|
PAY ESTIMATE NO
<br />BASE BID
<br />ALTERNATIVE A
<br />ALTERNATIVE B
<br />CHANGE ORDER No. I
<br />BASE BID PLUS ALTERNATIVES
<br />BASE BID
<br />IP 20-01 Variolite Street Reconstruction
<br />Pay Estamite
<br />2
<br />$ 2,813,756.09
<br />$ 40,200.00
<br />$ (42,096.60)
<br />$ 43,410.80
<br />$ 2,855,2/0.29
<br />$ 324,907.80
<br />$ 182,709.20
<br />$ 15,424.50
<br />$ 523,041.50
<br />$ 403,237,05
<br />$ 182,709.20
<br />$ 15,424.50
<br />$ 601,370.75
<br />Item
<br />No.
<br />MnDot
<br />No,
<br />Item Description
<br />Unit
<br />CONTRACT AMOUNT
<br />PAY '1 HIS 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 />0.50
<br />$ 75,000.00
<br />2
<br />2101.524
<br />GRUBBING .
<br />TREE
<br />1
<br />$ 132.00
<br />$ 132.00
<br />0
<br />$ -
<br />❑ .
<br />$ ..
<br />3 2101.524
<br />CLEARING
<br />TREE
<br />1
<br />$ 295.00
<br />$ 295.00
<br />0
<br />$ -
<br />0
<br />$ - '
<br />4 2104.502 REMOVE MANHOLE (SANITARY)
<br />EA
<br />2
<br />$ 869.00
<br />$ 1,738.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />5 2104.502 SALVAGE MAIL BOX SUPPORT '
<br />EA
<br />12
<br />$ 50.00
<br />$ 600.00
<br />0
<br />$ -
<br />4
<br />$ 200.00
<br />6 2104.503 REMOVE PIPE CULVERT
<br />LF
<br />513
<br />$ 8.25
<br />$ 4,232.25
<br />0
<br />$ -
<br />0
<br />$ -
<br />7 2104.503 REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />_ 58
<br />$ 7.35
<br />$ 426.30
<br />0
<br />$ -
<br />0
<br />$ -
<br />8 2104.503 REMOVE PIPE SEWER (SANITARY)
<br />LF
<br />33
<br />$ 15.60
<br />$ 514.80
<br />18
<br />$ 280.80
<br />18
<br />$ 280.80
<br />9 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LF
<br />40
<br />$ 5.00
<br />$ 200.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />10 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LF
<br />710
<br />$ 2.65
<br />$ 1,881.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />11 2104.504 REMOVE BITUMINOUS PAVEMENT (DRIVEWAY) SY
<br />154
<br />$ 11.00
<br />$ 1,694.00
<br />0
<br />$ -
<br />0
<br />$ .-
<br />12 2104.504 REMOVE BITUMINOUS PAVEMENT (TRAIL) SY
<br />477 $ 4.85 $ 2,313.45
<br />0
<br />$ -
<br />0
<br />$ -
<br />13 2104.504 REMOVE GRAVEL PAVEMENT (DRIVEWAY) SY
<br />216 $ 15.10 $ 3,261.60
<br />0
<br />$ -
<br />0
<br />$ -
<br />14 2104.518 REMOVE CONCRETE PAVEMENT SF
<br />280 $ 1.50 $ 420.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />15 2105.507 COMMON EXCAVATION (EV) CY
<br />2,098 $ 5.55 $ 11,643.90
<br />350 $ 1,942.50
<br />670
<br />$ 3,718.50
<br />16 2105 507 SUBGRADE EXCAVATION, REMOVE UNSUITABLE CY
<br />MATERIAL (EV)
<br />7,000 $ 2.55 $ 17,850.00
<br />0 $ -
<br />0
<br />$ -
<br />17 2105.601 TEMPORARY ACCESS ROAD
<br />LS
<br />1
<br />$ 17,900.00 $
<br />17,900.00
<br />1
<br />$ 17,900.00
<br />18
<br />19
<br />2105.601
<br />2106.507
<br />DEWATERING
<br />SELECT GRANULAR BORROW (CV)
<br />LS
<br />CY
<br />1
<br />8,750
<br />$ 122,100.00 $ 122,1 ❑0.❑❑ 1
<br />$ 19.40 $ 169,750.00 0
<br />$ 61,050.00
<br />1
<br />0
<br />$ 61,050.00
<br />20
<br />21
<br />2106.507
<br />2112.519
<br />GRANULAR EMBANKMENT (LV)
<br />SUBGRADE PREPARATION
<br />CY
<br />RDST
<br />1,001
<br />119
<br />$ 5.25 $ 5,255.25 0
<br />$ 492.00 $ 58,548.00 0
<br />$
<br />0
<br />0
<br />$
<br />22
<br />2118.507
<br />AGGREGATE SURFACING (LV); CLASS 5 MODIFIED
<br />(DRIVEWAYS)
<br />CY
<br />37
<br />$ 99.00 $ 3,663.00 0
<br />$
<br />0
<br />23
<br />24
<br />2130.523
<br />2211.507
<br />WATER
<br />AGGREGATE BASE (CV) CLASS 5 MODIFIED
<br />MGAL
<br />CY
<br />400
<br />2,919
<br />$ 54.50 $ 21,800.00 18
<br />$ 31.20 $ 91,072.80 0
<br />$ 981.00
<br />18
<br />0
<br />$ 981.00
<br />25
<br />26
<br />2215.504
<br />2215.504
<br />STABILIZED FULL DEPTH RECLAMATION
<br />FULL DEPTH RECLAMATION
<br />SY
<br />SY
<br />37,705
<br />19,543
<br />$ 1.75 $ 65,983.75 0
<br />$ 1.05 $ 20,520.15 0
<br />4,025
<br />4,590
<br />$ 7,043.75
<br />$ 4,819.50
<br />27
<br />28
<br />2215.507
<br />2215.509
<br />HAUL FULL DEPTH RECLAMATION (LV)
<br />BITUMINOUS MATERIAL FOR MIXTURE
<br />CY
<br />TON
<br />6,189
<br />546
<br />$ 11.50 $ 71,173.50 5,448
<br />$ 395.00 $ 215,670.00 0
<br />$ 62,652.00
<br />$
<br />5,448
<br />0
<br />$ 62,652.00
<br />29
<br />• 2232.504
<br />MILL BITUMINOUS SURFACE (2.0")
<br />SY
<br />145
<br />$ 7.00 $ 1,015.00 0
<br />0
<br />30
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />4,076
<br />$ 0.01 $
<br />40.76 0
<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 $ 424,923.00 0
<br />0
<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 $ 3,278.00 0
<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 $ 3,317.00 0
<br />0
<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 $ 396,469.50 0
<br />0
<br />$
<br />35
<br />2501.502
<br />15" CS PIPE APRON
<br />EA
<br />1
<br />$ 224.00 $ 224.00 0
<br />0
<br />36
<br />2501.502
<br />18" CS PIPE APRON
<br />EA
<br />24
<br />$ 229.00 $ 5,496.00 0
<br />$
<br />0
<br />37
<br />2501.503
<br />15" CS PIPE CULVERT
<br />LF
<br />21
<br />$ 35.60 $ 747.60 0
<br />0
<br />38
<br />2501.503
<br />18" CS PIPE CULVERT
<br />LF
<br />516
<br />$ 38.50 $ 19,866.00 0
<br />0
<br />39
<br />2502.502
<br />4" PRECAST CONCRETE HEADWALL
<br />EA
<br />14
<br />$ 441.00 $ 6,174.00 0
<br />0
<br />40
<br />2502.503
<br />4" PERF PVC PIPE DRAIN
<br />LF
<br />371 .
<br />$ 10.50 $ 3,895.50 0
<br />$
<br />0
<br />$
<br />41
<br />2503.503
<br />8" PVC PIPE SEWER (SDR 26)
<br />LF
<br />33
<br />$ 40.60 $ 1,339.80 21
<br />$ 852.60
<br />21
<br />$ 852.60
<br />42
<br />43
<br />2503.503
<br />2503.602
<br />21" PVC PIPE SEWER (SDR 26)
<br />CONNECT TO EXISTING STORM SEWER
<br />LF
<br />EA
<br />2,328
<br />1
<br />$ 88.70 $ 206,493.60 603
<br />$ 1,170.00 $ 1,170.00 0
<br />$ 53,486.10
<br />$
<br />603
<br />0
<br />$ 53,486.10
<br />44
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EA
<br />2
<br />$ 1,560.00 $ 3,120.00 1
<br />$ 1,560.00
<br />1
<br />$ 1,560.00
<br />45
<br />2503.602
<br />21" PVC PIPE PLUG
<br />EA
<br />1
<br />$ 641.00 $ 641.00 0
<br />0
<br />46
<br />2503.603
<br />CLEAN AND VIDEO TAPE PIPE SEWER (SANITARY)
<br />LF
<br />2,361
<br />$ 1.40 $ 3,305.40 0
<br />0
<br />47
<br />2503.603
<br />PLUG FILL AND ABANDON PIPE SEWER
<br />(SANITARY FORCE MAIN)
<br />LF
<br />2,277
<br />$ 4.95 $ 11,271.15 0
<br />0
<br />48
<br />2503.618
<br />MANHOLE COATING
<br />SF
<br />751
<br />$ 0.01 $
<br />7.51 0
<br />$
<br />0
<br />49
<br />2504.602
<br />ADJUST VALVE BOX
<br />EA
<br />50
<br />51
<br />52
<br />53
<br />2504.602
<br />2504.602
<br />2504.602
<br />2504.602
<br />HYDRANT
<br />6" GATE VALVE & BOX
<br />8" GATE VALVE & BOX
<br />12" GATE VALVE & BOX
<br />EA
<br />17
<br />$ 301.00 $ 5,117.00 0
<br />$
<br />0
<br />$
<br />EA
<br />EA
<br />EA
<br />6
<br />5
<br />1
<br />8
<br />$ 4,630.00 $ 27,780.00 0
<br />$ 1,630.00 $ 8,150.00 0
<br />$ 2,110.00 $ 2,110.00 0
<br />$ 3,630.00 $ 29,040.00 0
<br />$
<br />0
<br />0
<br />0
<br />0
<br />$
<br />54
<br />2504.602
<br />CONNECT TO EXISTNG WATERMAIN
<br />EA
<br />1
<br />$ 1,590.00 $ 1,590.00 0
<br />0
<br />55
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CLASS 53
<br />LF
<br />100
<br />$ 51.90 $ 5,190.00 0
<br />$
<br />0
<br />56
<br />2504.603
<br />8" WATERMAIN DUCTILE IRON CLASS 52
<br />LF
<br />20
<br />$ 55.70 $ 1,114.00 0
<br />0
<br />57
<br />58
<br />2504.603
<br />2504.603
<br />_ 2504.608
<br />12" WATERMAIN DUCTILE IRON CLASS 52
<br />12" WATERMAIN HDPE (DIRECTIONAL DRILLED)
<br />LF
<br />LF
<br />3,341
<br />1,204
<br />$ 68.00 $ 227,188.00 0
<br />$ 72.10 $ 86,808.40 - 1,204
<br />$ 86,808.40
<br />0
<br />1,204
<br />$ 86,808.40
<br />59
<br />DUCTILE IRON FITTINGS
<br />LBS
<br />968
<br />$ 6.35 $ 6,146.80 0
<br />0
<br />20-01 Varioiite Street Reconstion Pay Estimate Page 2 of 3
<br />
|