|
Final Pay Estimate No.:3 (Final)EASTERN AREA TRAIL AND MOBILITY IMPROVEMENTSCITY OF ELK RIVERSP 204-090-003, MN PROJECT NUMBER TA 7115BMI PROJECT NO. N15.108488WORK COMPLETED THROUGH SEPTEMBER 2, 2016ITEM MNDOT UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATEDNO. NO.ITEMPRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT1 2021.501 MOBILIZATION$25,000.00 1 LUMP SUM $25,000.00 1 LUMP SUM $25,000.00 1 LUMP SUM $25,000.002 2101.502 CLEARING$170.00 56 TREE $9,520.00 24 TREE $4,080.00 24 TREE $4,080.003 2101.507 GRUBBING$85.00 56 TREE $4,760.00 24 TREE $2,040.00 24 TREE $2,040.004 2104.501 REMOVE CURB AND GUTTER$4.10 324 LIN FT $1,328.40 503 LIN FT $2,062.30 503 LIN FT $2,062.305 2104.503 REMOVE CONCRETE SIDEWALK$1.10 707 SQ FT $777.70 615 SQ FT $676.50 615 SQ FT $676.506 2104.505 REMOVE BITUMINOUS TRAIL / DRIVEWAY PAVEMENT $5.80 119 SQ YD $690.20 83 SQ YD $481.40 83 SQ YD $481.407 2104.505 REMOVE BITUMINOUS PAVEMENT$5.00 385 SQ YD $1,925.00 449 SQ YD $2,245.00 449 SQ YD $2,245.008 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) $4.30 1400 LIN FT $6,020.00 1467.5 LIN FT $6,310.25 1556 LIN FT $6,690.809 2104.521 SALVAGE FENCE$28.50 75 LIN FT $2,137.50 48 LIN FT $1,368.00 48 LIN FT $1,368.0010 2104.523 SALVAGE PIPE APRON$220.00 1 EACH $220.00 1 EACH $220.00 1 EACH $220.0011 2104.601 RELOCATE MONUMENT$1,365.00 1 LUMP SUM $1,365.00 1 LUMP SUM $1,365.00 1 LUMP SUM $1,365.0012 2105.501 COMMON EXCAVATION (EV) (P)$26.50 1647 CU YD $43,645.50 1647 CU YD $43,645.50 1647 CU YD $43,645.5013 2105.507 SUBGRADE EXCAVATION (EV)$26.50 165 CU YD $4,372.50 0 CU YD $0.00 0 CU YD $0.0014 2105.507 STABILIZING AGGREGATE$65.50 165 CU YD $10,807.50 0 CU YD $0.00 0 CU YD $0.0015 2118.501 AGGREGATE SURFACING, CLASS 2$101.00 10 TON $1,010.00 0 TON $0.00 0 TON $0.0016 2211.501 AGGREGATE BASE, CLASS 5$17.00 2165 TON $36,805.00 2234.5 TON $37,986.50 2332.81 TON $39,657.7717 2231.604 TYPE SP 12.5 BITUMINOUS PATCH SPECIAL [SPWEB340B] $53.25 330 SQ YD $17,572.50 450.7 SQ YD $23,999.78 450.70 SQ YD $23,999.7818 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) [SPWEA240B] $105.50 707 TON $74,588.50 519.46 TON $54,803.03 776.97 TON $81,970.3419 2411.618 MODULAR BLOCK RETAINING WALL$30.50 1320 SQ FT $40,260.00 995 SQ FT $30,347.50 995 SQ FT$30,347.5020 2501.573 INSTALL PIPE APRON$2,710.00 1 EACH $2,710.00 1 EACH $2,710.00 1 EACH $2,710.0021 2503.511 27" RC PIPE SEWER CLASS 3$143.00 8 LIN FT $1,144.00 8 LIN FT $1,144.00 8 LIN FT $1,144.0022 2504.602 ADJUST GATE VALVE & BOX$559.00 1 EACH $559.00 4 EACH $2,236.00 4 EACH $2,236.0023 2504.602 RELOCATE HYDRANT$2,530.00 1 EACH $2,530.00 1 EACH $2,530.00 1 EACH $2,530.0024 2506.522 ADJUST FRAME AND RING CASTING$807.00 1 EACH $807.00 1 EACH $807.00 1 EACH $807.0025 2521.501 5" CONCRETE WALK$6.30 5313 SQ FT $33,471.90 4129 SQ FT $26,012.70 4129 SQ FT $26,012.7026 2531.501 CONCRETE CURB & GUTTER DESIGN B618 $30.00 1374 LIN FT $41,220.00 1435 LIN FT $43,050.00 1457 LIN FT $43,710.0027 2531.533 PEDESTRIAN CURB RAMP$105.00 202 SQ YD $21,210.00 325.6 SQ YD $34,188.00 387 SQ YD $40,635.0028 2531.618 TRUNCATED DOMES$46.00 328 SQ FT $15,088.00 308 SQ FT $14,168.00 308 SQ FT $14,168.0029 2545.602 ADJUST HANDHOLE$636.00 2 EACH $1,272.00 3 EACH $1,908.00 3 EACH $1,908.0030 2554.603 INSTALL FENCE$85.00 75 LIN FT $6,375.00 48 LIN FT $4,080.00 48 LIN FT $4,080.0031 2557.501 WIRE FENCE DESIGN 48V-9322$175.00 60 LIN FT $10,500.00 56 LIN FT $9,800.00 56 LIN FT $9,800.0032 2557.501 WIRE FENCE DESIGN 60V-9322$61.50 330 LIN FT $20,295.00 190 LIN FT $11,685.00 190 LIN FT $11,685.0033 2563.601 TRAFFIC CONTROL$4,950.00 1 LUMP SUM $4,950.00 1 LUMP SUM $4,950.00 1 LUMP SUM $4,950.0034 2563.601 FLAG PERSON (BNSF CROSSING)$7,490.00 1 LUMP SUM $7,490.00 1 LUMP SUM $7,490.00 1 LUMP SUM $7,490.0035 2564.602 RELOCATE SIGN$155.00 12 EACH $1,860.00 14 EACH $2,170.00 14 EACH $2,170.0036 2572.505 PRUNE TREES$182.00 5 HOUR $910.00 3 HOUR $546.00 3 HOUR $546.0037 2573.502 SILT FENCE, TYPE PREASSEMBLED$1.50 5167 LIN FT $7,750.50 4498 LIN FT $6,747.00 4498 LIN FT $6,747.0038 2573.530 STORM DRAIN INLET PROTECTION$165.00 25 EACH $4,125.00 25 EACH $4,125.00 25 EACH $4,125.0039 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER $4.10930 LIN FT $3,813.00 0 LIN FT $0.00 150 LIN FT $615.0040 2574.508 FERTILIZER TYPE 3 (22-5-10)$1.00 1729 POUND $1,729.00 750 POUND $750.00 750 POUND $750.0041 2574.525 COMMON TOPSOIL BORROW (CV)$25.00 1059 CU YD $26,475.00 154 CU YD $3,850.00 167 CU YD $4,175.0042 2575.501 SEEDING$511.00 5 ACRE $2,555.00 1.44 ACRE $735.84 1.44 ACRE $735.84AS BID PREVIOUS ESTIMATE COMPLETED TO DATEESTIMATED
|