Loading...
HomeMy WebLinkAbout#6 Eagle Point PR#1PARTIAL PAY ESTIMATE NO. 1 EAGLE POINT BLVD STREET & UTILITY IMPROVEMENTS CITY OF LAKE ELMO, MINNESOTA PROJECT NO. 2015.120 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT 1 LS 1 $29,900.00 $29,900.00 0.50 $14,950.00 0.50 $14,950.00 2 LS 1 $6,850.00 $6,850.00 0.50 $3,425.00 0.50 $3,425.00 3 LF 3,100 $2.00 $6,200.00 1,550.00 $3,100.00 1,550.00 $3,100.00 4 EA 17 $200.00 $3,400.00 8.00 $1,600.00 8.00 $1,600.00 5 EA 2 $1,000.00 $2,000.00 0.00 $0.00 0.00 $0.00 6 HR 20 $100.00 $2,000.00 0.00 $0.00 0.00 $0.00 7 SY 5,145 $10.50 $54,022.50 0.00 $0.00 0.00 $0.00 8 SY 2,575 $1.15 $2,961.25 0.00 $0.00 0.00 $0.00 $107,333.75 $23,075.00 $23,075.00 9 EA 2 $2,800.00 $5,600.00 2.00 $5,600.00 2 $5,600.00 10 LF 764 $33.60 $25,670.40 764.00 $25,670.40 764 $25,670.40 11 EA 3 $3,400.00 $10,200.00 3.00 $10,200.00 3 $10,200.00 12 LF 12 $240.00 $2,880.00 12.00 $2,880.00 12 $2,880.00 13 CY 42 $52.00 $2,184.00 0.00 $0.00 0 $0.00 14 CY 42 $68.00 $2,856.00 0.00 $0.00 0 $0.00 15 LF 764 $3.50 $2,674.00 0.00 $0.00 0 $0.00 $52,064.40 $44,350.40 $44,350.40 16 EA 1 $2,650.00 $2,650.00 0.00 $0.00 0 $0.00 17 EA 1 $1,990.00 $1,990.00 0.00 $0.00 0 $0.00 18 EA 2 $4,770.00 $9,540.00 0.00 $0.00 0 $0.00 19 EA 1 $4,990.00 $4,990.00 0.00 $0.00 0 $0.00 20 EA 1 $4,560.00 $4,560.00 0.00 $0.00 0 $0.00 21 LF 209 $108.00 $22,572.00 0.00 $0.00 0 $0.00 22 EA 2 $985.00 $1,970.00 0.00 $0.00 0 $0.00 23 EA 1 $1,560.00 $1,560.00 0.00 $0.00 0 $0.00 24 EA 1 $2,190.00 $2,190.00 0.00 $0.00 0 $0.00 25 EA 2 $1,380.00 $2,760.00 0.00 $0.00 0 $0.00 26 EA 1 $1,270.00 $1,270.00 0.00 $0.00 0 $0.00 27 SF 32 $10.00 $320.00 0.00 $0.00 0 $0.00 $56,372.00 $0.00 $0.00 28 EA 2 $400.00 $800.00 0.00 $0.00 0 $0.00 29 LF 65 $15.00 $975.00 0.00 $0.00 0.00 $0.00 30 EA 2 $890.00 $1,780.00 0.00 $0.00 0.00 $0.00 31 LF 117 $33.00 $3,861.00 0.00 $0.00 0.00 $0.00 32 LF 971 $34.50 $33,499.50 0.00 $0.00 0.00 $0.00 33 EA 3 $1,695.00 $5,085.00 0.00 $0.00 0.00 $0.00 34 EA 7 $2,665.00 $18,655.00 0.00 $0.00 0.00 $0.00 35 EA 2 $475.00 $950.00 0.00 $0.00 0.00 $0.00 36 SF 27 $36.00 $972.00 0.00 $0.00 0.00 $0.00 $66,577.50 $0.00 $0.00 37 EA 11.00 $60.00 $660.00 0.00 $0.00 0 $0.00 38 EA 1.00 $60.00 $60.00 0.00 $0.00 0 $0.00 39 LF 553.00 $3.00 $1,659.00 0.00 $0.00 0 $0.00 40 SY 266.00 $5.00 $1,330.00 0.00 $0.00 0 $0.00 41 SY 380.00 $6.00 $2,280.00 0.00 $0.00 0 $0.00 42 LF 7,036.00 $2.00 $14,072.00 2,050.00 $4,100.00 2,050 $4,100.00 43 LS 1.00 $214,450.00 $214,450.00 0.17 $36,456.50 0.17 $36,456.50 44 CY 12,000.00 $11.95 $143,400.00 0.00 $0.00 0 $0.00 45 SY 2,700.00 $9.00 $24,300.00 0.00 $0.00 0 $0.00 46 RS 34.00 $150.00 $5,100.00 0.00 $0.00 0 $0.00 47 TN 9,850.00 $12.65 $124,602.50 0.00 $0.00 0 $0.00 48 TN 9.00 $80.00 $720.00 0.00 $0.00 0 $0.00 49 TN 1,825.00 $62.00 $113,150.00 0.00 $0.00 0 $0.00 16"X6" REDUCER MJ DUCTILE IRON COMPACT FITTING 4" POLYSTYRENE INSULATION 16" DIP CL. 52 WATERMAIN SUBTOTAL ‐ DIVISION 2 DIVISION 3 ‐ WATERMAIN 16" BUTTERFLY VALVE & BOX 16"X45° BEND MJ DUCTILE IRON COMPACT FITTING 16"x16" TEE MJ DUCTILE IRON COMPACT FITTING TEMPORARY ROCK CONSTRUCTION ENTRANCE STREET SWEEPING 6" TOPSOIL AND SOD HYDRAULIC MULCH (TEMPORARY) 16"X12" REDUCER MJ DUCTILE IRON COMPACT FITTING SANITARY SEWER PIPE ‐ 8" SANITARY SEWER MANHOLE ‐ TYPE 301 SUBTOTAL ‐ DIVISION 1 EXCESS MANHOLE DEPTH REMOVAL OF UNSTABLE FOUNDATION MATERIAL DIVISION 2 ‐ SANITARY SEWER CONNECT TO EXISTING SANITARY SEWER MANHOLE STABILIZING AGGREGATE BORROW TELEVISING 6" GATE VALVE & BOX DIVISION 1 ‐ GENERAL MOBILIZATION TRAFFIC CONTROL SILT FENCE INLET PROTECTION ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT AMOUNT THIS PERIOD TOTAL TO DATE CONNECT TO EXISITING WATERMAIN 12" GATE VALVE REMOVE AND REPLACE VALVE BOX HYDRANT  SUBTOTAL ‐ DIVISION 3 DIVISION 4 ‐ STORM SEWER REMOVE EXISTING STORM SEWER STRUCTURE CATCH BASIN/MANHOLE ‐ TYPE 406 RESET EXISTING CATCH BASIN CASTING REPAIR EXISTING CATCH BASIN CONCRETE REMOVE EXISTING STORM SEWER (ALL TYPES AND SIZES) CONNECT TO EXISTING STORM SEWER STRUCTURE STORM SEWER PIPE ‐ 12" RCP STORM SEWER PIPE ‐ 15" RCP CATCH BASIN ‐ TYPE 404 AGGREGATE TRAIL RESTORATION BITUMINOUS NON‐WEAR COURSE DIVISION 5 ‐ STREETS SALVAGE POST AND SIGN REMOVE POST AND SIGN SAWCUT BITUMINOUS OR CONCRETE REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT (DRIVEWAY) CLASS 6 AGGREGATE BASE SUBTOTAL ‐ DIVISION 4 REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (DRIVEWAY) REMOVE AND DISPOSE OF EXISTING CONCRETE CURB COMMON EXCAVATION SELECT GRANULAR BORROW (CV) (P) SUBGRADE CORRECTION SUBGRADE PREPARATION QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT AMOUNT THIS PERIOD TOTAL TO DATE 50 TN 1,825.00 $62.00 $113,150.00 0.00 $0.00 0 $0.00 51 GA 842.00 $3.00 $2,526.00 0.00 $0.00 0 $0.00 52 LF 6,596.00 $12.00 $79,152.00 0.00 $0.00 0 $0.00 53 EA 4.00 $2,970.00 $11,880.00 0.00 $0.00 0 $0.00 54 SY 40.00 $55.00 $2,200.00 0.00 $0.00 0 $0.00 55 SY 295.00 $27.00 $7,965.00 0.00 $0.00 0 $0.00 56 LF 6,660.00 $9.00 $59,940.00 0.00 $0.00 0 $0.00 57 EA 50.00 $150.00 $7,500.00 0.00 $0.00 0 $0.00 58 EA 8.00 $400.00 $3,200.00 0.00 $0.00 0 $0.00 59 EA 6.00 $515.00 $3,090.00 0.00 $0.00 0 $0.00 60 EA 4.00 $600.00 $2,400.00 0.00 $0.00 0 $0.00 61 EA 18.00 $350.00 $6,300.00 0.00 $0.00 0 $0.00 62 SF 15.00 $45.00 $675.00 0.00 $0.00 0 $0.00 63 EA 2.00 $200.00 $400.00 0.00 $0.00 0 $0.00 64 LF 7,116.00 $0.53 $3,771.48 0.00 $0.00 0 $0.00 65 LF 1,524.00 $0.53 $807.72 0.00 $0.00 0 $0.00 66 LF 2,558.00 $0.53 $1,355.74 0.00 $0.00 0 $0.00 67 EA 2.00 $1,200.00 $2,400.00 0.00 $0.00 0 $0.00 68 LS 1.00 $4,500.00 $4,500.00 0.00 $0.00 0 $0.00 69 EA 10.00 $815.00 $8,150.00 0.00 $0.00 0 $0.00 $967,146.44 $40,556.50 $40,556.50 TOTALS ‐ BASE CONTRACT $1,249,494.09 $67,425.40 $107,981.90 PERFORATED PVC EDGE DRAIN DRAINTILE CLEANOUT DRAINTILE CONNECTION INTO CATCH BASIN PRECAST CONCRETE HEADWALL FOR DRAINTILE BITUMINOUS MATERIAL FOR TACK COAT CONCRETE CURB AND GUTTER DRIVEWAY VALLEY GUTTER 6" CONCRETE DRIVEWAY PAVEMENT BITUMINOUS DRIVEWAY PAVEMENT BITUMINOUS WEAR COURSE PAVEMENT MARKINGS ‐ POLY PREFORMED SUBTOTAL ‐ DIVISION 5 ADJUST MANHOLE CASTING ADJUST GATE VALVE BOX FURNISH SIGN PANEL INSTALL SIGN PANELS 4" SOLID LINE WHITE EPOXY 4" SOLID LINE YELLOW EPOXY 4" BROKEN LINE YELLOW EPOXY STOP BAR ‐ POLY PREFORMED TEMPORARY PAVEMENT STRIPING