AGGREGATE BASE, CLASS 6
<br />SELECT GRANULAR BORROW
<br />6" CONCRETE LIFT STATION PAD
<br />TOPSOIL BORROW (LV)
<br />SEED MIXTURE 25-151 & HYDRAULIC MULCH
<br />SEED MIXTURE 35-241 & EROSION CONTROL BLANKET
<br />STREET SWEEPER WITH PICK UP BROOM
<br />SALVAGE AND REINSTALL 18" CPP STORM SEWER PIPE
<br />SEAL MANHOLE JOINT
<br />6" HDPE SANITARY FORCEMAIN, DIRECTIONAL DRILL
<br />8" PVC SANITARY SEWER PIPE, SDR 26
<br />4' DIAMETER SANITARY AIR RELEASE MANHOLE, INCL CASTING AND RINGS
<br />4' DIAMETER SANITARY MANHOLE, INCL CASTING AND RINGS
<br />REMOVE EXISTING LIFT STATION COMPONENTS
<br />REPLACE EXISTING LIFT STATION TOP SECTION, FURNISH & INSTALL CASTING
<br />FURNISH AND INSTALL STEPS IN EXISTING LIFT STATION
<br />TELEVISING
<br />LIFT STATION
<br />SALVAGE AND REINSTALL STORM SEWER STRUCTURE
<br />SAWCUT BITUMINOUS PAVEMENT
<br />SAWCUT CONCRETE PAVEMENT
<br />4" CONCRETE WALK
<br />BITUMINOUS MATERIAL FOR TACK COAT
|