|
PAY ESTIMATE #5
<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
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />34
<br />BULKHEAD
<br />6
<br />EACH
<br />$85.00 $
<br />51Q.00
<br />6
<br />$ 510.00
<br />35
<br />24" RC PIPE CULVERT CLASS III
<br />168
<br />LIN FT
<br />$28.50 $
<br />4,788.00
<br />184
<br />$ 5,244.00
<br />36
<br />15" RC PIPE APRON
<br />4
<br />EACH
<br />$570.00 $
<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 />$1,000.0 $
<br />1,000.00
<br />1
<br />$ 1,000.00
<br />39
<br />TRASH GUARD FOR 36" PIPE APRON
<br />1
<br />EACH
<br />$425.00 $
<br />425,00
<br />1
<br />$ 425.00
<br />40
<br />30" PERF CP PIPE SEWER
<br />209
<br />LIN FT
<br />$78.00 $
<br />16,302.00
<br />209
<br />$ 16,302.00
<br />41
<br />36" PERF CP PIPE SEWER
<br />1,160
<br />LIN FT
<br />$90.00 $
<br />104400.00
<br />11159
<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 III
<br />91
<br />LIN FT
<br />$29.501 $
<br />2,684.50
<br />99
<br />$ 2,920.5D
<br />44
<br />36" RC PIPE SEWER DESIGN 3006 CL III
<br />217
<br />LIN FT
<br />$61.501 $
<br />13,345.50
<br />215
<br />$ 13,222,5D
<br />45
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL POND OUTLET
<br />2
<br />EACH
<br />$3,000.001 $
<br />6,000.00
<br />2
<br />$ 6,000.00
<br />46
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 46-4020
<br />36.6
<br />LIN FT
<br />$295.001$
<br />10 797.00
<br />36.55
<br />$ 10 782.25
<br />47
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />96A
<br />LIN FT
<br />$248.00 $
<br />23 907.20
<br />64.05
<br />$ 20,844.40
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020
<br />23.2
<br />LIN FT
<br />$340.OD $
<br />7 888.00
<br />36.79
<br />$ 1Z,508.60
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 84-4020
<br />21.3
<br />LIN FT
<br />$620.00 $
<br />13 206.00
<br />21.31
<br />$ 13212.20
<br />E411
<br />CASTING ASSEMBLY
<br />21
<br />EACH
<br />$650.00 $
<br />13,650.00
<br />21
<br />$ 13,650.00
<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" . Sanitary Sewar
<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 - JACKED
<br />54
<br />LIN FT
<br />$585.00 $
<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 />$27.00 $
<br />9180-00
<br />340
<br />$ 9180.00
<br />54
<br />12" PVC PIPE SEWER SDR 35
<br />1,645
<br />LIN FT
<br />$34.00 $
<br />55,930.00
<br />1,632
<br />$ 55,488.00
<br />55
<br />6" PVC PIPE PLUG - SEWER
<br />5
<br />EACH
<br />$35.00 $
<br />175-00
<br />5
<br />$ 175.00
<br />56
<br />8" PVC PIPE PLUG -SEWER
<br />2
<br />EACH
<br />$52.00 $
<br />104-00
<br />2
<br />$ 104.00
<br />57
<br />12" PVC PIPE PLUG - SEWER
<br />1
<br />EACH
<br />$111.001s
<br />111.00
<br />1
<br />$ 111.00
<br />58
<br />CONNECT TO EXISTING SANITARY SEWER
<br />1
<br />EACH
<br />$1,350.001$
<br />1,350,00
<br />1
<br />$ 1.350.00
<br />59
<br />6" PVC SANITARY SERVICE PIPE $DR 26
<br />284
<br />LIN FT
<br />$25.00 $
<br />7,100.00
<br />284
<br />$ 7,100.00
<br />60
<br />CLEAN AND VIDEO TAPE PIPE SEWER
<br />1 1.985 1
<br />LIN FT
<br />$1.25 $
<br />2,481.25
<br />1,972 1
<br />$ 2,465,00
<br />61
<br />CONSTRUCT SANITARY STRUCTURE DESIGN 4BA007 0-12'
<br />8
<br />EACH
<br />$2,165,00 $
<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 />3,106.40
<br />35.33
<br />$ 3,109.04
<br />63
<br />CASTINGASSEMBLY
<br />8
<br />EACH
<br />$830.00 $
<br />6,640.00
<br />8
<br />$ 6,640.00
<br />Total Bid Schedule "C" $ 135,087.65 $ 134,632.04
<br />Bid Schadula "D"-Watarmaln
<br />ITEM
<br />NO.
<br />REM 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 />$ 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 />$ 1,484.400
<br />66
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />549
<br />LIN FT
<br />$33.00 $
<br />18,117.00
<br />568
<br />$ 18 744.00
<br />67
<br />12" WATERMAIN DUCTILE IRON CL 52
<br />980
<br />LIN FT
<br />$43.501 $
<br />42,630.00
<br />980
<br />$ 42 630.00
<br />68
<br />16" WATERMAIN DUCTILE IRON CL 52
<br />645
<br />LIN FT
<br />$61.00 $
<br />39,345.00
<br />650
<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 />$ 4,540.00
<br />70
<br />8" GATE VALVE AND BOX
<br />10
<br />EACH
<br />$1,645.00 $
<br />16,450.00
<br />9
<br />$ 14,605.00
<br />71
<br />12" BUTTERFLY VALVE AND BOX
<br />1
<br />EACH
<br />$1,930.00 $
<br />1,930.00
<br />1
<br />$ 1,930.00
<br />72
<br />16" BUTTERFLY VALVE AND BOX
<br />2
<br />EACH
<br />$2,750.00 $
<br />5,500.00
<br />2
<br />$ 5 500.00
<br />73
<br />CONNECT TO EXISTING WATERMAIN
<br />1
<br />EACH
<br />1 $3.000.001 $
<br />3,000.00
<br />1
<br />$ 300()-00
<br />74
<br />HYDRANT
<br />5
<br />EACH
<br />I $3,50D.00 $
<br />17,500.00
<br />4
<br />$ 14 000.00
<br />75
<br />HYDRANT EXTENSION
<br />10
<br />LIN FT
<br />$620.00 $
<br />6,200.00
<br />9.5
<br />$ 5 890.00
<br />Total Bid Schedule "D" $ 169,632.00 $ 164,929.80
<br />S.\Munlcipai\AeIMveAER302\Pay Estimates\ER302 PE.xlsx PE -2
<br />
|