|
Partial Pay Estimate No.: ,-'? FI
<br />2015 STREET IMPROVEMENTS
<br />CITY OF ELK RIVER
<br />SAP 204-135-001, 204-107-007, 204114-003, 204116-002
<br />BMI PROJECT NO. N15.108340
<br />`:fr7OR✓ �v�^^ �tL--Cis __BEY: ' "` L�i� Y '_ 20,',S
<br />ITEM
<br />NO. ITEM
<br />UNIT
<br />PRICE
<br />AS BID
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED
<br />AMOUNT
<br />PREVIOUS ESTIMATE
<br />ESTIMATED ESTIMATED
<br />QUANTITY AMOUNT
<br />COMPLETED TO DATE
<br />ESTIMATED ESTIMATED
<br />QUANTITY AMOUNT
<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 />30
<br />EACH
<br />$12,799.50
<br />30.00
<br />EACH
<br />$12,799.50
<br />43
<br />2511.501 RANDOM RIPRAP CLASS If
<br />$98.13
<br />42
<br />CU YD
<br />$4,121.46
<br />42
<br />CU YD
<br />$4,121.46
<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 />82
<br />EACH
<br />$17,492.24
<br />82.00
<br />EACH
<br />$17,492.24
<br />45
<br />2531.501 CONCRETE CURB &GUTTER DESIGN B618
<br />$10.61
<br />26613
<br />LIN FT
<br />$282,363.93
<br />25708
<br />LIN FT
<br />$272.767.88
<br />25,708.00
<br />LIN FT
<br />$272,761.88
<br />46
<br />2531.501 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 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 CONCRETE DRIVEWAY PAVEMENT 7"}
<br />$43.20
<br />1897
<br />SQ YD
<br />$81,950.40
<br />1075.03
<br />SQ YD
<br />$46,441.30
<br />1,075.03
<br />SQ YD
<br />$46,441.30
<br />49
<br />2531.604 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 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 />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 />5299.5
<br />LIN FT
<br />$33,068.88
<br />5,299.50
<br />LIN FT
<br />$33,068.88
<br />52
<br />2563.601 TRAFFIC CONTROL
<br />$8,746.24
<br />1 LUMP SUM
<br />$8,746.24
<br />1 LUMP SUM
<br />$8,746.24
<br />1.00 LUMP SUM
<br />$8,746.24
<br />53
<br />2563.601 FLAG PERSON BNSF CROSSING
<br />$15,999.23
<br />1 LUMP SUM
<br />$15,999.23
<br />0.25 LUMP SUM
<br />$3,999.81
<br />0.25 LUMP SUM
<br />$3,999.81
<br />54
<br />2554.531 SIGN PANEL TYPE C
<br />$32.00
<br />435
<br />SQ FT
<br />$13,920.00
<br />374.2
<br />SQ FT
<br />$11,974.40
<br />374.20
<br />SQ FT
<br />$11,974.40
<br />55
<br />2565.602 NMC LOOP DETECTOR 6'X 6'
<br />$1,056.42
<br />39
<br />EACH
<br />$41,200.38
<br />381
<br />EACH
<br />$40,143.96
<br />38.001
<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 />40261
<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 />45.001
<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 />1696
<br />LIN FT
<br />$5,155.84
<br />2,620.00
<br />LIN FT
<br />$7,964.80
<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 />3040
<br />POUND
<br />$1,611.20
<br />3,360.00
<br />POUND
<br />$1,780.80
<br />61
<br />2574.525 COMMON TOPSOIL BORROW C
<br />$9.07
<br />2360
<br />CU YD
<br />$21,405.20
<br />37
<br />CU YD
<br />$335.59
<br />37.00
<br />CU YD
<br />$335.59
<br />62
<br />2575.501 SEEDING
<br />$133.33
<br />5
<br />ACRE
<br />$666.65
<br />8.7
<br />ACRE
<br />$1,159.97
<br />9.40
<br />ACRE
<br />$1,253.30
<br />63
<br />2575.502 SEED MIXTURE 25-121
<br />$3.35
<br />305
<br />POUND
<br />$1,021.75
<br />532
<br />POUND
<br />$1,782.20
<br />635.77
<br />POUND
<br />$2,129.83
<br />64
<br />2575.562 HYDRAULIC MATRIX TYPE BONDED FIBER
<br />$1.07
<br />17500
<br />POUND
<br />$18,725.00
<br />30400
<br />POUND
<br />$32,528.00
<br />33,150.00
<br />POUND
<br />$35,470.50
<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 />7
<br />EACH
<br />$874.16
<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 />2.00
<br />EACH
<br />$385.98
<br />68
<br />2582.501 PAVEMENT MESSAGE HRU ARROW) EPDXY
<br />$124.88
<br />2
<br />EACH
<br />$249.76
<br />3
<br />EACH
<br />$374.64
<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 />4
<br />EACH
<br />$2,951.64
<br />4.00
<br />EACH
<br />$2,951.64
<br />70
<br />2582,502 4" SOLID LINE WHITE - EPDXY
<br />$0.26
<br />26856
<br />LIN FT
<br />$6,982.56
<br />262371
<br />LIN FT
<br />$6,821.62
<br />26,237.00
<br />LIN FT
<br />$6,821.62
<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 />31731
<br />LIN FT
<br />$16,182.81
<br />31,731.00
<br />LIN FT
<br />$16,182.81
<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 />14581
<br />SQ FT 1
<br />$6,619.32
<br />1314
<br />SQ FT
<br />$5,965.56
<br />1,314,00
<br />SQ FT
<br />$5,965.56
<br />TOTAL AMOUNT:
<br />$3,731,843.70
<br />$3,789,342.20
<br />$3,841,892.21
<br />CHANGE ORDER #1
<br />75
<br />2021.501 MOBILIZATION
<br />$149,206.38
<br />0.05 LUMP SUM
<br />$7,460.32
<br />0.05 LUMP SUM
<br />$77460.32
<br />0.05 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 />Koo
<br />0.00
<br />TON
<br />$0.00
<br />78
<br />2232.501 MILL BITUMINOUS SURFACE 1.5"
<br />$1.38
<br />9900
<br />SQ YD
<br />$13,662.00
<br />9611
<br />SQ YD
<br />$13,263.18
<br />9,611.00
<br />SQ 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 />781.05
<br />TON
<br />$47,659.67
<br />781.05
<br />TON
<br />$47,659.67
<br />80
<br />2531.501 CONCRETE CURB & GUTTER DESIGN 8618
<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 />
|