|
PARTIAL PAYMENT ESTIMATE
<br /> NUMBER1
<br /> Name of CoMncto►: R.L.Larson Excavating,Inc.
<br /> 2255 12th St SE
<br /> St.Cloud,MN 56304
<br /> Name o(Owner: City of Pequot Lakes
<br /> 4638 Main Street
<br /> P uot lakes MN 56472
<br /> Date of CompleNon: AmouM of CoM►act: Dates of Estlmate:
<br /> Origlnal: Odober 16,2020(Substantial) Orlginal: $2,396,792.43 From: Start
<br /> Revised: July 2nd,2020(Substaniiap Revised: $2,394.474.43 To: 4/2M20
<br /> DescAption of P►oject: �
<br /> RASMUSSEN ROAD 3 SOUTH WASHINGTON AVENUE ROAD 3 UTIIJTIES �
<br /> IMPROVEMENTPROJECT
<br /> PE�UOT LAKES,MN
<br /> C I 3 DA
<br /> ITEM NO. ITEM DESCRIPTION pTy, UNIT UNR PRICE AMOUNT QTY. AMOUNT QTY. AMOUNT
<br /> 7 MOBILIZATION 1 LUMPSUM §60000.00 E60,000.00 0.5 530,000.00 0.5 E30,000.00
<br /> 2 CLEARING 4.03 ACRE 52100.00 E8,463.00 6.53 513,713.00 6.53 513,773.00
<br /> 3 GRUBBINCa 4.03 ACRE 52100.00 $8,463.00 6.53 573,713.00 6.53 513,713.00
<br /> 4 REMOVE MANHOLE SANfTAR 6 EACH E300.00 $1,800.00
<br /> 5 REMOVE DRAINAGE STRUCTURE 2 EACH =300.00 5600.00
<br /> 6 REMOVE GATE VALVE AND BOX 9 EACH y200.00 $7.800.00 �
<br /> 7 REMOVE HYDRANT 4 EACH 5200.00 $800.00
<br /> 8 REMOVE MAILBOX 35 EACH 560.00 52,100.00 22 51.320.00 22 E7,320.00
<br /> 9 SALVAGE HYDRANT t EACH E400.00 E400.00 1 E400.00 1 5400.00
<br /> 10 SAWINCa CONCRETE PAVEMENT PULL DEPTH 772 LIN FT �56.00 E7,032.00
<br /> 11 SAWING BITUMINOUS PAVEMENT FULL DEPTH 956 UN FT 52.50 E2,390.00
<br /> 12 REMOVE WATER MAIN 3355 LIN FT E2.00 $6,770.00 393 5786.00 393 5786.00
<br /> 13 REMOVE WATER SERVICE 835 LIN FT E1.00 $635.00
<br /> 14 REMOVE SANITARY SEWER SERVICE 652 LJN FT E1.00 $652.00
<br /> 15 REMOVE SEWER PIPE STORM 61 LJN FT $16.00 8976.00
<br /> 16 REMOVE SEWER PIPE SANITAR 1528 LIN FT 57.00 E1,528.00
<br /> 17 REMOVECURBANDGUTTER 236 LJNFT 55.00 51,780.00
<br /> � 18 REMOVE CURB 75 UN FT $5.00 E375.00
<br /> 19 REMOVE CONCRETE RETAINING WALL 722 LIN FT 55.00 E610.00 147 5735.00 147 3735.00
<br /> 20 REMOVE WOOD RETAINING WALL 74 LIN Ff 520.00 $280.00
<br /> 27 SALVAGE RETAINING WALL 22 LIN FT $70.00 $220.00
<br /> 22 REMOVE CONCRETE PAVEMENT 240 SQ YD $7.00 $1,680.00 249.6 E7,747.20 249.6 51,747.20
<br /> 23 REMOVE BITUMINOUS PAVEMENT 76108 SQ YD $2,50 $45,270.00 12675 $31,687.50 12675 $31,687.50
<br /> 24 REMOVE CONCRETE WALK 622 SQ FT 52.00 81,244.00 96 5792.00 96 E192.00
<br /> 25 TEMPORARY POSTAL SERVICE 1 LUMP SUM 51 200.00 $1,200.00 0.5 5600.00 0.5 E600.00
<br /> 26 REMOVE MISCELLANEOUS STRUCTURES OOD STEPS 1 LUMP SUM $250.00 5250.00
<br /> 27 SALVAGE SIGN SPECIAL 97 7 19 EACH 512.00 $228.00 21 5252.00 21 5252.00
<br /> 28 SALVAGE SIGN 27 EACH E150.00 $4,050.00 78 $2,700.00 18 52,700.00
<br /> 29 COMMON EXCAVATION P 8172 CU YD E20.00 8163,440.00 4000 E80 000.00 4000 E80,000.00
<br /> 30 CHANNEL AND POND EXCAVATION P 4500 CU YD $19.34 $87,000.00 4500 587,000.00 4500 E87,000.00
<br /> 31 AGGREGATE SURFACING,CLASS 5 155 TON j20.00 53,700.00
<br /> 32 COMMON LABORERS 24 HOUR 5120.00 52.880.00
<br /> 33 SIOD LOADER 24 HOUR E735.00 $3,240.00
<br /> 34 STREET SWEEPER TH PICKUP BROOM 70 HOUR 3150.00 310,500.00 �
<br /> 35 AGGRECaATE BASE C CLASS 5 P 3767 CU YD 528.00 588,676.00 460 E12,880.00 460 $12,880.00
<br /> 36 TYPE SP9.5 WEARING COURSE MIXTURE 2,C 4060 TON 580.00 $324,800.00
<br /> 37 36"RC PIPE APRON DESIGN 3100G 1 EACH $2 000.00 $2,000.00 1 22.000.00 1 32.000.00
<br /> 38 12"RC PIPE SEWER DESIGN 3006 CLASS V 823 LIN FT 54425 $40,842.75 433 E19.160.25 433 $19,160.25
<br /> 39 15"RC PIPE SEWER DESIGN 3006 CLASS V 322 LIN FT 357.75 E16,595.50 227 E73,10925 227 $13,109.25
<br /> 40 18"RC PIPE SEWER DESIGN 3006 CLASS N 390 LIN FT §6i.50 823,985.00
<br /> 41 27"RC PIPE SEWER DESIGN 3006 CLASS N 65 LIN FT 564.00 $4,160.00
<br /> 42 27"RC PIPE SEWER DESIGN 3006 CLASS IV 275 UN FT 593.50 E25,712.50
<br /> 43 33"RC PIPE SEWER DESIGN 3006 CLASS N 978 LIN FT E120.00 $117.360.00
<br /> 44 36"RC PIPE SEWER DESIGN 3006 CLASS N 861 L�N FT $130.00 $111,930.00 627 $87,570.00 627 E81,570.00
<br /> 45 INSUU+TION 4'X8'X2"THIC STORM 4 SQYD $80.00 $320.00
<br /> 46 CLEAN AND VIDEO TAPE PIPE SEWER-MAINIINE 1585 LIN FT 51.50 52.377.50
<br /> 47 TRACING VJIRE SYSTEM ATERMAIN&WATER SERVICES 1 LUMP SUM 51.00 $1.00
<br /> 48 TRACER WIRE SYSTEM SANITARY SEWER&SEWER SERV. 1 LUMP SUM E1.00 57.00
<br /> 49 ADJUST FRAME AND RING CASTING 7 EACH $400.00 5400.00
<br /> 50 CONSTRUCT DRPJNAGE STRUCTURE DESIGN 50.48 76.2 LIN FT $512.00 $40,038.40 77.64 $9,031.68 17.64 E9,031.68
<br /> 51 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 53.7 LIN FT E345.00 $78,319.50 8.24 52.842.80 824 52,842.80
<br /> 52 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 61.02 LIN FT E400.00 524,408.00 78.37 $7,348.00 18.37 57,348.00
<br /> 53 CONSTRUCT DRAINACaE STRUCTURE DESIGN 724020 7.92 LIN FT 5630.00 34,989.60 8.57 E5,399.10 8.57 $5,399.10
<br /> 54 CASTING ASSEMBLY STORM 31 EACH E965.00 529,915.00
<br /> 55 GEOTEXTILE FILTER TYPE IV 250 SQ YD 57.00 5250.00
<br /> 56 RANDOM RIPRAP CLASS N �145 CU YD s700.00 574,500.00
<br /> 57 4"CONCRETE WALK 78188 SQ FT 5.85 E706,399.80
<br /> 58 CONCRETE PAVERS 4962 SQ Ff $9.00 $44,658.00
<br /> 59 CONCRETE MEDIAN 29 SQ Ff 521.00 E609.00
<br /> 60 CONCRETE CURB AND GUTTER DESIGN 8618 4749 LIN FT $18.45 $76,549.05
<br /> 61 SURMOUNTABLE CONCRETE CURBAND GUTTER 4745 LIN FT 518.00 E74,610.00
<br /> 62 6"CONCRETE DRIVEWAY PAVEMENT 348 SQ YD 562.00 $21,576.00
<br /> 63 8"CONCRETE DRIVEWAY PAVEMENT 267 SQ YD 571.00 518.531.00
<br /> 64 8"CONCRETE VALLEY GUTTER 64 5�YO ZS0.00 $6,720.00
<br /> 65 TRUNCATED DOMES 252 SQ FT 542.00 510,584.00
<br /> 66 WOOD STPJRWAY 7 EACH y2 000.00 52,000.00
<br /> 67 MAIL BOX SUPPORT 34 EACH j175.00 $3,970.00
<br /> 68 INSTALL RETAINING WALL 20 LIN Ff 540.00 $800.00
<br /> 69 LIGHTING UNIT TYPE SPECIAL 12 EACH 2O2.00 E74,424.00
<br /> 70 LIGHT FOUNDATION DESIGN E MODIFIED 12 EACH E876.00 $9,792.00
<br /> 77 LIGHT SERVICE CABINET-TYPE L1 1 EACH SS 500.00 $5,500.00
<br /> 72 EQUIPMENT PAD 1 EACH 3973.00 $913.00
<br /> 73 SERVICE E�UIPMENT 1 EACH 5472.00 $472.00
<br /> 74 HANDHOLE 8 EACH S7 018.00 $8,744.00
<br /> 75 GROUNDING ELECTRODE GROUND ROD 12 EACH 544.00 E528.00
<br /> 76 7"NON-METAILIC CONDUIT 150 t1N FT 53.40 E510.00
<br /> 77 2"NON-METALUC CONDUIT 3000 LIN FT y1.35 513,050.00
<br /> 78 3"NOFLMETALLIC CONDUIT DIRECTIONAL BORE 500 UN FT 516.00 58,000.00
<br /> 79 UNDERGROUND WIRE 1IC 4 AWG 12000 LIN F'f =1.60 519,200.00
<br /> 80 UNDERGROUND WIRE 1IC BARE 6 AWG 200 LIN Ff 51.50 $300.00
<br /> 81 UNDERGROUND WIRE 1/C BARE 8 AWG 4000 LIN FT §7.35 $5,400.00
<br /> 82 UNDERGROUND WIRE 1/C BARE 70 AWG 2500 LIN FT 57.00 $2,500.00
<br /> 83 SERVICE METER CONNCETION/U7ILITY METER BASE 1 EACH S7 315.00 $1,315.00
<br /> 84 TRAFFIC CONTROL 1 IUMP SUM y8 000.00 $8,000.00 0.5 34,000.00 0.5 54,000.00
<br />
|