4.3 SR 10-18-2021 - Laserfiche WebLink

Home Browse Search

Partial Pay Estimate No.: WINDSOR PARK 3RD ADDITION SEWER EXTENSION CITY OF ELK RIVER, MN BMI PROJECT NO. R19.122405 WORK COMPLETED THROUGH SEPTEMBER 30th , 2021 ITEM NO. ITEM UNIT PRICE AS BID PREVIOUS ESTIMATE COMPLETED TO DATE ESTIMATED QUANTITY ESTIMATED AMOUNT ESTIMATED QUANTITY ESTIMATED AMOUNT ESTIMATED QUANTITY ESTIMATED AMOUNT 1 MOBILIZATION $35,000.00 1 LUMPSUM $35,000.00 0.9 LUMPSUM $31,500.00 0.90 LUMPSUM $31,500.00 2 CLEARING & GRUBBING $660.00 10 TREE $6,600.00 0 TREE $0.00 0.00 TREE $0.00 3 REMOVE BITUMINOUS PAVEMENT $3.00 785 SY $2,355.00 352 SY $1,056.00 352.00 SY $1,056.00 4 REMOVE FENCE $5.00 50 LF $250.00 51 LF $255.00 51.00 LF $255.00 5 REMOVE SEWER MANHOLE $1,845.00 1 EACH $1,845.00 0 EACH $0.00 1.00 EACH $1,845.00 6 SALVAGE & INSTALL SIGN $630.00 2 EACH $1,260.00 2 EACH $1,260.00 2.00 EACH $1,260.00 7 SALVAGE & INSTALL MAILBOX $185.00 3 EACH $555.00 0 EACH $0.00 0.00 EACH $0.00 8 DEWATERING $67,500.00 1 LS $67,500.00 1 LS $67,500.00 1.00 LS $67,500.00 9 BYPASS PUMPING $11,400.00 1 LS $11,400.00 1 LS $11,400.00 1.00 LS $11,400.00 10 GRANULAR BORROW $18.00 550 TON $9,900.00 973.34 TON $17,520.12 973.34 TON $17,520.12 11 8" TRENCHLESS GRAVITY SEWER MAIN $44.00 3390 LF $149,160.00 3390 LF $149,160.00 3,390.00 LF $149,160.00 12 6" TRENCHLESS FORCE MAIN $29.00 3050 LF $88,450.00 3012 LF $87,348.00 3,012.00 LF $87,348.00 13 CASTING ASSEMBLY $435.00 11 EACH $4,785.00 10 EACH $4,350.00 11.00 EACH $4,785.00 14 SANITARY MANHOLE $1,875.00 110 LF $206,250.00 99.73 LF $186,993.75 108.22 LF $202,912.50 15 CONSTRUCT LIFT STATION & VALVE VAULT $225,035.00 1 LUMPSUM $225,035.00 1 LUMPSUM $225,035.00 1.00 LUMPSUM $225,035.00 16 AIR RELIEF MANHOLE $10,230.00 3 EACH $30,690.00 3 EACH $30,690.00 3.00 EACH $30,690.00 17 CHECK VALVE MANHOLE $23,284.00 1 EACH $23,284.00 1 EACH $23,284.00 1.00 EACH $23,284.00 18 CONNECT TO EXISTING FORCEMAIN $1,200.00 2 EACH $2,400.00 2 EACH $2,400.00 3.00 EACH $3,600.00 19 BOLLARD $220.00 5 EACH $1,100.00 5 EACH $1,100.00 5.00 EACH $1,100.00 20 ELECTRICAL GENERATOR $32,460.00 1 EACH $32,460.00 1 EACH $32,460.00 1.00 EACH $32,460.00 21 V CHAIN LINK FENCE AND GATES $56.00 87 LF $4,872.00 87 LF $4,872.00 87.00 LF $4,872.00 22 4' CHAIN LINK FENCE $28.40 50 LF $1,420.00 51 LF $1,448.40 51.00 LF $1,448.40 23 7" CONCRETE PAVEMENT $134.00 131 SY $17,554.00 96 SY $12,864.00 107.00 SY $14,338.00 24 12" CONCRETE PAVEMENT $243.00 30 SY $7,290.00 8 SY $1,944.00 8.00 SY $1,944.00 25 BITUMINOUS PATCH - ROADWAY $60.00 720 SY $43,200.00 404 SY $24,240.00 404.00 SY $24,240.00 26 BITUMINOUS PATCH - TRAIL $41.00 65 SY $2,665.00 0 SY $0.00 0.00 SY $0.00 27 AGGREGATE SURFACING CLASS 2 $33.00 30 CY $990.00 0 CY $0.00 0.00 CY $0.00 28 TRAFFIC CONTROL $4,620.00 1 LUMPSUM $4,620.00 0.9 LUMPSUM $4,158.00 0.90 LUMPSUM $4,158.00 29 TOPSOIL BORROW $18.00 400 CY $7,200.00 175 CY $3,150.00 175.00 CY $3,150.00 30 SEEDING $3,230.00 0.9 ACRE $2,907.00 0.9 ACRE $2,907.00 0.90 ACRE $2,907.00 31 SEED MIXTURE 25-121 $5.00 135 LB $675.00 100.5 LB $502.50 100.50 LB $502.50 32 FERTILIZER TYPE 3 $1.00 315 LB $315.00 105 LB $105.00 105.00 LB $105.00 33 EROSION CONTROL BLANKETS CATEGORY 3N $2.20 4350 SY $9,570.00 5438 SY $11,963.60 5,438.00 SY $11,963.60 34 SEDIMENT CONTROL LOG TYPE WOOD FIBER $4.00 1400 LF $5,600.00 800 LF $3,200.00 1,400.00 LF $5,600.00 35 STABILIZED CONSTRUCTION EXIT $935.00 1 LUMPSUM $935.00 1 LUMPSUM $935.00 1.00 LUMPSUM $935.00 36 4" SOLID LINE MULTI COMP $3.00 220 LF $660.00 0 LF $0.00 0.00 LF $0.00 Al REMOVE FENCE $4.00 445 LF $1,780.00 390 LF $1,560.00 390.00 LF $1,560.00 A2 REMOVE SAND FILTER MEDIA $22.00 1650 CY $36,300.00 0 CY $0.00 0.00 CY $0.00 A3 REMOVE UNDERGOUND TANK $5,650.00 3 EA $16,950.00 0 EA $0.00 0.00 EA $0.00 A4 COMMON BORROW $12,00 2400 TON 128,800.00 291.55 TON $3,498.60 291.55 TON $3,498.60 TOTAL AMOUNT: $1,094,582.00 $950,659.97 $973,932.72