|
PARTIAL PAYMENT ESTIMATE
<br /> NO. 9
<br />
<br />FROM: August 7, 2001
<br /> TO: September 7, 2001
<br />
<br />CONTRACTOR:
<br />ADDRESS:
<br />OWNER:
<br />PROJECT:
<br />
<br />RICHARD KNUTSON, INC.
<br />12585 RHODE ISLAND AVENUE SOUTH, SAVAGE, MN 55378
<br />CITY OF ELK RIVER. MINNESOTA
<br />WESTERN AREA PHASE IV IMPROVEMENTS (807650)
<br />
<br />COMPLETION DATE AMOUNT OF CONTRACT
<br /> ORIGINAL: JUNE 15, 2001 ORIGINAL: 1,341,751.66
<br /> REVISED: REVISED:
<br />
<br />1 2021.501
<br />2 2101.501
<br />3 2101.506
<br />4 2104.501
<br />5 2104.503
<br />6 2104.505
<br />7 2104.513
<br />8 2105.501
<br />9 2105.501
<br />10 2211.501
<br />11 2232.501
<br />12 2350.609
<br />13 2350.609
<br />14 2357.502
<br />15 2501.515
<br />16 2501.515
<br />17 2503.511
<br />18 2503.511
<br />19 2503.511
<br />20 2503.511
<br />21 2503.511
<br />22 2503.511
<br />23 2503.511
<br />24 2503,511
<br />25 2503.511
<br />26 2503.511
<br />27 ' 2503.603
<br />28 2503.603
<br />29 2503.603
<br />30 2503.603
<br />31 2503.603
<br />32 2504.602
<br />33 2504.602
<br />34 2504.602
<br />35 2504.602
<br />36 2504.603
<br />37 2504.603
<br />38 2504.603
<br />39 2504~608
<br />40 25(36.502
<br />41 2506.5O2
<br />42 2506.502
<br />43 2506.502
<br />44 2505.502
<br />45 2506.502
<br />46 2506802
<br />47 2511.502
<br />48 2521.501
<br />49 2531.501
<br />50 2531.501
<br />
<br />SCHEDULE 1.0 - BUSINESS CENTER DRIVE
<br />
<br />MOBILIZATION
<br />CLEARING
<br />GRUBBING
<br />REMOVE CONCRETE CURB AND GUTTER
<br />REMOVE CONCRETE SIDEWALK
<br />REMOVE BITUMINOUS PAVEMENT
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />COMMON EXCAVATION (Pi
<br />COMMON POND EXCAVATION (Pi
<br />AGGREGATE BASE CLASS 5
<br />MILL BITUMINOUS SURFACE (1.5")
<br />TYPE MV3 NON WEARING COURSE MIXTURE
<br />TYPE MV3 WEARING COURSE MIXTURE
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />18" RC PiPE APRON
<br />60" RC PiPE APRON WiTH TRASHGUARD
<br />
<br />12" RC PIPE SEWER
<br />18" RC PiPE SEWER
<br />24" RC PiPE SEWER
<br />24" RC PiPE SEWER
<br />30" RC PIPE SEWER
<br />30" RC PIPE SEWER
<br />42" RC PiPE SEVVER
<br />48" RC PIPE SEWER
<br />54" RC PIPE SEWER
<br />60" RC PIPE SEWER
<br />8" PVC SEWER PIP
<br />
<br />DESIGN 3006 CL V
<br />DESIGN 3006 CL
<br />DESIGN 3006 CL Ill
<br />DESIGN 3006 CL V
<br />DESIGN 3006 CL III
<br />DESIGN 3006 CL V
<br />DESIGN 3006 CL III
<br />DESIGN 3006 CL
<br />DESIGN 3006 CL III
<br />DESIGN 3006 CL III
<br />SDR 26 (14-16 FEET DEEP)
<br />
<br />8" PVC SEWER PIPE SDR 26 (16-18 FEET DEEP)
<br />8" PVC SEWER PiPE SDR 35 (14-16 FEET DEEP)
<br />8" PVC SEWER PIPE SDR 35 (16-18 FEET DEEP}
<br />CONNECT TO EXISTING SANITARY MANHOLE
<br />8" GATE VALVE
<br />12" GATE VALVE
<br />CONNECT TO EXISTING WATER MAIN
<br />HYDRANT & VALVE
<br />5" WATER MAIN-DUCT IRON CL 52
<br />8" WATER MAIN-DUCT IRON CL 52
<br />12" WATER MAIN-DUCT IRON CL 52
<br />DUCTILE IRON FITTINGS
<br />
<br />LS 1.00 $20,000.00 0.50 $10,000.00 1.00
<br />AC 1.16 $2,500.00 0.00 $0.00 1.16
<br />AC 1.16 $1,500.00 0.00 $0.00 1.16
<br />L F 74.00 $3.00 74.00 $222.00 74.00
<br />SF 30.00 $2.00 0.00 $0.00 0.00
<br />S Y 467.00 $1.00 467.00 $467.00 467.00
<br />L F 80.00 $5.00 0.00 $0,00 0.00
<br />C Y 18,560.97 $1.10 0.00 $0.00 18,560.97
<br />C Y 36,500.00 $1.10 0.00 $0.00 37,900.00
<br />TON 6,564.00 $5.88 34.00 $199.92 5,932.90
<br />S Y 36.00 $10.00 36.00 $360.00 36.00
<br />TON 1,247.00 $26.15 88.68 $2,318.98 1,288.68
<br />TON 1,247.00 $29.10 1,243.00 $36,171.30 1,243.00
<br />GAL 482.00 $1.00 375~00 $375.00 375.00
<br />LF 1.00 $326.05 0.00 $0.00 1.00
<br />EACH 1.00 $2,595.82 0.00 $0.00 1.00
<br />L F 52.00 $16.50 0.00 $0.00 76.00
<br />LF 35.00 $19.77 0.00 $0.00 35.00
<br />L F 175.00 $24.22 0.00 $0.00 176.00
<br />L F 50.00 $31.04 0.00 $0.00 24.00
<br />L F 425.00 $34.74 0.00 $0.00 413.00
<br />L F 62.00 $54.39 0.00 $0.00 60.00
<br />L F 555.00 $66.64 0.00 $0.00 581.00
<br />L F 400.00 $78.71 0.00 $0.00 350.00
<br />L F 375.00 $99.29 0.00 $0.00 415.00
<br />L F 282.00 $116.81 0.00 $0.00 271.00
<br />LF 875,00 $18.12 0.00 $0.00 855.00
<br />LF 613.00 $19.12 0.00 $0.00 613.00
<br />LF 210.00 $17.55 0.00 $0.00 253.00
<br />LF 95.00 $18.55 0.00 $0.00 99.00
<br />EACH 1.00 $635.00 0.00 $0.00 1.00
<br />EACH 7.00 $736.58 Q00 $0.00 7.00
<br />EACH 2.00 $1,180.54 0.00 $0.00 2.00
<br />EACH 1.00 $225.00 0.00 $0.00 1.00
<br />EACH 6.00 $1,944.85 0.00 $0.00 6.00
<br />L F 132.00 $13.17 0.00 $0.00 129.00
<br />LP 385.00 $16.07 0.00 $0.00 310.00
<br />L F 1,819.50 $22.57 0.00 $000 1,812.00
<br />LB 7,590.00 $0.90 0.00 $0.00 5,000.00
<br /> 1.00 $977.00 0.00 SQ00 1.00
<br /> 6.00 $2,026.00 Q00 $0.00 5.00
<br /> 2.00 $2,612.00 0.00 $0.00 2.00
<br /> 3.00 $3,725.00 0.00 $0.00 4.00
<br /> 3.00 $4,730.00 0.00 $0.00 3.00
<br /> 1.00 $3,650.00 0.00 $0.00 0.00
<br /> 5.00 $1,905.00 0.00 $0.00 6.00
<br /> 61.00 $40.00 0.00 $0.00 0.00
<br /> 22,440.00 $2.03 547.80 $1,112.03 3,907.80
<br /> 3,737.00 $6.50 0.00 $0.00 4,093.00
<br /> 614.00 $6.50 0.00 $0.00 588.00
<br />
<br />CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24" x 3( EACH
<br />
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 EACH
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020 EACH
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 84-4020 EACH
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 96-4020 EACH
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPEC~,L EACH
<br />CONSTRUCT SANITARY MANHOLE EACH
<br />RANDOM RIPRAP CL IV TON
<br />4" CONCRETE WALK SF
<br />CONCRETE CURB & GUTTER DESIGN B618 L F
<br />CONCRETE CURB & GUTTER DESIGN B618 (MEDIAN) LF
<br />
<br />$20,000.00
<br />$2,900.00
<br />$1,740.00
<br />$222.00
<br /> $0.00
<br />$467.00
<br />$0.00
<br />$20,417.07
<br />$41,690.00
<br />$3~1985.45
<br /> $360.00
<br />$33,698.98
<br />$36,171.30
<br />$375.00
<br />$326.05
<br />$2,595.82
<br />$1,254.00
<br />$691.95
<br />$4,311.16
<br />$744.96
<br />$14,347.62
<br />$3,263.40
<br />$38,717.84
<br />$27,548.50
<br />$41,205.35
<br />$31,655.51
<br />$15,492.60
<br />$11,720.56
<br />$4,440.15
<br />$1,836.45
<br />$635.00
<br />$5,156.06
<br />$2,361.08
<br />$225.00
<br />$11,669.10
<br />$1,698.93
<br />$4,981.70
<br />$40,896.84
<br />$4,500.00
<br />$977.00
<br />$10,130.00
<br />$5,224.00
<br />$14,900.00
<br />$14,190.00
<br /> $0.00
<br />$11,430.00
<br />$0.00
<br />$7,932.63
<br />$25,604.50
<br />$3,822.00
<br />
<br />O:\Proj~807650~oo71\Pay Est.#7
<br />
<br />
<br />
|