|
PARTIAL PAY ESTIMATE NO.7
<br />STILLWATER BOULEVARD TRUNK WATERMAIN IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2023.113
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />BASE BID
<br />1 LS 1 $111,300.00 $111,300.00 0.00 $0.00 1.00 $111,300.00
<br />2 EA 7 $400.00 $2,800.00 0.00 $0.00 13.00 $5,200.00
<br />3 EA 8 $200.00 $1,600.00 0.00 $0.00 14.00 $2,800.00
<br />4 ACRE 2.5 $16,750.00 $41,875.00 0.00 $0.00 3.60 $60,300.00
<br />5 EA 2 $600.00 $1,200.00 0.00 $0.00 2.00 $1,200.00
<br />6 EA 7 $200.00 $1,400.00 0.00 $0.00 7.00 $1,400.00
<br />7 EA 3 $200.00 $600.00 0.00 $0.00 3.00 $600.00
<br />8 EA 2 $300.00 $600.00 0.00 $0.00 2.00 $600.00
<br />9 EA 1 $60.00 $60.00 0.00 $0.00 1.00 $60.00
<br />10 EA 3 $60.00 $180.00 0.00 $0.00 3.00 $180.00
<br />11 EA 17 $60.00 $1,020.00 1.00 $60.00 19.00 $1,140.00
<br />12 LF 1020 $2.00 $2,040.00 0.00 $0.00 809.00 $1,618.00
<br />13 LF 60 $14.00 $840.00 0.00 $0.00 60.00 $840.00
<br />14 LF 1705 $4.00 $6,820.00 0.00 $0.00 1,705.00 $6,820.00
<br />15 LF 780 $15.00 $11,700.00 0.00 $0.00 436.00 $6,540.00
<br />16 SY 575 $8.00 $4,600.00 0.00 $0.00 815.00 $6,520.00
<br />17 SY 7667 $6.00 $46,002.00 0.00 $0.00 7,667.00 $46,002.00
<br />18 SY 360 $16.00 $5,760.00 135.00 $2,160.00 135.00 $2,160.00
<br />19 CY 600 $30.00 $18,000.00 200.00 $6,000.00 353.00 $10,590.00
<br />20 CY 5743 $18.00 $103,374.00 0.00 $0.00 5,743.00 $103,374.00
<br />21 CY 5600 $19.00 $106,400.00 0.00 $0.00 5,600.00 $106,400.00
<br />22 SY 2000 $4.00 $8,000.00 0.00 $0.00 235.00 $940.00
<br />23 HR 50 $160.00 $8,000.00 0.00 $0.00 21.00 $3,360.00
<br />24 MGAL 100 $75.00 $7,500.00 0.00 $0.00 83.00 $6,225.00
<br />25 TON 150 $20.00 $3,000.00 0.00 $0.00 0.00 $0.00
<br />26 TON 30 $55.00 $1,650.00 0.00 $0.00 91.81 $5,049.55
<br />27 CY 1867 $40.00 $74,680.00 0.00 $0.00 1,867.00 $74,680.00
<br />28 RDST 34.5 $250.00 $8,625.00 0.00 $0.00 34.50 $8,625.00
<br />29 GAL 530 $3.50 $1,855.00 0.00 $0.00 400.00 $1,400.00
<br />30 TON 125 $152.00 $19,000.00 0.00 $0.00 205.86 $31,290.72
<br />31 TON 615 $97.00 $59,655.00 0.00 $0.00 644.78 $62,543.66
<br />32 TON 815 $88.00 $71,720.00 0.00 $0.00 692.83 $60,969.04
<br />33 TON 60 $193.00 $11,580.00 0.00 $0.00 0.00 $0.00
<br />34 TON 50 $115.00 $5,750.00 0.00 $0.00 0.00 $0.00
<br />35 TON 50 $126.00 $6,300.00 0.00 $0.00 0.00 $0.00
<br />36 TON 250 $13.00 $3,250.00 0.00 $0.00 292.15 $3,797.95
<br />37 EA 8 $1,100.00 $8,800.00 0.00 $0.00 8.00 $8,800.00
<br />38 EA 22 $360.00 $7,920.00 0.00 $0.00 4.00 $1,440.00
<br />39 EA 2 $460.00 $920.00 0.00 $0.00 10.00 $4,600.00
<br />40 EA 5 $500.00 $2,500.00 0.00 $0.00 5.00 $2,500.00
<br />41 LF 700 $30.00 $21,000.00 0.00 $0.00 700.00 $21,000.00
<br />42 EA 8 $400.00 $3,200.00 0.00 $0.00 8.00 $3,200.00
<br />43 SY 25 $40.00 $1,000.00 0.00 $0.00 7.10 $284.00
<br />44 LF 184 $104.00 $19,136.00 0.00 $0.00 184.00 $19,136.00
<br />45 LF 380 $56.00 $21,280.00 0.00 $0.00 70.00 $3,920.00
<br />46 LF 60 $75.00 $4,500.00 0.00 $0.00 150.00 $11,250.00
<br />47 LF 232 $4.00 $928.00 0.00 $0.00 0.00 $0.00
<br />48 LB 4245 $12.00 $50,940.00 0.00 $0.00 3,821.00 $45,852.00
<br />49 LS 1 $3,000.00 $3,000.00 0.00 $0.00 1.00 $3,000.00
<br />50 EA 12 $195.00 $2,340.00 0.00 $0.00 12.00 $2,340.00
<br />51 EA 3 $825.00 $2,475.00 0.00 $0.00 3.00 $2,475.00
<br />52 EA 11 $520.00 $5,720.00 0.00 $0.00 11.00 $5,720.00
<br />53 EA 3 $1,060.00 $3,180.00 0.00 $0.00 3.00 $3,180.00
<br />54 EA 6 $2,300.00 $13,800.00 0.00 $0.00 6.00 $13,800.00
<br />55 EA 5 $150.00 $750.00 0.00 $0.00 5.00 $750.00
<br />56 EA 16 $6,900.00 $110,400.00 0.00 $0.00 13.00 $89,700.00
<br />57 EA 3 $200.00 $600.00 0.00 $0.00 3.00 $600.00
<br />58 EA 1 $1,780.00 $1,780.00 0.00 $0.00 1.00 $1,780.00
<br />59 EA 17 $2,085.00 $35,445.00 0.00 $0.00 14.00 $29,190.00
<br />60 EA 9 $5,100.00 $45,900.00 0.00 $0.00 9.00 $45,900.00
<br />61 EA 14 $1,880.00 $26,320.00 0.00 $0.00 10.00 $18,800.00
<br />62 LF 385 $48.00 $18,480.00 51.00 $2,448.00 454.00 $21,792.00
<br />63 LF 230 $45.00 $10,350.00 25.00 $1,125.00 268.00 $12,060.00
<br />64 LF 5 $1,300.00 $6,500.00 0.00 $0.00 1.00 $1,300.00
<br />65 LF 15 $82.00 $1,230.00 0.00 $0.00 8.00 $656.00
<br />REMOVE CONCRETE CURB AND GUTTER
<br />REMOVE WATER MAIN
<br />REMOVE SEWER PIPE (STORM OR CULVERTS)
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />SALVAGE SIGN SPECIAL
<br />SALVAGE SIGN
<br />SAWING BITUMINOUS PAVEMENT
<br />15" CS PIPE APRON
<br />TYPE SP 12.5 NON WEAR COURSE MIX (3;C) - STILLWATER LN
<br />TYPE SP 12.5 WEAR COURSE MIX (3;B) - STILLWATER BLVD SHOULDER
<br />TYPE SP 12.5 NON WEAR COURSE MIX (3;B) - STILLWATER BLVD TURN LN
<br />TYPE SP 12.5 WEAR COURSE MIX (3;C) - STILLWATER BLVD TURN LN
<br />PIPE FOUNDATION ROCK
<br />15" RC PIPE APRON
<br />1.5" WATER SERVICE PIPE
<br />HYDRANT EXTENSION
<br />4" WATER MAIN DUCTILE IRON CL 52 (POLY ENCASED)
<br />4" PVC PERF. EDGE DRAIN W/ BACKFILL & WRAP
<br />CLEAN AND TELEVISE STORM SEWER
<br />DRAINTILE CLEANOUT
<br />2" RIGID INSULATION
<br />CLEARING
<br />GRUBBING
<br />CLEARING & GRUBBING
<br />REMOVE CATCH BASIN
<br />REMOVE WOODEN BOLLARD
<br />REMOVE GATE VALVE & BOX
<br />REMOVE HYDRANT
<br />REMOVE SIGN SPECIAL
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />MOBILIZATION
<br />15" RC PIPE SEWER (CLASS V)
<br />15" CS PIPE SEWER (DRIVEWAY CULVERTS)
<br />REMOVE ROADWAY PAVEMENT - STILLWATER LN (P)
<br />REMOVE ROADWAY PAVEMENT - STILLWATER BLVD (CSAH 14)
<br />SUBGRADE CORRECTION (EV) (INCLUDES SELECT GRANULAR BORROW - MOD 5%)
<br />COMMON EXCAVATION (EV) (P)
<br />SELECT GRANULAR BORROW MOD 5% (CV) (P)
<br />1" WATER SERIVCE PIPE
<br />18" CS PIPE SEWER
<br />DUCTILE IRON FITTINGS
<br />TEMPORARY WATER SERVICE
<br />1" CORPORATION STOP
<br />1.5" CORPORATION STOP
<br />1" CURB STOP & BOX
<br />1.5" CURB STOP & BOX
<br />CONNECT TO EXISTING WATER MAIN
<br />CONNECT TO EXISTING WATER SERVICE
<br />HYDRANT
<br />ADJUST GATE VALVE BOX
<br />4" GATE VALVE & BOX
<br />6" GATE VALVE & BOX
<br />12" GATE VALVE & BOX
<br />14" HDPE TO 12" DIP POLY CAM ADAPTOR
<br />4" PRECAST CONCRETE HEADWALL
<br />18" CS PIPE APRON
<br />AGGREGATE BASE CLASS 6 (CV) (P) (STILLWATER LN)
<br />SUBGRADE PREPARATION
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />TYPE SP 9.5 WEARING COURSE MIX (2;B) - DRIVEWAYS
<br />TYPE SP 9.5 WEARING COURSE MIX (3;C) - STILLWATER LN
<br />GEOTEXTILE FABRIC TYPE 5
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />WATER FOR DUST CONTROL
<br />AGGREGATE BASE CLASS 5 (STILLWATER BLVD/CSAH 14)
<br />AGGREGATE BASE CLASS 1 (MODIFIED) - SHOULDER
|