|
FINAL ESTIMATE CITY OF ELK RIVER Owner
<br /> Natures Edge Business Center-Phase.1
<br /> Bid Schedule"B"-Storm Sewer
<br /> ITEM ESTIMATED CONTRACT CONTRACT USED TO
<br /> NO. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT DATE EXTENSION
<br /> 34 2412.602 BULKHEAD 7 EACH $350.00 $ 2,450.00 7 $ 2,450.00
<br /> 35 2501.515 15"RC PIPE APRON 2 EACH $600.00 $ 1,200.00 2 $ 1,200.00
<br /> 36 2501.515 42"RC PIPE APRON 1 EACH $2,250.00 $ 2,250.00 1 $ 2,250.00
<br /> 37 2503.511 30"CP PIPE SEWER 315 LIN FT $52.40 $ 16,506.00 315 $ 16,506.00
<br /> 38 2503.511 36"CP PIPE SEWER 283 LIN FT $64.40 $ 18,225.20 283 $ 18,225.20
<br /> 39 2503.541 15"RC PIPE SEWER DESIGN 3006 CL V 803 LIN FT $23.00 $ 18,469.00 809 $ 18,607.00
<br /> 40 2503.541 18"RC PIPE SEWER DESIGN 3006 CL III 148 LIN FT $25.25 $ 3,737.00 155 $ 3,913.75
<br /> 41 2503.541 21"RC PIPE SEWER DESIGN 3006 CL III 14 LIN FT $32.00 $ 448.00 18 $ 576.00
<br /> 42 2503.541 24"RC PIPE SEWER DESIGN 3006 CL III 184 LIN FT $31.00 $ 5,704.00 184 $ 5,704.00
<br /> 43 2503.541 27"RC PIPE SEWER DESIGN 3006 CL III 39 LIN FT $41.00 $ 1,599.00 39 $ 1,599.00
<br /> 44 2503.541 42"RC PIPE SEWER DESIGN 3006 CL 111 21 LIN FT $100.00 $ 2,100.00 21 $ 2,100.00
<br /> 45 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL(2 X 3) 13.7 LIN FT $277.40 $ 3,800.38 14.46 $ 4,011.20
<br /> 46 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 50.2 LIN FT $304.60 $ 15,290.92 50.39 $ 15,348.79
<br /> 47 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 54-4020 15.2 LIN FT $332.25 $ 5,050.20 15.45 $ 5,133.26
<br /> 48 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 16.6 LIN FT $321.70 $ 5,340.22 17.15 $ 5,517.16
<br /> 49 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020 9 LIN FT $396.15 $ 3,565.35 8.85 $ 3,505.93
<br /> 50 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 84-4020 5.8 LIN FT $670.00 $ 3,886.00 5.92 $ 3,966.40
<br /> 51 2506.516 CASTING ASSEMBLY 21 EACH $475.00 $ 9,975.00 21 $ 9,975.00
<br /> Total Bid Schedule"B" $ 119,596.27 $ 120,588.69
<br /> Bid Schedule"C"-Sanitary Sewer
<br /> ITEM I ESTIMATED CONTRACT CONTRACT USED TO
<br /> NO. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT DATE EXTENSION
<br /> 52A 2502.603 WELDED STEEL PIPE-JACKED 50 LIN FT $360.00 $ 18,000.00 50 $ 18 000.00
<br /> 52 2503.511 8"PVC PIPE SEWER SDR 35 835 LIN FT $21.25 $ 17 743.75 836 $ 17,765.00
<br /> 53 2503.511 12"PVC PIPE SEWER SDR 35 1,486 LIN FT $27.00 $ 40,122.00 1,481 $ 39,987.00
<br /> 54 2503.602 6"PVC PIPE PLUG-SEWER 4 EACH $50.00 $ 200.00 4 $ 200.00
<br /> 55 2503.602 8"PVC PIPE PLUG-SEWER 1 EACH $75.00 $ 75.00 1 $ 75.00
<br /> 56 2503.602 12"PVC PIPE PLUG-SEWER 1 EACH $100.00 $ 100.00 1 $ 100.00
<br /> 57 1 2503.602 CONNECT TO EXISTING SANITARY SEWER 1 EACH $1,500.00 $ 1,500.00 1 $ 1,500.00
<br /> 58 2503.603 6"PVC SANITARY SERVICE PIPE SDR 26 211 LIN FT $20.50 $ 4,325.50 218 $ 4,469,00
<br /> 59 2503.603 CLEAN AND VIDEO TAPE PIPE SEWER 2,321 LIN FT $1.251$ 2,901.25 2,317 $ 2,896.25
<br /> 60 2506.503 CONSTRUCT SANITARY STRUCTURE DESIGN 48-4007(0-12') 11 EACH $2,400.00 $ 26,400.00 11 $ 26,400.00
<br /> 61 2506.503 CONSTRUCT EXTRA DEPTH SANITARY STRUCTURE(>12') 46.9 LIN FT $95.00 $ 4,455.50 56.61 $ 5,377.95
<br /> 62 2506.516 CASTING ASSEMBLY 11 1 EACH $425.001$ 4,675.00 11 $ 4,675.00
<br /> Total Bid Schedule"C" $ 120,498.00 $ 121,445.20
<br /> Bid Schedule"D"-Watermain
<br /> ITEM ESTIMATED CONTRACT CONTRACT USED TO
<br /> NO. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT DATE EXTENSION
<br /> 63 2503.608 DUCTILE IRON FITTINGS 5,375 POUND $2.75 $ 14,781.25 5,619 $ 15,452.25
<br /> 64 2503.608 6"WATERMAIN DUCTILE IRON CL 52 156 LIN FT $26.50 $ 4,134.00 152 $ 4,028.00
<br /> 65 2503.608 8"WATERMAIN DUCTILE IRON CL 52 1,307 LIN FT $32.50 $ 42,477.50 1,307 $ 42,477.50
<br /> 66 2503.608 16"WATERMAIN DUCTILE IRON CL 52 1,328 LIN FT $65.251$ 86 652.00 1,349 $ 88,022.25
<br /> 67 2504.602 6"GATE VALVE AND BOX 7 EACH $1,225.00 $ 8,575.00 7 $ 8,575.00
<br /> 68 2504.602 8"GATE VALVE AND BOX 6 EACH $1,675.00 $ 10,050.00 5 $ 8,375.00
<br /> 69 2504.602 16"BUTTERFLY VALVE AND BOX 3 EACH $2,825.00 $ 8,475.00 3 $ 8,475.00
<br /> 70 2504.602 CONNECT TO EXISTING WATERMAIN 2 EACH $2,250.00 $ 4,500.00 3 $ 6,750.00
<br /> 71 2504.602 HYDRANT 6 EACH $3,200.00 $ 19,200.00 6 $ 19,200.00
<br /> Total Bid Schedule"D" $ 198,844.75 $ 201,355.00
<br /> S:\Municipal\Helkriver\ER301\Pay Estimates\er301pe PE-2
<br />
|