|
PAY ESTIMATE #3
<br />CITY OF ELK RIVER
<br />Natures Edge Business Center - Phase 2 Improvements
<br />ITEM
<br />NO.ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITYUNIT
<br />CONTRACT
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE EXTENSION
<br />34BULKHEAD 6EACH$85.00510.00$ 6510.00$
<br />3524" RC PIPE CULVERT CLASS III168LIN FT$28.504,788.00$ 1845,244.00$
<br />3615" RC PIPE APRON4EACH$570.002,280.00$ 42,280.00$
<br />3724" RC PIPE APRON2EACH$675.001,350.00$ 21,350.00$
<br />3836" RC PIPE APRON1EACH$1,000.001,000.00$ 11,000.00$
<br />39TRASH GUARD FOR 36" PIPE APRON1EACH$425.00425.00$ 1425.00$
<br />4030" PERF CP PIPE SEWER209LIN FT$78.0016,302.00$ 20916,302.00$
<br />4136" PERF CP PIPE SEWER1,160LIN FT$90.00104,400.00$ 1,159104,310.00$
<br />4215" RC PIPE SEWER DESIGN 3006 CL V536LIN FT$27.0014,472.00$ 52614,202.00$
<br />4318" RC PIPE SEWER DESIGN 3006 CL III91LIN FT$29.502,684.50$ 992,920.50$
<br />4436" RC PIPE SEWER DESIGN 3006 CL III217LIN FT$61.5013,345.50$ 21513,222.50$
<br />45CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (POND OUTLET)2EACH$3,000.006,000.00$ 26,000.00$
<br />46CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-402036.6LIN FT$295.0010,797.00$ 36.5510,782.25$
<br />47CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-402096.4LIN FT$248.0023,907.20$ 84.0520,844.40$
<br />48CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-402023.2LIN FT$340.007,888.00$ 36.7912,508.60$
<br />49CONSTRUCT DRAINAGE STRUCTURE DESIGN 84-402021.3LIN FT$620.0013,206.00$ 21.3113,212.20$
<br />50CASTING ASSEMBLY21EACH$650.0013,650.00$ 149,100.00$
<br />51RANDOM RIPRAP CLASS IV9.9CU YD$71.00702.90$ 13.9986.90$
<br />237,708.10$ 235,200.35$
<br />ITEM
<br />NO.ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITYUNIT
<br />CONTRACT
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE EXTENSION
<br />52WELDED STEEL PIPE - JACKED54LIN FT$585.0031,590.00$ 5431,590.00$
<br />538" PVC PIPE SEWER SDR 35340LIN FT$27.009,180.00$ 3409,180.00$
<br />5412" PVC PIPE SEWER SDR 351,645LIN FT$34.0055,930.00$ 1,63255,488.00$
<br />556" PVC PIPE PLUG - SEWER5EACH$35.00175.00$ 5175.00$
<br />568" PVC PIPE PLUG - SEWER2EACH$52.00104.00$ 2104.00$
<br />5712" PVC PIPE PLUG - SEWER1EACH$111.00111.00$ 1111.00$
<br />58CONNECT TO EXISTING SANITARY SEWER1EACH$1,350.001,350.00$ 11,350.00$
<br />596" PVC SANITARY SERVICE PIPE SDR 26284LIN FT$25.007,100.00$ 2847,100.00$
<br />60CLEAN AND VIDEO TAPE PIPE SEWER1,985LIN FT$1.252,481.25$ -$
<br />61CONSTRUCT SANITARY STRUCTURE DESIGN 48-4007 (0-12')8EACH$2,165.0017,320.00$ 817,320.00$
<br />62CONSTRUCT EXTRA DEPTH SANITARY STRUCTURE (>12')35.3LIN FT$88.003,106.40$ 35.333,109.04$
<br />63CASTING ASSEMBLY8EACH$830.006,640.00$ 86,640.00$
<br />135,087.65$ 132,167.04$
<br />ITEM
<br />NO.ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITYUNIT
<br />CONTRACT
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE EXTENSION
<br />64DUCTILE IRON FITTINGS4600POUND$2.8012,880.00$ 4,55612,756.80$
<br />656" WATERMAIN DUCTILE IRON CL 5255LIN FT$28.001,540.00$ 531,484.00$
<br />668" WATERMAIN DUCTILE IRON CL 52549LIN FT$33.0018,117.00$ 56818,744.00$
<br />6712" WATERMAIN DUCTILE IRON CL 52980LIN FT$43.5042,630.00$ 98042,630.00$
<br />6816" WATERMAIN DUCTILE IRON CL 52645LIN FT$61.0039,345.00$ 65039,650.00$
<br />696" GATE VALVE AND BOX4EACH$1,135.004,540.00$ 44,540.00$
<br />708" GATE VALVE AND BOX10EACH$1,645.0016,450.00$ 914,805.00$
<br />7112" BUTTERFLY VALVE AND BOX1EACH$1,930.001,930.00$ 11,930.00$
<br />7216" BUTTERFLY VALVE AND BOX2EACH$2,750.005,500.00$ 25,500.00$
<br />73CONNECT TO EXISTING WATERMAIN1EACH$3,000.003,000.00$ 13,000.00$
<br />74HYDRANT 5EACH$3,500.0017,500.00$ 414,000.00$
<br />75HYDRANT EXTENSION10LIN FT$620.006,200.00$ 8.55,270.00$
<br />169,632.00$ 164,309.80$
<br />Bid Schedule "B" - Storm Sewer
<br />Total Bid Schedule "B"
<br />Bid Schedule "C" - Sanitary Sewer
<br />Total Bid Schedule "C"
<br />Bid Schedule "D" - Watermain
<br />Total Bid Schedule "D"
<br />S:\Municipal\Aelkriver\ER302\Pay Estimates\ER302 PE.xlsx PE - 2
|