|
PARTIAL PAY ESTIMATE NO. 6 (FINAL)
<br />2024 STREET & UTILITY IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2023.111
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1
<br />$21,085.00 $21,085.00 0.00 $0.00 1.00 $21,085.00
<br />2 LS 1
<br />$997.50 $997.50 0.00 $0.00 1.00 $997.50
<br />3 LF 60
<br />$1.97 $118.20 0.00 $0.00 16.00 $31.52
<br />4 LF 150
<br />$4.20 $630.00 0.00 $0.00 250.00 $1,050.00
<br />5 EA 2
<br />$250.00 $500.00 0.00 $0.00 4.00 $1,000.00
<br />6 HR 20
<br />$152.25 $3,045.00 0.00 $0.00 45.00 $6,851.25
<br />7 MGAL 10
<br />$65.00 $650.00 0.00 $0.00 0.00 $0.00
<br />8 EA 3
<br />$367.50 $1,102.50 0.00 $0.00 8.00 $2,940.00
<br />9 EA 3
<br />$262.50 $787.50 0.00 $0.00 8.00 $2,100.00
<br />10 HR 5
<br />$86.10 $430.50 0.00 $0.00 5.00 $430.50
<br />11 EA 19
<br />$141.75 $2,693.25 0.00 $0.00 16.00 $2,268.00
<br />12 EA 19
<br />$78.75 $1,496.25 0.00 $0.00 16.00 $1,260.00
<br />13 EA 1
<br />$288.75 $288.75 0.00 $0.00 1.00 $288.75
<br />14 SF 5
<br />$141.75 $708.75 0.00 $0.00 6.00 $850.50
<br />15 CY 790
<br />$28.35 $22,396.50 0.00 $0.00 490.00 $13,891.50
<br />16 SY 300
<br />$2.89 $867.00 0.00 $0.00 467.00 $1,349.63
<br />17 SY 3300
<br />$9.98 $32,934.00 0.00 $0.00 3,133.00 $31,267.34
<br />$90,730.70 $0.00 $87,661.49
<br />18 LF 135
<br />$15.00 $2,025.00 0.00 $0.00 143.00 $2,145.00
<br />19 LF 158
<br />$70.97 $11,213.26 0.00 $0.00 158.00 $11,213.26
<br />20 LF 122
<br />$83.00 $10,126.00 0.00 $0.00 158.00 $13,114.00
<br />21 EA 10
<br />$628.62 $6,286.20 0.00 $0.00 10.00 $6,286.20
<br />22 EA 4
<br />$1,455.93 $5,823.72 0.00 $0.00 4.00 $5,823.72
<br />23 EA 2
<br />$3,281.11 $6,562.22 0.00 $0.00 2.25 $7,382.50
<br />24 LF 290
<br />$2.05 $594.50 0.00 $0.00 369.00 $756.45
<br />25 LF 70
<br />$5.78 $404.60 0.00 $0.00 100.00 $578.00
<br />26 SY 460
<br />$10.00 $4,600.00 0.00 $0.00 407.30 $4,073.00
<br />27 SY 140
<br />$10.00 $1,400.00 0.00 $0.00 127.00 $1,270.00
<br />28 LF 50
<br />$5.00 $250.00 0.00 $0.00 50.00 $250.00
<br />29 SY 3200
<br />$3.68 $11,776.00 0.00 $0.00 3,200.00 $11,776.00
<br />30 CY 130
<br />$24.84 $3,229.20 0.00 $0.00 466.00 $11,575.44
<br />31 CY 130
<br />$34.84 $4,529.20 0.00 $0.00 472.20 $16,451.45
<br />32 SY 3010
<br />$2.00 $6,020.00 0.00 $0.00 3,010.00 $6,020.00
<br />33 CY 80
<br />$20.00 $1,600.00 0.00 $0.00 0.00 $0.00
<br />34 CY 90
<br />$20.00 $1,800.00 0.00 $0.00 90.00 $1,800.00
<br />35 TN 300
<br />$100.80 $30,240.00 0.00 $0.00 290.39 $29,271.31
<br />36 TN 400
<br />$91.35 $36,540.00 0.00 $0.00 312.63 $28,558.75
<br />37 GAL 240
<br />$2.10 $504.00 0.00 $0.00 200.00 $420.00
<br />38 SY 430
<br />$51.50 $22,145.00 0.00 $0.00 408.00 $21,012.00
<br />39 LF 600
<br />$17.80 $10,680.00 0.00 $0.00 620.00 $11,036.00
<br />40 LF 1750
<br />$13.76 $24,080.00 0.00 $0.00 1,720.00 $23,667.20
<br />41 SY 160
<br />$122.17 $19,547.20 0.00 $0.00 128.00 $15,637.76
<br />42 EA 1
<br />$800.00 $800.00 0.00 $0.00 2.00 $1,600.00
<br />$222,776.10 $0.00 $231,718.04
<br />43 LF 874
<br />$7.50 $6,555.00 0.00 $0.00 862.00 $6,465.00
<br />44 EA 1
<br />$1,625.00 $1,625.00 0.00 $0.00 1.00 $1,625.00
<br />45 EA 2
<br />$250.00 $500.00 0.00 $0.00 3.00 $750.00
<br />46 EA 1
<br />$1,366.24 $1,366.24 0.00 $0.00 2.00 $2,732.48
<br />47 LF 694
<br />$5.00 $3,470.00 0.00 $0.00 509.00 $2,545.00
<br />48 EA 12
<br />$100.00 $1,200.00 0.00 $0.00 12.00 $1,200.00
<br />49 LS 1
<br />$13,000.00 $13,000.00 0.00 $0.00 1.00 $13,000.00
<br />50 EA 2
<br />$2,362.87 $4,725.74 0.00 $0.00 3.00 $7,088.61
<br />51 EA 1
<br />$2,867.54 $2,867.54 0.00 $0.00 0.00 $0.00
<br />52 EA 1
<br />$9,572.00 $9,572.00 0.00 $0.00 1.00 $9,572.00
<br />53 EA 1
<br />$2,000.12 $2,000.12 0.00 $0.00 1.00 $2,000.12
<br />54 EA 2
<br />$2,315.13 $4,630.26 0.00 $0.00 2.00 $4,630.26
<br />55 EA 1
<br />$3,116.28 $3,116.28 0.00 $0.00 1.00 $3,116.28
<br />56 EA 2
<br />$5,367.94 $10,735.88 0.00 $0.00 3.00 $16,103.82
<br />57 LF 2
<br />$374.12 $748.24 0.00 $0.00 2.00 $748.24
<br />58 EA 2
<br />$7,011.35 $14,022.70 0.00 $0.00 2.00 $14,022.70
<br />59 LF 1
<br />$1,629.24 $1,629.24 0.00 $0.00 1.00 $1,629.24
<br />6" GATE VALVE AND BOX
<br />8" GATE VALVE AND BOX
<br />12" GATE VALVE AND BOX
<br />TOTAL PART 2 - JAMACA COURT STREET AND STORM SEWER
<br />PART 3 - JAMACA COURT WATER SYSTEM
<br />REMOVE WATERMAIN
<br />VALVE BOX EXTENSION
<br />HYDRANT
<br />HYDRANT EXTENSION
<br />B618 CONCRETE CURB AND GUTTER
<br />RIBBON CURB
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />ADJUST EXISTING VALVE BOX
<br />TEMPORARY WATER SYSTEM
<br />CONNECT TO EXISTING 4" WATERMAIN
<br />CONNECT TO EXISTING 12" WATERMAIN
<br />CUT IN 16" X 12" TEE
<br />4" GATE VALVE AND BOX
<br />REMOVE HYDRANT AND GATE VALVE
<br />REMOVE GATE VALVE AND BOX
<br />REMOVE AND REPLACE VALVE BOX
<br />REMOVE WATER SERVICE
<br />REMOVE CURB STOP AND BOX
<br />SAWCUT BITUMINOUS PAVEMENT
<br />SAWCUT CONCRETE PAVEMENT
<br />REMOVE AND DISPOSE OF BITUMINOUS PAVEMENT (DRIVEWAY)
<br />REMOVE AND DISPOSE OF CONCRETE PAVEMENT (DRIVEWAY)
<br />REMOVE AND DISPOSE OF CONCRETE CURB AND GUTTER
<br />RECLAIM EXISTING BITUMINOUS AND BASE MATERIAL
<br />SUBGRADE CORRECTION (EV)
<br />SUBGRADE PREPARATION OF RECLAIMED SURFACE
<br />HAUL EXCESS RECLAIMED MATERIAL OFF SITE (EV)
<br />EXCAVATION - COMMON (WIDENING AREAS) (EV)
<br />SALVAGE AND REINSTALL RECLAIM MATERIAL (WIDENING AREAS) (CV)
<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 />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />TREE TRIMMING
<br />SALVAGE AND REINSTALL MAILBOX
<br />TEMPORARY MAILBOX
<br />SEED MIXTURE 25-131 AND EROSION CONTROL BLANKET
<br />SOD
<br />REMOVE AND REPLACE PERMANENT BARRICADE
<br />SIGN PANELS TYPE C
<br />TOPSOIL BORROW (LV)
<br />STREET SWEEPING (WITH PICKUP BROOM)
<br />REMOVE CULVERT
<br />12" CS PIPE CULVERT
<br />12" RCP STORM SEWER, CL V
<br />BASE BID
<br />MOBILIZATION
<br />12" CS APRON
<br />12" RCP FLARED END SECTION
<br />4' DIA CBMH WITH CASTING PER DETAIL 406
<br />TRAFFIC CONTROL
<br />SILT FENCE, TYPE MACHINE SLICE
<br />SEDIMENT CONTROL LOG, TYPE WOOD FIBER
<br />CATCH BASIN INLET PROTECTION
<br />PART 1 - JAMACA COURT GENERAL
<br />TOTAL PART 1 - JAMACA COURT GENERAL
<br />PART 2 - JAMACA COURT STREET AND STORM SEWER
<br />WATER FOR DUST CONTROL
<br />CLEARING
<br />GRUBBING
|