|
PARTIAL PAY ESTIMATE #6
<br />FROM:
<br />TO:
<br />CONTRACTOR: PARK CONSTRUCTION CO.
<br />ADDRESS: 1481 81st AVENUE NE, SPRING LAKE PARK, MN 55432
<br />OWNER: CITY OF ARDEN HILLS
<br />PROJECT:
<br />SUBSTANTIAL COMPLETION DATE AMOUNT OF CONTRACT
<br />July 31,2015 ORIGINAL: 1,349,913.06 $
<br />REVISED:
<br />ITEM
<br />NO. ITEM DESCRIPTION UNIT QTY. UNIT PRICE QTY. TOTAL PRICE QTY. TOTAL PRICE
<br />SCHEDULE 1.0 - STREET
<br />1 2021.501 MOBILIZATION LUMP SUM 1.00 $60,000.00 0.00 $0.00 1.00 $60,000.00
<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 0.00 $0.00 24.00 $135.60
<br />5 2104.501 REMOVE SEWER PIPE (STORM) LIN FT 16.00 $18.00 0.00 $0.00 18.00 $324.00
<br />6 2104.501 REMOVE CURB & GUTTER LIN FT 2,797.00 $6.55 0.00 $0.00 3,356.00 $21,981.80
<br />7 2104.503 REMOVE BITUMINOUS WALK SQ FT 478.00 $4.05 0.00 $0.00 611.00 $2,474.55
<br />8 2104.503 REMOVE CONCRETE WALK SQ FT 6,548.00 $1.25 0.00 $0.00 8,302.00 $10,377.50
<br />9 2104.503 REMOVE CONCRETE NOSE SQ FT 444.00 $4.30 0.00 $0.00 444.00 $1,909.20
<br />10 2104.503 REMOVE CONCRETE MEDIAN SQ FT 4,155.00 $1.60 0.00 $0.00 4,155.00 $6,648.00
<br />11 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD 289.00 $15.10 0.00 $0.00 334.30 $5,047.93
<br />12 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 498.00 $7.65 0.00 $0.00 753.00 $5,760.45
<br />13 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 1,988.00 $9.50 0.00 $0.00 2,462.00 $23,389.00
<br />14 2104.509 REMOVE LIGHT UNIT EACH 16.00 $345.00 0.00 $0.00 16.00 $5,520.00
<br />15 2104.509 REMOVE DRAINAGE STRUCTURE EACH 3.00 $348.00 0.00 $0.00 3.00 $1,044.00
<br />16 2104.509 REMOVE LIGHT FOUNDATION EACH 16.00 $454.00 0.00 $0.00 15.00 $6,810.00
<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 0.00 $0.00 1,236.00 $4,387.80
<br />20 2104.523 SALVAGE HYDRANT EACH 1.00 $283.00 0.00 $0.00 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 1.00 $1,590.00
<br />24 2104.601 RELOCATE SPRINKLER SYSTEM A LUMP SUM 1.00 $4,490.00 0.00 $0.00 1.00 $4,490.00
<br />25 2104.601 RELOCATE SPRINKLER SYSTEM B LUMP SUM 1.00 $4,490.00 0.00 $0.00 1.00 $4,490.00
<br />26 2104.603 REMOVE AND REPLACE BITUMINOUS PAVEMENT LIN FT 230.00 $20.00 0.00 $0.00 321.00 $6,420.00
<br />27 2106.607 EXCAVATION - COMMON (P) CU YD 1,864.00 $22.70 0.00 $0.00 1,864.00 $42,312.80
<br />28 2106.607 COMMON EMBANKMENT (CV) (P) CU YD 25.00 $68.70 0.00 $0.00 25.00 $1,717.50
<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 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10.00 $126.00 0.00 $0.00 2.00 $252.00
<br />31 2211.503 AGGREGATE BASE (CV) CLASS 5 (P) CU YD 1,319.00 $30.40 9.00 $273.60 1,926.00 $58,550.40
<br />32 2231.604 BITUMINOUS PATCH SPECIAL SQ YD 427.00 $59.90 0.00 $0.00 1,547.60 $92,701.24
<br />33 2232.501 MILL BITUMINOUS SURFACE (2.0") SQ YD 18,204.00 $1.15 0.00 $0.00 19,250.00 $22,137.50
<br />34 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (4,C) TON 2,860.00 $84.30 0.00 $0.00 3,252.06 $274,148.66
<br />35 2360.502 TYPE SP 12.5 NON-WEARING COURSE MIXTURE (4,B) TON 317.00 $77.90 0.00 $0.00 255.05 $19,868.40
<br />36 2411.618 MODULAR BLOCK RETAINING WALL SQ FT 580.00 $23.80 42.52 $1,011.98 966.52 $23,003.18
<br />37 2502.521 6" PE NON PERF PIPE DRAIN LIN FT 74.00 $18.70 0.00 $0.00 68.00 $1,271.60
<br />38 2503.511 15" RC PIPE SEWER CLASS V LIN FT 22.00 $64.70 0.00 $0.00 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 0.00 $0.00 3.00 $3,000.00
<br />41 2504.602 CONNECT TO EXISTING WATERMAIN EACH 1.00 $1,490.00 0.00 $0.00 1.00 $1,490.00
<br />42 2504.602 INSTALL HYDRANT EACH 1.00 $5,120.00 0.00 $0.00 1.00 $5,120.00
<br />TOTAL TO DATE
<br />ORIGINAL:
<br />REVISED:
<br />ORIGINAL CONTRACT
<br />September 5, 2015
<br />November 27, 2015
<br />COUNTY ROAD E IMPROVEMENTS
<br />THIS PERIOD
<br />1
|