|
PARTIAL PAY ESTIMATE#3
<br />FROM:May 23,2015
<br />TO:June 26,2015
<br />CONTRACTOR:PARK CONSTRUCTION CO.
<br />ADDRESS:1481 81st AVENUE NE,SPRING LAKE PARK,MN 55432
<br />OWNER:CITY OF ARDEN HILLS
<br />PROJECT:COUNTY ROAD E IMPROVEMENTS
<br />SUBSTANTIAL COMPLETION DATE AMOUNT OF CONTRACT
<br />ORIGINAL:July 31,2015 ORIGINAL: $ 1,349,913.06
<br />REVISED: REVISED:
<br />ITEM ORIGINAL CONTRACT THIS PERIOD TOTAL TO DATE
<br />NO. ITEM DESCRIPTION UNIT CITY. UNIT PRICE CITY.TOTAL PRICE CITY. TOTAL PRICE
<br />SCHEDULE 1.0-STREET
<br />1 2021.501 MOBILIZATION LUMP SUM 1.00 $60,000.00 0.25 15,000.00 0.75 45,000.00
<br />2 2101.502 CLEARING TREE 7.00 $505.00 0.00 0.00 16.00 8,080.00
<br />3 2101.507 GRUBBING TREE 7.00 $202.00 0.00 0.00 16.00 3,232.00
<br />4 2104.501 REMOVE PIPE DRAIN LIN FT 70.00 5.65 24.00 135.60 24.00 135.60
<br />5 2104.501 REMOVE SEWER PIPE STORM LIN FT 16.00 18.00 18.00 324.00 18.00 324.00
<br />6 2104.501 REMOVE CURB&GUTTER LIN FT 2,797.00 6.55 1,915.00 12,543.25 1,915.00 12,543.25
<br />7 2104.503 REMOVE BITUMINOUS WALK SO FT 478.00 4.05 0.00 0.00 400.00 1,620.00
<br />8 2104.503 REMOVE CONCRETE WALK SO FT 6,548.00 1.25 2,211.00 2,763.75 2,211.00 2,763.75
<br />9 2104.503 REMOVE CONCRETE NOSE SO FT 444.00 4.30 0.00 0.00 444.00 1,909.20
<br />10 2104.503 REMOVE CONCRETE MEDIAN SO FT 4,155.00 1.60 0.00 0.00 41155.00 6,648.001
<br />11 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SO YD 289.00 15.10 6.00 90.60 6.00 90.60
<br />12 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SO YD 498.00 7.65 345.00 2,639.25 345.00 2,639.25
<br />13 2104.505 REMOVE BITUMINOUS PAVEMENT SO YD 1,988.00 9.50 1,988.00 18,886.00 1,988.00 18,886.00
<br />14 2104.509 REMOVE LIGHT UNIT EACH 16.00 $345.00 16.00 5,520.00 16.00 5,520.00
<br />15 2104.509 REMOVE DRAINAGE STRUCTURE EACH 3.00 $348.00 3.00 1,044.00 3.00 1,044.001
<br />16 2104.509 REMOVE LIGHT FOUNDATION EACH 16.00 $454.00 6.00 2,724.00 1 6.
<br />00r$
<br />2724$ .00
<br />17 2104.509 REMOVE SIGN TYPE C EACH 20.00 40.40 0.00 0.00 20.00 808.00
<br />18 2104.509 REMOVE MARKER EACH 5.00 35.40 0.00 0.00 5.00 177.00
<br />19 2104.513 SAWING BITUMINOUS PAVEMENT FULL DEPTH LIN FT 820.00 3.55 1,124.00 3,990.20 1,124.00 3,990.20
<br />20 2104.523 SALVAGE HYDRANT EACH 1.00 $283.00 1.00 283.00 1.00 283.00
<br />21 2104.523 SALVAGE SIGN EACH 14.00 40.40 0.00 0.00 14.00 565.60
<br />22 2104.523 SALVAGE DELINEATORS&MARKERS EACH 6.00 35.40 0.00 0.00 6.00 212.40
<br />23 2104.601 REMOVE CABLES LUMP SUM 1.00 $1,590.00 0.00 0.00 0.00 0.00
<br />24 2104.601 RELOCATE SPRINKLER SYSTEM A LUMP SUM 1.00 $4,490.00 0.00 0.00 0.00 0.00
<br />25 2104.601 RELOCATE SPRINKLER SYSTEM B LUMP SUM 1.00 $4,490.00 0.00 0.00 0.00 0.00
<br />26 2104.603 REMOVE AND REPLACE BITUMINOUS PAVEMENT LIN FT 230.00 20.00 0.00 0.00 0.00 0.00
<br />27 2106.607 EXCAVATION-COMMON P CU YD 1,864.00 22.70 1,864.00 42,312.80 1,864.00 42312.80
<br />28 2106.607 COMMON EMBANKMENT CV P CU YD 25.00 68.70 25.00 1,717.50 25.00 1,717.501
<br />29 2106.607 SELECT GRANULAR EMBANKMENT CV P CU YD 598.00 37.10 0.00 0.00 0.00 0.00
<br />30 1 2123.610 STREET SWEEPER WITH PICKUP BROOM HOUR 10.00 $126.00 0.00 0.00 0.00 0.00
<br />31 1 2211.503 AGGREGATE BASE CV CLASS 5 P CU YD 1,319.00 30.40 1,266.11 38,489.74 1,266.11 38,489.74
<br />32 2231.604 BITUMINOUS PATCH SPECIAL SO YD 427.00 59.90 400.00 23,960.00 1,033.00 61,876.70
<br />33 2232.501 MILL BITUMINOUS SURFACE 2.0" SO YD 18,204.00 1.15 0.00 0.00 0.00 0.00
<br />34 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE 4,C TON 2,860.00 84.30 30.72 2,589.70 30.72 2,589.70
<br />35 2360.502 TYPE SP 12.5 NON-WEARING COURSE MIXTURE 4,6 TON 317.00 77.90 0.00 0.00 0.00 0.00
<br />36 2411.618 MODULAR BLOCK RETAINING WALL SO FT 580.00 23.80 600.00 14,280.00 600.00 14,280.0
<br />37 2502.521 6"PE NON PERF PIPE DRAIN LIN FT 74.00 18.70 68.00 1,271.60 68.00 1,271.60
<br />38 2503.511 15"RC PIPE SEWER CLASS V LIN FT 22.00 64.70 31.00 2,005.70 31.00 2,005.70
<br />39 2503.511 18"RC PIPE SEWER CLASS V LIN FT 8.00 68.80 0.00 0.00 0.00 0.00
<br />40 2503.602 CONNECT TO EXISTING STORM SEWER EACH 3.00 $1,000.00 3.00 3,000.00 3.00 3,000.00
<br />41 2504.602 CONNECT TO EXISTING WATERMAIN EACH 1.00 $1,490.00 1.00 1,490.00 1.00 1,490.00
<br />42 2504.602 INSTALL HYDRANT EACH 1.00 $5,120.001 1.00 5,120.00 1.00 5,120.00
|