|
PARTIAL PAY ESTIMATE NO. 16
<br />OLD VILLAGE PH 5 & 6: STREET, DRAINAGE, & UTILITY IMPROVMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2019.116
<br />BASE BID
<br />QUANTITY CO #4 ADJ.UPDATED
<br />QUANTITY UNIT PRICE BASE BID AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1 1
<br />$369,660.00 $369,660.00 0.00 $0.00 1.00 $369,660.00
<br />2 ACRE 2.35 2.35
<br />$7,750.00 $18,212.50 0.00 $0.00 3.20 $24,800.00
<br />3 TREE 99 99
<br />$215.00 $21,285.00 0.00 $0.00 120.00 $25,800.00
<br />4 TREE 104 104
<br />$135.00 $14,040.00 0.00 $0.00 112.00 $15,120.00
<br />5 LF 534 534
<br />$8.00 $4,272.00 0.00 $0.00 550.00 $4,400.00
<br />6 EACH 40 40
<br />$55.00 $2,200.00 0.00 $0.00 40.00 $2,200.00
<br />7 LF 7062 7062
<br />$2.00 $14,124.00 0.00 $0.00 7,062.00 $14,124.00
<br />8 LF 1029 1029
<br />$4.00 $4,116.00 0.00 $0.00 1,029.00 $4,116.00
<br />9 LF 610 610
<br />$14.00 $8,540.00 0.00 $0.00 610.00 $8,540.00
<br />10 LF 295 -26 269
<br />$4.00 $1,180.00 0.00 $0.00 269.00 $1,076.00
<br />11 LF 1144 1144
<br />$8.00 $9,152.00 0.00 $0.00 971.00 $7,768.00
<br />12 SY 19952 -136 19816
<br />$3.00 $59,856.00 0.00 $0.00 19,816.00 $59,448.00
<br />13 SY 2283 -30 2253
<br />$3.50 $7,990.50 0.00 $0.00 2,430.00 $8,505.00
<br />14 SY 571 571
<br />$4.50 $2,569.50 0.00 $0.00 571.00 $2,569.50
<br />15 EACH 4 4
<br />$550.00 $2,200.00 0.00 $0.00 4.00 $2,200.00
<br />16 EACH 4 4
<br />$550.00 $2,200.00 0.00 $0.00 1.00 $550.00
<br />17 EACH 17 17
<br />$150.00 $2,550.00 0.00 $0.00 17.00 $2,550.00
<br />18 EACH 4 4
<br />$800.00 $3,200.00 0.00 $0.00 4.00 $3,200.00
<br />19 EACH 2 2
<br />$700.00 $1,400.00 0.00 $0.00 2.00 $1,400.00
<br />20 EACH 14 14
<br />$500.00 $7,000.00 0.00 $0.00 14.00 $7,000.00
<br />21 LF 471 -12 459
<br />$5.00 $2,355.00 0.00 $0.00 408.00 $2,040.00
<br />22 LF 1465 -7 1458
<br />$2.00 $2,930.00 0.00 $0.00 1,299.00 $2,598.00
<br />23 SF 457 -15 442
<br />$2.00 $914.00 0.00 $0.00 559.00 $1,118.00
<br />24 SF 1150 1150
<br />$4.00 $4,600.00 0.00 $0.00 1,339.00 $5,356.00
<br />25 SF 495 495
<br />$19.00 $9,405.00 0.00 $0.00 370.00 $7,030.00
<br />26 LS 1 1
<br />$10,000.00 $10,000.00 0.00 $0.00 1.00 $10,000.00
<br />27 LS 1 1
<br />$15,000.00 $15,000.00 0.00 $0.00 1.00 $15,000.00
<br />28 LF 105 105
<br />$33.00 $3,465.00 0.00 $0.00 255.00 $8,415.00
<br />29 LF 120 120
<br />$25.00 $3,000.00 0.00 $0.00 120.00 $3,000.00
<br />30 SF 158 158
<br />$28.00 $4,424.00 0.00 $0.00 0.00 $0.00
<br />31 CY 27965 -80 27885
<br />$14.00 $391,510.00 0.00 $0.00 27,048.00 $378,672.00
<br />32 CY 1950 75 2025
<br />$13.00 $25,350.00 0.00 $0.00 1,950.00 $25,350.00
<br />33 CY 1000 1000
<br />$26.00 $26,000.00 0.00 $0.00 2,285.00 $59,410.00
<br />34 CY 18482 -90 18392
<br />$17.00 $314,194.00 0.00 $0.00 17,812.00 $302,804.00
<br />35 CY 980 980
<br />$19.00 $18,620.00 0.00 $0.00 980.00 $18,620.00
<br />36 SY 6929 6929
<br />$2.00 $13,858.00 0.00 $0.00 14,549.00 $29,098.00
<br />37 CY 5528 -22 5506
<br />$28.00 $154,784.00 0.00 $0.00 5,744.00 $160,832.00
<br />38 HOUR 102 102
<br />$150.00 $15,300.00 0.00 $0.00 63.75 $9,562.50
<br />39 GAL 1942 -58 1884
<br />$3.40 $6,602.80 0.00 $0.00 470.00 $1,598.00
<br />40 TON 60 -40 20
<br />$160.00 $9,600.00 0.00 $0.00 0.00 $0.00
<br />41 TON 510 510
<br />$108.00 $55,080.00 0.00 $0.00 627.37 $67,755.96
<br />42 TON 2764 -17 2747
<br />$69.00 $190,716.00 0.00 $0.00 2,404.10 $165,882.90
<br />43 TON 2057 -14 2043
<br />$80.00 $164,560.00 0.00 $0.00 0.00 $0.00
<br />44 TON 1189 1189
<br />$103.00 $122,467.00 0.00 $0.00 817.73 $84,226.19
<br />45 SF 1118 1118
<br />$52.00 $58,136.00 0.00 $0.00 1,305.85 $67,904.20
<br />46 TON 1530 1530
<br />$9.00 $13,770.00 0.00 $0.00 993.55 $8,941.95
<br />47 LS 1 1
<br />$30,000.00 $30,000.00 0.00 $0.00 1.00 $30,000.00
<br />48 HOUR 20 20
<br />$300.00 $6,000.00 0.00 $0.00 10.20 $3,060.00
<br />49 EACH 2 2
<br />$800.00 $1,600.00 0.00 $0.00 0.00 $0.00
<br />50 EACH 10 -1 9
<br />$1,000.00 $10,000.00 0.00 $0.00 9.00 $9,000.00
<br />51 EACH 3 3
<br />$1,100.00 $3,300.00 0.00 $0.00 3.00 $3,300.00
<br />52 EACH 2 2
<br />$1,475.00 $2,950.00 0.00 $0.00 2.00 $2,950.00
<br />53 LF 15 15
<br />$65.00 $975.00 0.00 $0.00 0.00 $0.00
<br />54 EACH 3 3
<br />$500.00 $1,500.00 0.00 $0.00 3.00 $1,500.00
<br />55 LF 4435 -140 4295
<br />$18.00 $79,830.00 0.00 $0.00 4,000.00 $72,000.00
<br />56 EACH 39 -2 37
<br />$390.00 $15,210.00 0.00 $0.00 37.00 $14,430.00
<br />57 SY 196 196
<br />$22.00 $4,312.00 0.00 $0.00 36.00 $792.00
<br />58 LF 600 600
<br />$86.00 $51,600.00 0.00 $0.00 590.00 $50,740.00
<br />59 LF 5376 -468 4908
<br />$83.00 $446,208.00 0.00 $0.00 4,700.00 $390,100.00
<br />60 LF 1422 1422
<br />$121.00 $172,062.00 0.00 $0.00 1,130.00 $136,730.00
<br />61 LF 11 51 62
<br />$63.00 $693.00 0.00 $0.00 60.00 $3,780.00
<br />62 LF 3897 -925 2972
<br />$58.00 $226,026.00 0.00 $0.00 2,976.00 $172,608.00
<br />63 LF 666 666
<br />$64.00 $42,624.00 0.00 $0.00 650.00 $41,600.00
<br />64 LF 83 83
<br />$82.00 $6,806.00 0.00 $0.00 80.00 $6,560.00
<br />65 LS 1 1
<br />$39,000.00 $39,000.00 0.00 $0.00 1.00 $39,000.00
<br />66 LS 1 1
<br />$71,000.00 $71,000.00 0.00 $0.00 1.00 $71,000.00
<br />67 LS 1 1
<br />$60,000.00 $60,000.00 0.00 $0.00 1.00 $60,000.00
<br />68 LS 1 1
<br />$26,000.00 $26,000.00 0.00 $0.00 1.00 $26,000.00
<br />69 EACH 4 4
<br />$3,500.00 $14,000.00 0.00 $0.00 4.00 $14,000.00
<br />70 EACH 12 12
<br />$300.00 $3,600.00 0.00 $0.00 12.00 $3,600.00
<br />71 EACH 1 1
<br />$300.00 $300.00 0.00 $0.00 1.00 $300.00
<br />72 EACH 42 42
<br />$175.00 $7,350.00 0.00 $0.00 37.00 $6,475.00
<br />73 EACH 15 15
<br />$250.00 $3,750.00 0.00 $0.00 6.00 $1,500.00
<br />74 EACH 6 6
<br />$330.00 $1,980.00 0.00 $0.00 14.00 $4,620.00
<br />8"X4" PVC WYE, SDR 26
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />15" RC PIPE SEWER, DES 3006 CL V
<br />BORING PIT #1
<br />BORING PIT #2
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B) (DRIVEWAYS & TRAIL)
<br />CLEARING & GRUBBING
<br />CLEARING
<br />GRUBBING
<br />COMMON EXCAVATION (EV) (BIOINFILTRATION BASIN) (P)
<br />SUBGRADE CORRECTION (EV) (INCLUDES SELECT GRANULAR BORROW - MOD 5%)
<br />SELECT GRANULAR BORROW - MOD. 5% (CV) (P) (STREETS)
<br />SELECT GRANULAR BORROW - MOD. 5% (CV) (P) (BIOINFILTRATION BASIN)
<br />REMOVE SEWER PIPE (STORM)
<br />8"X6" PVC WYE, SDR 26
<br />8"X4" PVC WYE, C900
<br />STREET SWEEPING
<br />TYPE SP 9.5 WEARING COURSE MIX (3,C) (PATCHING) (LAKE ELMO AVENUE)
<br />BIT. MATERIAL FOR TACK COAT
<br />GEOTEXTILE FABRIC, TYPE V
<br />AGG. BASE, CL. 6 (CV) (P)
<br />12" CAS SAFETY APRON AND GRATE DESIGN 3128
<br />15" RC PIPE APRON W/TRASH GUARD
<br />18" RC PIPE APRON W/TRASH GUARD
<br />24" RC PIPE APRON W/TRASH GUARD
<br />12" CAS PIPE CULVERT
<br />4" CONCRETE HEADWALL
<br />4" PVC PERF. EDGE DRAIN W/ BACKFILL & WRAP
<br />TEMPORARY SHORING (FOR RETAINING WALL CONSTRUCTION)
<br />TYPE SP 12.5 NON- WEARING COURSE MIX (3,C)
<br />TYPE SP 9.5 WEARING COURSE MIX (3,C)
<br />PAVE AND REMOVE 1.5" THICK 8' WIDE BITUMINOUS WEDGE
<br />WET CAST BLOCK RETAINING WALL
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />BASE BID
<br />MOBILIZATION
<br />REMOVE GATE VALVE & BOX
<br />REMOVE SANITARY STRUCTURE
<br />REMOVE CATCH BASIN OR MANHOLE (STORM)
<br />REMOVE HYDRANT & GATE VALVE ASSEMBLY
<br />REMOVE SHRUB
<br />REMOVE SIGN TYPE C
<br />REMOVE WATER MAIN PIPE
<br />REMOVE SEWER PIPE (SANITARY) (3" OR 4" MAIN)
<br />SAWING BIT PAVEMENT (FULL DEPTH)
<br />PULVERIZE BITUMINOUS PAVEMENT (P)
<br />REMOVE BITUMINOUS DRIVEWAY AND TRAIL
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SALVAGE AND INSTALL CASTING (SANITARY)
<br />SALVAGE AND INSTALL CASTING (STORM)
<br />REMOVE CONCRETE CURB & GUTTER
<br />REMOVE FENCE
<br />REMOVE CONCRETE WALK
<br />SALVAGE AND INSTALL LANDSCAPING ROCK OR MULCH
<br />SALVAGE AND INSTALL DRIVEWAY PAVERS
<br />REMOVE EXISTING SANITARY SEWER DRAIN FIELD (32ND STREET N)
<br />REMOVE EXISTING SANITARY SEWER DRAIN FIELD & PUMP STATION (34TH STREET N)
<br />SALVAGE AND INSTALL WOOD FENCE
<br />ABANDON WATER MAIN PIPE (IN RAILROAD R/W)
<br />SALVAGE AND INSTALL BLOCK RETAINING WALL
<br />COMMON EXCAVATION (EV) (STREETS) (P)
<br />CONNECT TO EXISTING SANITARY STRUCTURE (TYPE SPECIAL)
<br />CONNECT TO EXISTING SANITARY STRUCTURE
<br />CONNECT TO EXISTING SANITARY SEWER SERVICE (2" PRESSURE PIPE)
<br />CONNECT TO EXISTING SANITARY SEWER SERVICE (4" GRAVITY)
<br />DRAINTILE CLEANOUT
<br />2" RIGID INSULATION
<br />8" PVC PIPE SEWER (C900) (DR-25)
<br />8" PVC PIPE SEWER (SDR 26)
<br />14" PVC PIPE SEWER (C900) (DR-25)
<br />12" RC PIPE SEWER, DES 3006 CL V
<br />18" RC PIPE SEWER, DES 3006 CL V
<br />24" RC PIPE SEWER, DES 3006 CL III
<br />BORING PIT #3
<br />PIPE FOUNDATION ROCK
<br />EXPLORATORY DIGGING
|