|
PARTIAL PAY ESTIMATE NO. 5 (FINAL)
<br />2023 TRAIL IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2022.117
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1
<br />$23,500.00 $23,500.00 0.00 $0.00 1.00 $23,500.00
<br />2 LS 1
<br />$2,900.00 $2,900.00 0.00 $0.00 1.00 $2,900.00
<br />3 LF 5560
<br />$1.00 $5,560.00 0.00 $0.00 5,719.00 $5,719.00
<br />4 EA 13
<br />$150.00 $1,950.00 0.00 $0.00 16.00 $2,400.00
<br />5 EA 7
<br />$818.28 $5,727.96 0.00 $0.00 24.00 $19,638.72
<br />6 EA 4
<br />$204.57 $818.28 0.00 $0.00 6.00 $1,227.42
<br />7 SY 960
<br />$5.11 $4,905.60 0.00 $0.00 840.00 $4,292.40
<br />8 SY 1040
<br />$5.11 $5,314.40 0.00 $0.00 840.00 $4,292.40
<br />9 LS 1 $10,228.45 $10,228.45 0.00 $0.00 1.00 $10,228.45
<br />10 CY 600
<br />$16.24 $9,744.00 9.00 $146.16 549.00 $8,915.76
<br />11 EA 8
<br />$1.00 $8.00 0.00 $0.00 0.00 $0.00
<br />12 HOUR 14
<br />$160.45 $2,246.30 0.00 $0.00 4.00 $641.80
<br />13 SY 3430
<br />$1.00 $3,430.00 260.00 $260.00 2,251.00 $2,251.00
<br />14 SY 2940
<br />$0.50 $1,470.00 108.00 $54.00 2,099.00 $1,049.50
<br />15 SY 490
<br />$0.60 $294.00 108.00 $64.80 598.00 $358.80
<br />16 SY 3580
<br />$7.00 $25,060.00 0.00 $0.00 3,425.00 $23,975.00
<br />17 EA 5
<br />$300.84 $1,504.20 0.00 $0.00 5.00 $1,504.20
<br />18 LF 72
<br />$8.33 $599.76 0.00 $0.00 196.00 $1,632.68
<br />19 SY 793
<br />$5.49 $4,353.57 0.00 $0.00 793.00 $4,353.57
<br />20 SY 38
<br />$12.97 $492.86 0.00 $0.00 130.00 $1,686.10
<br />21 LF 171
<br />$13.14 $2,246.94 0.00 $0.00 176.00 $2,312.64
<br />22 LF 16
<br />$222.87 $3,565.92 0.00 $0.00 16.00 $3,565.92
<br />23 EA 2
<br />$539.15 $1,078.30 0.00 $0.00 2.00 $1,078.30
<br />24 CU YD 6
<br />$270.35 $1,622.10 0.00 $0.00 6.00 $1,622.10
<br />25 LF 16
<br />$25.07 $401.12 0.00 $0.00 0.00 $0.00
<br />26 CU YD 2040
<br />$44.00 $89,760.00 0.00 $0.00 2,040.00 $89,760.00
<br />27 CU YD 80
<br />$37.06 $2,964.80 0.00 $0.00 287.10 $10,639.93
<br />28 CU YD 83
<br />$10.03 $832.49 0.00 $0.00 83.00 $832.49
<br />29 TON 1820
<br />$15.70 $28,574.00 0.00 $0.00 2,029.97 $31,870.53
<br />30 TON 20
<br />$12.67 $253.40 0.00 $0.00 114.00 $1,444.38
<br />31 ROAD STA 45.2
<br />$286.20 $12,936.24 0.00 $0.00 45.20 $12,936.24
<br />32 TON 7
<br />$155.44 $1,088.08 0.00 $0.00 8.08 $1,255.96
<br />33 TON 590
<br />$108.00 $63,720.00 0.00 $0.00 570.50 $61,614.00
<br />34 LF 171
<br />$70.20 $12,004.20 0.00 $0.00 171.00 $12,004.20
<br />35 EA 7
<br />$3,509.76 $24,568.32 0.00 $0.00 7.00 $24,568.32
<br />36 SF 120
<br />$75.21 $9,025.20 0.00 $0.00 120.00 $9,025.20
<br />37 SF 13
<br />$58.16 $756.08 0.00 $0.00 13.00 $756.08
<br />38 EA 6
<br />$255.71 $1,534.26 0.00 $0.00 6.00 $1,534.26
<br />39 LF 113
<br />$2.01 $227.13 0.00 $0.00 120.00 $241.20
<br />TOTAL PART 1 - BASE BID $367,265.96 $524.96 $387,628.54
<br />PART 2 - ALTERNATE (SUNFISH PONDS TRAIL)
<br />40 LS 1
<br />$15,000.00 $15,000.00 0.00 $0.00 1.00 $15,000.00
<br />41 LS 1
<br />$952.65 $952.65 0.00 $0.00 1.00 $952.65
<br />42 LF 4080
<br />$1.96 $7,996.80 0.00 $0.00 2,906.00 $5,695.76
<br />43 EA 5
<br />$149.91 $749.55 0.00 $0.00 2.00 $299.82
<br />44 CU YD 400
<br />$21.56 $8,624.00 0.00 $0.00 400.00 $8,624.00
<br />45 EA 3
<br />$0.00 $0.00 0.00 $0.00 0.00 $0.00
<br />46 HOUR 6
<br />$160.45 $962.70 0.00 $0.00 0.00 $0.00
<br />47 SY 4670
<br />$1.00 $4,670.00 0.00 $0.00 4,660.00 $4,660.00
<br />48 SY 4670
<br />$0.50 $2,335.00 0.00 $0.00 4,719.00 $2,359.50
<br />49 LF 16
<br />$8.33 $133.28 0.00 $0.00 94.00 $783.02
<br />50 SY 2370
<br />$3.40 $8,058.00 0.00 $0.00 2,370.00 $8,058.00
<br />51 SY 21
<br />$12.97 $272.37 0.00 $0.00 21.00 $272.37
<br />52 CU YD 1230
<br />$45.00 $55,350.00 0.00 $0.00 1,230.00 $55,350.00
<br />53 CU YD 40
<br />$37.06 $1,482.40 0.00 $0.00 182.90 $6,778.27
<br />54 CU YD 1
<br />$10.03 $10.03 0.00 $0.00 1.00 $10.03
<br />55 TON 1040
<br />$15.70 $16,328.00 0.00 $0.00 1,020.03 $16,014.47
<br />56 ROAD STA 26.1
<br />$286.32 $7,472.95 0.00 $0.00 26.10 $7,472.95
<br />SAWCUT BITUMINOUS OR CONCRETE PAVEMENT
<br />CONCRETE PEDESTRIAN RAMP
<br />INLET CONTROL
<br />EXCAVATION - COMMON (P)
<br />SUBGRADE CORRECTION
<br />COMMON TOPSOIL BORROW
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />EROSION CONTROL BLANKET
<br />COMMON EMBANKMENT (CV) (P)
<br />AGGREGATE BASE CLASS 6
<br />SUBGRADE PREPARATION
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS TRAIL PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS STREET PAVEMENT
<br />SEED MIXTURE 25-131
<br />TRAFFIC CONTROL
<br />SILT FENCE
<br />EXCAVATION - COMMON (P)
<br />COMMON EMBANKMENT (CV) (P)
<br />AGGREGATE BASE CLASS 6
<br />SELECT GRANULAR BORROW
<br />SUBGRADE CORRECTION
<br />TRUNCATED DOME PANELS
<br />FURNISH SIGN PANELS
<br />INSTALL SIGN PANELS
<br />4" BROKEN LINE PAINT - YELLOW
<br />MOBILIZATION
<br />SUBGRADE PREPARATION
<br />BITUMINOUS PATCHING MIXTURE
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (2,B)
<br />CONCRETE CURB AND GUTTER DESIGN B418
<br />REMOVE AND DISPOSE OF EXISTING CONCRETE CURB & GUTTER
<br />15" RCP, CLASS 5 STORM SEWER
<br />15" RCP FES W/ TRASH GUARD
<br />CLASS III RIPRAP
<br />TELEVISE STORM SEWER
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />MOBILIZATION
<br />SAWCUT BITUMINOUS OR CONCRETE PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS TRAIL PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS STREET PAVEMENT
<br />TRAFFIC CONTROL
<br />SILT FENCE
<br />SALVAGE AND REINSTALL SIGN
<br />PART 1 - BASE BID
<br />CLEARING
<br />GRUBBING
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />EROSION CONTROL BLANKET
<br />SEED MIXTURE 25-131
<br />INLET CONTROL
<br />CLEARING
<br />GRUBBING
<br />SEED MIXTURE 25-151
<br />SODDING
<br />CLEAR BRUSH, TRIM BRANCHES, REMOVE DEADFALL - TAPESTRY/HAMLET TRAIL
<br />CONNECTION
<br />COMMON TOPSOIL BORROW
|