|
PAY ESTIMATE #6
<br />CITY OF ELK RIVER
<br />NATURES EDGE BUSINESS CENTER THIRD ADDITION
<br />ITEM
<br />NO.
<br />M
<br />ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />CONTRACT
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />1
<br />MOBILIZATION
<br />1
<br />LUMP SUM
<br />$ 70,400.00
<br />$ 70,400.00
<br />1
<br />$ 70,400.00
<br />2
<br />CLEARING
<br />10
<br />EACH
<br />$ 112.80
<br />$ 1,128.00
<br />10
<br />$ 1,128.00
<br />3
<br />GRUBBING
<br />10
<br />EACH
<br />$ 75.20
<br />$ 752.00
<br />10
<br />$ 752.00
<br />4 ICLEARING
<br />2.15
<br />ACRE
<br />$ 7,200.00
<br />$ 15,480.00
<br />2.15
<br />$ 15,480.00
<br />5 IGRUBBING
<br />2.15
<br />ACRE
<br />$ 4,800.00
<br />$ 10,320.00
<br />2.15
<br />$ 10,320.00
<br />6
<br />REMOVE CONCRETE APRON
<br />1
<br />EACH
<br />$ 300.00
<br />$ 300.00
<br />1
<br />$ 300.00
<br />7
<br />REMOVE GATE VALVE AND BOX
<br />1
<br />EACH
<br />$ 400.00
<br />$ 400.00
<br />1
<br />$ 400.00
<br />8
<br />REMOVE HYDRANT
<br />1
<br />EACH
<br />$ 400.00
<br />$ 400.00
<br />1
<br />$ 400.00
<br />9
<br />REMOVE SIGN
<br />I
<br />EACH
<br />$ 50.00
<br />$ 50.00
<br />1
<br />$ 50.00
<br />10
<br />SALVAGE SIGN
<br />2
<br />EACH
<br />$ 50.00
<br />$ 100.00
<br />2
<br />$ 100.00
<br />11 ISAWING
<br />BITUMINOUS PAVEMENT (FULL DEPTH)
<br />590
<br />LIN FT
<br />$ 3.50
<br />$ 2,065.00
<br />670
<br />$ 2,345.00
<br />12
<br />REMOVE WATERMAIN
<br />10
<br />LIN FT
<br />$ 90.00
<br />$ 900.00
<br />10
<br />$ 900.00
<br />13
<br />REMOVE CONCRETE CURB
<br />797
<br />LIN FT
<br />$ 3.50
<br />$ 2,789.50
<br />798
<br />$ 2,793.00
<br />14
<br />REMOVE BITUMINOUS PAVEMENT
<br />1,374
<br />SQ YD
<br />$ 5.00
<br />$ 6,870.00
<br />1,374
<br />$ 6,870.00
<br />15
<br />EXCAVATION - COMMON
<br />95,211
<br />CU YD
<br />$ 1.96
<br />$ 186,613,56
<br />95,211
<br />$ 186,613.56
<br />16
<br />DEWATERING
<br />1
<br />LUMP SUM
<br />$ 44,000.00
<br />$ 44,000.00
<br />1
<br />$ 44,000.00
<br />17
<br />SUBGRADE SOIL MODIFICATION
<br />10,471
<br />SQ YD
<br />$ 0.75
<br />$ 7,853.25
<br />10,471
<br />$ 7,853.25
<br />18
<br />ISUBGRADE PREPARATION
<br />28.9
<br />ROAD STA
<br />$ 600.00
<br />$ 17,340.00
<br />28.9
<br />$ 17,340.00
<br />19
<br />AGGREGATE BASE CLASS 5 - TRAIL (CV) (P)
<br />495
<br />CU YD
<br />$ 35.60
<br />$ 17,622.00
<br />495
<br />$ 17,622.00
<br />20
<br />AGGREGATE BASE CLASS 5 - STREET (CV) (P)
<br />3,088
<br />CU YD
<br />$ 27.00
<br />$ 83,376.00
<br />3,088
<br />$ 83,376.00
<br />21
<br />MILL BITUMINOUS SURFACE (2.0")
<br />124
<br />SQ YD
<br />$ 20.00
<br />$ 2,480.00
<br />100
<br />$ 2,000.00
<br />22
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />705
<br />GALLONS
<br />$ 3.00
<br />$ 2,115.00
<br />685
<br />$ 2,055.00
<br />23
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (2,B) 2.5- THICK
<br />2,686
<br />SQ YD
<br />$ 13.70
<br />$ 36,798.20
<br />2,686
<br />$ 36,798.20
<br />24
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (3,6) 2.0" THICK
<br />10,072
<br />SQ YD
<br />$ 8.65
<br />$ 87,122.80
<br />10,072
<br />$ 87,122.80
<br />25
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) 2.5- THICK
<br />9,948
<br />SQ YD
<br />$ 10.30
<br />$ 102,464.40
<br />9,948
<br />$ 102,464.40
<br />26
<br />115"RC PIPE APRON
<br />3
<br />EACH
<br />$ 1,040.00
<br />$ 3,120.00
<br />3
<br />$ 3,120.00
<br />27
<br />18" RC PIPE APRON
<br />2
<br />EACH
<br />$ 1,102.00
<br />$ 2,204.00
<br />2
<br />$ 2,204.00
<br />28
<br />21"RC PIPE APRON
<br />1
<br />EACH
<br />$ 1,257.00
<br />$ 1,257.00
<br />1
<br />$ 1,257.00
<br />29
<br />42"RC PIPE APRON
<br />1
<br />EACH
<br />$ 2,682.00
<br />$ 2,682.00
<br />1
<br />$ 2,682.00
<br />30
<br />TRASH GUARD FOR 15"PIPE APRON
<br />3
<br />EACH
<br />$ 556.00
<br />$ 1,668.00
<br />3
<br />$ 1,668.00
<br />31
<br />TRASH GUARD FOR 18" PIPE APRON
<br />2
<br />EACH
<br />$ 610.00
<br />$ 1,220.00
<br />2
<br />$ 1,220.00
<br />32
<br />TRASH GUARD FOR 21- PIPE APRON
<br />1
<br />EACH
<br />$ 961.00
<br />, $ 961.00
<br />1
<br />$ 961.001
<br />Page 1 ER308 - Pay Estimate
<br />
|