|
PARTIAL PAY ESTIMATE NO. 2
<br />HUDSON BOULEVARD IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2023.120 (S.A.P. 206-120-002)
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 2021.501/00010 LUMP SUM
<br />1 $154,715.00 $154,715.00 0.50 $77,357.50 0.70 $108,300.50
<br />2 2101.502/00020 EACH
<br />1 $1,100.00 $1,100.00 3.00 $3,300.00 3.00 $3,300.00
<br />3 2101.502/00030 EACH
<br />2 $275.00 $550.00 4.00 $1,100.00 4.00 $1,100.00
<br />4 2102.503/00010 LIN FT
<br />10145 $0.88 $8,927.60 11,728.00 $10,320.64 11,728.00 $10,320.64
<br />5 2104.502/00130 EACH
<br />16 $206.25 $3,300.00 6.00 $1,237.50 10.00 $2,062.50
<br />6 2104.502/00820 EACH
<br />2 $275.00 $550.00 0.00 $0.00 2.00 $550.00
<br />7 2104.502/00910 EACH
<br />4 $550.00 $2,200.00 5.00 $2,750.00 6.00 $3,300.00
<br />8 2104.502/01220 EACH
<br />5 $44.00 $220.00 12.00 $528.00 12.00 $528.00
<br />9 2104.502/01675 EACH
<br />2 $44.00 $88.00 2.00 $88.00 2.00 $88.00
<br />10 2104.502/01940 EACH
<br />2 $247.50 $495.00 0.00 $0.00 0.00 $0.00
<br />11 2104.502/03300 EACH
<br />11 $44.00 $484.00 11.00 $484.00 11.00 $484.00
<br />12 2104.503/00205 LIN FT
<br />3916 $3.30 $12,922.80 0.00 $0.00 793.00 $2,616.90
<br />13 2104.503/00240 LIN FT
<br />505 $13.07 $6,600.35 0.00 $0.00 350.00 $4,574.50
<br />14 2104.503/00250 LIN FT
<br />57 $19.30 $1,100.10 35.00 $675.50 92.00 $1,775.60
<br />15 2104.503/00255 LIN FT
<br />317 $10.41 $3,299.97 181.00 $1,884.21 381.00 $3,966.21
<br />16 2104.503/00285 LIN FT
<br />80 $13.75 $1,100.00 0.00 $0.00 0.00 $0.00
<br />17 2104.503/00315 LIN FT
<br />834 $5.66 $4,720.44 416.50 $2,357.39 721.50 $4,083.69
<br />18 2104.504/00010 SQ YD
<br />69 $15.94 $1,099.86 69.00 $1,099.86 69.00 $1,099.86
<br />19 2104.504/00090 SQ YD
<br />8 $137.50 $1,100.00 0.00 $0.00 0.00 $0.00
<br />20 2104.504/00120 SQ YD
<br />3126 $4.83 $15,098.58 0.00 $0.00 0.00 $0.00
<br />21 2104.602/00400 EACH
<br />1 $55.00 $55.00 1.00 $55.00 1.00 $55.00
<br />22 2104.618/00022 SQ FT
<br />1520 $2.12 $3,222.40 1,300.00 $2,756.00 2,115.50 $4,484.86
<br />23 2106.507/00010 CU YD
<br />3291 $31.42 $103,403.22 731.00 $22,968.02 2,466.00 $77,481.72
<br />24 2106.507/00080 CU YD
<br />2230 $26.33 $58,715.90 0.00 $0.00 750.85 $19,769.88
<br />25 2106.507/00130 CU YD
<br />1642 $12.34 $20,262.28 440.00 $5,429.60 1,180.00 $14,561.20
<br />26 2108.504/00034 SQ YD
<br />116 $5.84 $677.44 70.00 $408.80 70.00 $408.80
<br />27 2112.604/00010 SQ YD
<br />21737 $1.28 $27,823.36 0.00 $0.00 6,000.00 $7,680.00
<br />28 2122.604/0002 SQ YD
<br />3766 $1.67 $6,289.22 250.00 $417.50 250.00 $417.50
<br />29 2118.507/00080 CU YD
<br />92 $11.96 $1,100.32 0.00 $0.00 0.00 $0.00
<br />30 2123.610/00410 HOUR
<br />100 $157.30 $15,730.00 0.00 $0.00 0.00 $0.00
<br />31 2130.523/00010 M GALLON
<br />264 $48.75 $12,870.00 0.00 $0.00 75.00 $3,656.25
<br />32 2211.507/00210 CU YD
<br />1007 $30.62 $30,834.34 138.06 $4,227.40 332.34 $10,176.25
<br />33 2215.504/00010 SQ YD
<br />18831 $1.22 $22,973.82 4,481.00 $5,466.82 12,781.00 $15,592.82
<br />34 2215.507/00010 CU YD
<br />2093 $10.98 $22,981.14 850.00 $9,333.00 1,475.00 $16,195.50
<br />35 2301.602/00071 EACH
<br />160 $20.20 $3,232.00 0.00 $0.00 0.00 $0.00
<br />36 2357.506/00010 GALLON
<br />1562 $1.11 $1,733.82 0.00 $0.00 0.00 $0.00
<br />37 2360.509/12200 TON
<br />365 $90.90 $33,178.50 0.00 $0.00 0.00 $0.00
<br />38 2360.509/13300 TON
<br />2631 $75.75 $199,298.25 0.00 $0.00 0.00 $0.00
<br />39 2360.509/23305 TON
<br />2631 $75.75 $199,298.25 0.00 $0.00 0.00 $0.00
<br />40 2501.502/05015 EACH
<br />6 $1,020.62 $6,123.72 6.00 $6,123.72 7.00 $7,144.34
<br />41 2501.502/05018 EACH
<br />3 $1,463.95 $4,391.85 1.00 $1,463.95 2.00 $2,927.90
<br />42 2501.502/05024 EACH
<br />1 $1,911.80 $1,911.80 1.00 $1,911.80 1.00 $1,911.80
<br />43 2501.503/13153 LIN FT
<br />140 $98.18 $13,745.20 140.00 $13,745.20 140.00 $13,745.20
<br />44 2501.602/60015 EACH
<br />6 $814.73 $4,888.38 6.00 $4,888.38 7.00 $5,703.11
<br />45 2501.602/60018 EACH
<br />3 $904.93 $2,714.79 1.00 $904.93 2.00 $1,809.86
<br />46 2501.602/60024 EACH
<br />1 $1,447.60 $1,447.60 1.00 $1,447.60 1.00 $1,447.60
<br />47 2502.503/10040 LIN FT
<br />739 $22.84 $16,878.76 0.00 $0.00 489.00 $11,168.76
<br />48 2502.602/00404 EACH
<br />2 $577.50 $1,155.00 0.00 $0.00 1.00 $577.50
<br />49 2503.503/15153 LIN FT
<br />72 $83.77 $6,031.44 42.00 $3,518.34 61.00 $5,109.97
<br />50 2503.503/15183 LIN FT
<br />196 $78.77 $15,438.92 100.00 $7,877.00 212.00 $16,699.24
<br />51 2503.503/15243 LIN FT
<br />26 $132.51 $3,445.26 6.00 $795.06 22.00 $2,915.22
<br />52 2503.503/15363 LIN FT
<br />968 $201.26 $194,819.68 475.00 $95,598.50 1,044.00 $210,115.44
<br />53 2503.601/00020 LUMP SUM
<br />1 $8,250.00 $8,250.00 0.00 $0.00 0.00 $0.00
<br />54 2503.601/0003 EACH
<br />1 $1,812.80 $1,812.80 1.00 $1,812.80 1.00 $1,812.80
<br />55 2503.601/0004 EACH
<br />2 $3,823.60 $7,647.20 0.00 $0.00 2.00 $7,647.20
<br />56 2503.602/00320 EACH
<br />12 $935.00 $11,220.00 8.00 $7,480.00 10.00 $9,350.00
<br />57 2503.602/00360 EACH
<br />3 $1,118.33 $3,354.99 1.00 $1,118.33 1.00 $1,118.33
<br />58 2503.603/20090 LIN FT
<br />1402 $2.75 $3,855.50 0.00 $0.00 0.00 $0.00
<br />59 2504.602/00026 EACH
<br />1 $2,200.00 $2,200.00 0.00 $0.00 2.00 $4,400.00
<br />4'' PVC PIPE DRAIN CLEANOUT
<br />TRASH GUARD FOR 24'' PIPE APRON
<br />18'' RC PIPE APRON
<br />CONNECT INTO EXISTING DRAINAGE STRUCTURE
<br />STORM SEWER INSPECTION
<br />ADJUST HYDRANT & GATE VALVE
<br />36'' RC PIPE SEWER CLASS III
<br />CLEAN STORM SEWER
<br />24" 45 DEGREE PIPE BEND
<br />36" TO 24" ECCENTRIC INCREASER
<br />CONNECT TO EXISTING STORM SEWER
<br />REMOVE PERFORATED PIPE
<br />REMOVE DRAINAGE STRUCTURE
<br />REMOVE SIGN
<br />SELECT GRANULAR EMBANKMENT (CV)
<br />COMMON EMBANKMENT (CV)
<br />GEOTEXTILE FABRIC TYPE 4
<br />SUBGRADE PREPARATION
<br />WATER
<br />AGGREGATE BASE (CV) CLASS 6
<br />FULL DEPTH RECLAMATION
<br />HAUL FULL DEPTH RECLAMATION (LV)
<br />DRILL & GROUT REINF BAR (EPOXY COATED)
<br />TRASH GUARD FOR 18'' PIPE APRON
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B)
<br />TYPE SP 12.5 NON WEAR COURSE MIX (3,C)
<br />24'' RC PIPE SEWER CLASS III
<br />4'' PERF PE PIPE DRAIN
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />REMOVE CASTING
<br />ITEM MN/DOT NO. DESCRIPTION OF PAY ITEM UNIT
<br />MOBILIZATION
<br />CLEARING
<br />GRUBBING
<br />PAVEMENT MARKING REMOVAL
<br />REMOVE PIPE APRON
<br />REMOVE SIGN PANEL
<br />REMOVE MAIL BOX SUPPORT
<br />SALVAGE SIGN
<br />REMOVE CONCRETE MEDIAN
<br />REMOVE PIPE CULVERTS
<br />REMOVE CURB & GUTTER
<br />REMOVE SEWER PIPE (STORM)
<br />15'' RC PIPE APRON
<br />18'' RC PIPE SEWER CLASS III
<br />TRASH GUARD FOR 15'' PIPE APRON
<br />SUBGRADE CORRECTION
<br />AGGREGATE SURFACING (CV) FROM STOCKPILE
<br />15'' RC PIPE SEWER CLASS III
<br />TYPE SP 9.5 WEARING COURSE MIX (3,C)
<br />24'' RC PIPE APRON
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />15'' RC PIPE CULVERT CLASS III
<br />SALVAGE SIGN SPECIAL
<br />REMOVE STONE
<br />EXCAVATION - COMMON
<br />REMOVE CONCRETE FLUME
<br />REMOVE CONCRETE PAVEMENT
<br />REMOVE BITUMINOUS PAVEMENT
<br />SAWING BIT PAVEMENT (FULL DEPTH)
|