K-4 - Pay Estimate 4 - Rathje - Original Town Phase Two

pare: July 31, 2021 owner: «= CITY OF TIFFIN FRovECT: Original Town Urbanization Project: Phase Two PROJEGT# HFCH#2218.13123 contract Rathje Ci Pay Perio SO DATE: meme OTY AMOUNT. QTY AMOUNT 1 [eleAinG2 cnUBaING 357.80 3s = 55780] 8 12.271.60 Zz EXCAVATION, CLASS 10, ROADWAY AND BORROW cy 5691.12) 1,878.00 | S 16,902.00. 1,978.00 | $ 17,802.00 3 _|EXCAVATION, CLASS 10, WASTE cy 2126.50 702,00 |§ 7,722.00 1,532.00 | $16,852.00 4 [Topsoit, STRP, SALVAGE & RESPREAO cy 985.30] 266.00 |$ 3,724.00 316.0015 4,424.00 5 ___|SupsRADE PREPARATION a SY 4553.15 3,930.00{$ 7,860.00 3,950.00 |S 7,860.00 6 _ [MODIFIED SUBBASE cy 1494.53] Fy - - Is - 7__|SHOULDER FINISH, EARTH STA 43.84] s = - 3 . & [REMOVAL OF KNOWN PIPE CULVERTS, MISC. SIZE AND TYPE iF 1334.00] 20s.00(s 2,050.00 421.00[$ 421000 9 ___|STORM SEWER, THENCHED, 12 IN DIA. LF 296,00) 8,00 LS. 520,00 162.00 | 5 10,530.00. 10__|srorM SEWER, TRENCHED, 15 IN OIA. IF 459.00 s = 320,00 [$16,840.09 11 [srorM SEWER, TRENCHED, 18 INDIA. LF 472.00) 29.00 [$6,853.00 147,00 | $11,319.60 12 |STORM SEWER, TAENCHED, 24 IN DIA. Le £32.50) 54.00/15 4,360.00 627.00 | $ 56,430.00 33 [PIPEAPRON, RCP, 24 IN. EACH 1.99] = - 1.00 [8 _1,500,00 14 _|PIPEAPRON GUARD EACH 1,00) & ~ 1.00 | 1,350.00 5_ |SUBDRAIN, FREFORATED PLASTIC PIPE, 4 IN, DIA, 779,00 | $10,906.00 $61.00] $ 12,054.00 LF $ : «Is = 6.00|$ 1,500.00 9.0015 2,250.00 60.00 | $ 15,000.00 0.00 | $15,000.00 =_[s - - [3s 5 344,00[5 13,072.00 344.00 [§ 33,072.00 14.00 | $2,750.00 jaca] $s 3,000.90 s - a FY - 5 ~ - | ~ $ = - [Ts ~ 8.00| 5. 9,400.00 s.00|$ 9400.00 100} $4,700.00 2.00|s 9,400.00 s = : i 2 $ 2 __|$ = $ : 9.00 | $32,400.00 0.40] $ 4.00 0.50 |'s 5.00 os |S 2,531.25 2.25 |S 7,593.15 £ a > § . : 6.553 15,525.00 0,75 2,081.25 EWA 10,406.25 > 1,30. 4,575.00 = ~_ Ts ~ £ Z Sew 4 : $ x 190 |'s 750,00| PATCHES, FULL DEPTH FINISH, BY COUNT. $ : Sant oS * [40. PATCHES, FULL DEPTH FINISH, COUNT. BY £ * ~_(s : £ 2 2 LS. * Lead GH EY 2 Sond : |_43__JPAVEMERYT, PCG CLASS ©, 8 DURABILITY6 IN, THICGE 3 t Sl “ |nd APOVEMIENT, IRICK/PAVER INLAY’ £ 2 a : 426.08 288618 483.13 2,898,78 28500) 2,950,00 205,00 2,950.00. ~ 46.50 697.50 34.00 350.00 33,00 $50.00| S 30,00 200,00 |PROMerER SLOPE SEDIMENT CONTROL DEVICE 2.2 INCH hon ton [ReviOVE PeRIMETERISL OPE SEDIMENT CONTROL DEVICE vended. 2 = * TON - ~ * TOR x a x, 18 = ¥ Ig O10 32,100.00 , 18 ool $43,790.00 [ary 335,90 ¥ BACH 33.00) x a BACK 21,06) ~ BACH 27,00 = 2 - f 114,98] = 2 ~ [73 |STERL errs FOR TYPE A SIGNS . LF 412.00] - 2 * air POLS BACH 12.00 : : : [eLeCraicas ancurrs: Le 240,00) “ “ “ HANDHOLES AND JUNCTION BOXES. EACH S00 2 bon 2. TA. 32,88 x. ca 2. 7.00 : ~ £ ~ a £ 2 Ey * ~ & - Ey “ * & * £ * * £ = = * =. £ : £ 2 aE; : by = = £ = 5 ~ -_ [3 ~ $ 2 2S. z $ = ~ |S > ] E i - [8 - TOTAL OF THE BASE BED (Total of Items 1-46): 51,824,618.96 $131,427.48 5353,857,98 EES SALSA SSDS SRR So TS IPNP eT AW TTT RY A EN BO ATE ET ROTO SUES Re IT COL Senge and Subbase Ls Loo [§ (10,900,00)| ($10,000.00) ___ s : - Is ~ fAddhional je cy 674.96 0.00) E 29,80 | 6,298,00 629,80 | $6,298.00 Georgi s¥ 6136.00 $3.00] 81408, 3780,00 [$11,340.00 3,730,00 | $11,340.00 Subbase 12Inch cy 2070.90) $36.00 Fisvassaan| —* 1,259.50 [8 45,342,00 1,259.50 | $ 45,342.00 SY 136.00] $5.00/'.2""= "540,680.00 “3,720.00 ]$ 18,900.00 3,780,00 | $18,900.00 coz Connection of sump Hines aud roof drains EACH 3.005 685.00 $2,055.00 s = 3.00 [3S 2,055.00 CO3 Flowable Mortar for storm sewer cy 6.00 | $ 152.25 $953.50 3 = 600 [s 913.30 C04 y 1s 1.00|§ 5,283.08 $5,283.08 1.00|$ 5,283.08 1,00 |S 5,283.08 CO: 5 5 - [8 > Cor [ [ { 30.00 A - -_ [Ss = CO al [ l 50.00 $ : | 5 : _ CHANGE ORDER SUB-TOTAL 387,163.08 S 90,335.58 PIES FETE eSOBE ET BET RE WRSITU OTT UE SER POPOL EP EE Fea NL AOD TE SDT ROLETTP RTT TE CAST AMOUNT EARNED TOTAL $218,590.56 s a - 187,000.00 [ $ _101,000,00 Bein RRR B aA ee 4,300.00)! $__(24,300.00 (48,600.00)| 5_ _ (48,600. ER SE EER ee Re Tae Oe Sas s a 00.00| S_ 194,190.56 Ss 196:89.56 RUS ARON EEC Be CRT Reas Pewee ee