|
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 />YOn,<COMPLETED THROUGH SEPTEMBER 22.2015
<br />41
<br />2504.602 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 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 />30.00
<br />EACH
<br />$12,799.50
<br />43
<br />2511.501 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 />42.00
<br />CU YD
<br />$4,121.46
<br />44
<br />2521.602 6" CONCRETE SPILLWAY SPECIAL
<br />$213.32
<br />89
<br />EACH
<br />$18,985.48
<br />28
<br />EACH
<br />$5,972.96
<br />81.00
<br />EACH
<br />$17,278.92
<br />45
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B618
<br />$10.61
<br />26613
<br />LIN FT
<br />$282,363.93
<br />9868
<br />98687
<br />LIN FT
<br />$104,699.48
<br />25,337.00
<br />LIN FT
<br />$268,825.57
<br />46
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B818 MEDIAN
<br />$10.61
<br />760
<br />LIN FT
<br />$8,063.60
<br />LIN FT
<br />$0.00
<br />0.00
<br />LIN FT
<br />$0.00
<br />47
<br />2531.503 CONCRETE MEDIAN 5"
<br />$38.40
<br />96
<br />SO YD
<br />$3,686.40
<br />0
<br />SO YD
<br />$0.00
<br />0.00
<br />SO YD
<br />$0.00
<br />48
<br />2531.507 CONCRETE DRIVEWAY PAVEMENT 7"
<br />$43.20
<br />1897
<br />SO YD
<br />$81,950.40
<br />508.43
<br />SO YD
<br />$21,964.18
<br />1,061.03
<br />SO YD
<br />$45,836.50
<br />49
<br />2531.604 CONCRETE MEDIAN NOSE - SPECIAL
<br />$57.60
<br />42
<br />SO YD
<br />$2,419.20
<br />0
<br />SO YD
<br />$0.00
<br />0.00
<br />SO YD
<br />$0.00
<br />50
<br />2531.604 7" CONCRETE VALLEY GUTTER
<br />$57.60
<br />40
<br />SO YD
<br />$2,304.00
<br />56.2
<br />SO YD
<br />$3,237.12
<br />56.20
<br />SO YD
<br />$3,237.12
<br />51
<br />2535.501 BITUMINOUS CURB 6"
<br />$6.24
<br />2100
<br />LIN FT
<br />$13,104.00
<br />4159.5
<br />LIN FT
<br />$25,955.28
<br />4,159.50
<br />LIN FT
<br />$25,955.28
<br />52
<br />2563.601 TRAFFIC CONTROL
<br />$8,746.24
<br />1 LUMP SUM
<br />$8,746.24
<br />0.95 LUMP SUM
<br />$8,308.93
<br />0.95 LUMP SUM
<br />$8,308.93
<br />53
<br />2563.601 FLAG PERSON (BNSF CROSSING
<br />$15,999.23
<br />1 LUMP SUM
<br />$15,999.23
<br />0 LUMP SUM
<br />$0.00
<br />0.00 LUMP SUM
<br />$0.00
<br />54
<br />2564.531 SIGN PANEL TYPE C
<br />$32.00
<br />435
<br />SO FT
<br />$13,920.00
<br />3
<br />SO FT
<br />$96.00
<br />3.00
<br />SO FT
<br />$96.00
<br />55
<br />2565.602 NMC LOOP DETECTOR 6'X 6'
<br />$1,056.42
<br />39
<br />EACH
<br />$41,200.38
<br />38
<br />EACH
<br />$40,143.96
<br />38.00
<br />EACH
<br />$40,143.96
<br />56
<br />2573.502 SILT FENCE TYPE MACHINE SLICED
<br />$1.92
<br />6498
<br />LIN FT
<br />$12,476.16
<br />4026
<br />LIN FT
<br />$7,729.92
<br />4,026.00
<br />LIN FT
<br />$7,729.92
<br />57
<br />2573.53 STORM DRAIN INLET PROTECTION
<br />$127.99
<br />48
<br />EACH
<br />$6,143.52
<br />45
<br />EACH
<br />$5,759.55
<br />45.00
<br />EACH
<br />$5,759.55
<br />58
<br />2573.533 SEDIMENT CONTROL LOG TYPE WOOD CHIP
<br />$3.04
<br />3870
<br />LIN FT
<br />$11,764.80
<br />147
<br />LIN FT
<br />$446.88
<br />876.00
<br />LIN FT
<br />$2,663.04
<br />59
<br />2573.535 STABILIZED CONSTRUCTION EXIT
<br />$874.63
<br />2
<br />EACH
<br />$1,749.26
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />60
<br />2574.508 FERTILIZER TYPE 3
<br />$0.53
<br />1745
<br />POUND
<br />$924.85
<br />350
<br />POUND
<br />$185.50
<br />1,150.00
<br />POUND
<br />$609.50
<br />61
<br />2574.525 COMMON TOPSOIL BORROW CV
<br />$9.07
<br />2360
<br />CU YD
<br />$21,405.20
<br />25
<br />CU YD
<br />$226.75
<br />25.00
<br />CU YD
<br />$226.75
<br />62
<br />2575.501 SEEDING
<br />$133.33
<br />5
<br />ACRE
<br />$666.65
<br />2
<br />ACRE
<br />$266.66
<br />4.30
<br />ACRE
<br />$573.32
<br />63
<br />2575.502 SEED MIXTURE 25-121
<br />$3.35
<br />305
<br />POUND
<br />$1,021.75
<br />62
<br />POUND
<br />$207.70
<br />202.00
<br />POUND
<br />$676.70
<br />64
<br />2575.562 HYDRAULIC MATRIX TYPE BONDED FIBER
<br />$1.07
<br />17500
<br />POUND
<br />$18,725.00
<br />3500
<br />POUND
<br />$3,745.00
<br />3,500.00
<br />POUND
<br />$3,745.00
<br />65
<br />2582.501 PAVEMENT MESSAGE LEFT TURN ARROW EPDXY
<br />$124.88
<br />9
<br />EACH
<br />$1,123.92
<br />8
<br />EACH
<br />$999.04
<br />8.00
<br />EACH
<br />$999.04
<br />66
<br />2582.501 PAVEMENT MESSAGE RIGHT TURN ARROW EPDXY
<br />$124.88
<br />6
<br />EACH
<br />$749.28
<br />6
<br />EACH
<br />$749.28
<br />7.00
<br />EACH
<br />$874.16
<br />67
<br />2582.501 PAVEMENT MESSAGE LEFT-THRU ARROW EPDXY
<br />$192.99
<br />2
<br />EACH
<br />$385.98
<br />2
<br />EACH
<br />$385.98
<br />2.001
<br />EACH
<br />$385.98
<br />68
<br />2582.501 PAVEMENT MESSAGE THRU ARROW EPDXY
<br />$124.88
<br />2
<br />EACH
<br />$249.76
<br />2
<br />EACH
<br />$249.76
<br />3.00
<br />EACH
<br />$374.64
<br />69
<br />2582.501 PAVEMENT MESSAGE RR XING EPDXY
<br />$737.91
<br />4
<br />EACH
<br />$2,951.64
<br />0
<br />EACH
<br />$0.00
<br />0.00
<br />EACH
<br />$0.00
<br />70
<br />2582.502 4" SOLID LINE WHITE - EPDXY
<br />$0.26
<br />26856
<br />LIN FT
<br />$6,982.56
<br />1693
<br />LIN FT
<br />$440.18
<br />1,693.00
<br />LIN FT
<br />$440.18
<br />71
<br />2582.502 4" BROKEN LINE WHITE - EPDXY
<br />$0.26
<br />1660
<br />LIN FT
<br />$431.60
<br />1740
<br />LIN FT
<br />$452.40
<br />1,740.00
<br />LIN FT
<br />$452.40
<br />72
<br />2582.502 4" SOLID DOUBLE LINE YELLOW - EPDXY
<br />$0.51
<br />26428
<br />LIN FT
<br />$13,478.28
<br />19099
<br />LIN FT
<br />$9,740.49
<br />19,099.00
<br />LIN FT
<br />$9,740.49
<br />73
<br />2582.502 24" SOLID LINE WHITE - EPDXY
<br />$7.95
<br />285
<br />LIN FT
<br />$2,265.75
<br />218.5
<br />LIN FT
<br />$1,737.08
<br />218.50
<br />LIN FT
<br />$1,737.08
<br />74
<br />2582.503 CROSSWALK MARKING - EPDXY
<br />$4.54
<br />1458
<br />SO FT
<br />$6,619.321
<br />1314
<br />SO FT
<br />$5,965.56
<br />1,314.00
<br />SO FT
<br />$5,965.56
<br />TOTAL AMOUNT:
<br />$3,731,843.70
<br />$2,249,354.35
<br />$2,931,024.13
<br />CHANGE ORDER #1
<br />75
<br />2021.501 MOBILIZATION
<br />$149,206.38
<br />0.05
<br />LUMP SUM
<br />$7,460.32
<br />0.05 LUMP SUM
<br />$7,460.32
<br />0.05
<br />LUMP SUM
<br />$7,460.32
<br />76
<br />2105.501 REMOVE CONCRETE CURB & GUTTER
<br />$4.80
<br />35
<br />LIN FT
<br />$168.00
<br />10
<br />LIN FT
<br />$48.00
<br />10.00
<br />LIN FT
<br />$48.00
<br />77
<br />2231.501 BITUMINOUS PATCHING MIXTURE
<br />$0.01
<br />25
<br />TON
<br />$0.25
<br />0
<br />TON
<br />$0.00
<br />0.00
<br />TON
<br />$0.00
<br />78
<br />2232.501 MILL BITUMINOUS SURFACE (1.5")
<br />$1.38
<br />9900
<br />SO YD
<br />$13,662.00
<br />9611
<br />SO YD
<br />$13,263.18
<br />9,611.00
<br />SO YD
<br />$13,263.18
<br />79
<br />2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE 2,C
<br />$61.02
<br />850
<br />TON
<br />$51,867.00
<br />781.08
<br />TON
<br />$47,661.50
<br />781.08
<br />TON
<br />$47,661.50
<br />80
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B618
<br />$10.61
<br />35
<br />LIN FT
<br />$371.35
<br />10
<br />LIN FT
<br />$106.10
<br />10.00
<br />LIN FT
<br />$106.10
<br />$73,528.92
<br />$68,539.10
<br />$68,539.10
<br />CHANGE ORDER #2
<br />81
<br />2021.501 MOBILIZATION
<br />$149,206.38
<br />0.05
<br />LUMP SUM
<br />$7,460.32
<br />0 LUMP SUM
<br />$0.00
<br />0.05
<br />LUMP SUM
<br />$7,460.32
<br />82
<br />2104.501 REMOVE CONCRETE CURB & GUTTER
<br />$4.80
<br />50
<br />LIN FT
<br />$240.00
<br />0
<br />LIN FT
<br />$0.00
<br />0.00
<br />LIN FT
<br />$0.00
<br />
|