Progress Estimate - Unit Price Work
<br />Owner: City of Arden Hills
<br />Engineer: Bolton & Menk, Inc.
<br />Contractor: S.M. Hentges & Sons, Inc.
<br />Project: 2024 PMP Street & Utility Improvements
<br />Contract: 2024 PMP Street & Utility Improvements
<br />Application No.: 3 Application Period: From 06/29/24 to 08/01/24
<br />A B C D E F F1 F2 G H
<br />Contract Information Previous Estimate Work Completed
<br />uescription
<br />SANITARY SEWER SPOT REPAIR
<br />JOINT SEALING SANITARY MANHOLE
<br />REINSTATE LATERALS
<br />SEWER PIPE GROUTING
<br />LINING SEWER PIPE 12"
<br />LINING SEWER PIPE 12" (STORM)
<br />CEMENTITIOUS LINING SANITARY MANHOLE
<br />TEMPORARY WATER SERVICE
<br />CONNECTTO EXISTING WATERMAIN
<br />HYDRANT
<br />VALVE BOX
<br />ADJUST VALVE BOX
<br />1" CORPORATION STOP
<br />6" GATE VALVE & BOX
<br />8" GATE VALVE & BOX
<br />12" GATE VALE & BOX
<br />1" CURB STOP & BOX
<br />1" TYPE PE PIPE
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />12" WATERMAIN DUCTILE IRON CL 52
<br />8" PVC WATERMAIN (C900)
<br />4" POLYSTYRENE INSULATION
<br />DUCTILE IRON FITTINGS
<br />CASTING ASSEMBLY (SANITARY)
<br />CASTING ASSEMBLY (STORM)
<br />ADJUST FRAME & RING CASTING (STORM)
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN H
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3' CB)
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4022
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 96-4020
<br />GROUT CATCH BASIN OR MANHOLE
<br />SAFL BAFFLE
<br />RANDOM RIPRAP CLASS III
<br />6" CONCRETE WALK
<br />3" BITUMINOUS WALK
<br />DRILL & GROUT REINF BAR (EPDXY COATED)
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />CONCRETE CURB & GUTTER DESIGN B618 (SPOT)
<br />CONCRETE CURB & GUTTER DESIGN SPECIAL SURMOUNTABLE (SPOT)
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />7" CONCRETE VALLEY GUTTER
<br />TRUNCATED DOMES
<br />INSTALL MAILBOX SUPPORT
<br />TRAFFIC CONTROL
<br />SIGN PANELS TYPE C
<br />INSTALL SIGN
<br />DECIDUOUS TREE 2.5" CAL B&B
<br />TREE PRUNING
<br />STABILIZED CONSTRUCTION EXIT
<br />STORM DRAIN INLET PROTECTION
<br />SILT FENCE, TYPE MS
<br />Item Quantity Units
<br />1.00 EACH
<br />1.00 EACH
<br />4.00 EACH
<br />8.00 EACH
<br />650.00 LIN FT
<br />543.00 LIN FT
<br />9.00 LIN FT
<br />1.00 LUMP SUM
<br />6.00 EACH
<br />1.00 EACH
<br />5.00 EACH
<br />19.00 EACH
<br />4.00 EACH
<br />2.00 EACH
<br />3.00 EACH
<br />2.00 EACH
<br />4.00 EACH
<br />171.00 LIN FT
<br />12.00 LIN FT
<br />39.00 LIN FT
<br />625.00 LIN FT
<br />12.00 SQ YD
<br />353.00 LB
<br />46.00 EACH
<br />58.00 EACH
<br />2.00 EACH
<br />4.00 LIN FT
<br />8.00 LIN FT
<br />26.00 LIN FT
<br />81.00 LIN FT
<br />7.00 LIN FT
<br />9.00 LIN FT
<br />19.00 EACH
<br />8.00 EACH
<br />68.00 CU YD
<br />80.00 SQ FT
<br />4,565.00 SQ FT
<br />12.00 EACH
<br />1,002.00 LIN FT
<br />722.00 LIN FT
<br />2,172.00 LIN FT
<br />250.00 SQ YD
<br />18.00 SQ YD
<br />36.00 SQ FT
<br />4.00 EACH
<br />1.00 LUMP SUM
<br />2.50 SQ FT
<br />4.00 EACH
<br />10.00 EACH
<br />10.00 HOUR
<br />1.00 LUMP SUM
<br />67.00 EACH
<br />200.00 LIN FT
<br />Value of Bid Item
<br />Unit Price I (C X E)
<br />5,990.00
<br />5,990.00
<br />2,650.00
<br />2,650.00
<br />160.00
<br />640.00
<br />2,400.00
<br />19,200.00
<br />82.00
<br />53,300.00
<br />82.00
<br />44,526.00
<br />750.00
<br />6,750.00
<br />12,400.00
<br />12,400.00
<br />1,850.00
<br />11,100.00
<br />7,150.00
<br />7,150.00
<br />835.00
<br />4,175.00
<br />460.00
<br />8,740.00
<br />890.00
<br />3,560.00
<br />3,230.00
<br />6,460.00
<br />4,200.00
<br />12,600.00
<br />7,000.00
<br />14,000.00
<br />1,000.00
<br />4,000.00
<br />48.00
<br />8,208.00
<br />150.00
<br />1,800.00
<br />220.00
<br />8,580.00
<br />51.00
<br />31,875.00
<br />115.00
<br />1,380.00
<br />19.00
<br />6,707.00
<br />950.00
<br />43,700.00
<br />980.00
<br />56,840.00
<br />770.00
<br />1,540.00
<br />610.00
<br />2,440.00
<br />405.00
<br />3,240.00
<br />540.00
<br />14,040.00
<br />500.00
<br />40,500.00
<br />845.00
<br />5,915.00
<br />1,770.00
<br />15,930.00
<br />460.00
<br />8,740.00
<br />6,800.00
<br />54,400.00
<br />200.00
<br />13,600.00
<br />16.80
<br />1,344.00
<br />2.20
<br />10,043.00
<br />9.00
<br />108.00
<br />23.50
<br />23,547.00
<br />42.00
<br />30,324.00
<br />38.50
<br />83,622.00
<br />91.00
<br />22,750.00
<br />125.00
<br />2,250.00
<br />55.00
<br />1,980.00
<br />300.00
<br />1,200.00
<br />10,200.00
<br />10,200.00
<br />35.00
<br />87.50
<br />270.00
<br />1,080.00
<br />950.00
<br />9,500.00
<br />320.00
<br />3,200.00
<br />5,000.00
<br />5,000.00
<br />165.00
<br />11,055.00
<br />4.25
<br />850.00
<br />Quantity Previous
<br />Estimate
<br />1.00
<br />1.00
<br />6.00
<br />1.00
<br />1.00
<br />5.00
<br />2.00
<br />3.00
<br />2.00
<br />4.00
<br />168.00
<br />12.00
<br />43.00
<br />704.00
<br />426.00
<br />37.00
<br />7.08
<br />8.03
<br />11.35
<br />81.11
<br />6.60
<br />8.77
<br />21.00
<br />717.00
<br />1,884.00
<br />265.00
<br />18.00
<br />0.75
<br />67.00
<br />Value Previous
<br />Estimate
<br />5,990.00
<br />12,400.00
<br />11,100.00
<br />7,150.00
<br />835.00
<br />4,450.00
<br />6,460.00
<br />12,600.00
<br />14,000.00
<br />4,000.00
<br />8,064.00
<br />1,800.00
<br />9,460.00
<br />35,904.00
<br />8,094.00
<br />36,260.00
<br />4,318.80
<br />3,252.15
<br />6,129.00
<br />40,555.00
<br />5,577.00
<br />15,522.90
<br />4,200.00
<br />16,849.50
<br />72,534.00
<br />24,115.00
<br />2,250.00
<br />7,650.00
<br />11,055.00
<br />Estimated
<br />Quantity
<br />Incorporated in
<br />the Work
<br />1.00
<br />650.00
<br />543.00
<br />1.00
<br />6.00
<br />1.00
<br />1.00
<br />5.00
<br />2.00
<br />3.00
<br />2.00
<br />4.00
<br />168.00
<br />12.00
<br />43.00
<br />704.00
<br />426.00
<br />37.00
<br />7.08
<br />8.03
<br />20.47
<br />81.11
<br />6.60
<br />8.77
<br />8.00
<br />26.00
<br />4,565.00
<br />867.00
<br />1,884.00
<br />265.00
<br />18.00
<br />4.00
<br />1.00
<br />2.50
<br />1.00
<br />67.00
<br />Value of Work
<br />Completed to Date
<br />(E X G)
<br />5,990.00
<br />53,300.00
<br />44,526.00
<br />12,400.00
<br />11,100.00
<br />7,150.00
<br />835.00
<br />4,450.00
<br />6,460.00
<br />12,600.00
<br />14,000.00
<br />4,000.00
<br />8,064.00
<br />1,800.00
<br />9,460.00
<br />35,904.00
<br />8,094.00
<br />36,260.00
<br />4,318.80
<br />3,252.15
<br />11,053.80
<br />40,555.00
<br />5,577.00
<br />15,522.90
<br />54,400.00
<br />5,200.00
<br />10,043.00
<br />20,374.50
<br />72,534.00
<br />24,115.00
<br />2,250.00
<br />1,200.00
<br />10,200.00
<br />87.50
<br />270.00
<br />11,055.00
<br />Contractor's Application for Payment
<br />Owner's Project No.:
<br />Engineer's Project No.:
<br />Agency's Project No.:
<br />Application Date:
<br />I
<br />Materials Currently
<br />Stored (not in G)
<br />PW-24-0100
<br />OT1.130168
<br />08/02/24
<br />J I K L
<br />Work Completed
<br />and Materials
<br />Stored to Date
<br />(H+I)
<br />5,990.00
<br />53,300.00
<br />44,526.00
<br />12,400.00
<br />11,100.00
<br />7,150.00
<br />835.00
<br />4,450.00
<br />6,460.00
<br />12,600.00
<br />14,000.00
<br />4,000.00
<br />8,064.00
<br />1,800.00
<br />9,460.00
<br />35,904.00
<br />8,094.00
<br />36,260.00
<br />4,318.80
<br />3,252.15
<br />11,053.80
<br />40, 55 5.00
<br />5,577.00
<br />15,522.90
<br />54,400.00
<br />5,200.00
<br />10,043.00
<br />20,374.50
<br />72,534.00
<br />24,115.00
<br />2,250.00
<br />1,200.00
<br />10,200.00
<br />87.50
<br />270.00
<br />11,055.00
<br />of
<br />Value of
<br />Item
<br />(J/F)
<br />100%
<br />100%
<br />100
<br />100%
<br />100%
<br />100%
<br />20%
<br />125%
<br />100%
<br />100%
<br />100%
<br />100%
<br />98%
<br />100
<br />110
<br />113
<br />121
<br />64
<br />177%
<br />100%
<br />79%
<br />100%
<br />94
<br />97%
<br />100
<br />38%
<br />100
<br />87
<br />87
<br />106
<br />100%
<br />100%
<br />100%
<br />100%
<br />25%
<br />100%
<br />Balance to Finish
<br />(F - J)
<br />2,650.00
<br />640.00
<br />19,200.00
<br />6,750.00
<br />3,340.00
<br />8,740.00
<br />(890.00)
<br />144.00
<br />(880.00)
<br />(4,029.00)
<br />1,380.00
<br />(1,387.00)
<br />43, 700.00
<br />20,580.00
<br />1,540.00
<br />(1,878.80)
<br />(12.15)
<br />2,986.20
<br />(55.00)
<br />338.00
<br />407.10
<br />8,740.00
<br />8,400.00
<br />1,344.00
<br />108.00
<br />3,172.50
<br />30,324.00
<br />11,088.00
<br />(1,365.00)
<br />1,980.00
<br />810.00
<br />9,500.00
<br />3,200.00
<br />5,000.00
<br />850.00
<br />EJCDC C-620 Contractor's Application for Payment
<br />Unit Price (c) 2018 National Society of Professional Engineers for EJCDC. All rights reserved. 2 of 4
<br />
|