|
Progress Estimate - Unit Price Work
<br />Contractor's Application for Payment
<br />Owner: City of Elk River Owner's Project No.:
<br />Engineer: Bolton & Menk, Inc. Engineer's Project No.: OR1.126062
<br />Contractor: North Valley Inc. Contractor's Project No.:
<br />Project: 2023 Street Improvements Project Agency's Project No.:
<br />Contract:
<br />Application No.: 2 Application Period: From 06/01/23 to 06/29/23 Application Date: 07/05/23
<br />A
<br />B
<br />C D E F
<br />F1 F2
<br />G H
<br />I
<br />J
<br />K
<br />Bid Item
<br />No.
<br />Description
<br />Contract
<br />Information
<br />Previous
<br />Estimate
<br />Work Completed
<br />Materials Currently Stored
<br />(not in G)
<br />N
<br />Work Completed
<br />and Materials
<br />Stored to Date
<br />(H + 1)
<br />N
<br />% of
<br />Value of
<br />Item
<br />(J / F)
<br />(%)
<br />Item Quantity
<br />Units
<br />Unit Price
<br />N
<br />Value of Bid Item
<br />(CX E)
<br />N
<br />Quantity Previous
<br />Estimate
<br />Value Previous
<br />Estimate
<br />Estimated
<br />Quantity
<br />Incorporated in
<br />the Work
<br />Value of Work
<br />Completed to Date
<br />(E X G)
<br />N
<br />Original Contract
<br />1
<br />MOBILIZATION
<br />1.00
<br />LUMPSUM
<br />190,171.66
<br />190,171.66
<br />0.50
<br />95,085.94
<br />0.50
<br />95,085.94
<br />95,085.94
<br />50%
<br />2
<br />CLEARING
<br />7.00
<br />TREE
<br />321.26
<br />2,248.82
<br />-
<br />-
<br />-
<br />-
<br />-
<br />3
<br />GRUBBING
<br />7.00
<br />TREE
<br />107.09
<br />749.63
<br />-
<br />-
<br />-
<br />-
<br />-
<br />4
<br />REMOVE STRUCTURE
<br />9.00
<br />EACH
<br />374.61
<br />3,373.29
<br />-
<br />-
<br />-
<br />-
<br />-
<br />5
<br />REMOVE HYDRANT
<br />11.00
<br />EACH
<br />426.35
<br />4,711.85
<br />-
<br />-
<br />-
<br />-
<br />-
<br />6
<br />REMOVESIGN
<br />14.00
<br />EACH
<br />26.77
<br />374.76
<br />-
<br />-
<br />-
<br />-
<br />-
<br />7
<br />REMOVE CONCRETE CURB & GUTTER
<br />2,072.00
<br />LIN FT
<br />7.29
<br />15,104.66
<br />1,864.00
<br />13,566.56
<br />1,864.00
<br />13,566.56
<br />13,566.56
<br />90%
<br />S
<br />REMOVE BITUMINOUS CURB
<br />9,850.00
<br />LIN FT
<br />1.07
<br />10,539.50
<br />65.00
<br />90.95
<br />1,585.00
<br />1,695.95
<br />1,695.95
<br />16%
<br />9
<br />REMOVE PIPE SEWERS
<br />150.00
<br />LIN FT
<br />21.42
<br />3,213.00
<br />-
<br />-
<br />-
<br />-
<br />-
<br />10
<br />REMOVE WATERMAIN
<br />4,491.00
<br />LIN FT
<br />3.21
<br />14,416.11
<br />-
<br />-
<br />-
<br />-
<br />-
<br />11
<br />REMOVE CONCRETE PAVEMENT
<br />5,276.00
<br />SQ FT
<br />1.51
<br />7,966.76
<br />205.00
<br />309.55
<br />205.00
<br />309.55
<br />309.55
<br />4%
<br />12
<br />REMOVE POLES
<br />2.00
<br />EACH
<br />535.44
<br />1,070.66
<br />-
<br />-
<br />-
<br />-
<br />-
<br />13
<br />SALVAGE & RESTORE IRRIGATION SYSTEM
<br />11.00
<br />EACH
<br />461.90
<br />5,300.90
<br />-
<br />-
<br />-
<br />-
<br />-
<br />14
<br />FURNISH AND INSTALL SPRINKLER HEAD
<br />117.00
<br />EACH
<br />139.21
<br />16,287.57
<br />-
<br />-
<br />17.00
<br />2,366.57
<br />2,366.57
<br />15%
<br />15
<br />SALVAGE & REINSTALL MEDIAN DELINIATORS
<br />105.00
<br />LIN FT
<br />107.09
<br />11,244.45
<br />-
<br />-
<br />-
<br />-
<br />-
<br />16
<br />SALVAGE & REINSTALL SIGN
<br />35.00
<br />EACH
<br />160.63
<br />5,622.05
<br />-
<br />-
<br />-
<br />-
<br />-
<br />17
<br />SALVAGE & REINSTALL FENCE
<br />40.00
<br />LIN FT
<br />53.54
<br />2,141.60
<br />-
<br />-
<br />-
<br />-
<br />-
<br />16
<br />SALVAGE & REINSTALL GATE
<br />1.00
<br />EACH
<br />2,891.38
<br />2,891.38
<br />-
<br />-
<br />-
<br />-
<br />-
<br />19
<br />COMMON EXCAVATION (CV) (P)
<br />9,962.00
<br />CU YD
<br />27.63
<br />277,242.46
<br />1,265.00
<br />35,204.95
<br />1,265.00
<br />35,204.95
<br />35,204.95
<br />13%
<br />20
<br />SUBGRADE EXCAVATION (EV)
<br />800.00
<br />CU YD
<br />27.63
<br />22,264.00
<br />172.00
<br />4,786.76
<br />172.00
<br />4,786.76
<br />4,786.76
<br />22%
<br />21
<br />POND EXCAVATION (EV)
<br />457.00
<br />CU YD
<br />21.42
<br />9,766.94
<br />-
<br />-
<br />-
<br />-
<br />-
<br />22
<br />EXPLORATORY EXCAVATION
<br />10.00
<br />HOURS
<br />535.44
<br />5,354.40
<br />-
<br />-
<br />-
<br />-
<br />-
<br />23
<br />SELECT GRANULAR BORROW (CV)
<br />800.00
<br />CU YD
<br />23.36
<br />18,704.00
<br />172.00
<br />4,021.36
<br />172.00
<br />4,021.36
<br />4,021.36
<br />22%
<br />24
<br />SALVAGED AGGREGATE FROM STOCKPILE (CV) (P)
<br />4,022.00
<br />CU YD
<br />13.21
<br />53,130.62
<br />-
<br />-
<br />-
<br />-
<br />-
<br />25
<br />AGGREGATE SURFACING (CV) CLASS 2
<br />30.00
<br />CU YD
<br />67.47
<br />2,024.10
<br />-
<br />-
<br />-
<br />-
<br />-
<br />26
<br />RANDOM RIPRAP CLASS IV
<br />55.00
<br />CU YD
<br />126.51
<br />7,068.05
<br />-
<br />-
<br />-
<br />-
<br />-
<br />27
<br />FULL DEPTH RECLAMATION (10")
<br />28,159.00
<br />SQ YD
<br />1.30
<br />36,606.70
<br />10,637.00
<br />13,828.10
<br />10,637.00
<br />13,828.10
<br />13,828.10
<br />38%
<br />26
<br />BITUMINOUS PATCH SPECIAL (DRIVEWAY/TRAIL)
<br />675.00
<br />SQ YD
<br />33.69
<br />29,653.75
<br />196.40
<br />6,656.00
<br />379.40
<br />12,857.87
<br />12,857.87
<br />43%
<br />29
<br />BITUMINOUS PATCH SPECIAL (STREET)
<br />11,996.00
<br />SQ YD
<br />31.33
<br />375,834.68
<br />4,317.00
<br />135,251.61
<br />6,966.00
<br />218,244.78
<br />218,244.78
<br />58%
<br />30
<br />M I LL BITU M I NO US SU RFAC E(TAPER 1.25"-0")
<br />168,680.00
<br />LIN FT
<br />0.54
<br />91,087.20
<br />79,900.00
<br />43,146.00
<br />137,524.00
<br />74,262.96
<br />74,262.96
<br />62%
<br />31
<br />MILL BITUMINOUS SURFACE(1.5")
<br />11,406.00
<br />SQ YD
<br />1.36
<br />15,740.28
<br />3,772.00
<br />5,205.36
<br />10,131.00
<br />13,980.78
<br />13,980.78
<br />69%
<br />32
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)
<br />26,869.00
<br />TON
<br />64.57
<br />2,272,311.33
<br />12,506.00
<br />1,057,632.42
<br />20,289.00
<br />1,715,840.73
<br />1,715,840.73
<br />76%
<br />33
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)
<br />4,220.00
<br />TON
<br />76.37
<br />330,721.40
<br />1,652.00
<br />129,467.24
<br />1,652.00
<br />129,467.24
<br />129,467.24
<br />39%
<br />34
<br />CONCRETE FLUME
<br />3.00
<br />EACH
<br />535.44
<br />1,606.32
<br />-
<br />-
<br />-
<br />-
<br />-
<br />35
<br />24" RC PIPE APRON (WITH TRASH GUARD)
<br />2.00
<br />EACH
<br />4,283.52
<br />8,567.04
<br />-
<br />-
<br />-
<br />-
<br />-
<br />36
<br />12" RC PIPE SEWER CLASS V
<br />95.00
<br />LIN FT
<br />66.93
<br />6,358.35
<br />-
<br />-
<br />-
<br />-
<br />-
<br />37
<br />15" RC PIPE SEWER CLASS V
<br />190.00
<br />LIN FT
<br />74.96
<br />14,242.40
<br />-
<br />-
<br />-
<br />-
<br />-
<br />36
<br />21" RC PIPE SEWER CLASS V
<br />363.00
<br />LIN FT
<br />94.24
<br />34,209.12
<br />-
<br />-
<br />-
<br />-
<br />-
<br />39
<br />24" RC PIPE SEWER CLASS V
<br />146.00
<br />LIN FT
<br />126.51
<br />19,019.48
<br />-
<br />-
<br />-
<br />-
<br />-
<br />40
<br />BULKHEAD STORM PIPE
<br />4.00
<br />EACH
<br />267.72
<br />1,070.66
<br />-
<br />-
<br />-
<br />-
<br />-
<br />41
<br />CONNECTTO EXISTING STORM SEWER
<br />8.00
<br />EACH
<br />1,606.32
<br />12,850.56
<br />-
<br />-
<br />-
<br />-
<br />-
<br />42
<br />FILL&ABANDON PIPE
<br />206.00
<br />LIN FT
<br />19.26
<br />4,010.24
<br />-
<br />-
<br />-
<br />-
<br />-
<br />43
<br />ISANITARY SEWER SERVICE REPAIR
<br />5.00
<br />EACH
<br />1,070.66
<br />5,354.40
<br />-
<br />-
<br />-
<br />-
<br />-
<br />44
<br />SANITARY SEWER SERVICE REPAIR (ROOT DAMAGE)
<br />6.00
<br />EACH
<br />1,070.66
<br />6,425.26
<br />45
<br />ITEM PORARY WATER SERVICE
<br />1.00
<br />LUMPSUM
<br />26,771.99
<br />26,771.99
<br />EJCDC C-620 Contractor's Application for Payment
<br />Unit Price (c) 2018 National Society of Professional Engineers for EJCDC. All rights reserved. 1 of 2
<br />
|