Loading...
HomeMy WebLinkAboutVIII-12 Approve Pay Estimate No. 1 for the 2025 Mill & Overlay Program – Minnesota Paving & Materials ($712,448.31)Quantity Unit Price Amount Quantity Amount Quantity Amount 1 MOBILIZATION LS 1 $30,153.02 30,153.02$ 0.8 $24,122.42 0.8 $24,122.42 2 CLEARING EA 3 $463.80 1,391.40$ 3 $1,391.40 3 $1,391.40 3 GRUBBING EA 3 $463.80 1,391.40$ 3 $1,391.40 3 $1,391.40 4 REMOVE TREE GRATE EA 3 $100.28 300.84$ 3 $300.84 3 $300.84 5 REMOVE CONCRETE CURB & GUTTER (FOR SPOT REPLACEMENT)LF 3,028 $10.57 32,005.96$ 3,214 $33,971.98 3,214 $33,971.98 6 SAWCUT BITUMINOUS (2") LF 940 $1.41 1,325.40$ 792 $1,116.72 792 $1,116.72 7 SAWCUT CONCRETE (HORIZONTAL SAWCUT) LF 8 $2.82 22.56$ 0.0 $0.00 0.0 $0.00 8 REMOVE CONCRETE SIDEWALK/DRIVEWAY PAVEMENT SY 199.3 $26.75 5,331.28$ 287.9 $7,701.33 287.9 $7,701.33 9 REMOVE BIT PAVEMENT SY 188 $11.85 2,227.80$ 188.0 $2,227.80 188.0 $2,227.80 10 MILL BITUMINOUS PAVEMENT (2") SY 53,293 $1.35 71,945.55$ 38,069 $51,393.15 38,069 $51,393.15 11 JOINT ADHESIVE LF 47,867 $0.20 9,573.40$ 18,707 $3,741.40 18,707 $3,741.40 12 BIT MATERIAL FOR TACK COAT GAL 5,338 $0.01 53.38$ 2,000 $20.00 2,000 $20.00 13 BIT WEAR COURSE MIX SPWEB340B TON 6,448 $67.50 435,240.00$ 3,850.17 $259,886.48 3,850.17 $259,886.48 14 BIT NON WEAR COURSE MIX SPNWB330B TON 316 $116.00 36,656.00$ 15.53 $1,801.48 15.53 $1,801.48 15 BIT WEAR COURSE MIX SPWEA240B (TRAIL) TON 12 $212.00 2,544.00$ 14 $2,968.00 14 $2,968.00 16 BIT NON WEAR COURSE MIX SPNWB230B (TRAIL) TON 12 $212.00 2,544.00$ 14 $2,968.00 14 $2,968.00 17 REINFORCEMENT BARS LB 1,500 $9.19 13,785.00$ 1,688 $15,512.72 1,688 $15,512.72 18 ADJUST EXISTING GATE VALVES EA 15 $235.40 3,531.00$ 2 $470.80 2 $470.80 19 REPLACE GATE VALVE BOX SECTION EA 12 $598.46 7,181.52$ 2 $1,196.92 2 $1,196.92 20 REPLACE GATE VALVE BOX SECTION (ALL) EA 12 $1,739.86 20,878.32$ 9 $15,658.74 9 $15,658.74 21 REBOLT GATE VALVE EA 18 $3,735.43 67,237.74$ 11 $41,089.73 11 $41,089.73 22 ADJUST RINGS & CASTING - CATCH BASIN (REINSTALL CASTING)EA 9 $383.46 3,451.14$ 14 $5,368.44 14 $5,368.44 23 ADJUST RINGS & CASTING - CATCH BASIN (NEW CASTING) EA 5 $1,174.87 5,874.35$ 18 $21,147.66 18 $21,147.66 24 ADJUST RINGS & CASTING - MANHOLE (REINSTALL CASTING) EA 19 $781.36 14,845.84$ 5 $3,906.80 5 $3,906.80 25 ADJUST CASTINGS EA 58 $340.76 19,764.08$ 0 $0.00 0 $0.00 26 MORTAR RINGS EA 68 $216.68 14,734.24$ 74 $16,034.32 74 $16,034.32 27 CHIMNEY SEAL EA 33 $225.63 7,445.79$ 37 $8,348.31 37 $8,348.31 28 4" CONCRETE WALK SPECIAL SF 191.5 $27.97 5,356.26$ 191.5 $5,356.26 191.5 $5,356.26 29 4" CONCRETE SIDEWALK SF 590.8 $12.55 7,414.54$ 605.0 $7,592.75 605.0 $7,592.75 30 6" CONCRETE SIDEWALK SF 1,923.5 $15.16 29,160.26$ 2,236.8 $33,909.89 2,236.8 $33,909.89 31 B618 CONCRETE CURB & GUTTER (FOR SPOT REPLACEMENT) LF 3,028 $39.41 119,333.48$ 3,214 $126,663.74 3,214 $126,663.74 32 TRUNCATED DOMES, CAST IRON SF 440 $40.61 17,868.40$ 379.0 $15,391.19 379.0 $15,391.19 33 PRECAST CONCRETE PLANTERS EA 3 $2,206.16 6,618.48$ 0 $0.00 0 $0.00 34 TRAFFIC CONTROL LS 1 $4,863.59 4,863.59$ 0.8 $3,890.87 0.8 $3,890.87 35 LANDSCAPING LF 150.5 $15.04 2,263.52$ 0 $0.00 0 $0.00 36 EROSION & SEDIMENT CONTROL LS 1 $8,122.69 8,122.69$ 0.8 $6,498.15 0.8 $6,498.15 37 SEEDING, BLOWN COMPOST SY 1,188 $6.62 7,864.56$ 0 $0.00 0 $0.00 38 4" SOLID LINE - PAINT LF 4,100 $0.30 1,230.00$ 0 $0.00 0 $0.00 39 8" SOLID LINE - PAINT LF 190 $0.30 57.00$ 0 $0.00 0 $0.00 Base Bid plus Change Order 1 ITEM NO. DESCRIPTION UNIT COMPLETED ORIGINAL BID This Period To Date Request For Payment Date: May 31, 2025 Project: 2025 Mill & Overlay Program Contractor: Minnesota Paving & Materials Request Number: 1 Payment Period: 5/1/25 - 5/31/25 City of Hastings 2025 Mill Overlay Program Page 1 of 4 VIII-12 40 12" SOLID LINE - PAINT LF 167 $2.01 335.67$ 0 $0.00 0 $0.00 41 PAVT MESSAGE (LEFT ARROW) - PAINT EA 2 $100.28 200.56$ 0 $0.00 0 $0.00 42 PAVT MESSAGE (RIGHT THRU ARROW) - PAINT EA 2 $150.42 300.84$ 0 $0.00 0 $0.00 BID TOTAL: 1,022,424.85$ SUB TOTAL: $723,039.67 $723,039.67 City of Hastings 2025 Mill Overlay Program Page 2 of 4 VIII-12 VIII-12 CITY OF HASTINGS 2025 Mill &Overlay Program Payment Summary 5/1/25 through 5/31/25 PROJECTS:This Period Total to Date 2025 Mill&Overlay Program $723,039.67 $723,039.67 TOTAL WORKCOMPLETEDTODATE:$723,039.67 $723,039.67 Applicationfor Payment Number:1 Contractor MinnesotaPaving&Materials 14475QulramDr RogersMN55374 Date Date ApprovedbyOwner Date Cityof Hastings 2025MIUOverlayProgram Page 3of 4 PAYMENT SUMMARY: Pay Estimate Number Retainage Payment 1 $10,591.36 $712,448.31 TOTALS TO DATE: $10,591.36 $712,448.31 Total Completed to Date: Less Retainage: Less Previous Payment: Total Amount Due: 5/1/25 - 5/31/25 $723,039.67 $10,591.36 $0.00 $712,448.31 Period City of Hastings 2025 Mill Overlay Program Page 4 of 4 VIII-12