|
Partial Pay Estimate No.:
<br />WINDSOR PARK 3RD ADDITION SEWER EXTENSION
<br />CITY OF ELK RIVER, MN
<br />BMI PROJECT NO. R19.122405
<br />WORK COU01LrFlj.i Cwnt H'AGdm ,h+rt sn,
<br />ITEM
<br />AS BID
<br />PREVIOUS ESTIMATE
<br />COMPLETED TO
<br />DATE
<br />ESTIMATED
<br />ESTIMATED
<br />ESTIMATED
<br />ESTIMATED
<br />ESTIMATED
<br />ESTIMATED
<br />NO•
<br />UNIT
<br />ITEM
<br />PRICE
<br />QUANTITY
<br />AMOUNT
<br />gUANTiN
<br />AMOUNT
<br />QUANTITY
<br />AMOUNT
<br />1
<br />2
<br />MOBILIZATION
<br />CLEARING & GRUBBING
<br />$35,000.00
<br />1
<br />LUMPSUM
<br />$35,000.00
<br />LUMPSUM
<br />$0.00
<br />0.50
<br />LUMPSUM
<br />$17,500.06
<br />3
<br />5660,00
<br />10
<br />TREE
<br />$6,600.00
<br />TREE
<br />$0.00
<br />0.00
<br />TREE
<br />%00
<br />REMOVE BITUMINOUS PAVEMENT
<br />$3.00
<br />785
<br />SY
<br />$2,355.00
<br />SY
<br />$0.00
<br />28.00
<br />SY
<br />$84.00
<br />4
<br />REMOVE FENCE
<br />$5.00
<br />50
<br />LF
<br />$250.00
<br />LF
<br />$0.00
<br />51.00
<br />LF
<br />$255.00
<br />5
<br />REMOVE SEWER MANHOLE
<br />$1,945.00
<br />1
<br />EACH
<br />$1,845.00
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />6
<br />SALVAGE & INSTALL SIGN
<br />$630.00
<br />2
<br />EACH
<br />$1,260.00
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />7
<br />SALVAGE &INSTALL MAILBOX
<br />$185.00
<br />3
<br />EACH
<br />$555.00
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />8
<br />DEWATERING
<br />$67,500.00
<br />1
<br />LS
<br />$67,SOO.DO
<br />LS
<br />$0.00
<br />0.00
<br />LS
<br />$0.00
<br />9
<br />BYPASS PUMPING
<br />$11,400.00
<br />1
<br />LS
<br />$11,400.00
<br />LS
<br />50.00
<br />0-00
<br />LS
<br />$0.00
<br />30
<br />GRANULAR SORROW
<br />$18.00
<br />550
<br />TON
<br />$9,900.00
<br />TON
<br />$OAO
<br />0.00
<br />-TONMOO
<br />11
<br />8" TRENCHLESS GRAVITY SEWER MAIN
<br />$44.00
<br />3390
<br />LF
<br />$149,160.00
<br />LF
<br />$0.00
<br />0.00
<br />12
<br />6" TRENCHLESS FORCE MAIN
<br />$29.00
<br />3050
<br />LF
<br />$88,450.00
<br />LF
<br />$0.00
<br />3,012.00
<br />LF
<br />$0.00
<br />13
<br />CASTING ASSEMBLY
<br />$435.00
<br />11
<br />EACH
<br />$4,785.00
<br />EACH
<br />$0.00
<br />LF
<br />$87,348.00
<br />14
<br />SANITARY MANHOLE
<br />$1,875.00
<br />110
<br />LF
<br />$206,2SO.00
<br />LF
<br />$0.00
<br />4.00
<br />EACH
<br />$1,740.00
<br />15
<br />CONSTRUCT UFT STATION & VALVE VAULT
<br />$225,035.00
<br />1
<br />LUMPSUM
<br />$225,035.00
<br />LUMPSUM
<br />$0.00
<br />0.00
<br />0.00
<br />LF
<br />LUMPSUM
<br />$0.00
<br />$0.00
<br />16
<br />AIR RELIEF MANHOLE
<br />$10,230.00
<br />3
<br />EACH
<br />$30,690.00
<br />EACH
<br />$0.00
<br />3.00
<br />EACH
<br />$30,690.00
<br />17
<br />CHECK VALVE MANHOLE
<br />$23,284.00
<br />1
<br />EACH
<br />$23,284.00
<br />EACH
<br />$0.00
<br />1.00
<br />EACH
<br />$23,284.00
<br />18
<br />CONNECT TO EXISTING FORCEMAIN
<br />$1,200.00
<br />2
<br />EACH
<br />$2,400.00
<br />EACH
<br />$0.06
<br />0.00
<br />EACH
<br />$0.00
<br />19
<br />BOLLARD
<br />$220.00
<br />5
<br />EACH
<br />$1,100.00
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />20
<br />ELECTRICAL GENERATOR
<br />$32,460.00
<br />1
<br />EACH
<br />$32,460.00
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />21
<br />V CHAIN LINK FENCE AND GATES
<br />$56.00
<br />87
<br />LF
<br />$4,972.00
<br />LF
<br />$0.00
<br />0.00
<br />LF
<br />$0.00
<br />22
<br />4' CHAIN LINK FENCE
<br />$28.40
<br />50
<br />LF
<br />$1,420.00
<br />LF
<br />$0.00
<br />51.00
<br />LF
<br />$1,448.40
<br />23
<br />7" CONCRETE PAVEMENT
<br />$134.00
<br />131
<br />SY
<br />$17,554.00
<br />SY
<br />$0.00
<br />0.00
<br />SY
<br />$0.00
<br />24
<br />12" CONCRETE PAVEMENT
<br />$243.00
<br />30
<br />SY
<br />$7,290.00
<br />SY
<br />$0.00
<br />0.00
<br />SY
<br />$0.00
<br />25
<br />BITUMINOUS PATCH - ROADWAY
<br />$60.00
<br />720
<br />SY
<br />$43,200.00
<br />SY
<br />$0.00
<br />0.00
<br />SY
<br />Saw
<br />26
<br />BITUMINOUS PATCH -TRAIL
<br />$41.00
<br />65
<br />SY
<br />$2,665.00
<br />SY
<br />$0.00
<br />0.00
<br />SY
<br />$0.00
<br />27
<br />AGGREGATE SURFACING CLASS 2
<br />$33.00
<br />30
<br />CY
<br />$990.DO
<br />CY
<br />$0.00
<br />0.00
<br />CY
<br />$0.00
<br />28
<br />TRAFFIC CONTROL
<br />$4,620.00
<br />1
<br />LUMPSUM
<br />$4,620.00
<br />LUMPSUM
<br />$0.00
<br />0.50
<br />LUMPSUM
<br />$2,310.05
<br />29
<br />TOPSOIL BORROW
<br />$18.00
<br />400
<br />CY
<br />$7,200.00
<br />CY
<br />$0.00
<br />0.00
<br />CY
<br />$0.00
<br />30
<br />SEEDING
<br />$3,230.00
<br />0.9
<br />ACRE
<br />$2,907.00
<br />ACRE
<br />Saw
<br />0.20
<br />ACRE
<br />$646.00
<br />31
<br />SEED MIXTURE 25-121
<br />$5.00
<br />135
<br />LB
<br />$675.00
<br />LB
<br />$0.00
<br />20.00
<br />LB
<br />$100.00
<br />32
<br />FERTILIZER TYPE 3
<br />$1.00
<br />315
<br />LB
<br />$315,00
<br />l6
<br />$0.00
<br />25.00
<br />LB
<br />$25.00
<br />33
<br />EROSION CONTROL BLANKETS CATEGORY 3N
<br />$2.20
<br />4350
<br />SY
<br />$9,570.00
<br />SY
<br />$0.00
<br />900.00
<br />SY
<br />$1,980.00
<br />34
<br />SEDIMENT CONTROL LOG TYPE WOOD FIBER
<br />$4.00
<br />1400
<br />LF
<br />$5,600.00
<br />LF
<br />$0.00
<br />800.00
<br />LF
<br />$3,200.00
<br />35
<br />STABILIZED CONSTRUCTION EXIT
<br />$935.00
<br />1
<br />LUMPSUM
<br />$93S.00
<br />LUMPSUM
<br />$0.00
<br />0.00
<br />LUMPSUM
<br />$0.00
<br />36
<br />4" SOLID LINE MULTI COMP
<br />$3.00
<br />220
<br />LF
<br />$660.00
<br />LF
<br />$0.00
<br />0.00
<br />LF
<br />$0.00
<br />Al
<br />REMOVE FENCE
<br />$4.00
<br />445
<br />LF
<br />$1,780.00
<br />LF
<br />$0.00
<br />390.00
<br />LF
<br />$1,560.00
<br />A2
<br />REMOVE SAND FILTER MEDIA
<br />$22.00
<br />1650
<br />CY
<br />$36,300.00
<br />CY
<br />$0.00
<br />0.00
<br />CY
<br />$0.00
<br />A3
<br />REMOVE UNDERGOUND TANK
<br />$5,650.00
<br />3
<br />EA
<br />$16,950.00
<br />EA
<br />MOO
<br />0.00
<br />EA
<br />$0.00
<br />A4
<br />COMMON BORROW
<br />$11ool
<br />2400
<br />TON
<br />$28,800,00
<br />TON
<br />$0.00
<br />0.00
<br />TON
<br />$0.00
<br />TOTAL AMOUNT:
<br />$1,094,582.00
<br />$0.001
<br />$172,170.40
<br />
|