|
<br /> ., ,
<br /> ",.
<br /> FINAL PAYMENT ESTIMATE
<br /> NO. S (F1NAL) I
<br /> FROM: FEBRUARY I, 1996 -.
<br /> TO: JULY 15, 1996
<br /> CONTRACTOR: MIDWEST ASPHALT, INC.
<br /> ADDRESS: P.O. BOX 5477, HOPKINS, MN 55343 I
<br /> OWNER; CITY OF ARDEN HILLS, MINNESOTA
<br /> PROJECT: COUNTY ROAD F RECONSTRUCTION PROJECT (520-052-30)
<br /> COMPLETION DATE AMOUNT OF CONTRACT: I
<br /> ORIGINAL: AUGUST 15,1995 ORIGINAL $ 787,964.00
<br /> REVISED: REVISED $ 837,492.00
<br /> I
<br /> SCHEDULE 1.0 STREET CONSTRUCTION I
<br />I 2104.501 REMOVE CONCRETE CURB LF 125 1.90 0 0.00 80.00 152.00
<br />2 2104.501 REMOVE GUARD RAILS LF 100 2.20 0 0.00 50.00 110.00 I
<br />3 2104.510 REMOVE TIMBER CHANNEL LS 1 500.00 0 0.00 1.00 500.00
<br />4 2105.501 COMMON EXCAVATION(P) CY 12100 2.00 0 0.00 12,100.00 24,200.00
<br />5 2105.507 SUBGRADE EXCAVATION CY 9900 2.00 0 0.00 9.379.00 18.758.00 I
<br />6 2105.522 SELECT GRANULAR BORROW. CV CY 9900 9.00 0 0.00 9,379.00 84,411.00
<br />7 2105.523 COMMON BORROW. CV CY 5000 0.01 0 0.00 0,00 0,00
<br />8 2211.501 AGGREGATE BASE - CLASS SA TN 10500 5.30 0 0.00 10,924.00 57,897.20
<br />9 2211.502 AGO. SHOULDERING, CLASS 2 CY 280 14.35 80 1,148.00 80.00 1,148.00 ..
<br />10 2232.501 MILL BITUMINOUS SURFACE (l~II2") SY 121 5.00 111 555.00 111.00 555.00
<br />11 2331.508 TYPE 41A BIT. WEAR COURSE TN 1855 22.05 1789 39,447.45 1,789.00 39.447.45
<br />12 2331.510 TYPE 31B BIT. BINDER COURSE TN 1925 19.65 0 0.00 2,320.49 45.597.63 I
<br />13 2331.514 TYPE 31B BIT. BASE COURSE TN 2495 18,85 0 0.00 2,131.46 40.178.02
<br />14 0331.601 r BITUMINOUS D/W SURFACE SY 620 5.65 0 0.00 1,023.50 5,782.78
<br />15 2357.502 BITUMINOUS FOR TACK COAT GAL 1900 1.25 500 625.00 750.00 937,50
<br />16 2521.512 r BITUMINOUS WALK, 8' WIDE SY 2720 6. to 0 0.00 617.00 3,763.70 I
<br />17 2531.501 CONCRETE VALLEY GUITER LF 128 12.75 0 0.00 154.00 1,963.50
<br />18 2531.511 CONe. VALLEY GUITER TRIANGLE SECTIONS EA 8 270.00 0 0.00 10.00 2.700.00
<br />19 2531.511 CONCRETE PEDESTRIAN RAMPS EA 9 130.00 0 0.00 4.00 520.00 I
<br />20 2531.501 B618 CONCRETE CURB & GUTIER LF 7680 4.98 0 0.00 7.604,00 37,867,92
<br />21 2531.511 CONCRETE FLUME EA 4 160.00 0 0.00 2.00 320.00
<br />22 251t.501 RANDOM RIP RAP, CLASS 2 CY 5.2 45.00 0 0,00 0.00 0.00 I
<br />23 2531.501 6" CONC. DRIVEWAY PAVEMENT SY 310 22.00 3 66.00 422.00 9,284.00
<br />24 253I.507 6" CONCRETE DRIVEWAY APRON SY 250 22,00 0 0.00 250.00 5.500.00
<br />25 2531.507 8" CONCRETE DRIVEWAY APRON SY 50 30.00 0 0.00 40.00 1.200.00
<br />26 2554.505 STEEL PLATE BEAM GUARD RAIL LF 550 10.50 0 0.00 597 .00 6.268.50 I
<br />27 0564.603 PAVE. STRIP. - 4- POLY~PREF SOLID YELLOW LF 10500 2.23 9206 20,529.38 9,206.00 20,529.38
<br />27A PAVE. STRIP. 4" PAINT SOLID YELLOW LF 9443 0.43 0 0.00 9,512.00 4,115.%
<br />28 0564.603 PAVE. STRIP. ~ 4" POLY-PREF SOL WHITE LF 6000 2.23 5nO 12,755,60 5.nO.00 12,755.60 I
<br />28A PAVE. STRIP.. 4" PAINT SOLID WHITE LF 250 0.43 0 0.00 250.00 107.50
<br />29 0564.603 PAVE. STRIP. - 4" POLY-PREF BROKEN YELL LF 500 2.23 530 1,181.S'Q 530.00 1,181.90
<br />29A PAVE. STRIP. - 4" PAINT BROKEN YELLOW LF 420 0.40 0 0.00 530.00 212.00
<br />30 0564,603 PAVE. MARK. - POLY.PREF LEFT TURN ARROW EA 8 170.00 17 2,890.00 17.00 2,890,00 I
<br />31 0564.603 PAVEMENT MARKING ~ POLY-PREP. STOP BAR EA 1 250.00 3 750.00 3.00 750.00
<br />31A PAVE. MARK - PAINT STOP BAR LF 50 1.45 0 0.00 50.00 72.50 ..
<br />32 2564.531 FURNISH & INSTALL SIGN PANELS SF 160 20.00 0 0.00 178.75 3,575.00
<br />33 0563.601 TRAFFIC CONTROL LS 1 3,00:>.00 0.25 750,C\.1 1.00 3,00:>.00
<br /> T SCHEDULE 1.0 STREET CONSTRUCTION-TOTAL 80,698.33 438,252.03
<br /> .
<br />520052N5.XLS Pagel 520-052.30
<br />
|