|
Contractor's Application for PaymentOwner's Project No.:Engineer's Project No.:Agency's Project No.:1 From05/01/22to 06/30/22AC D E F F1 F2 G H I J K LItem Quantity UnitsUnit Price($)Value of Bid Item(C X E)($)Quantity Previous EstimateValue Previous EstimateEstimated Quantity Incorporated in the WorkValue of Work Completed to Date(E X G)($)BASE BID1 1.00 LS 8,100.75 8,100.75 - 1.00 8,100.75 8,100.75 100% - 2 1.00 LS 450.00 450.00 - 1.00 450.00 450.00 100% - 3 1.00 LS 4,700.00 4,700.00 - - - - 4,700.00 4 6.00 EACH 625.00 3,750.00 - 6.00 3,750.00 3,750.00 100% - 5 1.00 EACH 200.00 200.00 - 1.00 200.00 200.00 100% - 6 300.00 LF 13.50 4,050.00 - 300.00 4,050.00 4,050.00 100% - 7 1,442.00 SY 3.50 5,047.00 - 1,450.00 5,075.00 5,075.00 101% (28.00)8 1,442.00 SY 3.00 4,326.00 - 1,442.00 4,326.00 4,326.00 100% - 9 37.00 CY 36.25 1,341.25 - 37.00 1,341.25 1,341.25 100% - 10 48.00 CY 36.25 1,740.00 - 48.00 1,740.00 1,740.00 100% - 11 406.00 CY 36.25 14,717.50 - 406.00 14,717.50 14,717.50 100% - 12 190.00 CY 33.50 6,365.00 - 163.00 5,460.50 5,460.50 86% 904.50 13 9.00 CY 33.50 301.50 - 36.00 1,206.00 1,206.00 400% (904.50)14 234.00 TON 116.00 27,144.00 - 207.00 24,012.00 24,012.00 88% 3,132.00 15 290.00 LF 17.50 5,075.00 - 290.00 5,075.00 5,075.00 100% - 16 35.00 LF 25.00 875.00 - 35.00 875.00 875.00 100% - 17 85.00 LF 25.00 2,125.00 - 85.00 2,125.00 2,125.00 100% - 18 2.00 EACH 850.00 1,700.00 - 2.00 1,700.00 1,700.00 100% - 19 2,846.00 SF 8.50 24,191.00 - 2,846.00 24,191.00 24,191.00 100% - 20 7.00 EACH 210.00 1,470.00 - 7.00 1,470.00 1,470.00 100% - 21 20.00 LF 50.00 1,000.00 - 20.00 1,000.00 1,000.00 100% - 22 3.00 EACH 150.00 450.00 - - - - 450.00 23 561.00 SY 3.00 1,683.00 - 2,750.00 8,250.00 8,250.00 490% (6,567.00)24 81.00 CY 43.00 3,483.00 - 102.00 4,386.00 4,386.00 126% (903.00) 124,285.00 - 123,501.00 123,501.00 99% 784.00 25 19.18 CY 33.00 632.94 - 19.18 632.94 632.94 100% - 26 10.00 TREE 825.00 8,250.00 - 8.00 6,600.00 6,600.00 80% 1,650.00 27 8.00 PLANT 55.00 440.00 - 8.00 440.00 440.00 100% - 28 14.00 PLANT 22.00 308.00 - 27.00 594.00 594.00 193% (286.00)29 5.00 PLANT 660.00 3,300.00 - 7.00 4,620.00 4,620.00 140% (1,320.00)30 13.00 PLANT 55.00 715.00 - - - - 715.00 31 19.18 CY 39.00 748.02 - 24.00 936.00 936.00 125% (187.98)32 8.00 CY 61.00 488.00 - 9.00 549.00 549.00 113% (61.00) 14,881.96 - 14,371.94 14,371.94 97% 510.02 - - - - - 139,166.96$ -$ 137,872.94$ -$ 137,872.94$ 99% 1,294.02$ MULCH MATERIAL MnDOT TYPE 6 - PLANTING BEDTOTAL ALTERNATE BIDCOMMON EXCAVATION - PLANTING BED (EV)(P)DECIDUOUS OVERSTORY TREES - 2.5" CAL.DWARF BUSH HONEYSUCKLE - 2.5' SPREAD CONT.KARL FOERSTER FEATHER REED GRASS - #1 CONT.NORTH POLE ARBORVITAE - 6' B&BProgress Estimate - Unit Price WorkCity of Little CanadaBolton & Menk, Inc.Sunram Construction, Inc.2022 Rondeau Park ImprovementsOwner:0N1.124568Engineer:Contractor:Project:REMOVE WOODEN SKIMMER STRUCTUREMnDOT TYPE 1 STRAW MULCH W/ SEED MIX 25-151 & COMMON TOPSOIL BORROW (LV)4" PERF PVC PIPE DRAIN TILE W/ SOCK 6" PERF PVC PIPE DRAIN TILE W/ SOCK 6" SOLID PVC PIPE DRAIN TILE6" PVC PIPE DRAIN CLEAN OUT W/ CASTINGCONCRETE WALK, THICKENED EDGEFINISH GRADING - TRAIL & SIDEWALKCOMMON EXCAVATION - SWALES (EV)(P)8 'X 3' CONCRETE BENCH PAD - 4" THICKContract InformationBid Item No.REMOVE PLAYGROUND EQUIPMENTOriginal Contract% of Value of Item (J / F)(%)Balance to Finish (F - J)($)MOBILIZATIONROOT GRINDING & REMOVALDescriptionWork CompletedALTERNATE BIDTOTAL BASE BIDREMOVE CONCRETE BENCH PAD AND BENCHCOMMON EXCAVATION - SHADE STRUCTURE (EV)(P)COMMON EXCAVATION - PLAYGROUND CONTAINER (EV)(P)AGGREGATE BASE CLASS 5 - PLAYGROUND CONTAINERAGGREGATE BASE CLASS 5 - SHADE STRUCTUREREMOVE PLAY CONTAINER CONCRETE CURBINGREMOVE BITUMINOUS TRAILREMOVE AND REPLACE PLANTING BED CURB (SPOT STORM DRAIN INLET PROTECTIONTYPE SP 9.5 WEARING COURSE MIXTURE (2,B)BLACK EYED SUSAN - #1 CONT.LOAM TOPSOIL BORROW - PLANTING BEDTOTAL BASE BID + ALTERNATE BIDMaterials Currently Stored (not in G)($)Work Completed and Materials Stored to Date (H + I)($)Application Date:Application Period:Application No.:Previous Estimate07/01/22Contract:BUnit PriceEJCDC C-620 Contractor's Application for Payment(c) 2018 National Society of Professional Engineers for EJCDC. All rights reserved.1 of 1DocuSign Envelope ID: DF3F5221-0638-4457-9E09-B51913A8B7CB
|