|
Partial Pay Estimate No.:
<br />2015 STREET IMPROVEMENTS
<br />CITY OF ELK RIVER
<br />SAP 204-135-001.204-107-007.204-114-003.204-116-002
<br />BMI PROJECT NO. N15.108340
<br />WCI=IX COMPLETED THROUGH AUGUST 28. 2015
<br />1
<br />2021.501
<br />MOBILIZATION
<br />$149,206.38
<br />1 LUMP SUM
<br />$149,206.38
<br />1 LUMP SUM
<br />$149,206.38
<br />1.00 LUMP SUM
<br />$149,206.38
<br />2
<br />2101.511
<br />CLEARING AND GRUBBING
<br />$3,733.15
<br />1 LUMP SUM
<br />$3,733.15
<br />0 LUMP SUM
<br />$0.00
<br />0.80 LUMP SUM
<br />$2,986.52
<br />3
<br />2104.501
<br />REMOVE CONCRETE CURB & GUTTER
<br />$4.80
<br />880
<br />LIN FT
<br />$4,224.00
<br />609
<br />LIN FT
<br />$2,923.20
<br />609.00
<br />LIN FT
<br />$2,923.20
<br />4
<br />2104.501
<br />REMOVE SEWER PIPE STORM
<br />$10.93
<br />764
<br />LIN FT
<br />$8,350.52
<br />0
<br />LIN FT
<br />$0.00
<br />0.00
<br />LIN FT
<br />$0.00
<br />5
<br />2104.503
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />$1.33
<br />5013
<br />SQ FT
<br />$6,667.29
<br />4192
<br />SQ FT
<br />$5,575.36
<br />4,192.00
<br />SQ FT
<br />$5,575.36
<br />6
<br />2104.505
<br />REMOVE CONCRETE VALLEY GUTTER
<br />$14.40
<br />40
<br />SQ YD
<br />$576.00
<br />56.2
<br />SQ YD
<br />$809.28
<br />56.20
<br />SQ YD
<br />$809.28
<br />7
<br />2104.505
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />$5.07
<br />1628
<br />SQ YD
<br />$8,253.96
<br />977.4
<br />SQ YD
<br />$4,955.42
<br />3,151.50
<br />SQ YD
<br />$15,978.11
<br />8
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />$6.24
<br />400
<br />SQ YD
<br />$2,496.00
<br />0
<br />SQ YD
<br />$0.00
<br />0.00
<br />SQ YD
<br />$0.00
<br />9
<br />2105.501
<br />COMMON EXCAVATION P
<br />$17.60
<br />16416
<br />CU YD
<br />$288,921.60
<br />0
<br />CU YD
<br />$0.00
<br />12,222.00
<br />CU YD
<br />$215,107.20
<br />10
<br />2105.505
<br />MUCK EXCAVATION LV
<br />$0.53
<br />12000
<br />CU YD
<br />$6,360.00
<br />0
<br />CU YD
<br />$0.00
<br />0.00
<br />CU YD
<br />$0.00
<br />11
<br />2105.507
<br />SUBGRADE EXCAVATION EV
<br />$10.13
<br />710
<br />CU YD
<br />$7,192.30
<br />483
<br />CU YD
<br />$4,892.79
<br />1,623.00
<br />CU YD
<br />$16,440.99
<br />12
<br />2105.521
<br />GRANULAR BORROW CV
<br />$0.53
<br />14200
<br />CU YD
<br />$7,526.00
<br />0
<br />CU YD
<br />$0.00
<br />0.00
<br />CU YD
<br />$0.00
<br />13
<br />2105.522
<br />SELECT GRANULAR BORROW CV
<br />$0.53
<br />710
<br />CU YD
<br />$376.30
<br />0
<br />CU YD
<br />$0.00
<br />0.00
<br />CU YD
<br />$0.00
<br />14
<br />2105.535
<br />PLACE SALVAGED AGGREGATE FROM STOCKPILE CLASS 7
<br />$4.001
<br />7275
<br />CU YD
<br />$29,100.00
<br />561
<br />CU YD
<br />$2,244.00
<br />4,150.00
<br />CU YD
<br />$16,600.00
<br />15
<br />2105.607
<br />POND EXCAVATION P
<br />$10.40
<br />665
<br />CU YD
<br />$6,916.00
<br />0
<br />CU YD
<br />$0.00
<br />0.00
<br />CU YD
<br />$0.00
<br />16
<br />2118.607
<br />AGGREGATE SURFACING CV CLASS 2
<br />$63.90
<br />925
<br />CU YD
<br />$59,107.50
<br />646
<br />CU YD
<br />$41,279.40
<br />646.00
<br />CU YD
<br />$41,279.40
<br />17
<br />2211.501
<br />AGGREGATE BASE CV CLASS 5
<br />$10.67
<br />15570
<br />TON
<br />$166,131.90
<br />0
<br />TON
<br />$0.00
<br />2,801.00
<br />TON
<br />$29,886.67
<br />18
<br />2215.501
<br />BITUMINOUS PAVEMENT RECLAMATION IN-PLACE 8" DEPTH
<br />$1.62
<br />48764
<br />SQ YD
<br />$78,997.68
<br />61018.68
<br />SQ YD
<br />$98,850.26
<br />61,018.68
<br />SQ YD
<br />$98,850.26
<br />19
<br />2215.501
<br />BITUMINOUS PAVEMENT RECLAMATION 8" DEPTH
<br />$2.08
<br />32576
<br />SQ YD
<br />$67,758.08
<br />0
<br />SQ YD
<br />$0.00
<br />32,576.00
<br />SQ YD
<br />$67,758.08
<br />20
<br />2231.501
<br />BITUMINOUS PATCHING MIXTURE
<br />$0.01
<br />675
<br />TON
<br />$6.75
<br />27.33
<br />TON
<br />$0.27
<br />27.33
<br />TON
<br />$0.27
<br />21
<br />2231.604
<br />BITUMINOUS PATCH - SPECIAL ROADWAY
<br />$42.35
<br />800
<br />SQ YD
<br />$33,880.00
<br />781
<br />SQ YD
<br />$33,075.35
<br />781.00
<br />SQ YD
<br />$33,075.35
<br />22
<br />2231.604
<br />BITUMINOUS PATCH - SPECIAL DRIVEWAY
<br />$29.28
<br />1938
<br />SQ YD
<br />$56,744.64
<br />977.4
<br />SQ YD
<br />$28,618.27
<br />2,023.50
<br />SQ YD
<br />$59,248.08
<br />23
<br />2232.501
<br />MILL BITUMINOUS SURFACE 1.5"
<br />$1.38
<br />4226
<br />SQ YD
<br />$5,831.88
<br />108971
<br />SQ YD
<br />$15,037.86
<br />10,897.00
<br />SQ YD
<br />$15,037.86
<br />24
<br />2232.501
<br />MILL BITUMINOUS SURFACE 3"
<br />$1.11
<br />6563
<br />SQ YD
<br />$7,284.93
<br />12852.86
<br />SQ YD
<br />$14,266.67
<br />12,852.86
<br />SQ YD
<br />$14,266.67
<br />25
<br />2232.501
<br />MILL BITUMINOUS SURFACE TAPER 0" - 2"
<br />$0.92
<br />11305
<br />SQ YD
<br />$10,400.60
<br />8917
<br />SQ YD
<br />$8,203.64
<br />8,917.00
<br />SQ YD
<br />$8,203.64
<br />26
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIXTURE 2,C
<br />$61.02
<br />19037
<br />TON
<br />$1,161,637.74
<br />10312.59
<br />TON
<br />$629,274.24
<br />10,312.59
<br />TON
<br />$629,274.24
<br />27
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIXTURE 4,E
<br />$60.09
<br />3486
<br />TON
<br />$209,473.74
<br />3788.22
<br />TON
<br />$227,634.14
<br />3,788.22
<br />TON
<br />$227,634.14
<br />28
<br />2360.502
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE 2,C
<br />$54.65
<br />11648
<br />TON
<br />636563.2
<br />6186
<br />TON
<br />$338,064.90
<br />6,186.00
<br />TON
<br />$338,064.90
<br />29
<br />2411.618
<br />MODULAR BLOCK RETAINING WALL
<br />$30.53
<br />525
<br />SQ FT
<br />$16,028.25
<br />0
<br />SQ FT
<br />$0.00
<br />0.00
<br />SQ FT
<br />$0.00
<br />30
<br />2501.515
<br />12" RC PIPE APRON
<br />$602.64
<br />16
<br />EACH
<br />$9,642.24
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />31
<br />2501.515
<br />15" RC PIPE APRON
<br />$693.30
<br />6
<br />EACH
<br />$4,159.80
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />32
<br />2501.515
<br />18" RC PIPE APRON
<br />$735.96
<br />6
<br />EACH
<br />$4,415.76
<br />01
<br />EACH
<br />$0.00
<br />0.001
<br />EACH
<br />$0.00
<br />33
<br />2501.601
<br />DRAINAGE IMPROVEMENTS AND REPAIR PIPE CULVERT
<br />$3,749.16
<br />1 LUMP SUM
<br />$3,749.16
<br />1 LUMP SUM
<br />$3,749.16
<br />1.00 LUMP SUM
<br />$3,749.16
<br />34
<br />2501.602
<br />TRASH GUARD FOR 12" PIPE ARPON
<br />$351.98
<br />16
<br />EACH
<br />$5,631.68
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />35
<br />2501.602
<br />TRASH GUARD FOR 15" PIPE ARPON
<br />$405.31
<br />6
<br />EACH
<br />$2,431.86
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />36
<br />2501.602
<br />TRASH GUARD FOR 18" PIPE ARPON
<br />$474.64
<br />6
<br />EACH
<br />$2,847.84
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />37
<br />2503.541
<br />12" RC PIPE SEWER DESIGN 3006 CLASS V
<br />$30.93
<br />532
<br />LIN FT
<br />$16,454.76
<br />0
<br />LIN FT
<br />$0.00
<br />0.00
<br />LIN FT
<br />$0.00
<br />38
<br />2503.541
<br />15" RC PIPE SEWER DESIGN 3006 CLASS V
<br />$33.07
<br />229
<br />LIN FT
<br />$7,573.03
<br />0
<br />LIN FT
<br />$0.00
<br />0.00
<br />LIN FT
<br />$0.00
<br />39
<br />2503.541
<br />18" RC PIPE SEWER DESIGN 3006 CLASS V
<br />$37.33
<br />300
<br />LIN FT
<br />$11,199.00
<br />0
<br />LIN FT
<br />$0.00
<br />0.00
<br />LIN FT
<br />$0.00
<br />40
<br />2504.602
<br />ADJUST GATE VALVE AND BOX
<br />$266.65
<br />13
<br />EACH
<br />$3,466.45
<br />13
<br />EACH
<br />$3,466.45
<br />13.00
<br />EACH
<br />$3,466.45
<br />41
<br />2504.602
<br />RECONSTRUCT VALVE BOX
<br />$719.97
<br />4
<br />EACH
<br />$2,879.88
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />42
<br />2506.522
<br />ADJUST FRAME AND RING CASTING
<br />$426.65
<br />25
<br />EACH
<br />$10,666.25
<br />10
<br />EACH
<br />$4,266.50
<br />10.00
<br />EACH
<br />$4,266.50
<br />43
<br />2511.501
<br />RANDOM RIPRAP CLASS II
<br />$98.13
<br />42
<br />CU YD
<br />$4,121.46
<br />0
<br />CU YD
<br />$0.00
<br />0.00
<br />CU YD
<br />$0.00
<br />44
<br />2521.602
<br />6" CONCRETE SPILLWAY SPECIAL
<br />$213.32
<br />89
<br />EACH
<br />$18,985.48
<br />0
<br />EACH
<br />$0.00
<br />28.00
<br />EACH
<br />$5,972.96
<br />45
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />$10.61
<br />26613
<br />LIN FT
<br />$282,363.93
<br />634
<br />LIN FT
<br />$6,726.74
<br />9,868.00
<br />LIN FT
<br />$104,699.48
<br />46
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN B818 MEDIAN
<br />$10.61
<br />760
<br />LIN FT
<br />$8,063.60
<br />0
<br />LIN FT
<br />$0.00
<br />0.00
<br />LIN FT
<br />$0.00
<br />47
<br />2531.503
<br />CONCRETE MEDIAN 5"
<br />$38.40
<br />96
<br />SQ YD
<br />$3,686.40
<br />0
<br />SQ YD
<br />$0.00
<br />0.00
<br />SQ YD
<br />$0.00
<br />48
<br />2531.507
<br />CONCRETE DRIVEWAY PAVEMENT 7"
<br />$43.20
<br />1897
<br />SQ YD
<br />$81,950.40
<br />447.93
<br />SQ YD
<br />$19,350.58
<br />508.43
<br />SQ YD
<br />$21,964.18
<br />49
<br />2531.604
<br />CONCRETE MEDIAN NOSE - SPECIAL
<br />$57.60
<br />42
<br />SQ YD
<br />$2,419.20
<br />0
<br />SQ YD
<br />$0.00
<br />0.00
<br />SQ YD
<br />$0.00
<br />50
<br />2531.604
<br />7" CONCRETE VALLEY GUTTER
<br />$57.60
<br />40
<br />SQ YD
<br />$2,304.00
<br />56.2
<br />SQ YD
<br />$3,237.12
<br />56.20
<br />SQ YD
<br />$3,237.12
<br />
|