|
PARTIAL PAYMENT ESTIMATE
<br /> NUMBER 3
<br /> Name of Contractor:
<br /> Young Excavating,Inc.
<br /> 2658 State Highway 371 Northwest
<br /> Hackensack,MN 56452
<br /> Name of Owner:
<br /> City of Pequot Lakes
<br /> 4638 County Road 11
<br /> Pequot Lakes,MN 66472
<br /> Date of Completion: Amount of Contract: Dates of Estimate:
<br /> Substantial:Nov.15,2004&June 30,2005 Original: $268,934.17 From:April 26,2005
<br /> Final:July 30,2005
<br /> Revised: Revised: $273,464.17 Chan a Order 81 To:May 31 2005
<br /> Description of Project:
<br /> 2004 Industrial Park Improvements
<br /> WSN No.1308028
<br /> :;:ITEM::
<br /> N. !:....::::::::::::::;::;:;:;:;:,,!g,...!�QD::::::::;:;:;:;?4Tg4:
<br /> :TE......IT, .:::U i TP OU ::::Ct .::::::' T:: T::
<br /> 2021.501 Mobilization 1.0 L.S. $5,000.00 $5,000.00 $0.00 1.00 $5,000.00
<br /> 2101.502 Clearing 10 Tree $100.00 $1,000.00 5 $500.00 20 $2,000.00
<br /> 2101.506 Grubbing 10 Tree $50.00 $500.00 5 $250.00 20 $1,000.00
<br /> 21 04.50 1 Remove Curb and Gutter 65.0 L.F. $5.00 $325.00 10 $50.00 42 $210.00
<br /> 2104.505 Remove Bituminous Pavement 147.0 S.Y. $2.00 $294.00 169 $338.00 169 $338.00
<br /> 2104.513 Sawing Bituminous Pavement(Full Depth) 99 L.F. $5.50 $544.50 99 $544.50 99 $544.50
<br /> 2105.501 Common Excavation(P) 4180 C.Y. $3.75 $15,675.00 874 $3,277.50 5054 $18,952.50
<br /> 2105.525 Topsoil Borrow(CV) 785 C.Y. $10.00 $7,850.00 785 $7,850.00 785 $7,850.00
<br /> 2118.502 Aggregate Surfacing Class 5(CV)(P) 26 C.Y. $14.05 $365.30 26 $365.30 26.00 $365.30
<br /> 2211.503 Aggregate Base Class 5(CV)(P) 822 C.Y. $14.05 $11,549.10 764 $10,734.20 764 $10,734.20
<br /> 2350.501 Type SP Wearing Course Mixture(SPWEA240C) 510 Ton $37.95 $19,354.50 $0.00 $0.00
<br /> 2350.502 Type SP Non-Wearing Course Mixture(SPNWB240C) 681 Ton $37.95 $25,843.95 $0.00 $0.00
<br /> 2357.502 Bituminous Material for Tack Coat 296 Gel $1.80 $532.80 $0.00 $0.00
<br /> 2535.501 Concrete Curb and Gutter,Design 8618 2953 L.F. $8.25 $24,362.25 2974 $24,535.50 2974 $24,535.50
<br /> 2503.541 12"HOPE Pipe Sewer 72 L.F. $14.50 $1,044.00 $0.00 72 $1,044.00
<br /> 2503.541 15"HDPE Pipe Sewer 396 L.F. $15.70 $6,217.20 $0.00 357 $5,604.90
<br /> 2503.541 21"HDPE Pipe Sewer 690 L.F. $21.75 $15,007.50 $0.00 702 $15,268.50
<br /> 2506.501 Construct Drainage Structure 63.14 L.F. $125.00 $7,892.50 $0.00 54.74 $6,842.50
<br /> 2506.516 Casting Assembly(Sanitary Sewer) 6 Each $227.00 $1,362.00 $0.00 $0.00
<br /> 2506.516 Casting Assembly(Storm Sewer) 7 Each $255.00 $1,785.00 8 $2,040.00 8 $2,040.00
<br /> 2506.522 Adjust Frame Ring and Casting 1 Each $175.00 $175.00 1 $175.00 1 $175.00
<br /> 2563.801 Traffic Control 1 L.S. $1,300.00 $1,300.00 0.50 $650.00 1.00 $1,300.00
<br /> 2564.603 Striping 1 L.S. $3,443.00 $3,443.00 $0.00 $0.00
<br /> 2573.502 Silt Fence,Type Machine Sliced 618 L.F. $3.25 $2,008.50 $0.00 361 $1,173.25
<br /> 2573.53 Inlet Protection,Type A 11 Each $75.00 $825.00 $0.00 $0.00
<br /> 2575.501 Seeding 1.46 Acre $285.00 $416.10 $0.00 $0.00
<br /> 2575.502 Seed Mixture,MnDOT 260 146 Lbs. $3.30 $481.80 $O.DO $0.00
<br /> 2575.511 Mulch Malarial,Type 1 2.92 Ton $195.00 $569.40 $0.00 $0.00
<br /> 2575.519 Disc Anchoring 1.46 Acre $260.00 $379.60 $0.00 $0.00
<br /> 2575.532 Commercial Fertilizer,Analysis 24-12-24 292 Lbs. $1.75 $511.00 $0.00 $0.00
<br /> 2600.4E Rigid Insulation 192 S.F. $1.00 $192.00 $0.00 126 $128.00
<br /> 2611.4A 6"PVC Watermain Pipe 287 L.F. $15.20 $4,362.40 $0.00 226 $3,435.20
<br /> 2611.4A 8"PVC Watermain Pipe 1838 L.F. $17.45 $32,073.10 $0.00 1890 $32,980.50
<br /> 2611.48 6"Gate Valve&Box 4 Each $625.00 $2,500.00 $0.00 4 $2,500.00
<br /> 2611 AS 8"Gate Valve&Box 2 Each $840.91 $1,681.82 $0.00 3 $2,522.73
<br /> 2611.40 1.5"Copper Service Pipe 378 L.F. $14.15 $5,348.70 $0.00 438 $6,197.70
<br /> 2611.4C 1.5"Corporation Stop&Saddle 11 Each $148.00 $1,628.00 $0.00 11 $1,628.00
<br /> 2611 AD 1.5"Curb Stop&Box 11 Each $143.00 $1,573.00 $0.00 11 $1,573.00
<br /> 2611.4E Hydrant 4 Each $1,827.43 $7,309.72 $0.00 4.21 $7,693.48
<br /> 2611.41 Ductile Iron Watermain Fittings 2140 Lbs. $2.45 $5,243.00 $0.00 2370 $5,806.50
<br /> - Connect to Existing Watermain 2 Each $250.00 $500.00 $0.00 2 $500.00
<br /> 2621.4A 8'PVC Sewer Pipe,SDR 26 1923 L.F. $14.59 $28,056.57 $0.00 1935 $28,231.65
<br /> 2621.48 Sanitary Sewer Manhole,MnDOT 4007 91.07 L.F. $126.10 $11,483.93 $0.00 99.85 $12,591.09
<br /> 2621.4E 6"PVC Service Pipe(Sch.40) 426 L.F. $12.53 $5,337.78 $0.00 421 $5,275.13
<br /> 2621 AG 8"x 6"PVC Wye 11 Each $86.65 $953.15 $0.00 11 $953.15
<br /> -- Connect to Existing Sanitary Sewer(Engen Road) 1 Each $300.00 $300.00 $0.00 1 $300.00
<br /> - Conned to Existing Sanitary Sewer(Morehouse Drive) 1 Each $300.00 $300.00 $0.00 1 $300.00
<br /> Compaction Testing 57 Test $61.00 $3,477.00 12 $732.00 28 $1,708.00
<br /> PROJECT TOTAL $268,934.17 $52,042.00 $219,302.28
<br /> CHANGE ORDER NO.1 TOTALS $4,530.00 $4,630.00 $4,630.00
<br /> THIS PERIOD TOTAL TO DATE
<br /> AMOUNT EARNED $56,572.00 $223,832.28
<br /> AMOUNT RETAINED 5%of Contract $2,828.60 $11 191.81
<br /> PREVIOUS PAYMENTS $158 897.28
<br /> AMOUNT DUE $53,743.40 SS3 743.40
<br /> Estimated Percentage of Job Completed: 81.5%
<br /> Is Contractor's Const.Progress on Schedule: Yes
<br /> CONTRACTOR'S CERTIFICATION: ENGINEER'S CERTIFICATION:
<br /> The undersigned Contractor certifies that The undersigned certifies that the work has
<br /> to the best of their knowledge,information been carefully inspected and to the best of
<br /> and belief the work covered by this payment their knowledge and belief,the quantities
<br /> estimate has been completed in accordance shown in this estimate are correct and the
<br /> with the contract documents,that all amounts work has been performed in accordance with
<br /> have been paid by the Contractor for work for the contract documents.
<br /> which previous payment estimates were issued
<br /> and payments received from the Owner,and that
<br /> current payment shown herein is now due.
<br /> YOUNG EXCAVATING,INC. ENGINEER:WIDSETH SMITH NOLTING
<br /> BY: BY:
<br /> Timothy M.Houle,P.E.
<br /> Date: Date:
<br /> APPROVED BY OWNER:
<br /> CITY OF PEOUOT LAKES
<br /> BY:
<br /> Date:
<br /> Page 1 of I
<br />
|