|
PARTIAL PAY ESTIMATE NO.4
<br />WELL NO. 2 PFAS WTP
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2023.115; 173420153
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 LS 1 $270,000.00 $270,000.00 $0.00 1.00 $270,000.00
<br />2 LS 1 $50,000.00 $50,000.00 0.20 $10,000.00 1.00 $50,000.00
<br />3 LS 1 $250,000.00 $250,000.00 0.23 $57,500.00 0.95 $237,500.00
<br />4 LS 1 $60,000.00 $60,000.00 0.90 $54,000.00 0.90 $54,000.00
<br />5 LS 1 $220,000.00 $220,000.00 0.90 $198,000.00 0.90 $198,000.00
<br />6 LS 1 $55,000.00 $55,000.00 0.15 $8,250.00 0.8634 $47,487.00
<br />7 LS 1 $26,400.00 $26,400.00 0.25 $6,600.00 0.7648 $20,190.72
<br />8 LS 1 $7,000.00 $7,000.00 0.95 $6,650.00 0.95 $6,650.00
<br />9 LS 1 $55,000.00 $55,000.00 0.95 $52,250.00 0.95 $52,250.00
<br />10 LS 1 $40,000.00 $40,000.00 $0.00 0.00 $0.00
<br />11 LS 1 $8,000.00 $8,000.00 $0.00 0.00 $0.00
<br />12 LS 1 $124,000.00 $124,000.00 0.80 $99,200.00 1.00 $124,000.00
<br />13 CY 20 $1,575.00 $31,500.00 $0.00 0.00 $0.00
<br />14 CY 50 $1,575.00 $78,750.00 $0.00 0.00 $0.00
<br />15 LS 1 $73,500.00 $73,500.00 $0.00 0.00 $0.00
<br />16 LS 1 $10,500.00 $10,500.00 $0.00 0.00 $0.00
<br />17 LS 1 $1,000.00 $1,000.00 $0.00 0.00 $0.00
<br />TOTALS - BASE CONTRACT $1,360,650.00 $492,450.00 $1,060,077.72
<br />Well Pump Equipment - Pump, Motor, Column, Well Measure/Televise
<br />Bailing Sand From Well
<br />Air Lift Sand from Well
<br />Mobilization for Bailing Sand From Well
<br />Allowance (State Building Permit)
<br />Mobilization for Air Lifting Sand From Well
<br />BASE BID
<br />Chemical Feed
<br />Installation of Owner Supplied PFAS Removal Equipment
<br />Installation of Owner Supplied Natural Gas Generator
<br />Building Demolition
<br />Building Rehabilitation
<br />HVAC
<br />Process Pipe and Supports
<br />Valves
<br />Electrical & Controls
<br />Concrete
<br />Start Up of Owner Supplied PFAS Removal Equipment
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />CONTRACT THIS PERIOD TOTAL TO DATE
|