|
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 /> W01111;(;01A44''1 I I1 1)11 IROUIJ I UG )BI 1130 3013
<br /> AS BID PREVIOUS ESTIMATE COMPLETED TO DATE
<br /> ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
<br /> NO. ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br /> 1 2021.501 MOBILIZATION $149,206.38 1LUMP SUM $149,206.38 1 LUMP SUM $149,206.38 1.00 LUMP SUM $149,206.38
<br /> 2 2101.511 CLEARING AND GRUBBING $3,733.15 1 LUMP SUM $3,733.15 0.8 LUMP SUM $2,986.52 1.00 LUMP SUM $3,733.15
<br /> 3 2104.501 REMOVE CONCRETE CURB&GUTTER $4.80 880 LIN FT $4,224.00 609 LIN FT $2,923.20 787.00 LIN FT $3,777.60
<br /> 4 2104.501 REMOVE SEWER PIPE(STORM) $10.93 764 LIN FT $8,350.52 614 LIN FT $6,711.02 614.00 LIN FT $6,711.02
<br /> 5 2104.503 REMOVE CONCRETE DRIVEWAY PAVEMENT $1.33 5013 SO FT $6,667.29 4192 SO FT $5,575.36 4,192.00 SO FT $5,575.36
<br /> 6 2104.505 REMOVE CONCRETE VALLEY GUTTER $14.40 40 SOYD $576.00 56.2 SOYD $809.28 56.20 SOYD $809.28
<br /> 7 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT $5.07 1628 SOYD $8,253.96 3151.5 SOYD $15,978.11 3,151.50 SOYD $15,978.11
<br /> 8 2104.505 REMOVE BITUMINOUS PAVEMENT $6.24 400 SOYD $2,496.00 0 SOYD $0.00 0.00 SOYD $0.00
<br /> 9 2105.501 COMMON EXCAVATION(P) $17.60 16416 CU YD $288,921.60 12222 CU YD $215,107.20 13,886.00 CU YD $244,393.60
<br /> 10 2105.505 MUCK EXCAVATION(LV) $0.53 12000 CU YD $6,360.00 3000 CU YD $1,590.00 3,000.00 CU YD $1,590.00
<br /> 11 2105.507 SUBGRADE EXCAVATION EV $10.13 710 CU YD $7,192.30 2643 CU YD $26,773.59 2,643.00 CU YD $26,773.59
<br /> 12 2105.521 GRANULAR BORROW CV $0.53 14200 CU YD $7,526.00 0 CU YD $0.00 0.00 CU YD $0.00
<br /> 13 2105.522S E.LECT
<br /> 105.522SELECT GRANULAR BORROW(CV) $0.53 710 CU YD $376.30 3000 CU YD $1,590.00 3,000.00 CU YD $1,590.00
<br /> 14 2105.535 PLACE SALVAGED AGGREGATE FROM STOCKPILE(CLASS 7) $4.00 7275 CU YD $29,100.00 4150 CU YD $16,600.00 4,150.00 CU YD $16,600.00
<br /> 15 2105.607 POND EXCAVATION(P) $10.40 665 CU YD $6,916.00 665 CU YD $6,916.00 665.00 CU YD $6,916.00
<br /> 16 2118.607 AGGREGATE SURFACING CV CLASS 2MDEPTH)
<br /> $63.90 925 CU YD $59,107.50 646 CU YD $41,279.40 646.00 CU YD $41,279.40
<br /> 17 2211.501 AGGREGATE BASE CV CLASS $10.67 15570 TON $166,131.90 22204.95 TON $236,926.82 22,941.60 TON $244,786.87
<br /> 18 2215.501 BITUMINOUS PAVEMENT RECLAMATION IN $1.62 48764 SOYD $78,997.68 61018.68 SOYD $98,850.26 61,018.68 SOYD $98,850.26
<br /> 19 2215.501 BITUMINOUS PAVEMENT RECLAMATION(8" $2.08 32576 SOYD $67,758.08 32576 SOYD $67,758.08 32,576.00 SOYD $67,758.08
<br /> 20 2231.501 BITUMINOUS PATCHING MIXTURE $0.01 675 TON $6.75 27.33 TON $0.27 27.33 TON $0.27
<br /> 21 2231.604 BITUMINOUS PATCH-SPECIAL(ROADWAY) $42.35 800 SOYD $33,880.00 781 SOYD $33,075.35 781.00 SOYD $33,075.35
<br /> 22 2231.604 BITUMINOUS PATCH-SPECIAL DRIVEWAY $29.28 1938 SO YD $56,744.64 2023.5 SOYD $59,248.08 2,023.50 SOYD $59,248.08
<br /> 23 2232.501 MILL BITUMINOUS SURFACE 1.5" $1.38 4226 SOYD $5,831.88 10897 SOYD $15,037.86 10,897.00 SOYD $15,037.86
<br /> 24 2232.501 MILL BITUMINOUS SURFACE(3") $1.11 6563 SOYD $7,284.93 12852.86 SOYD $14,266.67 12,852.86 SOYD $14,266.67
<br /> 25 2232.501 MILL BITUMINOUS SURFACE(TAPER 0"-2") $0.92 11305 SOYD $10,400.60 8917 SOYD $8,203.64 8,917.00 SOYD $8,203.64
<br /> 26 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE(2,C) $61.02 19037 TON $1,161,637.74 10312.59 TON $629,274.24 14,707.26 TON $897,437.01
<br /> 27 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE 4,E $60.09 3486 TON $209,473.74 3788.22 TON $227,634.14 3,788.22 TON $227,634.14
<br /> 28 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE 2,C $54.65 11648 TON $636,563.20 9272.4 TON $506,736.66 12,706.33 TON $694,400.93
<br /> 29 2411.618 MODULAR BLOCK RETAINING WALL $30.53 525 SO FT $16,028.25 01 SO FT $0.00 0.00 SO FT $0.00
<br /> 30 2501.515 12"RC PIPE APRON $602.64 16 EACH $9,642.24 16 EACH $9,642.24 16.00 EACH $9,642.24
<br /> 31 2501.515 15"RC PIPE APRON $693.30 6 EACH $4,159.80 6 EACH $4,159.80 6.00 EACH $4,159.80
<br /> 32 2501.515 18"RC PIPE APRON $735.96 6 EACH $4,415.76 6 EACH $4,415.76 6.00 EACH $4,415.76
<br /> 33 2501.601 DRAINAGE IMPROVEMENTS AND REPAIR PIPE CULVERT $3,749.16 1 LUMP SUM $3,749.16 1 LUMP SUM $3,749.16 1.00 LUMP SUM $3,749.16
<br /> 34 2501.602 TRASH GUARD FOR 12"PIPE ARPON $351.98 16 EACH $5,631.68 18 EACH $6,335.64 18.00 EACH $6,335.64
<br /> 35 2501.602 TRASH GUARD FOR 15"PIPE ARPON $405.31 6 EACH $2,431.86 6 EACH $2,431.86 6.00 EACH $2,431.86
<br /> 36 2501.602 TRASH GUARD FOR 18"PIPE ARPON $474.64 6 EACH $2,847.84 6 EACH $2,847.84 6.00 EACH $2,847.84
<br /> 37 2503.541 12"RC PIPE SEWER DESIGN 3006 CLASS V $30.93 5321 LIN FT 1 $16,454.76 412 LIN FT $12,743.16 412.00 LIN FT $12,743.16
<br /> 38 2503.541 15"RC PIPE SEWER DESIGN 3006 CLASS V $33.07 2291 LIN FT $7,573.031 2681 LIN FT 1 $8,862.761 268.00 LIN FT $8,862.76
<br /> 39 2503.541 18"RC PIPE SEWER DESIGN 3006 CLASS V $37.33 3001 LIN FT 1 $11,199.001 2721 LIN FT 1 $10,153.761 272.00 LIN FT $10,153.76
<br /> 40 2504.602 ADJUST GATE VALVE AND BOX $266.65 131 EACH 1 $3,466.451 131 EACH 1 $3,466.451 13.001 EACH 1 $3,466.45
<br />
|