|
PAY ESTIMATE#1
<br /> CITY OF ELK RIVER
<br /> Natures Edge Business Center- Phase 2 Improvements
<br /> Bid Schedule"B"-Storm Sewer
<br /> ITEM ESTIMATED CONTRACT I CONTRACT I USED TO
<br /> NO. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT DATE EXTENSION
<br /> 34 BULKHEAD 6 EACH $85.00 $ 510.00 $
<br /> 35 24"RC PIPE CULVERT CLASS III 168 LIN FT $28.50 $ 4,788.00 $ -
<br /> 36 15"RC PIPE APRON 4 EACH $570.00 $ 2,280.00 4 $ 2,280.00
<br /> 37 24"RC PIPE APRON 2 EACH $675.00 $ 1,350.00 $ -
<br /> 38 36"RC PIPE APRON 1 EACH $1,000.00 $ 1,000.00 $
<br /> 39 TRASH GUARD FOR 36"PIPE APRON 1 EACH $425.00 $ 425.00 $
<br /> 40 30"PERF CP PIPE SEWER 209 LIN FT $78.00 $ 16,302.00 $
<br /> 41 36"PERF CP PIPE SEWER 1,160 LIN FT $90.00 $ 104,400.00 $ -
<br /> 42 15"RC PIPE SEWER DESIGN 3006 CL V 536 LIN FT $27.00 $ 14,472.00 104 $ 2,808.00
<br /> 43 18"RC PIPE SEWER DESIGN 3006 CL III 91 LIN FT $29.50 $ 2,684.50 $ -
<br /> 44 36"RC PIPE SEWER DESIGN 3006 CL III 217 LIN FT $61.50 $ 13,345.50 $ -
<br /> 45 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL POND OUTLET 2 EACH $3,000.00 $ 6,000.00 2 $ 6,000.00
<br /> 46 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 36.6 LIN FT $295.00 $ 10,797.00 $ -
<br /> 47 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 96.4 LIN FT $248.00 $ 23,907.20 $
<br /> 48 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020 23.2 LIN FT $340.00 $ 7,888.00 $
<br /> 49 CONSTRUCT DRAINAGE STRUCTURE DESIGN 84-4020 21.3 LIN FT $620.00 $ 13,206.00 1 $
<br /> 50 CASTING ASSEMBLY 1 21 EACH $650.00 $ 13,650.00 1 $ -
<br /> 51 1 RANDOM RIPRAP CLASS IV 9.9 CU YD $71.00 $ 702.90 13.9 $ 986.90
<br /> Total Bid Schedule"B" $ 237,708.10 $ 12,074.90
<br /> Bid Schedule"C"-Sanitary Sewer
<br /> ITEM I ESTIMATED CONTRACT I CONTRACT USED TO
<br /> NO. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT DATE EXTENSION
<br /> 52 WELDED STEEL PIPE-JACKED 54 LIN FT $585.00 $ 31,590.00 54 $ 31,590.00
<br /> 53 8"PVC PIPE SEWER SDR 35 340 LIN FT $27.00 $ 9,180.00 146 $ 3,942.00
<br /> 54 12"PVC PIPE SEWER SDR 35 1,645 LIN FT $34.00 $ 55,930.00 1,632 $ 55,488.00
<br /> 55 6"PVC PIPE PLUG-SEWER 5 EACH $35.00 $ 175.00 $ -
<br /> 56 8"PVC PIPE PLUG-SEWER 2 EACH $52.00 $ 104.00 $ -
<br /> 57 12"PVC PIPE PLUG-SEWER 1 EACH $111.00 $ 111.00 1 $ 111.00
<br /> 58 CONNECT TO EXISTING SANITARY SEWER 1 EACH $1,350.00 $ 1,350.00 1 $ 1,350.00
<br /> 59 6"PVC SANITARY SERVICE PIPE SDR 26 284 LIN FT $25.00 $ 7,100.00 219 $ 5,475.00
<br /> 60 CLEAN AND VIDEO TAPE PIPE SEWER 1,985 LIN FT $1.25 $ 2,481.25 $ -
<br /> 61 CONSTRUCT SANITARY STRUCTURE DESIGN 48-4007 0-12' 8 EACH $2,165.00 $ 17,320.00 7 $ 15,155.00
<br /> 62 CONSTRUCT EXTRA DEPTH SANITARY STRUCTURE >12' 35.3 LIN FT $88.00 $ 3,106.40 31.57 $ 2,778.16
<br /> 63 CASTING ASSEMBLY 8 EACH $830.00 $ 6,640.00 $ -
<br /> Total Bid Schedule"C" $ 135,087.65 $ 115,889.16
<br /> Bid Schedule"D"-Watermain
<br /> ITEM ESTIMATED CONTRACT CONTRACT USED TO
<br /> NO. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT DATE EXTENSION
<br /> 64 DUCTILE IRON FITTINGS 4600 POUND $2.80 $ 12,880.00 544 $ 1,523.20
<br /> 65 6"WATERMAIN DUCTILE IRON CL 52 55 LIN FT $28.00 $ 1,540.00 7 $ 196.00
<br /> 66 8"WATERMAIN DUCTILE IRON CL 52 549 LIN FT $33.00 $ 18,117.00 $ -
<br /> 67 12"WATERMAIN DUCTILE IRON CL 52 980 LIN FT $43.50 $ 42,630.00 $ -
<br /> 68 16"WATERMAIN DUCTILE IRON CL 52 645 LIN FT $61.00 $ 39,345.00 520 $ 31,720.00
<br /> 69 6"GATE VALVE AND BOX 4 EACH $1,135.00 $ 4,540.00 $ -
<br /> 70 8"GATE VALVE AND BOX 10 EACH $1,645.00 $ 16,450.00 $
<br /> 71 12"BUTTERFLY VALVE AND BOX 1 EACH $1,930.00 $ 1,930.00 $ -
<br /> 72 16"BUTTERFLY VALVE AND BOX 2 EACH $2,750.00 $ 5,500.00 1 $ 2,750.00
<br /> 73 CONNECT TO EXISTING WATERMAIN 1 EACH $3,000.00 $ 3,000.00 1 $ 3,000.00
<br /> 74 HYDRANT 5 EACH $3,500.00 $ 17,500.00 1 $ 3,500.00
<br /> 75 HYDRANT EXTENSION 10 LIN FT $620.00 $ 6,200.00 $ -
<br /> Total Bid Schedule"D" $ 169,632.00 $ 42,689.20
<br /> S:\Municipal\Aelkriver\ER302\Pay Estimates\ER302 PE PE-2
<br />
|