|
PARTIAL PAYMENT ESTIMATE
<br /> NUMBER 1
<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 56472
<br /> Date of Completion: Amount of Contract: Dates of Estimate:
<br /> Substantial:Nov.15,2004&June 30,2005 Original: $268,934.17 From: Start
<br /> Final:July 30,2005
<br /> Revised: Revised: To: November 15,2004
<br /> Description of Project:
<br /> 2004 Industrial Park improvements
<br /> WSN No.130B028
<br /> N C::I EMS:_:
<br /> l:isisis:l:l:::l:l:::_:_:ii:_ i:l:: i :i::iCO TRA T T PATE:
<br /> NO:.. ITEM DESCRIP.TIOkI QTY:.: Nlt :KNIT RR[CE: ::AMOUNT TY... ..AMOE1Nt......QtY.. AMQUAIT:
<br /> 2021.501 Mobilization 1.0 L.S. $5,000.00 $5,000.00 0.50 $2,500.00 0.50 $2,500.00
<br /> 2101.502 Clearing 10 Tree $100.00 $1,000.00 15 $1,500.00 15 $1,500.00
<br /> 2101.506 Grubbing 10 Tree $50.00 $500.00 15 $750.00 15 $750.00
<br /> 2104.501 Remove Curb and Gutter 65.0 L.F. $5.00 $325.00 $0.00 $0.00
<br /> 2104.505 Remove Bituminous Pavement 147.0 S.Y. $2.00 $294.00 $0.00 $0.00
<br /> 2104.513 Sawing Bituminous Pavement(Full Depth) 99 L.F. $5.50 $544.50 $0.00 $0.00
<br /> 2105.501 Common Excavation(P) 4180 C.Y. $3.75 $15,675.00 3300 $12,375.00 3300 $12,375.00
<br /> 2105.525 Topsoil Borrow(CV) 785 C.Y. $10.00 $7,850.00 $0.00 $0.00
<br /> 2118.502 Aggregate Surfacing Class 5(CV)(P) 26 C.Y. $14.05 $365.30 $0.00 $0.00
<br /> 2211.503 Aggregate Base Class 5(CV)(P) 822 C.Y. $14.05 $11,549.10 $0.00 $0.00
<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 Gal $1.80 $532.80 $0.00 $0.00
<br /> 2535.501 Concrete Curb and Gutter,Design B618 2953 L.F. $8.25 $24,362.25 $0.00 $0.00
<br /> 2503.541 12"HDPE Pipe Sewer 72 L.F. $14.50 $1,044.00 $0.00 $0.00
<br /> 2503.541 15"HDPE Pipe Sewer 396 L.F. $15.70 $6,217.20 $0.00 $0.00
<br /> 2503.541 12"HDPE Pipe Sewer 690 L.F. $21.75 $15,007.50 $0.00 $0.00
<br /> 2506.501 Construct Drainage Structure 63.14 L.F. $125.00 $7,892.50 $0.00 $0.00
<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 $0.00 $0.00
<br /> 2506.522 Adjust Frame Ring and Casting 1 Each $175.00 $175.00 $0.00 $0.00
<br /> 2563.601 Traffic Control 1 L.S. $1,300.00 $1,300.00 $0.00 $0.00
<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 $2,008.50 361 $1,173.25 361 $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 $0.00 $0.00
<br /> 2575.511 Mulch Material,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 $192.00 128 $128.00 128 $128.00
<br /> 2611.4A 6"PVC Watermain Pipe 287 L.F. $15.20 $4,362.40 221 $3,359.20 221 $3,359.20
<br /> 2611.4A 8"PVC Watermain Pipe 1838 L.F. $17.45 $32,073.10 1566 $27,326.70 1566 $27,326.70
<br /> 2611.48 6"Gate Valve&Box 4 Each $625.00 $2,500.00 3 $1,875.00 3 $1,875.00
<br /> 2611.48 8"Gate Valve&Box 2 Each $840.91 $1,681.82 2 $1,681.82 2 $1,681.82
<br /> 2611.413 1.5"Copper Service Pipe 378 L.F. $14.15 $5,348.70 396 $5,603.40 396 $5,603.40
<br /> 2611.4C 1.5"Corporation Stop&Saddle 11 Each $148.00 $1,628.00 9 $1,332.00 9 $1,332.00
<br /> 2611.4D 1.5"Curb Stop&Box 11 Each $143.00 $1,573.00 9 $1,287.00 9 $1,287.00
<br /> 2611.4E Hydrant 4 Each $1,827.43 $7,309.72 3.21 $5,866.05 3.21 $5,866.05
<br /> 2611.41 Ductile Iron Watermain Fittings 2140 Lbs. $2.45 $5,243.00 2195 $5,377.75 2195 $5,377.75
<br /> - Conned to Existing Watermain 2 Each $250.00 $500.00 1 $250.00 1 $250.00
<br /> 2621.4A 8'PVC Sewer Pipe,SDR 26 1923 L.F. $14.59 $28,056.57 1577 $23,008.43 1577 $23,008.43
<br /> 2621.413 Sanitary Sewer Manhole,MnDOT 4007 91.07 L.F. $126.10 $11,483.93 63.73 $8,036.35 63.73 $8,036.35
<br /> 2621.417 6"PVC Service Pipe(Sch.40) 426 L.F. $12.53 $5,337.78 360 $4,510.80 360 $4,510.80
<br /> 2621.4G 8"x 6"PVC Wye 11 Each $86.65 $953.15 9 $779.85 9 $779.65
<br /> Conned to Existing Sanitary Sewer(Engen Road) 1 Each $300.00 $300.00 $0.00 $0.00
<br /> Conned to Existing Sanitary Sewer(Morehouse Drive) 1 Each $300.00 $300.00 1 $300.00 1 $300.00
<br /> Compaction Testing 57 Test $61.00 $3,477.00 $0.00 $0.00
<br /> PROJECT TOTAL $268,934.17 $109,020.60 $109,020.60
<br /> Page 1 of 2
<br />
|