|
Unit Price
<br />EJCDC C-620 Contractor's Application for Payment
<br />(c) 2018 National Society of Professional Engineers for EJCDC. All rights reserved.1 of 4
<br />Progress Estimate - Unit Price Work Contractor's Application for Payment
<br />Owner:City of Little Canada Owner's Project No.:24-PW42
<br />Engineer:Bolton & Menk, Inc.Engineer's Project No.:0N1.125375
<br />Contractor:Miller Excavating, Inc.Agency's Project No.:200-101-012
<br />Project:2024 Street Improvements
<br />Contract:
<br />Application No.:3 Application Period: From 07/01/24 to 07/31/24 Application Date:08/07/24
<br />A B C D E F F1 F2 G H I J K L
<br />Bid Item
<br />No.Description
<br />Contract Information Previous Estimate Work Completed
<br />Materials Currently Stored
<br />(not in G)
<br />($)
<br />Work
<br />Completed and
<br />Materials
<br />Stored to Date
<br />(H + I)
<br />($)
<br />% of
<br />Value of
<br />Item
<br /> (J / F)
<br />(%)
<br />Balance to Finish (F
<br />- J)
<br />($)Item Quantity Units
<br />Unit Price
<br />($)
<br />Value of Bid Item
<br />(C X E)
<br />($)
<br />Quantity Previous
<br />Estimate
<br />Value Previous
<br />Estimate
<br />Estimated
<br />Quantity
<br />Incorporated in
<br />the Work
<br />Value of Work
<br />Completed to Date
<br />(E X G)
<br />($)
<br />BASE BID
<br />PART 1 - STREETS
<br />1 MOBILIZATION 1.00 LS 54,000.00 54,000.00 0.70 37,800.00 0.90 48,600.00 48,600.00 90%5,400.00
<br />2 CLEARING 3.00 EA 711.80 2,135.40 --4.00 2,847.20 2,847.20 133%(711.80)
<br />3 CLEAR AND GRUB BRUSH 10.00 HR 1,052.78 10,527.80 --2.50 2,631.95 2,631.95 25%7,895.85
<br />4 SALVAGE & REINSTALL MAIL BOX & SUPPORT 2.00 EA 182.51 365.02 --2.50 456.28 456.28 125%(91.26)
<br />5 SALVAGE & REINSTALL SIGN WITH NEW POST 4.00 EA 384.34 1,537.36 -----1,537.36
<br />6 REMOVE CURB & GUTTER (SPOT REPAIR)990.00 LF 13.64 13,503.60 920.00 12,548.80 960.00 13,094.40 13,094.40 97%409.20
<br />7 SALVAGE FENCE 10.00 LF 20.95 209.50 -----209.50
<br />8 SAWCUT BITUMINOUS PAVEMENT 685.00 LF 1.76 1,205.60 160.00 281.60 550.00 968.00 968.00 80%237.60
<br />9 REMOVE BITUMINOUS PAVEMENT 1,260.00 SY 12.00 15,120.00 --1,260.00 15,120.00 15,120.00 100%-
<br />10 REMOVE BITUMINOUS PAVEMENT - TRAIL 3,250.00 SY 6.38 20,735.00 616.00 3,930.08 3,250.00 20,735.00 20,735.00 100%-
<br />11 REMOVE BITUMINOUS PAVEMENT - CORRECTIVE REPAIR 550.00 SY 5.85 3,217.50 -----3,217.50
<br />12 REMOVE CONCRETE DRIVEWAY PAVEMENT 270.00 SY 10.38 2,802.60 565.92 5,874.28 577.48 5,994.27 5,994.27 214%(3,191.67)
<br />13 REMOVE BITUMINOUS DRIVEWAY PAVEMENT 814.00 SY 7.19 5,852.66 164.00 1,179.16 744.00 5,349.36 5,349.36 91%503.30
<br />14 LANDSCAPING ALLOWANCE 1.00 ALLOW 1,000.00 1,000.00 -----1,000.00
<br />15 FINISH GRADING - TRAIL 3,250.00 SY 1.91 6,207.50 616.00 1,176.56 3,250.00 6,207.50 6,207.50 100%-
<br />16 MILL BITUMINIOUS JOINT 160.00 LF 131.77 21,083.20 --160.00 21,083.20 21,083.20 100%-
<br />17 SELECT GRANULAR BORROW 580.00 CY 20.62 11,959.60 34.14 703.98 362.14 7,467.34 7,467.34 62%4,492.26
<br />18 SUBGRADE EXCAVATION 10.00 CY 18.60 186.00 --252.00 4,687.20 4,687.20 2520%(4,501.20)
<br />19 COMMON EXCAVATION 980.00 CY 18.73 18,355.40 --980.00 18,355.40 18,355.40 100%-
<br />20 COMMON LABORERS 25.00 HR 89.08 2,227.00 --25.00 2,227.00 2,227.00 100%-
<br />21 STREET SWEEPER W/ PICKUP BROOM 50.00 HR 157.64 7,882.00 8.00 1,261.12 14.25 2,246.37 2,246.37 29%5,635.63
<br />22 WATER 50.00 MGAL 56.36 2,818.00 -----2,818.00
<br />23 AGGREGATE BASE CLASS 5 470.00 CY 38.74 18,207.80 66.38 2,571.52 564.00 21,849.36 21,849.36 120%(3,641.56)
<br />24 BITUMINOUS PATCH SPECIAL 400.00 SY 22.85 9,140.00 -----9,140.00
<br />25 BITUMINOUS PATCHING MIX 70.00 TN 227.22 15,905.40 63.58 14,447.14 63.58 14,447.14 14,447.14 91%1,458.26
<br />26 MILL BITUMINIOUS SURFACE (3")8,840.00 SY 1.47 12,994.80 8,942.00 13,144.74 8,942.00 13,144.74 13,144.74 101%(149.94)
<br />27 JOINT ADHESIVE (MASTIC)6,456.00 LF 0.35 2,259.60 --4,870.00 1,704.50 1,704.50 75%555.10
<br />28 BITUMINOUS UNDERSEAL 8,840.00 SY 2.64 23,337.60 8,942.00 23,606.88 8,942.00 23,606.88 23,606.88 101%(269.28)
<br />29 BITUMINOUS MATERIAL FOR TACK COAT 730.00 GAL 3.26 2,379.80 --500.00 1,630.00 1,630.00 68%749.80
<br />30 TYPE SP 12.5 NON WEARING COURSE MIX (3,C)140.40 TN 93.00 13,057.20 -----13,057.20
<br />31 TYPE SP 12.5 NON WEARING COURSE MIX (3,C) - CORRECTIVE
<br />REPAIR
<br />230.00 TN 104.75 24,092.50 -----24,092.50
<br />32 TYPE SP 9.5 WEARING COURSE MIX (3,C)1,650.00 TN 102.00 168,300.00 793.40 80,926.80 1,552.65 158,370.30 158,370.30 94%9,929.70
<br />33 TYPE SP 9.5 WEARING COURSE MIX (3,C) - DRIVEWAYS 200.00 TN 90.00 18,000.00 37.72 3,394.73 37.72 3,394.73 3,394.73 19%14,605.27
<br />34 TYPE SP 9.5 WEARING COURSE MIX (2,C) - TRAIL 680.40 TN 114.00 77,565.60 --632.95 72,156.30 72,156.30 93%5,409.30
<br />35 CONCRETE CURB AND GUTTER (SPOT REPAIR)990.00 LF 38.43 38,045.70 317.00 12,182.31 317.00 12,182.31 12,182.31 32%25,863.39
<br />36 CONCRETE CURB AND GUTTER (MACHINE FORM)790.00 LF 26.24 20,729.60 603.00 15,822.72 1,258.00 33,009.92 33,009.92 159%(12,280.32)
<br />37 CONCRETE VALLEY GUTTER 180.00 SY 148.24 26,683.20 --110.00 16,306.40 16,306.40 61%10,376.80
<br />38 8" CONCRETE DRIVEWAY PAVEMENT 210.00 SY 105.55 22,165.50 209.29 22,090.57 209.29 22,090.57 22,090.57 100%74.93
<br />39 TRAFFIC CONTROL 1.00 LS 19,000.00 19,000.00 0.70 13,300.00 0.90 17,100.00 17,100.00 90%1,900.00
<br />40 RAILROAD FLAGGING 1.00 ALLOW 3,500.00 3,500.00 --1.00 3,500.00 3,500.00 100%-
<br />41 PRUNE TREES 10.00 HR 350.00 3,500.00 -----3,500.00
<br />42 EROSION CONTROL SUPERVISOR 1.00 LS 2,965.91 2,965.91 0.70 2,076.14 0.80 2,372.73 2,372.73 80%593.18
<br />43 STORM DRAIN INLET PROTECTION 21.00 EA 154.63 3,247.23 10.00 1,546.30 10.00 1,546.30 1,546.30 48%1,700.93
<br />44 SEDIMENT CONTROL LOG TYPE WOOD FIBER 200.00 LF 5.34 1,068.00 200.00 1,068.00 200.00 1,068.00 1,068.00 100%-
<br />45 SILT FENCE TYPE MS 100.00 LF 5.68 568.00 5.00 28.40 5.00 28.40 28.40 5%539.60
<br />46 SODDING TYPE LAWN 540.00 SY 17.57 9,487.80 -----9,487.80
<br />47 COMMON TOPSOIL BORROW 400.00 CY 47.16 18,864.00 --81.00 3,819.96 3,819.96 20%15,044.04
<br />48 WATER (TURF ESTABLISHMENT)6.00 MGAL 140.89 845.34 -----845.34
<br />Docusign Envelope ID: 25F6242A-B841-4DB8-A5B6-214BB7916E4D
|