|
PAY ESTIMATE #4
<br />CITY OF ELK RIVER
<br />Natures Edge Business Center - Phase 2 Improvements
<br />Bid Schedule "B" - Storm Sewer
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />CONTRACT I
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />34
<br />BULKHEAD
<br />6
<br />EACH
<br />$85.001 $
<br />510.00
<br />6
<br />$ 510.00
<br />35
<br />24" RC PIPE CULVERT CLASS 111
<br />168
<br />LIN FT
<br />$28.601$
<br />4,786.00
<br />184
<br />$ 5,244.00
<br />36
<br />15" RC PIPE APRON
<br />4
<br />EACH
<br />$570,001s
<br />2 280,00
<br />4
<br />$ 2,280.00
<br />37
<br />24" RC PIPE APRON
<br />2
<br />EACH
<br />$675.001$
<br />1,350.00
<br />2
<br />$ 1,350.00
<br />38
<br />36" RC PIPE APRON
<br />1
<br />EACH
<br />$1,000.001 $
<br />1,000.0c)
<br />1
<br />$ 1,000.00
<br />39
<br />TRASH GUARD FOR 36" PIPE APRON
<br />1
<br />EACH
<br />$425.001 $
<br />425.00
<br />1
<br />$ 425.00
<br />40
<br />30" PERF CP PIPE SEWER
<br />209
<br />LIN FT
<br />$78.001$
<br />16,302.00
<br />209
<br />$ 16,302.00
<br />41
<br />30" PERF CP PIPE SEWER
<br />1,160
<br />LIN FT
<br />$90.00 $
<br />104 400,00
<br />1,169
<br />$ 104,310.00
<br />42
<br />15" RC PIPE SEWER DESIGN 3006 CL V
<br />536
<br />LIN FT
<br />$27.00 $
<br />14,472,00
<br />526
<br />$ 14,202.00
<br />43
<br />18" RC PIPE SEWER DESIGN 3006 CL Ili
<br />91
<br />LIN FT
<br />$29.50 $
<br />2,684.50
<br />99
<br />$ 2,920.50
<br />44
<br />36" RC PIPE SEWER DESIGN 3006 CL III
<br />217
<br />LIN FT
<br />$61.50 $
<br />13,345.50
<br />215
<br />$ 13 222.50
<br />45
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL POND OUTLET
<br />2
<br />EACH
<br />$3,000.00 $
<br />6,000.00
<br />2
<br />$ 6.000.00
<br />48
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 484020
<br />3616
<br />LIN FT
<br />$295.00 $
<br />10 797.00
<br />36.55
<br />$ 10 782.25
<br />47
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />96.4
<br />LIN FT
<br />$248.00 $
<br />23,907,20
<br />84.05
<br />$ 20,844.40
<br />48
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 724020
<br />23,2
<br />LIN FT
<br />$340.00 $
<br />7,888,00
<br />36.79
<br />$ 12,508.60
<br />49
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 844020
<br />21.3
<br />LIN FT
<br />$620.00 $
<br />13 206.00
<br />21.31
<br />$ 13 212.20
<br />60
<br />CASTING ASSEMBLY
<br />21
<br />EACH
<br />$650-00 $
<br />13,650.00
<br />21
<br />$ 13 650.00
<br />51
<br />RANDOM RIPRAP CLASS IV
<br />9.9
<br />CU YD
<br />$71.00 $
<br />702.90
<br />13.9
<br />$ 986.90
<br />Total Bid Schedule "B" $ 237,708.10 $ 239,750.35
<br />Bid Schedule "C" . Sanifam Sewer
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />CONTRACT
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />52
<br />WELDED STEEL PIPE - ,LACKED
<br />54
<br />LIN FT
<br />$585.001$
<br />31,590.00
<br />54
<br />$ 31 590.00
<br />53
<br />8" PVC PIPE SEWER SDR 35
<br />340
<br />LIN FT
<br />$27.001$
<br />9,180.00
<br />340
<br />$ 9,180.00
<br />54
<br />12" PVC PIPE SEWER SDR 35
<br />1,645
<br />LIN FT
<br />$34,001$
<br />55 930.00
<br />1,632
<br />$ 55 488.00
<br />55
<br />6" FVC PIPE PLUG - SEWER
<br />5
<br />EACH
<br />$35.001s
<br />175.00
<br />5
<br />$ 175.00
<br />56
<br />8" PVC PIPE PLUG - SEWER
<br />2
<br />EACH
<br />$52.ODI $
<br />104.00
<br />2
<br />$ 104.00
<br />57
<br />12" PVC PIPE PLUG - SEWER
<br />1
<br />EACH
<br />$111.00 $
<br />111.00
<br />1
<br />$ 111.00
<br />58
<br />CONNECT TO EXISTING SANITARY SEWER
<br />1
<br />EACH
<br />$1,350.01 $
<br />1,350.00
<br />1
<br />$ 1 350.00
<br />59
<br />6" PVC SANITARY SERVICE PIPE SDR 26
<br />284
<br />LIN FT
<br />$25.001 $
<br />7100.00
<br />284
<br />$ 7,100.00
<br />60
<br />CLEAN AND VIDEOTAPE PIPE SEWER
<br />1.985
<br />LIN FT
<br />$1.25 $
<br />2,481.25
<br />1
<br />$
<br />61
<br />CONSTRUCT SANITARY STRUCTURE DESIGN 484007 0-12'
<br />8
<br />EACH
<br />$2,165,0 $
<br />17 320.00
<br />8
<br />$ 17 320.00
<br />62
<br />CONSTRUCT EXTRA DEPTH SANITARY STRUCTURE -12'
<br />35.3
<br />LIN FT
<br />$88,00 $
<br />3,108.40
<br />35.33
<br />$ 3,109.04
<br />63
<br />CASTING ASSEMBLY
<br />8
<br />EACH
<br />$830.00 $
<br />8.640.00
<br />8
<br />$ 6840.00
<br />Total Bid Schedule "C" $ 135,087.65 $ 132,167.04
<br />Bid Schedule "O" - Watarmain
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />CONTRACT
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />64
<br />DUCTILE IRON FITTINGS
<br />4600
<br />POUND
<br />$2.80 $
<br />12,880.00
<br />4,556
<br />$
<br />12,756.80
<br />65
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />55
<br />LIN FT
<br />$28.00 $
<br />1,540.00
<br />53
<br />$
<br />1,484.00
<br />06
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />549
<br />LIN FT
<br />$33.00 $
<br />18,117.00
<br />568
<br />$
<br />16 744.00
<br />67
<br />12" WATERMAIN DUCTILE IRON CL 52
<br />980
<br />LIN FT
<br />$43.501$
<br />42,630.00
<br />980
<br />$
<br />42 630.00
<br />68
<br />16" WATERMAIN DUCTILE IRON CL 52
<br />645
<br />LIN FT
<br />$61.D01 $
<br />39,345.00
<br />650
<br />$
<br />39 650.00
<br />69
<br />6" GATE VALVE AND BOX
<br />4
<br />EACH
<br />$1,135.00 $
<br />4,540.00
<br />4
<br />$
<br />4540.00
<br />70
<br />8" GATE VALVE AND BOX
<br />10
<br />EACH
<br />$1,645.00 $
<br />16,450.00
<br />9
<br />$
<br />14,805,00
<br />71
<br />i2" BUTTERFLY VALVE AND BOX
<br />1
<br />EACH
<br />$1,930.00 $
<br />11930.00
<br />1
<br />$
<br />1,930,00
<br />72
<br />16" BUTTERFLY VALVE AND BOX
<br />2
<br />EACH
<br />$2,750.00 $
<br />51500.00
<br />2
<br />1 $
<br />5,500.00
<br />73
<br />CONNECT TO EXISTING WATERMAIN
<br />1
<br />EACH
<br />$3000.00 $
<br />3000.00
<br />1
<br />$
<br />3000.00
<br />74
<br />HYDRANT
<br />5
<br />EACH
<br />$3,500.00 $
<br />17,500.00
<br />4
<br />$
<br />14,000.00
<br />75
<br />HYDRANT EXTENSION
<br />10
<br />LIN FT
<br />$620.00 $
<br />fi 200.OD
<br />8.5
<br />$
<br />5,270.00
<br />Total Bid Schedule "D"
<br />S:1MunicipaI\Aelkdve 1ER3021Pay EstimatesiER302 PE.xlsx PE - 2
<br />S 169,632.00 $ 164,309.80
<br />
|