|
PAY ESTIMATE #6
<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 />ESTIMATEDCONTRACT
<br />QUANTITY
<br />UNIT
<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 />510.00
<br />6
<br />$
<br />510.00
<br />35
<br />24" RC PIPE CULVERT CLASS III
<br />168
<br />LIN FT
<br />$28.50 $
<br />4,78800
<br />184
<br />$
<br />5,24400
<br />36
<br />15" RC PIPE APRON
<br />4
<br />EACH
<br />$570.00 $
<br />2,28000
<br />4
<br />$
<br />2,28000
<br />37
<br />24" RC PIPE APRON
<br />2
<br />EACH
<br />$675.00 $
<br />1,350.00
<br />2
<br />$
<br />1,350.00
<br />38
<br />36" RC PIPE APRON
<br />1
<br />EACH
<br />$1,00000 $
<br />1,000.00
<br />1
<br />$
<br />1,00000
<br />39
<br />TRASH GUARD FOR 36" PIPE APRON
<br />1
<br />EACH
<br />$425.00 $
<br />425.00
<br />1
<br />$
<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 />$
<br />16 302.00
<br />41
<br />36" PERF CP PIPE SEWER
<br />1,160
<br />LIN FT
<br />$90.00 $
<br />104 400.00
<br />1,159
<br />$
<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 />$
<br />14 202.00
<br />43
<br />18" RC PIPE SEWER DESIGN 3006 CL 111
<br />91
<br />LIN FT
<br />$29.50 $2,684.50
<br />17 320.00
<br />99
<br />$
<br />2,92050
<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 />$
<br />13 222.50
<br />45
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL POND OUTLET
<br />2
<br />EACH
<br />$3,00000 $
<br />6 000.00
<br />2
<br />$
<br />6,00000
<br />46
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />36.6
<br />LIN FT
<br />$295.00 $
<br />10 797.00
<br />36.55
<br />$
<br />10 78225
<br />47
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />96.4
<br />LIN FT
<br />$248.00 $
<br />23 90720
<br />84.05
<br />$
<br />20 844.40
<br />48
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020
<br />232
<br />LIN FT
<br />$340.00 $
<br />7,888.00
<br />36.79
<br />$
<br />12 508.60
<br />49
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 84-4020
<br />21.3
<br />LIN FT
<br />$620.00 $
<br />13 206.00
<br />21.31
<br />$
<br />13 21220
<br />50
<br />CASTING ASSEMBLY
<br />21
<br />EACH
<br />$650.00 $
<br />13 650.00
<br />21
<br />$
<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 />$
<br />986.90
<br />Total Bid Schedule "B" $ 237,708.10 $ 239,750.35
<br />Bid Schedule "C" - Sanitary Sewer
<br />ITEM
<br />NO.
<br />I ITEM DESCRIPTION
<br />ESTIMATEDCONTRACT
<br />QUANTITY
<br />UNIT
<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 />$
<br />31 590.00
<br />53
<br />8" PVC PIPE SEWER SDR 35
<br />340
<br />LIN FT
<br />$27.00 $
<br />9,180.00
<br />340
<br />$
<br />9,18000
<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 />$
<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 />$
<br />175.00
<br />56
<br />8" PVC PIPE PLUG - SEWER
<br />2
<br />EACH
<br />$52.00 $
<br />104.00
<br />2
<br />$
<br />104.00
<br />57
<br />12" PVC PIPE PLUG - SEWER
<br />1
<br />EACH
<br />$111.00 $
<br />111.00
<br />1
<br />$
<br />111.00
<br />58
<br />CONNECT TO EXISTING SANITARY SEWER
<br />1
<br />EACH
<br />$1,350.00 $
<br />1,35000
<br />1
<br />$
<br />1,35000
<br />59
<br />6" PVC SANITARY SERVICE PIPE SDR 26
<br />284
<br />LIN FT
<br />$25.00 $
<br />7,10000
<br />284
<br />$
<br />7,10000
<br />60
<br />CLEAN AND VIDEO TAPE PIPE SEWER
<br />1,985
<br />LIN FT
<br />$1.25 $
<br />2,48125
<br />1,972
<br />$
<br />2,465.00
<br />61
<br />CONSTRUCT SANITARY STRUCTURE DESIGN 48-4007 0-12'
<br />8
<br />EACH
<br />$2,16500 $
<br />17 320.00
<br />8
<br />$
<br />17 320.00
<br />62
<br />CONSTRUCT EXTRA DEPTH SANITARY STRUCTURE >12'
<br />35.3
<br />LIN FT
<br />$88.00 $
<br />3,10640
<br />35.33
<br />$
<br />310904
<br />63
<br />CASTING ASSEMBLY
<br />8
<br />EACH
<br />$830.00 $
<br />6,640.00
<br />8
<br />$
<br />6 640.00
<br />Total Bid Schedule "C" $ 135,087.65 $ 134,632.04
<br />Bid Schedule "D" - Watermain
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />ESTIMATEDCONTRACT
<br />QUANTITY
<br />UNIT
<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 />1,54000
<br />53
<br />$
<br />1,484.00
<br />66
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />549
<br />LIN FT
<br />$33.00 $
<br />18 117.00
<br />568
<br />$
<br />18 744.00
<br />67
<br />12" WATERMAIN DUCTILE IRON CL 52
<br />980
<br />LIN FT
<br />$43.50 $
<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 />$61.00 $
<br />39 345.00
<br />650
<br />$
<br />39 650.00
<br />69
<br />6" GATE VALVE AND BOX
<br />4
<br />EACH
<br />$1,13500 $
<br />4,54000
<br />4
<br />$
<br />4,54000
<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 />12" BUTTERFLY VALVE AND BOX
<br />1
<br />EACH
<br />$1,93000 $
<br />1,93000
<br />1
<br />$
<br />1,93000
<br />72
<br />16" BUTTERFLY VALVE AND BOX
<br />2
<br />EACH
<br />$2,75000 $
<br />5,500.00
<br />2
<br />$
<br />5,50000
<br />73
<br />CONNECT TO EXISTING WATERMAIN
<br />1
<br />EACH
<br />$3,00000 $
<br />3,000.00
<br />1
<br />$
<br />3,00000
<br />P7574
<br />HYDRANT
<br />5
<br />EACH
<br />$3,50000 $
<br />17 500.00
<br />4
<br />$
<br />14 000.00
<br />HYDRANT EXTENSION
<br />10
<br />LIN FT
<br />$620.00 $
<br />6,200.00
<br />9.5
<br />$
<br />5,890.00
<br />Total Bid Schedule "D" $ 169,632.00 $ 164,929.80
<br />S:\MunicipaNAelkriver\ER302\Pay Estimates\ER302 PE PE -2
<br />
|