|
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 />IP 20-01 Variolite Street Reconstruction
<br />Pay Estamite
<br />3
<br />$ 2,813,756.09
<br />$ 40,200.00
<br />$ (42,096.60)
<br />$ 43,410.80
<br />$ 2,855,270.29
<br />$ 434,969.55
<br />$
<br />$ $ 27,781.80
<br />$ 462,751.35
<br />$ 838,206.60
<br />$
<br />$ 182,709.20
<br />$ 43,206.30
<br />$ 1,064,122.10
<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 2021.501 MOBILIZATION
<br />LS 1
<br />$ 150,000.00
<br />$ 150,000.00
<br />0.25
<br />$ 37,500.00
<br />0.75
<br />$ 112,500.00
<br />2 2101.524 GRUBBING
<br />TREE 1
<br />$ 132.00
<br />$ 132.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />3 2101.524 CLEARING
<br />TREE 1
<br />$ 295.00
<br />$ 295.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />4 2104.502 REMOVE MANHOLE (SANITARY)
<br />EA 2
<br />$ 869.00
<br />$ 1,738.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />5 2104.502 SALVAGE MAIL BOX SUPPORT EA 12
<br />$ 50.00
<br />$ 600.00
<br />0
<br />$ -
<br />4
<br />$ 200.00
<br />6 2104.503 REMOVE PIPE CULVERT LF 513
<br />$ 8.25
<br />$ 4,232.25
<br />466
<br />$ 3,844.50
<br />466
<br />$ 3,844.50
<br />7 2104.503 REMOVE CONCRETE CURB AND GUTTER LF 58
<br />$ 7,35
<br />$ 426.30
<br />0
<br />$ -
<br />0
<br />$ -
<br />8 2104.503 REMOVE PIPE SEWER (SANITARY) LF 33
<br />$ 15.60 $ 514.80
<br />0
<br />$ -
<br />18
<br />$ 280.80
<br />9 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) LF 40
<br />$ 5.00 $ 200.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />10 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LF 710
<br />$ 2.65 $ 1,881.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />11 2104.504 REMOVE BITUMINOUS PAVEMENT (DRIVEWAY) SY 154
<br />$ 11.00 $ 1,694.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />12 2104.504 REMOVE BITUMINOUS PAVEMENT (TRAIL) SY 477
<br />$ 4.85 $ 2,313.45
<br />0
<br />$ -
<br />0
<br />$
<br />13 2104.504 REMOVE GRAVEL PAVEMENT (DRIVEWAY) SY 216
<br />$ 15.10 $ 3,261.60
<br />0 $ -.
<br />0
<br />$ -
<br />14 2104.518 REMOVE CONCRETE PAVEMENT SF 280
<br />$ 1.50 $ 420.00
<br />0 $ -
<br />0
<br />$ -
<br />15 2105.507 COMMON EXCAVATION (EV) CY . 2,098 .
<br />$ 5.55 $ 11,643.90
<br />0 _ $ -
<br />670
<br />$ 3,718.50
<br />SUBGRADE EXCAVATION, REMOVE UNSUITABLE
<br />16 2105.507
<br />MATERIAL (EV)
<br />CY 7,000
<br />$ 2.55 $ 17,850.00 0
<br />0
<br />17
<br />2105.601
<br />TEMPORARY ACCESS ROAD
<br />LS
<br />1
<br />$ 17,900.00 $ 17,900.00 0
<br />1
<br />$ 17,900.00
<br />18
<br />2105.601
<br />DEWATERING
<br />LS
<br />1
<br />$ 122,100.00 $ 122,100.00 0.5
<br />$ 61,050.00
<br />1.0
<br />$ 122,100.00
<br />19
<br />2106.507'
<br />SELECT GRANULAR BORROW (CV)
<br />CY 8,750
<br />$ 19.40 $ 169,750.00 0
<br />0
<br />20
<br />2106.507
<br />GRANULAR EMBANKMENT (LV)
<br />CY 1,001
<br />$ 5.25 $ 5,255.25 0
<br />0
<br />21
<br />2112.519
<br />SUBGRADE PREPARATION
<br />RDST 119
<br />$ 492.00 $ 58,548.00 26
<br />$ 12,792.00
<br />26
<br />$ 12,792.00
<br />22
<br />2118.507
<br />AGGREGATE SURFACING (LV); CLASS 5 MODIFIED
<br />(DRIVEWAYS)
<br />CY 37
<br />$ 99.00 $ 3,663.00 , 0
<br />0
<br />23
<br />2130.523
<br />WATER
<br />MGAL 400
<br />$ 54.50 $ 21,800.00 50
<br />$ 2,725.00
<br />68
<br />$ 3,706.00
<br />24
<br />2211.507
<br />AGGREGATE BASE (CV) CLASS 5 MODIFIED
<br />CY 2,919
<br />$ 31.20 $ 91,072.80 0
<br />0
<br />25
<br />2215.504
<br />STABILIZED FULL DEPTH RECLAMATION
<br />SY 37,705
<br />$ 1.75 $ 65,983.75 14,454
<br />$ 25,294.50
<br />18,479
<br />$ 32,338.25
<br />26
<br />2215.504
<br />FULL DEPTH RECLAMATION
<br />SY 19,543
<br />$ 1.05 $ 20,520.15 14,953
<br />$ 15,700.65
<br />19,543
<br />$ 20,520.15
<br />27
<br />28
<br />2215.507
<br />2215.509
<br />HAUL FULL DEPTH RECLAMATION (LV)
<br />BITUMINOUS MATERIAL FOR MIXTURE
<br />CY 6,189
<br />TON 546
<br />$ 11.50 $ 71,173.50 0
<br />$ 395.00 $ 215,670.00 0
<br />5,448
<br />0
<br />$ 62,652.00
<br />$
<br />29
<br />2232.504
<br />MILL BITUMINOUS SURFACE (2.0")
<br />SY 145
<br />$ 7.00 $ 1,015.00 0
<br />$
<br />0
<br />30
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL 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 6,114
<br />$ 69.50 $ 424,923.00 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 22
<br />$ 149.00 $ 3,278.00 0
<br />0
<br />33
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE
<br />(SPWEA340C) (2.5") (BITUMINOUS TRAIL)
<br />TON 31
<br />$ 107.00 $ 3,317.00 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 6,405
<br />$ 61.90 $ 396,469.50 0
<br />0
<br />35
<br />2501.502
<br />15" CS PIPE APRON
<br />EA 1
<br />$ 224.00 $ 224.00 1
<br />$ 224.00
<br />1
<br />$ 224.00
<br />36
<br />37
<br />2501.502
<br />2501.503
<br />18" CS PIPE APRON
<br />15" CS PIPE CULVERT
<br />EA 24
<br />LF 21
<br />$ 229.00 $ 5,496.00 18
<br />$ 35.60 $ 747.60 21
<br />$ 4,122.00
<br />$ 747.60
<br />18
<br />21
<br />$ 4,122.00
<br />$ 747.60
<br />38
<br />2501.503
<br />18" CS PIPE CULVERT
<br />LF 516
<br />$ 38.50 $ 19,866.60 441
<br />$ 16,978.50
<br />441
<br />$ 16,978.50
<br />39
<br />2502.502
<br />4" PRECAST CONCRETE HEADWALL
<br />EA 14
<br />$ 441.00 $ 6,174.00 0
<br />$
<br />0
<br />40
<br />2502.503
<br />4" PERF PVC PIPE DRAIN
<br />LF 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 33
<br />$ 40.60 $ 1,339.80 0
<br />21
<br />$ 852.60
<br />42
<br />2503.503
<br />21" PVC PIPE SEWER (SDR 26)
<br />LF 2,328
<br />$ 88.70 " $ 206,493.60 1,708
<br />$ 151,499.60
<br />2,311
<br />$ 204,985.70
<br />43
<br />44
<br />2503.602
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EA
<br />1
<br />EA 2
<br />$ 1,170.00 $ 1,170.00 1
<br />$ 1,560.00 $ 3,120.00 0
<br />$ 1,170.00
<br />1
<br />1
<br />$ 1,170.00
<br />$ 1,560.00
<br />45
<br />2503.602
<br />21" PVC PIPE PLUG
<br />EA - 1
<br />$ 641.00 $ 641.00 1
<br />$ 641.00
<br />$ 641.00
<br />46
<br />2503.603
<br />CLEAN AND VIDEO TAPE PIPE SEWER (SANITARY)
<br />LF 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 2,277
<br />$ 4.95 $ 11,271.15 0
<br />0
<br />48
<br />2503.618
<br />MANHOLE COATING
<br />SF 751
<br />$ 0.01 $
<br />7.51 0
<br />0
<br />$
<br />49
<br />2504.602
<br />ADJUST VALVE BOX
<br />EA 17
<br />$ 301.00 $ 5,117.00 0
<br />0
<br />50
<br />2504.602
<br />HYDRANT
<br />EA 6
<br />$ 4,630.00 $ 27,780.00 3
<br />$ 13,890.00
<br />3
<br />$ 13,890.00
<br />51
<br />2504.602
<br />6" GATE VALVE & BOX
<br />EA 5
<br />$ 1,630.00 $ 8,150.00 2
<br />$ 3,260.00
<br />2
<br />$ 3,260.00
<br />52
<br />2504.602
<br />8" GATE VALVE & BOX
<br />EA
<br />1
<br />$ 2,110.00 $ 2,110.00 1
<br />$ 2,110.00
<br />1
<br />$ 2,110.00
<br />53
<br />2504.602
<br />12" GATE VALVE & BOX
<br />EA 8
<br />$ 3,630.00 $ 29,040.00 6
<br />$ 21,780.00
<br />6
<br />$ 21,780.00
<br />54
<br />2504.602
<br />CONNECT TO EXISTNG WATERMAIN
<br />EA ' 1
<br />$ 1,590.00 $ 1,590.00
<br />$ 1,590.00
<br />1
<br />$ 1,590.00
<br />55
<br />2504.603
<br />6" WATERMAIN DUCTILE IRON CLASS 53
<br />LF 100
<br />$ 51.90 $ 5,190.00 31
<br />$ 1,608.90
<br />31
<br />$ 1,608.90
<br />56
<br />2504.603
<br />8" WATERMAIN DUCTILE IRON CLASS 52
<br />LF 20
<br />$ 55.70 $ 1,114.00 4
<br />$ 222.80
<br />4
<br />$ 222.80
<br />57
<br />2504.603
<br />12" WATERMAIN DUCTILE IRON CLASS 52
<br />LF 3,341
<br />$ 68.00 $ 227,188.00 40
<br />$ 2,720.00
<br />40
<br />$ 2,720.00
<br />58
<br />2504.603
<br />12" WATERMAIN HDPE (DIRECTIONAL DRILLED)
<br />LF 1,204
<br />$ 72.10 $ 86,808.40 0
<br />$
<br />1,204
<br />$ 86,808.40
<br />59
<br />2504.608
<br />DUCTILE IRON FITTINGS LBS 968
<br />$ 6.35 $ 6,146.80 1,106
<br />$ 7,023.10
<br />1,106
<br />$ 7,023.10
<br />20-01 Variolite Street Reconstlon Pay Estimate Page 2 of 3
<br />
|