|
PARTIAL PAY ESTIMATE #11
<br />FROM:
<br />TO:
<br />CONTRACTOR:MEYER CONTRACTING
<br />ADDRESS:11000 93RD AVENUE N, MAPLE GROVE, MN 55369
<br />OWNER:CITY OF ARDEN HILLS
<br />PROJECT:
<br />SUBSTANTIAL COMPLETION DATE AMOUNT OF CONTRACT
<br />November 14, 2014 ORIGINAL:1,766,605.41$
<br />REVISED:1,821,782.31$
<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 LS 1.00 78,000.00 0.00 $0.00 1.00 $78,000.00
<br />2 2101.502 CLEARING TREE 44.00 130.00 0.00 $0.00 46.00 $5,980.00
<br />3 2101.507 GRUBBING TREE 44.00 179.00 0.00 $0.00 46.00 $8,234.00
<br />4 2104.501 REMOVE SEWER PIPE (STORM) LF 620.00 15.00 0.00 $0.00 771.00 $11,565.00
<br />5 2104.501 REMOVE CONCRETE CURB AND GUTTER LF 1,650.00 3.20 0.00 $0.00 1,792.00 $5,734.40
<br />6 2104.501 REMOVE FENCE LF 2,600.00 2.80 0.00 $0.00 2,510.00 $7,028.00
<br />7 2104.503 REMOVE RETAINING WALL SF 1,000.00 2.40 0.00 $0.00 602.00 $1,444.80
<br />8 2104.503 REMOVE RIP RAP SF 1,650.00 1.10 0.00 $0.00 982.00 $1,080.20
<br />9 2104.505 REMOVE CONCRETE PAVEMENT SY 1,520.00 3.90 0.00 $0.00 348.00 $1,357.20
<br />10 2104.505 REMOVE BITUMINOUS PAVEMENT SY 11,000.00 3.20 0.00 $0.00 11,560.00 $36,992.00
<br />11 2104.509 REMOVE DRAINAGE STRUCTURE EACH 2.00 325.50 0.00 $0.00 3.00 $976.50
<br />12 2104.509 REMOVE SIGN EACH 14.00 35.00 0.00 $0.00 8.00 $280.00
<br />13 2104.511 SAW CUT CONCRETE (FULL DEPTH) LF 45.00 6.00 0.00 $0.00 45.00 $270.00
<br />14 2104.513 SAW CUT BITUMINOUS (FULL DEPTH) LF 300.00 2.10 0.00 $0.00 300.00 $630.00
<br />15 2105.501 COMMON EXCAVATION (P) CY 10,225.45 10.90 0.00 $0.00 10,225.45 $111,457.41
<br />16 2105.522 SELECT GRANULAR BORROW (CV) CY 9,170.00 17.00 0.00 $0.00 9,071.00 $154,207.00
<br />17 2105.541 SALVAGE TOPSOIL (EV) CY 2,500.00 11.75 0.00 $0.00 2,500.00 $29,375.00
<br />18 2105.604 GEOTEXTILE FABRIC TYPE V SY 16,100.00 1.30 0.00 $0.00 16,635.00 $21,625.50
<br />19 2511.607 CALCIUM CHLORIDE SOLUTION GAL 1,000.00 1.90 0.00 $0.00 0.00 $0.00
<br />20 2211.501 AGGREGATE BASE, CLASS 7 TON 10,400.00 9.50 0.00 $0.00 9,754.80 $92,670.60
<br />21 2211.501 AGGREGATE BASE, CLASS 7 (TRAIL) TON 1,500.00 18.00 0.00 $0.00 1,684.00 $30,312.00
<br />22 2504.602 MILL BITUMINOUS PAVEMENT SY 7,900.00 1.90 0.00 $0.00 7,855.00 $14,924.50
<br />23 2350.501 TYPE SP 12.5 WEARING COURSE MIXTURE TON 2,650.00 56.65 0.00 $0.00 2,424.06 $137,323.00
<br />24 2350.501 TYPE SP 9.5 WEARING COURSE MIXTURE (TRAIL) TON 290.00 82.40 0.00 $0.00 329.93 $27,186.23
<br />25 2350.501 TYPE SP 12.5 NONWEARING COURSE MIXTURE TON 3,400.00 56.30 0.00 $0.00 3,443.34 $193,860.04
<br />26 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 12,620.00 0.01 0.00 $0.00 850.00 $8.50
<br />27 2502.541 4-INCH PERF TP PIPE DRAIN W/SOCK LF 5,200.00 3.30 0.00 $0.00 6,338.00 $20,915.40
<br />28 2504.602 ADJUST VALVE EACH 4.00 318.50 0.00 $0.00 4.00 $1,274.00
<br />29 2506.522 ADJUST FRAME RING AND CASTING EACH 5.00 334.00 0.00 $0.00 5.00 $1,670.00
<br />30 2521.511 6" CONCRETE WALK SF 1,925.00 5.90 0.00 $0.00 2,154.00 $12,708.60
<br />31 2531.501 CONCRETE CURB & GUTTER B618 LF 6,135.00 9.00 0.00 $0.00 6,278.00 $56,502.00
<br />32 2531.503 CONCRETE MEDIAN (NOSE) SY 10.00 54.50 0.00 $0.00 15.00 $817.50
<br />33 2531.604 7" CONCRETE VALLEY GUTTER SY 95.00 48.50 0.00 $0.00 95.00 $4,607.50
<br />34 2531.618 TRUNCATED DOMES SF 36.00 30.25 0.00 $0.00 72.00 $2,178.00
<br />35 2557.501 WIRE FENCE DESIGN 48-9322 LF 2,600.00 11.75 91.00 $1,069.25 2,541.00 $29,856.75
<br />36 2563.601 TRAFFIC CONTROL LS 1.00 3,400.00 0.00 $0.00 1.00 $3,400.00
<br />37 2564.531 F & I SIGN PANEL SF 136.00 25.00 0.00 $0.00 160.25 $4,006.25
<br />38 2564.602 F & I SIGN POST EACH 17.00 75.00 0.00 $0.00 21.00 $1,575.00
<br />39 2573.502 SILT FENCE TYPE MACHINE SLICED LF 6,435.00 1.50 0.00 $0.00 6,002.00 $9,003.00
<br />40 2573.52 SEDIMENT REMOVAL BACKHOE HR 40.00 199.00 0.00 $0.00 2.00 $398.00
<br />41 2573.53 INLET PROTECTION (WIMCO)EACH 21.00 326.00 0.00 $0.00 31.00 $10,106.00
<br />42 2573.53 INLET PROTECTION (STRUCTURE W/O CASTING) EACH 21.00 326.00 0.00 $0.00 19.00 $6,194.00
<br />ORIGINAL:
<br />REVISED:
<br />ORIGINAL CONTRACT
<br />July 25, 2015
<br />September 25, 2015
<br />ROUND LAKE ROAD IMPROVEMENTS PROJECT
<br />THIS PERIOD TOTAL TO DATE
<br />1
|