|
PARTIAL PAY ESTIMATE NO.6
<br />PARKVIEW-CARDINAL NBRHD STREET & UTILITY IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2020.121
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1
<br />$150,000.00 $150,000.00 0.00 $0.00 1.00 $150,000.00
<br />2 LS 1
<br />$75,000.00 $75,000.00 0.00 $0.00 0.75 $56,250.00
<br />3 EA 10
<br />$125.00 $1,250.00 0.00 $0.00 18.00 $2,250.00
<br />4 EA 33
<br />$125.00 $4,125.00 0.00 $0.00 11.00 $1,375.00
<br />5 LF 500
<br />$3.00 $1,500.00 0.00 $0.00 2,080.00 $6,240.00
<br />6 EA 4
<br />$468.00 $1,872.00 0.00 $0.00 31.00 $14,508.00
<br />7 EA 4
<br />$104.00 $416.00 0.00 $0.00 14.00 $1,456.00
<br />8 EA 6
<br />$780.00 $4,680.00 0.00 $0.00 2.00 $1,560.00
<br />9 EA 2
<br />$962.00 $1,924.00 0.00 $0.00 2.00 $1,924.00
<br />10 EA 21
<br />$7,855.12 $164,957.52 0.00 $0.00 17.00 $133,537.04
<br />11 LF 11
<br />$1,034.80 $11,382.80 0.00 $0.00 1.00 $1,034.80
<br />12 SF 76
<br />$72.80 $5,532.80 0.00 $0.00 0.00 $0.00
<br />13 EA 21
<br />$4,160.00 $87,360.00 0.00 $0.00 17.00 $70,720.00
<br />14 EA 17
<br />$4,784.00 $81,328.00 0.00 $0.00 15.00 $71,760.00
<br />15 LF 38
<br />$80.08 $3,043.04 0.00 $0.00 9.00 $720.72
<br />16 EA 41
<br />$435.76 $17,866.16 0.00 $0.00 31.00 $13,508.56
<br />17 EA 22
<br />$612.56 $13,476.32 0.00 $0.00 16.00 $9,800.96
<br />18 EA 41
<br />$395.20 $16,203.20 0.00 $0.00 31.00 $12,251.20
<br />19 EA 22
<br />$635.44 $13,979.68 0.00 $0.00 16.00 $10,167.04
<br />20 EA 1
<br />$616.72 $616.72 0.00 $0.00 0.00 $0.00
<br />21 LF 1930
<br />$45.76 $88,316.80 0.00 $0.00 1,418.35 $64,903.70
<br />22 LF 770
<br />$54.08 $41,641.60 0.00 $0.00 710.00 $38,396.80
<br />23 LF 630
<br />$41.60 $26,208.00 0.00 $0.00 0.00 $0.00
<br />24 LF 250
<br />$67.60 $16,900.00 0.00 $0.00 148.00 $10,004.80
<br />25 LF 11950
<br />$74.88 $894,816.00 0.00 $0.00 10,114.00 $757,336.32
<br />26 LB 2800
<br />$7.28 $20,384.00 0.00 $0.00 2,579.00 $18,775.12
<br />27 EA 55
<br />$826.80 $45,474.00 0.00 $0.00 49.00 $40,513.20
<br />28 SY 22
<br />$82.16 $1,807.52 0.00 $0.00 7.20 $591.55
<br />29 LF 7
<br />$75.92 $531.44 0.00 $0.00 0.00 $0.00
<br />30 EA 1
<br />$764.40 $764.40 0.00 $0.00 0.00 $0.00
<br />31 EA 3
<br />$1,560.00 $4,680.00 0.00 $0.00 0.00 $0.00
<br />32 EA 2
<br />$587.60 $1,175.20 0.00 $0.00 2.00 $1,175.20
<br />33 EA 1
<br />$2,704.00 $2,704.00 0.00 $0.00 0.00 $0.00
<br />34 EA 1
<br />$3,744.00 $3,744.00 0.00 $0.00 0.00 $0.00
<br />35 EA 2
<br />$346.32 $692.64 0.00 $0.00 2.00 $692.64
<br />36 LF 40
<br />$126.88 $5,075.20 0.00 $0.00 40.00 $5,075.20
<br />37 EA 5
<br />$1,118.00 $5,590.00 0.00 $0.00 4.00 $4,472.00
<br />38 CY 40
<br />$166.40 $6,656.00 0.00 $0.00 38.00 $6,323.20
<br />39 CY 2
<br />$166.40 $332.80 0.00 $0.00 0.00 $0.00
<br />40 LF 630
<br />$5.20 $3,276.00 0.00 $0.00 154.00 $800.80
<br />41 EA 8
<br />$114.40 $915.20 0.00 $0.00 3.00 $343.20
<br />42 LF 310
<br />$15.00 $4,650.00 0.00 $0.00 260.00 $3,900.00
<br />43 EA 8
<br />$1,200.00 $9,600.00 0.00 $0.00 0.00 $0.00
<br />44 EA 3
<br />$1,100.00 $3,300.00 0.00 $0.00 3.00 $3,300.00
<br />45 EA 2
<br />$1,100.00 $2,200.00 0.00 $0.00 2.00 $2,200.00
<br />46 EA 1
<br />$1,275.00 $1,275.00 0.00 $0.00 1.00 $1,275.00
<br />47 EA 1
<br />$925.00 $925.00 0.00 $0.00 0.00 $0.00
<br />48 EA 56
<br />$100.00 $5,600.00 0.00 $0.00 65.00 $6,500.00
<br />49 EA 63
<br />$25.00 $1,575.00 0.00 $0.00 63.00 $1,575.00
<br />50 LF 750
<br />$1.87 $1,402.50 0.00 $0.00 576.00 $1,077.12
<br />51 LF 610
<br />$5.15 $3,141.50 0.00 $0.00 403.00 $2,075.45
<br />52 SY 490
<br />$5.00 $2,450.00 0.00 $0.00 692.00 $3,460.00
<br />53 SY 420
<br />$10.00 $4,200.00 0.00 $0.00 439.90 $4,399.00
<br />54 LF 130
<br />$8.00 $1,040.00 0.00 $0.00 50.00 $400.00
<br />55 SY 35590
<br />$4.00 $142,360.00 0.00 $0.00 29,115.00 $116,460.00
<br />56 CY 3680
<br />$0.01 $36.80 0.00 $0.00 3,010.00 $30.10
<br />57 CY 110
<br />$0.01 $1.10 0.00 $0.00 258.25 $2.58
<br />58 TN 140
<br />$0.01 $1.40 0.00 $0.00 0.00 $0.00
<br />59 CY 130
<br />$0.01 $1.30 0.00 $0.00 1,666.61 $16.67
<br />60 TN 390
<br />$25.00 $9,750.00 0.00 $0.00 235.56 $5,889.00
<br />61 TN 40
<br />$25.00 $1,000.00 0.00 $0.00 0.00 $0.00
<br />62 EA 12
<br />$1,700.00 $20,400.00 0.00 $0.00 4.00 $6,800.00
<br />63 LF 800
<br />$27.00 $21,600.00 0.00 $0.00 215.00 $5,805.00
<br />64 EA 16
<br />$250.00 $4,000.00 0.00 $0.00 4.00 $1,000.00
<br />65 CY 1250
<br />$0.01 $12.50 0.00 $0.00 95.00 $0.95
<br />6" GATE VALVE AND BOX
<br />8" GATE VALVE AND BOX
<br />VALVE BOX EXTENSION
<br />1" CORPORATION STOP W/ SADDLE
<br />1.5" CORPORATION STOP W/ SADDLE
<br />HYDRANT EXTENSION
<br />CONCRETE HYDRANT SPLASH PAD
<br />TRAFFIC CONTROL
<br />CATCH BASIN INLET PROTECTION
<br />CULVERT INLET PROTECTION
<br />SILT FENCE, MACHINE SLICED
<br />CLEARING
<br />GRUBBING
<br />CLEAR BRUSH AT STRUCTURE / END SECTION
<br />CONNECT TO EXISTING 8" WATERMAIN
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />MOBILIZATION
<br />HYDRANT
<br />4" INSULATION
<br />REMOVE AND DISPOSE OF EXISTING STORM SEWER PIPE
<br />REMOVE AND DISPOSE OF EXISTING STORM SEWER STRUCTURE
<br />CONNECT EXISTING STORM SEWER PIPE TO NEW STRUCTURE
<br />CONNECT TO EXISTING STORM SEWER PIPE
<br />1" CURB STOP & BOX
<br />1.5" CURB STOP & BOX
<br />CURB BOX CASTING
<br />1" TYPE "K" COPPER WATER SERVICE
<br />1.5" TYPE "K" COPPER WATER SERVICE
<br />1.5" TYPE "K" COPPER WATER SERVICE, DIRECTIONAL DRILL
<br />6" DIP, CL. 52 WATERMAIN, INCL POLY WRAP
<br />10" HDPE WATERMAIN, DIRECTIONAL DRILL
<br />DUCTILE IRON FITTINGS
<br />10" HDPE TO 8" DIP TRANSITION FITTING
<br />REMOVE AND REPLACE RIPRAP (CL III WITH FABRIC)
<br />RIPRAP, CLASS III
<br />JET / CLEAN STORM PIPE
<br />CLEAN OUT (VACUUM) SUMP
<br />DITCH GRADING
<br />2'X3' CATCH BASIN WITH CASTING PER DETAIL 404
<br />4' DIA CBMH WITH CASTING PER DETAIL 406
<br />SALVAGE AND REINSTALL 18" RCP FLARED END SECTION
<br />18" RCP STORM SEWER, CLASS 5
<br />PATCH DOGHOUSE/INVERT
<br />REMOVE AND REPLACE CASTING AND RINGS (R-3015-L)
<br />REMOVE AND REPLACE CASTING AND RINGS (R-3067-VB)
<br />REMOVE AND REPLACE CASTING AND RINGS (R-3067-V)
<br />REMOVE AND REPLACE CASTING AND RINGS (R-1642-B)
<br />SALVAGE AND REINSTALL CASTING W/ NEW RINGS
<br />SALVAGE & REINSTALL MAILBOX
<br />TEMPORARY MAILBOX
<br />SAWCUT BITUMINOUS PAVEMENT
<br />SAWCUT CONCRETE PAVEMENT
<br />REMOVE AND DISPOSE OF BITUMINOUS PAVEMENT (DRIVEWAY / TRAIL)
<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 />HAUL EXCESS RECLAIMED MATERIAL OFF-SITE (LV)
<br />COMMON EXCAVATION - WIDENING AREAS
<br />4" PERFORATED PVC EDGE DRAIN W/ BACKFILL & WRAP
<br />DRAIN TILE CLEANOUT
<br />SUBGRADE CORRECTION (EV)
<br />SELECT GRANULAR BORROW
<br />SALVAGE AND REINSTALL RECLAIM MATERIAL (CV)
<br />AGGREGATE SHOULDER, CLASS 2
<br />PATCH GRAVEL DRIVEWAY
<br />CORE DRILL 4" DRAIN TILE CONNECTION INTO EXISTING CATCH BASIN
|