|
ESTIMATE NO.6
<br />PERIOD ENDING: November 30, 2006
<br />WATER SYSTEM INTERCONNECT - PHASE III
<br />CITY OF LAKE ELMO, MINNESOTA
<br />TKDA PROJECT NO, 13186.000
<br />ITEM
<br />CONTRACT QUANTITY
<br />UNIT
<br />AMOUNT
<br />NO.
<br />DESCRIPTION
<br />UNIT
<br />QUANTITY
<br />TO DATE
<br />PRICE
<br />TO DATE
<br />WATERMAIN
<br />1
<br />MOBILIZATION
<br />LS
<br />1.0
<br />1.00
<br />$
<br />10,000.00
<br />$
<br />10,000.00
<br />2
<br />TRAFFIC CONTROL
<br />LS
<br />1.0
<br />1.00
<br />$
<br />10,000.00
<br />$
<br />10,000.00
<br />3
<br />REMOVE & DISPOSE OF BIT. PAVEMENT
<br />SY
<br />740.0
<br />1,130.0
<br />$
<br />2.00
<br />$
<br />2,260.00
<br />4
<br />SAW CUT BIT. PAVEMENT
<br />LF
<br />1,451.0
<br />1,686.0
<br />$
<br />1.00
<br />$
<br />1,686.00
<br />5
<br />PATCH BIT. ROADWAY 4" THICK INCL, GRAVEL BASE
<br />SY
<br />740.0
<br />1,130.0
<br />$
<br />12.00
<br />$
<br />13,560.00
<br />6
<br />REMOVE & REPLACE D412 CURB & GUTTER
<br />LF
<br />96.0
<br />210.0
<br />$
<br />15.00
<br />$
<br />3,150.00
<br />7
<br />REMOVE & REPLACE D416 CURB & GUTTER
<br />LF
<br />32.0
<br />18.0
<br />$
<br />15.00
<br />$
<br />270.00
<br />8
<br />REMOVE & REPLACE B618 CURB & GUTTER
<br />LF
<br />28.0
<br />53.0
<br />$
<br />15.00
<br />$
<br />796,00
<br />9
<br />6" AGGREGATE BASE, CLASS 5
<br />TON
<br />139.0
<br />17.6
<br />$
<br />10.00
<br />$
<br />170.00
<br />10
<br />SEEDING, INCL. SEED, FERTILIZER & WOOD FIBER BLANKET
<br />SY
<br />1,722.0
<br />4,646.0
<br />$
<br />2.00
<br />$
<br />9,292.00
<br />41
<br />SODDING TYPE LAWN -
<br />SY
<br />1,722.0
<br />4,140.0
<br />$
<br />3.00
<br />$
<br />12,420.00
<br />12
<br />REMOVAL OF EXISTING GATE VALVE BOX
<br />EA
<br />4.0
<br />9.0
<br />$
<br />500.00
<br />$
<br />4,500.00
<br />13
<br />REMOVAL OF EXISTING WATERMAIN & FITTING
<br />- LF
<br />220.0
<br />220.0
<br />$
<br />10.00
<br />$
<br />- 2,200,00
<br />14
<br />SALVAGE 6" HYDRANT, GATE VALVE & BOX
<br />EA
<br />2.0
<br />2.0
<br />$
<br />1,200.00
<br />$
<br />2,400.00
<br />15
<br />SALVAGE 6" GATE VALVE & BOX
<br />EA
<br />2.0
<br />2.0
<br />$
<br />800.00
<br />$
<br />1,600.00
<br />16
<br />SALVAGE 16"X6" REDUCER-
<br />EA
<br />1.0
<br />1.0
<br />$
<br />500.00
<br />$
<br />500.00
<br />17
<br />CONNECT TO EXIST. WATERMAIN
<br />EA
<br />9.0
<br />9.0
<br />$
<br />1,000.00
<br />$
<br />9,000.00
<br />18
<br />6" DIP CL-52 WATERMAIN
<br />LF
<br />100.0
<br />123.0
<br />$
<br />60.00
<br />$
<br />7,380.00
<br />19
<br />8" DIP CL-52 WATERMAIN
<br />LF
<br />_ 185.0
<br />161.0
<br />$
<br />48.20
<br />$
<br />7,760.20
<br />20
<br />12" DIP CL-52 WATERMAIN
<br />LF
<br />50.0
<br />45.0
<br />$
<br />56.83
<br />$
<br />2,557.35
<br />21
<br />16" MJ DIP CL-52 WATERMAIN IN CASING PIPE
<br />LF
<br />175.0
<br />209.0
<br />$
<br />77.66
<br />$
<br />16,230.94
<br />22
<br />DIR. DRILL 12" HDPE SDR 17 (DIP SIZE)
<br />LF
<br />2,000.0
<br />2,181.0
<br />$
<br />28.17
<br />$
<br />61,438.77
<br />23
<br />DIR. DRILL 16" HDPE SDR 17 (DIP SIZE)
<br />LF
<br />6,025.0
<br />5,985.0
<br />$
<br />40.46
<br />$
<br />242,163,10
<br />24
<br />30" STEEL CASING PIPE (AUGERED/JACKED INSTALLATION)
<br />LF
<br />175.0
<br />175.0
<br />$
<br />282.00
<br />$
<br />49,350.00
<br />25
<br />6" RES. SEAT GATE VALVE & BOX
<br />EA
<br />10.0
<br />13.0
<br />$
<br />1,442.20
<br />$
<br />18,748.60
<br />26
<br />8" RES. SEAT GATE VALVE & BOX
<br />EA
<br />4.0
<br />3.0
<br />$
<br />1,833.24
<br />$
<br />5,499.72
<br />27
<br />12" BUTTERFLY VALVE & BOX
<br />EA
<br />3.0
<br />4.0
<br />$
<br />2,815.81
<br />$
<br />11,263.24
<br />2B
<br />16" BUTTERFLY VALVE & BOX
<br />EA
<br />8.0
<br />10.0
<br />$
<br />4,297.74
<br />$
<br />42,977.40
<br />29
<br />6" HYDRANT EXTENSION
<br />EA
<br />3.0
<br />1.0
<br />$
<br />697.27
<br />$
<br />697.27
<br />30
<br />12" HYDRANT EXTENSION
<br />EA
<br />3.0
<br />2.0
<br />$
<br />1,032.15
<br />$
<br />2,064.30
<br />31
<br />6" HYDRANT
<br />EA
<br />8.0
<br />9.0
<br />$
<br />3,618.10
<br />$
<br />32,562.90
<br />32
<br />INSTALL SALVAGE 6" HYDRANT, GATE VALVE & BOX
<br />EA
<br />1.0
<br />1.0
<br />$
<br />2,075.00
<br />$
<br />2,075.00
<br />33
<br />MJ DIP COMPACT FITTINGS (AW WA C153 MEASURE)
<br />LB
<br />5,359.0
<br />13,669.7
<br />$
<br />3.50
<br />$
<br />47,843.99
<br />34
<br />1"TYPE W1 COPPER WATER SERVICE
<br />LF
<br />1,288.0
<br />1,542.0
<br />$
<br />21.45
<br />$
<br />33,075.90
<br />35
<br />FUSABLE SADDLE W/ 1" CORPORATION STOP
<br />EA
<br />35.0
<br />37.0
<br />$
<br />408.66
<br />$
<br />15,120.42
<br />36
<br />1" CURB STOP BOX
<br />EA
<br />35.0
<br />39.0
<br />$
<br />224.55
<br />$
<br />8,767.45
<br />TOTAL ESTIMATE NO.6 $ 691,359.55
<br />
|