|
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 /> W0 1'1;(;01A411'1 I I11)11 IROUIJ I OGIOIJ 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 /> 41 2504.602 RECONSTRUCT VALVE BOX $719.97 4 EACH $2,879.88 0 EACH $0.00 0.00 EACH $0.00
<br /> 42 2506.522 ADJUST FRAME AND RING CASTING $426.65 25 EACH $10,666.25 30 EACH $12,799.50 30.00 EACH $12,799.50
<br /> 43 2511.501 RANDOM RIPRAP CLASS II $98.13 42 CU YD $4,121.46 42 CU YD $4,121.46 42.00 CU YD $4,121.46
<br /> 44 2521.602 6"CONCRETE SPILLWAY SPECIAL $213.32 89 EACH $18,985.48 81 EACH $17,278.92 81.00 EACH $17,278.92
<br /> 45 2531.501 CONCRETE CURB&GUTTER DESIGN B618 $10.61 26613 LIN FT $282,363.93 25337 LIN FT $268,825.57 25,337.00 LIN FT $268,825.57
<br /> 46 2531.501 CONCRETE CURB&GUTTER DESIGN B818(MEDIAN) $10.611 760 LIN FT $8,063.60 0 LIN FT $0.00 0.00 LIN FT $0.00
<br /> 47 2531.503 CONCRETE MEDIAN(5") $38.40 96 SO YD $3,686.40 0 SO YD $0.00 0.00 SO YD $0.00
<br /> 48 2531.507 CONCRETE DRIVEWAY PAVEMENT 7" $43.20 1897 SO YD $81,950.40 1061.03 SO YD $45,836.50 1,075.03 SO YD $46,441.30
<br /> 49 2531.604 CONCRETE MEDIAN NOSE-SPECIAL $57.60 42 SO YD 1 $2,419.20 01 SO YD $0.00 0.00 SO YD $0.00
<br /> 50 2531.604 7"CONCRETE VALLEY GUTTER $57.60 40 SO YD $2,304.00 56.2 SO YD $3,237.12 56.20 SO YD $3,237.12
<br /> 51 2535.501 BITUMINOUS CURB(6") $6.24 2100 LIN FT $13,104.00 4159.5 LIN FT $25,955.28 4,159.50 LIN FT $25,955.28
<br /> 52 2563.601 TRAFFIC CONTROL $8,746.24 1 LUMP SUM $8,746.24 0.95 LUMP SUM $8,308.93 1.00 LUMP SUM $8,746.24
<br /> 53 2563.601 FLAG PERSON(BNSF CROSSING) $15,999.23 1 LUMP SUM $15,999.23 0 LUMP SUM $0.00 0.25 LUMP SUM $3,999.81
<br /> 54 2564.531 SIGN PANEL TYPE C $32.00 435 SO FT $13,920.00 3 SO FT $96.00 342.00 SO FT $10,944.00
<br /> 55 2565.602 NMC LOOP DETECTOR 6'X 6' $1,056.42 39 EACH $41,200.38 38 EACH $40,143.96 38.00 EACH $40,143.96
<br /> 56 2573.502 SILT FENCE TYPE MACHINE SLICED $1.92 6498 LIN FT $12,476.16 4026 LIN FT $7,729.92 4,026.00 LIN FT $7,729.92
<br /> 57 2573.53 STORM DRAIN INLET PROTECTION $127.99 48 EACH $6,143.52 45 EACH $5,759.55 45.00 EACH $5,759.55
<br /> 58 2573.533 SEDIMENT CONTROL LOG TYPE WOOD CHIP $3.04 3870 LIN FT $11,764.80 876 LIN FT $2,663.04 1,696.00 LIN FT $5,155.84
<br /> 59 2573.535 STABILIZED CONSTRUCTION EXIT $874.63 2 EACH $1,749.26 0 EACH $0.00 0.00 EACH $0.00
<br /> 60 2574.508 FERTILIZER TYPE 3 $0.53 1745 POUND $924.85 1150 POUND $609.50 3,040.00 POUND $1,611.20
<br /> 61 2574.525 COMMON TOPSOIL BORROW CV $9.07 2360 CU YD $21,405.20 25 CU YD $226.75 25.00 CU YD $226.75
<br /> 62 2575.501 SEEDING $133.33 5 ACRE $666.65 4.3 ACRE $573.32 8.70 ACRE $1,159.97
<br /> 63 2575.502 SEED MIXTURE 25-121 $3.35 305 POUND $1,021.75 202 POUND $676.70 532.00 POUND $1,782.20
<br /> 64 2575.562 HYDRAULIC MATRIX TYPE BONDED FIBER $1.07 17500 POUND $18,725.00 3500 POUND $3,745.00 30,400.00 POUND $32,528.00
<br /> 65 2582.501 PAVEMENT MESSAGE LEFT TURN ARROW EPDXY $124.88 9 EACH $1,123.92 8 EACH $999.04 8.001 EACH $999.04
<br /> 66 2582.501 PAVEMENT MESSAGE RIGHT TURN ARROW EPDXY $124.88 6 EACH $749.28 7 EACH $874.16 7.00 EACH $874.16
<br /> 67 2582.501 PAVEMENT MESSAGE(LEFT-THRU ARROW)EPDXY $192.99 2 EACH $385.98 2 EACH $385.98 2.00 EACH $385.98
<br /> 68 2582.501 PAVEMENT MESSAGE(THRU ARROW)EPDXY $124.88 2 EACH $249.76 3 EACH $374.64 3.00 EACH $374.64
<br /> 69 2582.501 PAVEMENT MESSAGE(RR XING)EPDXY $737.91 4 EACH $2,951.64 0 EACH $0.00 4.00 EACH $2,951.64
<br /> 70 2582.502 4"SOLID LINE WHITE-EPDXY $0.26 26856 LIN FT $6,982.56 1693 LIN FT $440.18 26,237.00 LIN FT $6,821.62
<br /> 71 2582.502 4"BROKEN LINE WHITE-EPDXY $0.26 1660 LIN FT $431.60 1740 LIN FT $452.40 1,740.00 LIN FT $452.40
<br /> 72 2582.502 4"SOLID DOUBLE LINE YELLOW-EPDXY $0.51 26428 LIN FT $13,478.28 19099 LIN FT $9,740.49 31,731.00 LIN FT $16,182.81
<br /> 73 2582.502 24"SOLID LINE WHITE-EPDXY $7.95 285 LIN FT $2,265.75 218.5 LIN FT $1,737.08 218.50 LIN FT $1,737.08
<br /> 74 2582.503 CROSSWALK MARKING-EPDXY $4.54 1458 SO FT $6,619.32 1314 SO FT $5,965.56 1,314.00 SO FT $5,965.56
<br /> TOTAL AMOUNT: $3,731,643.70 $2,929,423.10 $3,469,632.60
<br /> CHANGE ORDER#1
<br /> 75 2021.501 MOBILIZATION $149,206.38 0.051 LUMP SUMI $7,460.32 0.05 LUMP SUM $7,460.32 0.05 LUMP SUM $7,460.32
<br /> 76 2105.501 REMOVE CONCRETE CURB&GUTTER $4.80 351 LIN FT 1 $168.00 10 LIN FT $48.00 10.00 LIN FT $48.00
<br /> 77 2231.501 BITUMINOUS PATCHING MIXTURE $0.01 25 TON $0.25 0 TON $0.00 0.00 TON $0.00
<br /> 78 2232.501 MILL BITUMINOUS SURFACE(1.5") $1.38 9900 SO YD $13,662.00 9611 SO YD $13,263.18 9,611.00 SO YD $13,263.18
<br /> 79 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE(2,C) $61.02 8501 TON 1 $51,867.00 781.08 TON $47,661.50 781.08 TON $47,661.50
<br /> 80 2531.501 CONCRETE CURB&GUTTER DESIGN B618 $10.61 351 LIN FT 1 $371.35 10 LIN FT $106.10 10.00 LIN FT $106.10
<br /> $73,526.92 $66,539.10 $66,539.10
<br /> CHANGE ORDER#2
<br /> 81 2021.501 MOBILIZATION 1 $149,206.381 0.051 LUMP SUM $7,460.32 0.051 LUMP SUM $7,460.32 0.051 LUMP SUM $7,460.32
<br /> 82 2104.501 REMOVE CONCRETE CURB&GUTTER $4.801 50 LIN FT $240.00 01 LIN FT I LIN FT 1 $0.00
<br />
|