|
PAY ESTIMATE #8
<br />CITY OF ELK RIVER
<br />2017 Street Improvements
<br />Rin SCHFnIII F"r" _ C A P. 9nd.154.nn1 . FVANS CTRFFT
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />CONTRACT
<br />UNIT PRICE CONTRACT AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />1
<br />MOBILIZATION
<br />0.06
<br />LUMP SUM
<br />580,250.83 S
<br />4,815.05
<br />0.06
<br />$ 4,815.05
<br />2
<br />REMOVE CURB AND GUTTER
<br />2160
<br />LIN FT
<br />S5.20 $
<br />11,232.00
<br />1.859
<br />$ 9666.80
<br />3
<br />REMOVE CONCRETE PAVEMENT
<br />1,412
<br />SO FT
<br />$1.46 S
<br />2.061.52
<br />2,778.2
<br />S 4,056.17
<br />4
<br />1 REMOVE CONCRETE WALK
<br />2,230
<br />SO FT
<br />$1,091 $
<br />2,430.70
<br />4,612
<br />S 5.027.08
<br />5
<br />REMOVE BITUMINOUS PAVEMENT
<br />774
<br />SQ YD
<br />$4.84 S
<br />3,746.16
<br />1,619
<br />S 7,835.96
<br />6
<br />SAWING CONCRETE PAVEMENT FULL DEPTH
<br />230
<br />LIN FT
<br />S3.16 S
<br />726.80
<br />282
<br />S 691.12
<br />7
<br />SAWING BITUMINOUS PAVEMENT FULL DEPTH
<br />360
<br />LIN FT
<br />S2.09 S
<br />752.40
<br />2,550
<br />S 5,329.50
<br />8
<br />SALVAGE SIGN SUPPORT
<br />6
<br />EACH
<br />$37.45 $
<br />224.70
<br />3
<br />$ 112.35
<br />9
<br />SALVAGE CASTING
<br />11
<br />EACH
<br />5107.00 S
<br />1,177.00
<br />13
<br />S 1.391.00
<br />10
<br />MILL BITUMINOUS SURFACE 1.5"
<br />1,544
<br />SO YD
<br />S1.95 $
<br />3,010.80
<br />1,949
<br />S 3,800.55
<br />11
<br />MILL BITUMINOUS SURFACE
<br />8,330
<br />SO YD
<br />SO.59 S
<br />4.914.70
<br />8,063
<br />$ 4,75T 17
<br />12
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />883
<br />GALLON
<br />$2.51 S
<br />2,216.33
<br />870
<br />$ 2,183.70
<br />13
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)
<br />1530
<br />TON
<br />$47.87 S
<br />73,241 A0
<br />1,540.76
<br />S 73,756.18
<br />14
<br />TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATCHING
<br />185
<br />TON
<br />$59.82 S
<br />11 066.70
<br />264.54
<br />$ 15,824.78
<br />15
<br />IADJUST VALVE BOX
<br />5
<br />EACH
<br />$441.92 S
<br />2,209.60
<br />6
<br />S 2.651.52
<br />16
<br />INSTALL CASTING
<br />11
<br />EACH
<br />$110.48 $
<br />1,215.28
<br />13
<br />S 1,436.24
<br />17
<br />ADJUST FRAME AND RING CASTING
<br />2
<br />EACH
<br />5994.32 5
<br />1,988.64
<br />1
<br />S 994.32
<br />18
<br />SEAL CATCH BASIN
<br />11
<br />EACH
<br />$155.15 S
<br />1706.65
<br />13
<br />$ 2016.95
<br />19
<br />4" CONCRETE WALK
<br />1.400
<br />SQ FT
<br />56.37 S
<br />8,918.00
<br />991
<br />S 6.312.67
<br />20
<br />6" CONCRETE WALK
<br />870
<br />SQ FT
<br />$7.44 S
<br />6,472.80
<br />3621.38
<br />S 26,943.07
<br />21
<br />CONCRETE CURB AND GUTTER DESIGN 8618
<br />2,160
<br />LIN FT
<br />$12.79 $
<br />27 626.40
<br />1,966
<br />S 25 145.14
<br />22
<br />7" CONCRETE DRIVEWAY PAVEMENT
<br />157
<br />SQ YD
<br />577.04 S
<br />12 095.28
<br />309.8
<br />S 23 866.99
<br />23
<br />TRUNCATED DOMES
<br />294
<br />SQ FT
<br />$48.15 $
<br />14156.10
<br />100
<br />$ 4,815.00
<br />24
<br />TRAFFIC CONTROL
<br />0.06
<br />LUMP SUM
<br />$79,859.171 S
<br />4,791.55
<br />0.06
<br />$ 4,791.55
<br />25
<br />INSTALL SIGN SUPPORT
<br />6
<br />EACH
<br />$80.25 $
<br />481.50
<br />3
<br />S 240.75
<br />26
<br />STORM DRAIN INLET PROTECTION
<br />11
<br />EACH
<br />590.95 S
<br />1,000.45
<br />12
<br />S 1,091.40
<br />27
<br />STABILIZED CONSTRUCTION EXIT
<br />0.06
<br />LUMP SUM
<br />S5,200.33 S
<br />312.02
<br />0.06
<br />1 S 312.02
<br />28
<br />COMMON TOPSOIL BORROW LV
<br />30
<br />CU YD
<br />$47.06 S
<br />1,411.80
<br />60
<br />$ 2,823.60
<br />29
<br />SEEDING
<br />OAS
<br />ACRE
<br />5374.47 $
<br />56.17
<br />0.15
<br />S 56.17
<br />30
<br />SEED MIXTURE 25-131
<br />25
<br />POUND
<br />$3.20 $
<br />60.00
<br />25
<br />$ 80.00
<br />31
<br />IHYDRAULIC NATURAL TACKIFIER
<br />533
<br />SO YD
<br />$0.75 S
<br />399.75
<br />533
<br />S 399.75
<br />32
<br />EROSION CONTROL
<br />0.06
<br />LUMP SUM
<br />S3,210.00 S
<br />192.60
<br />0.06
<br />$ 192.60
<br />33
<br />PAVEMENT MESSAGE EPDXY
<br />71
<br />SQ FT
<br />$5.73 S
<br />406.83
<br />71
<br />S 406.83
<br />34
<br />4" SOLID LINE EPDXY
<br />240
<br />LIN FT
<br />$0.31 S
<br />74.40
<br />280
<br />$ 86.80
<br />35
<br />24" SOLID LINE EPDXY
<br />70
<br />LIN FT
<br />$6.88 S
<br />481.60
<br />29
<br />$ 199.52
<br />4" BROKEN LINE EPDXY
<br />1,150
<br />LIN FT
<br />$0.31 S
<br />356.50
<br />1,100
<br />$ 341.00
<br />ft3736
<br />4" DOUBLE SOLID LINE EPDXY
<br />2,250
<br />LIN FT
<br />$0.62 S
<br />1,395.00
<br />1 2044
<br />S 1 267.28
<br />38
<br />CROSSWALK EPDXY
<br />324
<br />SQ FT
<br />$3.67 $
<br />11189.08
<br />324
<br />S 1 789.08
<br />Total Bid Schedule "E" $ 210,633.96 S 247,107.66
<br />S:\Municipal\Aelkdver\ER303\PAY ESTIMATES\ER303 PE.xlsx PE - 5
<br />
|