|
Partial Pay Estimate No.: 6 FI
<br />2015 STREET IMPROVEMENTS
<br />CITY OF ELK RIVER
<br />SAP 204135-001, 204-107-W7,204-114-003, 204116-002
<br />BMI PROJECT NO. N15.108340
<br />"4r)Rl M, N,! - vr;"' 7 nc-; nR--R �R>
<br />-7
<br />ITEM
<br />NO.
<br />ITEM
<br />UNIT
<br />PRICE
<br />AS BID
<br />PREVIOUS ESTIMATE
<br />COMPLETED TO DATE
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED ESTIMATED
<br />AMOUNT QUANTITY
<br />ESTIMATED ESTIMATED
<br />AMOUNT QUANTITY
<br />ESTIMATED
<br />AMOUNT
<br />1
<br />2021.501 MOBILIZATION
<br />$149,206.38
<br />1 UM
<br />$149,206.38
<br />1 LUMP SUM
<br />$149,206.38
<br />1.00 LUMP SUM
<br />$149,206.36
<br />2
<br />2101.511 CLEARING AND GRUBBING
<br />$3,733.15
<br />1 UM
<br />$3,733.15
<br />1 LUMP SUM
<br />$3,733.15
<br />1.00 LUMP SUM
<br />$3,733.15
<br />3
<br />2104.501 REMOVE CONCRETE CURB &GUTTER
<br />$4.80
<br />880T
<br />%LIQN
<br />$4,224.00
<br />841
<br />LIN FT
<br />$4,036.80
<br />841.00
<br />LIN FT
<br />$4,036.80
<br />4
<br />2104.501 REMOVE SEWER PIPE STORM
<br />$10.93
<br />764T
<br />$8,350.52
<br />614
<br />LIN FT
<br />$6,711.02
<br />614.00
<br />LIN FT
<br />$6,711.02
<br />5
<br />2104.503 REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />$1.33
<br />5013T
<br />$6,667.29
<br />4814
<br />SQ FT
<br />$6,402.62
<br />4,999.00
<br />SO FT
<br />$6,648.67
<br />6
<br />2104.505 REMOVE CONCRETE VALLEY GUTTER
<br />$14.40
<br />40D
<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 REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />$5.07
<br />1628
<br />SQ YD
<br />$8,253.96
<br />2737
<br />SQ YD
<br />$13,876.59
<br />2,737.00
<br />SQ YD
<br />$13,876.59
<br />8
<br />2104.505 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 COMMON EXCAVATION P
<br />$17.60
<br />16416
<br />CU YD
<br />$288,921.60
<br />16416
<br />CU YD
<br />$288,921.60
<br />16,416.00
<br />CU YD
<br />$288,921.60
<br />10
<br />2105.505 MUCK EXCAVATION L
<br />$0.53
<br />12000
<br />CU YD
<br />$6,360.00
<br />3290
<br />CU YD
<br />$1,743.70
<br />3,290.00
<br />CU YD
<br />$1,743.70
<br />11
<br />2105.507 SUBGRADE EXCAVATION E
<br />$10.13
<br />710
<br />CU YD
<br />$7,192.30
<br />7682
<br />CU YD
<br />$77,818.66
<br />8,954.00
<br />CU YD
<br />$90,704.02
<br />12
<br />2105.521 GRANULAR BORROW C
<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 SELECT GRANULAR BORROW CV
<br />$0.53
<br />710
<br />CU YD
<br />$376.30
<br />3290
<br />CU YD
<br />$1,743.70
<br />3,290.00
<br />CU YD
<br />$1,743.70
<br />14
<br />2105.535 PLACE SALVAGED AGGREGATE FROM STOCKPILE (CLASS 7)
<br />$4.001
<br />7275
<br />CU YD
<br />$29,100.00
<br />8856.6
<br />CU YD
<br />$35,426.40
<br />8,846.50
<br />CU YD
<br />$35,386.00
<br />15
<br />2105.607 POND EXCAVATION P
<br />$10.40
<br />665
<br />CU YD
<br />$6,916.00
<br />665
<br />CU YD
<br />$6,916.00
<br />665.00
<br />CU YD
<br />$6,916.00
<br />16
<br />2118.607 AGGREGATE SURFACING C CLASS 2
<br />$63.90
<br />925
<br />CU YD
<br />$59,107.50
<br />971.5
<br />CU YD
<br />$62,078.85
<br />971.501
<br />CU YD
<br />$62,078.85
<br />17
<br />2211.501 AGGREGATE BASE CV CLASS 5
<br />$10.67
<br />15570
<br />TON
<br />$166,131.90
<br />23142.28
<br />TON
<br />$246,928.13
<br />23,324.631
<br />TON
<br />$248,873.80
<br />18
<br />2215.501 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 BITUMINOUS PAVEMENT RECLAMATION 8" DEPTH
<br />$2.08
<br />32576
<br />SQ YD
<br />$67,758.08
<br />32576
<br />SQ YD
<br />$67,758.08
<br />32,576.00
<br />SQ YD
<br />$67,758.08
<br />20
<br />2231.501 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 BITUMINOUS PATCH - SPECIAL(ROADWAY)
<br />$42.35
<br />800
<br />SQ YD
<br />$33,850.00
<br />1538
<br />SQ YD
<br />$65,134.30
<br />2,232.00
<br />SQ YD
<br />$94,525.20
<br />22
<br />2231.604 BITUMINOUS PATCH -SPECIAL(DRIVEWAY)
<br />$29.28
<br />1938
<br />SQ YD
<br />$56,744.64
<br />2496.7
<br />SQ YD
<br />$73,103.38
<br />2,496.70
<br />SQ YD
<br />$73,103.38
<br />23
<br />2232.501 MILL BITUMINOUS SURFACE 1.5"
<br />$1.38
<br />4226
<br />SQ YD
<br />$5,831.88
<br />10897
<br />SQ YD
<br />$15,037.86
<br />10,897.00
<br />SQ YD
<br />$15,037.86
<br />24
<br />2232.501 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 MILL BITUMINOUS SURFACE APER 0" - 2"
<br />$0.92
<br />11305
<br />SQ YD
<br />$10,400.60
<br />8917
<br />SQ YD
<br />$87203.64
<br />8,917.00
<br />SQ YD
<br />$8,203.64
<br />26
<br />2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE 2,C
<br />$61.02
<br />19037
<br />TON
<br />$1,161,637.74
<br />16254.37
<br />TON
<br />$991,841.66
<br />16,270.11
<br />TON
<br />$992,802.11
<br />27
<br />2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE 4,E
<br />$60.091
<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 TYPE SP 12.5 NON WEARING COURSE MIXTURE 2,C
<br />$54.65
<br />11648
<br />TON
<br />$636,563.20
<br />12889.03
<br />TON
<br />$704,385.49
<br />12,889.03
<br />TON
<br />$704,385.49
<br />29
<br />2411.618 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 12" RC PIPE APRON
<br />$602.64
<br />16
<br />EACH
<br />$9,642.24
<br />16
<br />EACH
<br />$9,642.24
<br />16.00
<br />EACH
<br />$9,642.24
<br />31
<br />2501.515 15" RC PIPE APRON
<br />$693.30
<br />6
<br />EACH
<br />$4,159.80
<br />6
<br />EACH
<br />$4,159.80
<br />6.00
<br />EACH
<br />$4,159.80
<br />32
<br />2501.515 18" RC PIPE APRON
<br />$735.96
<br />6
<br />EACH
<br />$4,415.76
<br />6
<br />EACH
<br />$4,415.76
<br />6.00
<br />EACH
<br />$4,415.76
<br />33
<br />2501.601 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 TRASH GUARD FOR 12" PIPE ARPON
<br />$351.98
<br />16
<br />EACH
<br />$5,631.68
<br />18
<br />EACH
<br />$6,335.64
<br />18.00
<br />EACH
<br />$6,335.64
<br />35
<br />2501.602 TRASH GUARD FOR 15" PIPE ARPON
<br />$405.31
<br />6
<br />EACH
<br />$2,431.86
<br />6
<br />EACH
<br />$2,431.86
<br />6.00
<br />EACH
<br />$2,431.86
<br />36
<br />2501.602 TRASH GUARD FOR 18" PIPE ARPON
<br />$474.64
<br />6
<br />EACH
<br />$2,847.84
<br />6
<br />EACH
<br />$2,847.84
<br />6.00
<br />EACH
<br />$2,847Z4
<br />37
<br />2503.541 12" RC PIPE SEWER DESIGN 3006 CLASS V
<br />$30.93
<br />532
<br />LIN FT
<br />$16,454.76
<br />424
<br />LIN FT
<br />$13,114.32
<br />424.00
<br />LIN FT
<br />$13,114.32
<br />38
<br />2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V
<br />$33.07
<br />229
<br />LIN FT
<br />$7,573.03
<br />268
<br />LIN FT
<br />$8,862.76
<br />268.00
<br />LIN FT
<br />$8,862.76
<br />39
<br />40
<br />2503.541 18" RC PIPE SEWER DESIGN 3006 CLASS V
<br />2504.602 ADJUST GATE VALVE AND BOX
<br />$37.33
<br />$266.65
<br />300
<br />13
<br />LIN FT
<br />EACH
<br />$11,199.00
<br />$3,466.45
<br />272
<br />13
<br />LIN FT
<br />EACH
<br />$10,153.76
<br />$3,466.45
<br />272.00
<br />16.00
<br />LIN FT
<br />EACH
<br />$10,153.76
<br />$4,266.40
<br />
|