|
PARTIAL PAY ESTIMATE NO.3 (Final)
<br />30TH ST N GAP SEGMENT IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2023.122
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 2021.501/00010 LUMP SUM 1 $45,000.00 $45,000.00 0.00 $0.00 1.00 $45,000.00
<br />2 2101.502/00020 EACH 2 $310.00 $620.00 0.00 $0.00 2.00 $620.00
<br />3 2101.502/00030 EACH 2 $52.00 $104.00 0.00 $0.00 2.00 $104.00
<br />4 2104.502/00820 EACH 2 $180.00 $360.00 0.00 $0.00 0.00 $0.00
<br />5 2104.502/02445 EACH 1 $26.00 $26.00 0.00 $0.00 0.00 $0.00
<br />6 2104.502/03300 EACH 9 $42.00 $378.00 0.00 $0.00 2.00 $84.00
<br />7 2104.503/00205 LIN FT 1038 $2.75 $2,854.50 0.00 $0.00 1,038.00 $2,854.50
<br />8 2104.503/00315 LIN FT 2254 $7.00 $15,778.00 0.00 $0.00 2,254.00 $15,778.00
<br />9 2104.504/00090 SQ YD 2 $27.00 $54.00 0.00 $0.00 97.00 $2,619.00
<br />10 2104.504/00120 SQ YD 1012 $5.30 $5,363.60 0.00 $0.00 1,012.00 $5,363.60
<br />11 2104.602/00400 EACH 1 $64.00 $64.00 0.00 $0.00 0.00 $0.00
<br />12 2104.602/00500 EACH 1 $26.00 $26.00 0.00 $0.00 0.00 $0.00
<br />13 2106.507/00010 CU YD 245 $35.00 $8,575.00 0.00 $0.00 245.00 $8,575.00
<br />14 2106.507/00080 CU YD 245 $25.00 $6,125.00 0.00 $0.00 245.00 $6,125.00
<br />15 2106.507/00130 CU YD 23 $44.00 $1,012.00 0.00 $0.00 65.25 $2,871.00
<br />16 2112.604/00010 SQ YD 510 $7.50 $3,825.00 0.00 $0.00 0.00 $0.00
<br />17 2112.604/00010 SQ YD 2827 $2.00 $5,654.00 0.00 $0.00 2,827.00 $5,654.00
<br />18 2123.610/00410 HOUR 20 $100.00 $2,000.00 0.00 $0.00 9.00 $900.00
<br />19 2130.523/00010 M GALLON 33 $50.00 $1,650.00 0.00 $0.00 10.00 $500.00
<br />20 2211.507/00210 CU YD 186 $38.00 $7,068.00 0.00 $0.00 186.00 $7,068.00
<br />21 2215.504/00010 SQ YD 2549 $3.00 $7,647.00 0.00 $0.00 2,638.00 $7,914.00
<br />22 2215.507/00010 CU YD 142 $32.00 $4,544.00 0.00 $0.00 142.00 $4,544.00
<br />23 2232.504/00060 SQ YD 3986 $3.00 $11,958.00 0.00 $0.00 3,897.00 $11,691.00
<br />24 2355.506/00010 GALLON 12 $17.00 $204.00 0.00 $0.00 0.00 $0.00
<br />25 2357.506/00010 GALLON 477 $1.00 $477.00 0.00 $0.00 450.00 $450.00
<br />26 2360.509/12200 TON 140 $95.00 $13,300.00 0.00 $0.00 169.69 $16,120.55
<br />27 2360.509/12300 TON 834 $90.00 $75,060.00 0.00 $0.00 826.14 $74,352.60
<br />28 2360.509/22305 TON 352 $90.00 $31,680.00 0.00 $0.00 361.09 $32,498.10
<br />29 2504.602/00034 EACH 1 $280.00 $280.00 0.00 $0.00 1.00 $280.00
<br />30 2506.502/06000 EACH 2 $1,600.00 $3,200.00 0.00 $0.00 0.00 $0.00
<br />31 2506.502/06020 EACH 3 $725.00 $2,175.00 0.00 $0.00 0.00 $0.00
<br />32 2531.503/02315 LIN FT 2514 $19.00 $47,766.00 0.00 $0.00 2,514.00 $47,766.00
<br />33 2563.601/00010 LUMP SUM 1 $7,500.00 $7,500.00 0.00 $0.00 1.00 $7,500.00
<br />34 2564.602/01515 EACH 9 $460.00 $4,140.00 0.00 $0.00 2.00 $920.00
<br />35 2564.602/01516 EACH 1 $310.00 $310.00 0.00 $0.00 0.00 $0.00
<br />36 2564.602/01519 EACH 1 $25.20 $25.20 0.00 $0.00 0.00 $0.00
<br />37 2564.602/01520 EACH 1 $25.20 $25.20 0.00 $0.00 0.00 $0.00
<br />38 2564.602/02340 EACH 1 $78.00 $78.00 0.00 $0.00 0.00 $0.00
<br />39 2564.618/00010 SQ FT 17 $63.00 $1,071.00 0.00 $0.00 18.00 $1,134.00
<br />40 2573.502/00110 EACH 11 $100.00 $1,100.00 0.00 $0.00 11.00 $1,100.00
<br />41 2573.503/00060 LIN FT 48 $5.00 $240.00 0.00 $0.00 0.00 $0.00
<br />42 2573.503/00064 LIN FT 1605 $2.35 $3,771.75 0.00 $0.00 2,621.00 $6,159.35
<br />43 2574.507/00100 CU YD 90 $53.00 $4,770.00 0.00 $0.00 102.00 $5,406.00
<br />44 2574.508/00011 POUND 42 $2.30 $96.60 0.00 $0.00 200.00 $460.00
<br />45 2575.508/21111 POUND 21 $4.00 $84.00 0.00 $0.00 85.00 $340.00
<br />46 2575.523/00020 M GALLON 2 $640.00 $1,280.00 0.00 $0.00 5.00 $3,200.00
<br />47 2582.503/40104 LIN FT 2948 $2.25 $6,633.00 0.00 $0.00 2,986.00 $6,718.50
<br />48 2582.503/40106 LIN FT 495 $3.35 $1,658.25 0.00 $0.00 500.00 $1,675.00
<br />49 2582.503/40110 LIN FT 251 $7.10 $1,782.10 0.00 $0.00 247.00 $1,753.70
<br />50 2582.503/40112 LIN FT 174 $9.10 $1,583.40 0.00 $0.00 215.00 $1,956.50
<br />51 2582.503/40404 LIN FT 1605 $4.45 $7,142.25 0.00 $0.00 175.00 $778.75
<br />52 2582.518/04020 SQ FT 62 $80.00 $4,960.00 0.00 $0.00 62.00 $4,960.00
<br />$353,078.85 $0.00 $343,794.15
<br />CHANGE ORDER NO. 1
<br />CO1-1 SQ FT 372 $20.00 $7,440.00 0.00 $0.00 405.00 $8,100.00
<br />CO1-2 SQ FT 46 $55.00 $2,530.00 0.00 $0.00 50.00 $2,750.00
<br />CO1-3 EACH 25 $11.00 $275.00 0.00 $0.00 26.00 $286.00
<br />TOTAL CHANGE ORDER NO. 1 $10,245.00 $0.00 $11,136.00
<br />CHANGE ORDER NO. 2
<br />CO2-1 LUMP SUM 1 -$8,393.70 -$8,393.70 0.00 $0.00 0.00 $0.00
<br />TOTAL CHANGE ORDER NO. 2 -$8,393.70 $0.00 $0.00
<br />TOTALS - REVISED CONTRACT $354,930.15 $0.00 $354,930.15
<br />REMOVE CASTING
<br />SALVAGE DELINEATOR/ MARKER PANEL
<br />WATER
<br />AGGREGATE BASE (CV) CLASS 6
<br />SALVAGE SIGN PANEL SPECIAL
<br />EXCAVATION - COMMON
<br />SAWING BIT PAVEMENT (FULL DEPTH)
<br />REMOVE CURB & GUTTER
<br />REMOVE CONCRETE PAVEMENT
<br />REMOVE BITUMINOUS PAVEMENT
<br />SALVAGE SIGN SPECIAL
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />COMMON EMBANKMENT (CV)
<br />SUBGRADE PREPARATION
<br />SUBGRADE CORRECTION
<br />12'' SOLID LINE MULTI COMP GR IN (WR)
<br />FERTILIZER TYPE 1
<br />TYPE SP 12.5 NON WEAR COURSE MIX (2,C)
<br />ADJUST VALVE BOX
<br />10'' SOLID LINE MULTI COMP GR IN (WR)
<br />DELINEATOR / MARKER
<br />SEDIMENT CONTROL LOG TYPE COMPOST
<br />CASTING ASSEMBLY
<br />COMMON TOPSOIL BORROW
<br />4'' SOLID LINE MULTI COMP GR IN (WR)
<br />6'' SOLID LINE MULTI COMP GR IN (WR)
<br />RAPID STABILIZATION METHOD 3
<br />SEDIMENT CONTROL LOG TYPE STRAW
<br />STORM DRAIN INLET PROTECTION
<br />FULL DEPTH RECLAMATION
<br />HAUL FULL DEPTH RECLAMATION (LV)
<br />MILL BITUMINOUS SURFACE (2.0'')
<br />CONTRACT THIS PERIOD TOTAL TO DATE
<br />SALVAGE SIGN
<br />ITEM MN/DOT NO.DESCRIPTION OF PAY ITEM UNIT
<br />MOBILIZATION
<br />CLEARING
<br />GRUBBING
<br />SELECT GRANULAR EMBANKMENT (CV)
<br />BASE BID TOTALS
<br />BITUMINOUS MATERIAL FOR FOG SEAL
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B)
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />PAVT MSSG PREF THERMO GR IN
<br />ADJUST FRAME & RING CASTING
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />TRAFFIC CONTROL
<br />INSTALL SIGN
<br />INSTALL SIGN SPECIAL
<br />SEED MIXTURE 21-111
<br />INSTALL SIGN PANEL SPECIAL
<br />INSTALL DELINEATOR / MARKER PANEL
<br />SIGN
<br />4'' DBLE SOLID LINE MULTI COMP GR IN (WR)
<br />COMPENSATING CHANGE ORDER
<br />CONCRETE CURB RAMP WALK
<br />TRUNCATED DOMES
<br />DRILL AND GROUT REINF BAR (EPOXY COATED)
|