Loading...
HomeMy WebLinkAboutEagle Point PR#3PARTIAL PAY ESTIMATE NO. 3 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 1.00 $29,900.00 $29,900.00 0.25 $7,475.00 0.75 $22,425.00 2 LS 1.00 $6,850.00 $6,850.00 0.25 $1,712.50 0.75 $5,137.50 3 LF 3,100.00 $2.00 $6,200.00 0.00 $0.00 1,550.00 $3,100.00 4 EA 17.00 $200.00 $3,400.00 9.00 $1,800.00 17.00 $3,400.00 5 EA 2.00 $1,000.00 $2,000.00 1.00 $1,000.00 2.00 $2,000.00 6 HR 20.00 $100.00 $2,000.00 0.00 $0.00 4.00 $400.00 7 SY 5,145.00 $10.50 $54,022.50 0.00 $0.00 0.00 $0.00 8 SY 2,575.00 $1.15 $2,961.25 0.00 $0.00 0.00 $0.00 $107,333.75 $11,987.50 $36,462.50 9 EA 2.00 $2,800.00 $5,600.00 0.00 $0.00 2.00 $5,600.00 10 LF 764.00 $33.60 $25,670.40 0.00 $0.00 764.00 $25,670.40 11 EA 3.00 $3,400.00 $10,200.00 0.00 $0.00 3.00 $10,200.00 12 LF 12.00 $240.00 $2,880.00 0.00 $0.00 12.00 $2,880.00 13 CY 42.00 $52.00 $2,184.00 0.00 $0.00 0.00 $0.00 14 CY 42.00 $68.00 $2,856.00 0.00 $0.00 0.00 $0.00 15 LF 764.00 $3.50 $2,674.00 0.00 $0.00 0.00 $0.00 $52,064.40 $0.00 $44,350.40 16 EA 1.00 $2,650.00 $2,650.00 0.00 $0.00 1.00 $2,650.00 17 EA 1.00 $1,990.00 $1,990.00 1.00 $1,990.00 1.00 $1,990.00 18 EA 2.00 $4,770.00 $9,540.00 0.00 $0.00 2.00 $9,540.00 19 EA 1.00 $4,990.00 $4,990.00 0.00 $0.00 1.00 $4,990.00 20 EA 1.00 $4,560.00 $4,560.00 1.00 $4,560.00 1.00 $4,560.00 21 LF 209.00 $108.00 $22,572.00 199.00 $21,492.00 230.00 $24,840.00 22 EA 2.00 $985.00 $1,970.00 1.00 $985.00 2.00 $1,970.00 23 EA 1.00 $1,560.00 $1,560.00 1.00 $1,560.00 1.00 $1,560.00 24 EA 1.00 $2,190.00 $2,190.00 1.00 $2,190.00 2.00 $4,380.00 25 EA 2.00 $1,380.00 $2,760.00 0.00 $0.00 2.00 $2,760.00 26 EA 1.00 $1,270.00 $1,270.00 2.00 $2,540.00 2.00 $2,540.00 27 SF 32.00 $10.00 $320.00 0.00 $0.00 32.00 $320.00 $56,372.00 $35,317.00 $62,100.00 28 EA 2.00 $400.00 $800.00 0.00 $0.00 2.00 $800.00 29 LF 65.00 $15.00 $975.00 0.00 $0.00 65.00 $975.00 30 EA 2.00 $890.00 $1,780.00 1.00 $890.00 2.00 $1,780.00 31 LF 117.00 $33.00 $3,861.00 78.00 $2,574.00 117.00 $3,861.00 32 LF 971.00 $34.50 $33,499.50 387.00 $13,351.50 971.00 $33,499.50 33 EA 3.00 $1,695.00 $5,085.00 2.00 $3,390.00 3.00 $5,085.00 34 EA 7.00 $2,665.00 $18,655.00 2.00 $5,330.00 7.00 $18,655.00 35 EA 2.00 $475.00 $950.00 0.00 $0.00 0.00 $0.00 36 SF 27.00 $36.00 $972.00 0.00 $0.00 0.00 $0.00 $66,577.50 $25,535.50 $64,655.50 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 $1,659.00 538.00 $1,614.00 538 $1,614.00 40 SY 266.00 $5.00 $1,330.00 266.00 $1,330.00 266 $1,330.00 41 SY 380.00 $6.00 $2,280.00 42.00 $252.00 42 $252.00 42 LF 7,036.00 $2.00 $14,072.00 3,510.00 $7,020.00 7,080 $14,160.00 43 LS 1.00 $214,450.00 $214,450.00 0.52 $111,514.00 1.00 $214,450.00 44 CY 12,000.00 $11.95 $143,400.00 6,240.00 $74,568.00 12,000 $143,400.00 45 SY 2,700.00 $9.00 $24,300.00 118.00 $1,062.00 468 $4,212.00 46 RS 34.00 $150.00 $5,100.00 17.00 $2,550.00 34 $5,100.00 47 TN 9,850.00 $12.65 $124,602.50 3,382.00 $42,782.30 7,007 $88,638.55 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 DIVISION 5 ‐ STREETS SALVAGE POST AND SIGN REMOVE POST AND SIGN SAWCUT BITUMINOUS OR CONCRETE REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT (DRIVEWAY) REMOVE AND DISPOSE OF EXISTING CONCRETE CURB COMMON EXCAVATION SELECT GRANULAR BORROW (CV) (P) SUBGRADE CORRECTION SUBGRADE PREPARATION 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 CLASS 6 AGGREGATE BASE SUBTOTAL ‐ DIVISION 4 REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (DRIVEWAY) ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT AMOUNT THIS PERIOD TOTAL TO DATE DIVISION 1 ‐ GENERAL MOBILIZATION TRAFFIC CONTROL SILT FENCE INLET PROTECTION 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 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 CONNECT TO EXISITING WATERMAIN 12" GATE VALVE REMOVE AND REPLACE VALVE BOX HYDRANT  16"X6" REDUCER MJ DUCTILE IRON COMPACT FITTING 4" POLYSTYRENE INSULATION 16" DIP CL. 52 WATERMAIN SUBTOTAL ‐ DIVISION 3 DIVISION 4 ‐ STORM SEWER 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 1,976.00 $17,784.00 4,273 $38,457.00 57 EA 50.00 $150.00 $7,500.00 15.00 $2,250.00 31 $4,650.00 58 EA 8.00 $400.00 $3,200.00 4.00 $1,600.00 8 $3,200.00 59 EA 6.00 $515.00 $3,090.00 4.00 $2,060.00 6 $3,090.00 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 $266,386.30 $522,553.55 TOTALS ‐ BASE CONTRACT $1,249,494.09 $339,226.30 $730,121.95 CHANGE ORDER NO. 1 CO1‐1 LF (2,850.00)$9.00 ‐$25,650.00 0.00 $0.00 0 $0.00 CO1‐2 EA (19.00)$150.00 ‐$2,850.00 0.00 $0.00 0 $0.00 TOTALS ‐ CHANGE ORDER NO. 1 ‐$28,500.00 $0.00 $0.00 TOTALS ‐ REVISED CONTRACT $1,220,994.09 $339,226.30 $730,121.95 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 BITUMINOUS DRIVEWAY PAVEMENT BITUMINOUS WEAR COURSE PERFORATED PVC EDGE DRAIN DRAINTILE CLEANOUT 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