|
Partial Pay Estimate No.:
<br />2019 STREET IMPROVEMENTS
<br />CITY OF ELK RIVER, MN
<br />BMI PROJECT NO. R12.117280
<br />WORK COMPLETED THROUGH May 31, 2019
<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 />MOBILIZATION
<br />$60,500.00
<br />1
<br />LS
<br />$60,500.00
<br />LS
<br />$0.00
<br />0.50
<br />LS
<br />$30,250.00
<br />2
<br />TRAFFIC CONTROL
<br />$3,850.00
<br />1
<br />LS
<br />$3,850.00
<br />LS
<br />$0.00
<br />1.00
<br />LS
<br />$3,850.00
<br />3
<br />REMOVE CONCRETE CURB & GUTTER
<br />$5.12
<br />1960
<br />LF
<br />$10,035.20
<br />LF
<br />$0.00
<br />723.00
<br />LF
<br />$3,701.76
<br />4
<br />REMOVE & REPLACE BITUMINOUS CURB (PATCH)
<br />$8.88
<br />1430
<br />LF
<br />$12,698.40
<br />LF
<br />$0.00
<br />125.00
<br />LF
<br />$1,110.00
<br />5
<br />REMOVE BITUMINOUS CURB
<br />$3.00
<br />640
<br />LF
<br />$1,920.00
<br />LF
<br />$0.00
<br />67.00
<br />LF
<br />$201.00
<br />6
<br />BITUMINOUS RECLAMATION (5" DEPTH)
<br />$2.35
<br />7403
<br />SY
<br />$17,397.05
<br />SY
<br />$0.00
<br />12,844.00
<br />SY
<br />$30,183.40
<br />7
<br />BITUMINOUS RECLAMATION (9.5" DEPTH)
<br />$2.60
<br />14535
<br />SY
<br />$37,791.00
<br />SY
<br />$0.00
<br />0.00
<br />SY
<br />$0.00
<br />8
<br />BITUMINOUS RECLAMATION (14" DEPTH)
<br />$3.25
<br />3948
<br />SY
<br />$12,831.00
<br />SY
<br />$0.00
<br />0.00
<br />SY
<br />$0.00
<br />9
<br />MILL BITUMINOUS SURFACE (1.25")
<br />$1.10
<br />2626
<br />SY
<br />$2,888.60
<br />SY
<br />$0.00
<br />1,933.00
<br />SY
<br />$2,126.30
<br />10
<br />MILL BITUMINOUS SURFACE (TAPER 1.25" - 0")
<br />$0.39
<br />119134
<br />LF
<br />$46,462.26
<br />LF
<br />$0.00
<br />68,338.00
<br />LF
<br />$26,651.82
<br />11
<br />PLACE SALVAGED RECLAIM AGGREGATE (CV)
<br />$8.95
<br />2915
<br />CY
<br />$26,089.25
<br />CY
<br />$0.00
<br />500.00
<br />CY
<br />$4,475.00
<br />12
<br />COMMON EXCAVATION (EV)
<br />$13.55
<br />3498
<br />CY
<br />$47,397.90
<br />CY
<br />$0.00
<br />706.00
<br />CY
<br />$9,566.30
<br />13
<br />SUBGRADE EXCAVATION (EV)
<br />$14.70
<br />4541
<br />CY
<br />$66,752.70
<br />CY
<br />$0.00
<br />283.00
<br />CY
<br />$4,160.10
<br />14
<br />SELECT GRANULAR BORROW (CV)
<br />$16.50
<br />2259
<br />CY
<br />$37,273.50
<br />CY
<br />$0.00
<br />24.00
<br />CY
<br />$396.00
<br />15
<br />AGGREGATE BASE CLASS 5
<br />$29.61
<br />954
<br />CY
<br />$28,247.94
<br />CY
<br />$0.00
<br />251.00
<br />CY
<br />$7,432.11
<br />16
<br />AGGREGATE SURFACING CLASS 2
<br />$34.40
<br />592
<br />CY
<br />$20,364.80
<br />CY
<br />$0.00
<br />87.00
<br />CY
<br />$2,992.80
<br />17
<br />BITUMINOUS ROADWAY PATCH
<br />$21.50
<br />3030
<br />SY
<br />$65,145.00
<br />SY
<br />$0.00
<br />493.00
<br />SY
<br />$10,599.50
<br />18
<br />BITUMINOUS DRIVEWAY/TRAIL PATCH
<br />$23.00
<br />266
<br />SY
<br />$6,118.00
<br />SY
<br />$0.00
<br />87.20
<br />SY
<br />$2,005.60
<br />19
<br />7" CONCRETE DRIVEWAY/PED RAMP (PATCH)
<br />$7.70
<br />3168
<br />SF
<br />$24,393.60
<br />SF
<br />$0.00
<br />918.00
<br />SF
<br />$7,068.60
<br />20
<br />4" CONCRETE SIDEWALK (PATCH)
<br />$6.65
<br />2796
<br />SF
<br />$18,593.40
<br />SF
<br />$0.00
<br />912.00
<br />SF
<br />$6,064.80
<br />21
<br />TRUNCATED DOMES
<br />$55.00
<br />376
<br />SF
<br />$20,680.00
<br />SF
<br />$0.00
<br />140.00
<br />SF
<br />$7,700.00
<br />22
<br />BITUMINOUS SURFACE REPAIR MIXTURE
<br />$260.00
<br />300
<br />TON
<br />$78,000.00
<br />TON
<br />$0.00
<br />28.00
<br />TON
<br />$7,280.00
<br />23
<br />TYPE 9.5 WEARING COURSE MIXTURE (SPWEA240C)
<br />$62.25
<br />18971
<br />TON
<br />$1,180,944.75
<br />TON
<br />$0.00
<br />9,286.00
<br />TON
<br />$578,053.50
<br />24
<br />TYPE 12.5 NON WEARING COURSE MIXTURE (SPNWB230C)
<br />$61.00
<br />3065
<br />TON
<br />$186,965.00
<br />TON
<br />$0.00
<br />1,515.59
<br />TON
<br />$92,450.99
<br />25
<br />CONCRETE CURB & GUTTER (DES. B618)
<br />$27.70
<br />1255
<br />LF
<br />$34,763.50
<br />LF
<br />$0.00
<br />441.00
<br />LF
<br />$12,215.70
<br />26
<br />CONCRETE CURB & GUTTER (DES. B412)
<br />$14.85
<br />1642
<br />LF
<br />$24,383.70
<br />LF
<br />$0.00
<br />0.00
<br />LF
<br />$0.00
<br />27
<br />CONCRETE CURB & GUTTER (DES. SURMOUNTABLE)
<br />$27.68
<br />705
<br />LF
<br />$19,514.40
<br />LF
<br />$0.00
<br />240.00
<br />LF
<br />$6,643.20
<br />28
<br />ADJUST FRAME & RING CASTING (MANHOLE)
<br />$200.00
<br />150
<br />EA
<br />$30,000.00
<br />EA
<br />$0.00
<br />84.00
<br />EA
<br />$16,800.00
<br />29
<br />ADJUST FRAME & RING CASTING (CATCH BASIN)
<br />$454.00
<br />45
<br />EA
<br />$20,430.00
<br />EA
<br />$0.00
<br />9.00
<br />EA
<br />$4,086.00
<br />30
<br />ADJUST GATE VALVE BOX
<br />$250.80
<br />61
<br />EA
<br />$15,298.80
<br />EA
<br />$0.00
<br />33.00
<br />EA
<br />$8,276.40
<br />31
<br />RECONSTRUCT VALVE BOX
<br />$385.00
<br />10
<br />EA
<br />$3,850.00
<br />EA
<br />$0.00
<br />2.00
<br />EA
<br />$770.00
<br />32
<br />CONSTRUCT DRAINAGE STRUCTURE (2x3)
<br />$1,045.00
<br />4
<br />LF
<br />$4,180.00
<br />LF
<br />$0.00
<br />4.00
<br />LF
<br />$4,180.00
<br />33
<br />12" RC PIPE SEWER DESIGN 3006 CLASS V
<br />$99.00
<br />27
<br />LF
<br />$2,673.00
<br />LF
<br />$0.00
<br />27.00
<br />LF
<br />$2,673.00
<br />34
<br />CASTING ASSEMBLY (CATCH BASIN)
<br />$751.00
<br />9
<br />EA
<br />$6,759.00
<br />EA
<br />$0.00
<br />1.00
<br />EA
<br />$751.00
<br />35
<br />CONNECT TO EXISTING STORM SEWER
<br />$3,008.50
<br />1
<br />EA
<br />$3,008.50
<br />EA
<br />$0.00
<br />1.00
<br />EA
<br />$3,008.50
<br />36
<br />SILT FENCE TYPE MACHINE SLICED
<br />$2.20
<br />500
<br />LF
<br />$1,100.00
<br />LF
<br />$0.00
<br />0.00
<br />LF
<br />$0.00
<br />37
<br />STORM DRAIN INLET PROTECTION
<br />$143.00
<br />10
<br />EA
<br />$1,430.00
<br />EA
<br />$0.00
<br />12.00
<br />EA
<br />$1,716.00
<br />38
<br />STABILIZED CONSTRUCTION EXIT
<br />$1,980.00
<br />6
<br />EA
<br />$11,880.00
<br />EA
<br />$0.001
<br />0.00
<br />EA
<br />$0.00
<br />39
<br />TURF REINFORCEMENT MAT
<br />$19.80
<br />100
<br />SY
<br />$1,980.00
<br />SY
<br />$0.001
<br />0.00
<br />SY
<br />$0.00
<br />
|