|
IP 20-01 Variolite Street Reconstruction
<br />Pay Estamite
<br />PAY ESTIMATE NO
<br />BASE BID
<br />ALTERNATIVE A
<br />ALTERNATIVE B
<br />CHANGE ORDER No.1
<br />BASE BID PLUS ALTERNATIVES
<br />BASE BID
<br />1
<br />$ 2,813,756.09
<br />$ 40,200.00
<br />$ (42,096.60)
<br />$ 43,410.80
<br />$ 2,855,270.29
<br />$ 78,329.25
<br />$ 78,329.25
<br />$ 78,329.25
<br />$ 78,329.25
<br />Item
<br />No.
<br />MnDot
<br />No.
<br />Item Description
<br />Unit
<br />CONTRACT AMOUNT
<br />PAY THIS PERIOD
<br />PAID TO DATE
<br />Estimated
<br />Quantity
<br />Unit Price
<br />Extension
<br />Quantity
<br />Extension
<br />Quantity
<br />Extension
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1
<br />$ 150,000.00
<br />$ 150,000.00
<br />0.25
<br />$ 37,500.00
<br />0.25
<br />$ 37,500.00
<br />2
<br />2101.524
<br />GRUBBING
<br />TREE
<br />1
<br />$ 132.00
<br />$ 132.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />3
<br />2101.524
<br />CLEARING
<br />TREE
<br />1
<br />$ 295.00
<br />$ 295.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />4
<br />2104.502
<br />REMOVE MANHOLE (SANITARY)
<br />EA
<br />2
<br />$ 869.00
<br />$ 1,738.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />5
<br />2104.502
<br />SALVAGE MAIL BOX SUPPORT
<br />EA
<br />12
<br />$ 50.00
<br />$ 600.00
<br />4
<br />$ 200.00
<br />4
<br />$ 200.00
<br />6
<br />2104.503
<br />REMOVE PIPE CULVERT
<br />LF
<br />513
<br />$ 8.25
<br />$ 4,232.25
<br />0
<br />$ -
<br />0
<br />$ -
<br />7
<br />2104.503
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />58
<br />$ 7.35
<br />$ 426.30
<br />0
<br />$ -
<br />0
<br />$ -
<br />8
<br />2104.503
<br />REMOVE PIPE SEWER (SANITARY)
<br />LF
<br />33
<br />$ 15.60
<br />$ 514.80
<br />0
<br />$ -
<br />0
<br />$ -
<br />9
<br />2104.503
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LF
<br />40
<br />$ 5.00
<br />$ 200.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />10
<br />2104.503
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LF
<br />710
<br />$ 2.65
<br />$ 1,881.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />11
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT (DRIVEWAY)
<br />SY
<br />154
<br />$ 11.00
<br />$ 1,694.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />12
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT (TRAIL)
<br />SY
<br />477
<br />$ 4.85
<br />$ 2,313.45
<br />0
<br />$ -
<br />0
<br />$ -
<br />13
<br />2104.504
<br />REMOVE GRAVEL PAVEMENT (DRIVEWAY)
<br />SY
<br />216
<br />$ 15.10
<br />$ 3,261.60
<br />0
<br />$ -
<br />0
<br />$ -
<br />14
<br />2104.518
<br />REMOVE CONCRETE PAVEMENT
<br />SF
<br />280
<br />$ 1.50
<br />$ 420.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />15
<br />2105.507
<br />COMMON EXCAVATION (EV)
<br />CY
<br />2,098
<br />$ 5.55
<br />$ 11,643.90
<br />320
<br />$ 1,776.00
<br />320
<br />$ 1,776.00
<br />16
<br />2105.507
<br />SUBGRADE EXCAVATION, REMOVE UNSUITABLE
<br />MATERIAL (EV)
<br />CY
<br />7,000
<br />$ 2.55
<br />$ 17,850.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />17
<br />2105.601
<br />TEMPORARY ACCESS ROAD
<br />LS
<br />1
<br />$ 17,900.00
<br />$ 17,900.00
<br />1
<br />$ 17,900.00
<br />1
<br />$ 17,900.00
<br />18
<br />2105.601
<br />DEWATERING
<br />LS
<br />1
<br />$ 122,100.00
<br />$ 122,100.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />19
<br />2106.507
<br />SELECT GRANULAR BORROW (CV)
<br />CY
<br />8,750
<br />$ 19.40
<br />$ 169,750.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />20
<br />2106.507
<br />GRANULAR EMBANKMENT (LV)
<br />CY
<br />1,001
<br />$ 5.25
<br />$ 5,255.25
<br />0
<br />$ -
<br />0
<br />$ -
<br />21
<br />2112.519
<br />SUBGRADE PREPARATION
<br />RDST
<br />119
<br />$ 492.00
<br />$ 58,548.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />22
<br />2118.507
<br />AGGREGATE SURFACING (LV); CLASS 5 MODIFIED
<br />(DRIVEWAYS)
<br />CY
<br />37
<br />$ 99.00
<br />$ 3,663.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />23
<br />2130.523
<br />WATER
<br />MGAL
<br />400
<br />$ 54.50
<br />$ 21,800.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />24
<br />2211.507
<br />AGGREGATE BASE (CV) CLASS 5 MODIFIED
<br />CY
<br />2,919
<br />$ 31.20
<br />$ 91,072.80
<br />0
<br />$ -
<br />0
<br />$ -
<br />25
<br />2215.504
<br />STABILIZED FULL DEPTH RECLAMATION
<br />SY
<br />37,705
<br />$ 1.75
<br />$ 65,983.75
<br />4,025
<br />$ 7,043.75
<br />4,025
<br />$ 7,043.75
<br />26
<br />2215.504
<br />FULL DEPTH RECLAMATION
<br />SY
<br />19,543
<br />$ 1.05
<br />$ 20,520.15
<br />4,590
<br />$ 4,819.50
<br />4,590
<br />$ 4,819.50
<br />27
<br />2215.507
<br />HAUL FULL DEPTH RECLAMATION (LV)
<br />CY
<br />6,189
<br />$ 11.50
<br />$ 71,173.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />28
<br />2215.509
<br />BITUMINOUS MATERIAL FOR MIXTURE
<br />TON
<br />546
<br />$ 395.00
<br />$ 215,670.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />29
<br />2232.504
<br />MILL BITUMINOUS SURFACE (2.0")
<br />SY
<br />145
<br />$ 7.00
<br />$ 1,015.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />30
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />4,076
<br />$ 0.01
<br />$ 40.76
<br />0
<br />$ -
<br />0
<br />$ -
<br />31
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE
<br />(SPWEA340C) (2.0")
<br />TON
<br />6,114
<br />$ 69.50
<br />$ 424,923.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />32
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE
<br />(SPWEA340C) (2.0") (DRIVEWAYS)
<br />TON
<br />22
<br />$ 149.00
<br />$ 3,278.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />33
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE
<br />(SPWEA340C) (2.5") (BITUMINOUS TRAIL)
<br />TON
<br />31
<br />$ 107.00
<br />$ 3,317.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />34
<br />2360.509
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE
<br />(SPNWB330C) (2.0")
<br />TON
<br />6,405
<br />$ 61.90
<br />$ 396,469.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />35
<br />2501.502
<br />15" CS PIPE APRON
<br />EA
<br />1
<br />$ 224.00
<br />$ 224.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />36
<br />2501.502
<br />18" CS PIPE APRON
<br />EA
<br />24
<br />$ 229.00
<br />$ 5,496.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />37
<br />2501.503
<br />15" CS PIPE CULVERT
<br />LF
<br />21
<br />$ 35.60
<br />$ 747.60
<br />0
<br />$ -
<br />0
<br />$ -
<br />38
<br />2501.503
<br />18" CS PIPE CULVERT
<br />LF
<br />516
<br />$ 38.50
<br />$ 19,866.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />39
<br />2502.502
<br />4" PRECAST CONCRETE HEADWALL
<br />EA
<br />14
<br />$ 441.00
<br />$ 6,174.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />40
<br />2502.503
<br />4" PERF PVC PIPE DRAIN
<br />LF
<br />371
<br />$ 10.50
<br />$ 3,895.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />41
<br />2503.503
<br />8" PVC PIPE SEWER (SDR 26)
<br />LF
<br />33
<br />$ 40.60
<br />$ 1,339.80
<br />0
<br />$ -
<br />0
<br />$ -
<br />42
<br />2503.503
<br />21" PVC PIPE SEWER (SDR 26)
<br />LF
<br />2,328
<br />$ 88.70
<br />$ 206,493.60
<br />0
<br />$ -
<br />0
<br />$ -
<br />43
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EA
<br />1
<br />$ 1,170.00
<br />$ 1,170.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />44
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EA
<br />2
<br />$ 1,560.00
<br />$ 3,120.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />45
<br />2503.602
<br />21" PVC PIPE PLUG
<br />EA
<br />1
<br />$ 641.00
<br />$ 641.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />46
<br />2503.603
<br />CLEAN AND VIDEO TAPE PIPE SEWER (SANITARY)
<br />LF
<br />2,361
<br />$ 1.40
<br />$ 3,305.40
<br />0
<br />$ -
<br />0
<br />$ -
<br />47
<br />2503.603
<br />PLUG FILL AND ABANDON PIPE SEWER
<br />(SANITARY FORCE MAIN)
<br />LF
<br />2,277
<br />$ 4.95
<br />$ 11,271.15
<br />0
<br />$ -
<br />0
<br />$ -
<br />48
<br />2503.618
<br />MANHOLE COATING
<br />SF
<br />751
<br />$ 0.01
<br />$ 7.51
<br />0
<br />$ -
<br />0
<br />$ -
<br />49
<br />2504.602
<br />ADJUST VALVE BOX
<br />EA
<br />17
<br />$ 301.00
<br />$ 5,117.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />50
<br />2504.602
<br />HYDRANT
<br />EA
<br />6
<br />$ 4,630.00
<br />$ 27,780.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />51
<br />2504.602
<br />6" GATE VALVE & BOX
<br />EA
<br />5
<br />$ 1,630.00
<br />$ 8,150.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />52
<br />2504.602
<br />8" GATE VALVE & BOX
<br />EA
<br />1
<br />$ 2,110.00
<br />$ 2,110.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />53
<br />2504.602
<br />12" GATE VALVE & BOX
<br />EA
<br />8
<br />$ 3,630.00
<br />$ 29,040.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />54
<br />2504.602
<br />CONNECT TO EXISTNG WATERMAIN
<br />EA
<br />1
<br />$ 1,590.00
<br />$ 1,590.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />55
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CLASS 53
<br />LF
<br />100
<br />$ 51.90
<br />$ 5,190.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />56
<br />2504.603
<br />8" WATERMAIN DUCTILE IRON CLASS 52
<br />LF
<br />20
<br />$ 55.70
<br />$ 1,114.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />57
<br />2504.603
<br />12" WATERMAIN DUCTILE IRON CLASS 52
<br />LF
<br />3,341
<br />$ 68.00
<br />$ 227,188.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />58
<br />2504.603
<br />12" WATERMAIN HDPE (DIRECTIONAL DRILLED)
<br />LF
<br />1,204
<br />$ 72.10
<br />$ 86,808.40
<br />0
<br />$ -
<br />0
<br />$ -
<br />59
<br />2504.608
<br />DUCTILE IRON FITTINGS
<br />LBS
<br />968
<br />$ 6.35
<br />$ 6,146.80
<br />0
<br />$ -
<br />0
<br />$ -
<br />20-01 Variolite Street Reconstion
<br />Pay Estimate
<br />Page 2 of 3
<br />
|