|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL: October 15, 2010
<br />REVISED:
<br />PARTIAL PAY ESTIMATE 57 (FINAL)
<br />FROM; December 18 2011
<br />TO; May 22, 2016
<br />CONTRACTOR: HARORIVES, INC.
<br />ADDRESS: 14476 QUIRAM DRIVE, ROGERS, MN 66374
<br />OWNER; CITY OF LITTLE CANADA
<br />PROJECT; 2010 STREET AND UTILITY IMPROVEMENTS
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: $689,024.60
<br />WITH ALTERNATES:
<br />LTEMIDENRIRTIONIFOREME
<br />J 1T M0
<br />jaggo 3llGINAL7cioX aka-- =E
<br />loragrrycammmmumwmieEE
<br />qTY �_� 70TA11.PRICE
<br />NRMEUMAIUgata
<br />mrkvormlaramrszAummi
<br />SCHEDULE 1,0. JACKSON STREET
<br />1
<br />2021,801
<br />MOBILIZATION
<br />L8
<br />1.00
<br />$16,000.00
<br />0.00
<br />$0,00
<br />1,00
<br />910,900.00
<br />2
<br />2101.001
<br />CLEARING
<br />57
<br />18000.00
<br />90,09
<br />0,00
<br />90.00
<br />18,600.00
<br />61,674.00
<br />3
<br />2101.508
<br />GRUBBING
<br />SF
<br />16000,00
<br />90.09
<br />0.00
<br />$0.00
<br />1860060
<br />$1,674.00
<br />4
<br />2104.601
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />80.00
<br />$6,00
<br />0.00
<br />60.00
<br />79,00
<br />6396.00
<br />6
<br />2021.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />37.00
<br />$6,00
<br />0,00
<br />9000
<br />26,00
<br />9130.00
<br />8
<br />2104.603
<br />REMOVE CONCRETE SIDEWALK
<br />SF
<br />1,676,00
<br />$0,30
<br />0.00
<br />90.00
<br />2,343.00
<br />9702.00
<br />7
<br />2104,606
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />40.00
<br />95.00
<br />0,00
<br />90,90
<br />26.00
<br />9128,00
<br />8
<br />2104.606
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />2,876.00
<br />91.80
<br />0,00
<br />90,00
<br />2,878,00
<br />93,180,40
<br />9
<br />2104.609
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />3,00
<br />9250,00
<br />0.00
<br />$0,00
<br />3,00
<br />$760.00
<br />10
<br />2104,811
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />100,00
<br />$3.00
<br />0.00
<br />$0,00
<br />96,00
<br />9288,00
<br />11
<br />2104.613
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />20,00
<br />93,00
<br />0.00
<br />90,00
<br />192,00
<br />9576,00
<br />12
<br />2104,523
<br />SALVAGE MAILBOX
<br />COMMON EXCAVATION (P)
<br />EACH
<br />CY
<br />4,00
<br />1,877,13
<br />920,00
<br />$10.00
<br />0,00
<br />0.00
<br />90.00
<br />90.90
<br />10.00
<br />1,188.00
<br />920060
<br />911,660.00
<br />13
<br />2105,601
<br />14
<br />2106,506
<br />MUCK EXCAVATION
<br />CY
<br />270.00
<br />$9.00
<br />060
<br />90,00
<br />1,518.00
<br />$13,662.00
<br />16
<br />2105,526
<br />TOPSOIL BORROW
<br />CY
<br />480.00
<br />90.01
<br />0.00
<br />90.00
<br />160,00
<br />61.05
<br />10
<br />2105,601
<br />SITE GRADING, INFILTRATION BASIN
<br />LS
<br />1,00
<br />94,000.00
<br />0.00
<br />$0.00
<br />1.00
<br />$4,550.05
<br />17
<br />2131.602
<br />CALCIUM CHLORIDE
<br />GAL
<br />900,00
<br />91.30
<br />0,00
<br />$0.00
<br />0.00
<br />93,00
<br />18
<br />2211,601
<br />AGGREGATE BABE CLASS 6, ROAD
<br />TON
<br />1,860.00
<br />99.60
<br />0.00
<br />$0,00
<br />1,049.45
<br />$15,834,72
<br />19
<br />2232.601
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />46.00
<br />$6.00
<br />0.00
<br />90,00
<br />8.00
<br />940,00
<br />20
<br />2350,601
<br />TYPE MVR WEAR COURSE MIXTURE
<br />TON
<br />206.00
<br />$67.60
<br />0,00
<br />$0.00
<br />260.87
<br />617,806,73
<br />21
<br />2360.501
<br />TYPE LV4 WEAR COURSE MIXTURE (TRAIL)
<br />TON
<br />10.00
<br />970,00
<br />0.00
<br />90.00
<br />8,00
<br />$420,00
<br />22
<br />2350,602
<br />TYPE LV3 NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />340.00
<br />666.80
<br />0.00
<br />$0.00
<br />329.08
<br />$16,601,74
<br />23
<br />2601.602
<br />12" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />2.00
<br />$660,00
<br />0,00
<br />90,00
<br />2,00
<br />$1,300,00
<br />24
<br />2601,802
<br />18" FLARED END SECTION WITRASHGUARD
<br />EACH
<br />2,00
<br />9700,00
<br />0,00
<br />$0.00
<br />2.00
<br />$1,520.00
<br />26
<br />2601,602
<br />21" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1,00
<br />9040,00
<br />0,00
<br />$0,00
<br />1,00
<br />$040,00
<br />28
<br />2602,641
<br />4" PERF PE PIPE DRAIN W/BOCK
<br />LF
<br />300.00
<br />$2.40
<br />0.00
<br />$0.00
<br />300.00
<br />6720.00
<br />27
<br />2603.541
<br />12" RC PIPE SEWER DES 3006, CLV
<br />LE
<br />113.00
<br />$23.00
<br />0.00
<br />$0.00
<br />121.00
<br />$2,783.00
<br />28
<br />2603,641
<br />16" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />318.00
<br />624.00
<br />0,00
<br />90,00
<br />316.00
<br />97,560,00
<br />29
<br />2603,641
<br />18" RC PIPE SEWER DES 3006, CLIII
<br />LF
<br />LF
<br />644.00
<br />112.00
<br />$20.00
<br />930.00
<br />0,00
<br />17,00
<br />90.00
<br />9510.00
<br />644.00
<br />107.00
<br />914,144.00
<br />93,210.00
<br />30
<br />2503,641
<br />21" RC PIPE SEWER DES 3006, DLIII
<br />31
<br />2603.641
<br />24" RC PIPE SEWER DES 3008, CLIII
<br />LF
<br />20.00
<br />$37,00
<br />0,00
<br />90.00
<br />17.00
<br />$829.00
<br />32
<br />2603.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />3,00
<br />9660,00
<br />0.00
<br />90.00
<br />3.00
<br />61,660.00
<br />33
<br />2603.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />1,00
<br />$860.00
<br />0,00
<br />$0,00
<br />1.00
<br />9860,00
<br />34
<br />2503,602
<br />TEMPORARY STORM SEWER CONNECTION
<br />EACH
<br />1.00
<br />93,260,00
<br />1,00
<br />93,260,00
<br />1,00
<br />93,260.00
<br />36
<br />2604.602
<br />ADJUST VALVE BOX
<br />EACH
<br />3,00
<br />9200,00
<br />0,00
<br />$0,00
<br />3,00
<br />9600,00
<br />38
<br />2604,802
<br />ADJUST CURB STOP BOX
<br />EACH
<br />2.00
<br />$100.00
<br />0.00
<br />90.00
<br />3.00
<br />$300.00
<br />37
<br />2606,602
<br />CONST DRAINAGE STRUCTURE 27" DIA.
<br />EACH
<br />1,00
<br />$925.00
<br />0.00
<br />90.00
<br />2,00
<br />$1,860.00
<br />38
<br />2506.602
<br />CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24"X36"
<br />EACH
<br />3.00
<br />$1,200,00
<br />0,00
<br />$0.00
<br />7,00
<br />$8,400,00
<br />39
<br />2608.602
<br />CON57 DRAINAGE STRUCTURE DESIGN 48.4020
<br />EACH
<br />6,00
<br />91,850,00
<br />0,00
<br />90.00
<br />6,00
<br />$0,900.00
<br />40
<br />2608,502
<br />CONST DRAINAGE STRUCTURE DESIGN 64-4020
<br />EACH
<br />.2,00
<br />$1,960,00
<br />92,550.00
<br />0.00
<br />0,00
<br />90.00
<br />90,00
<br />2,00
<br />1,00
<br />93,900.00
<br />02,650.00
<br />41
<br />2600.502
<br />CONST DRAINAGE STRUCTURE DESIGN 64-4020 W/ SUMP
<br />EACH
<br />1,00
<br />42
<br />2608,602
<br />CONST DRAINAGE STRUCTURE DESIGN 90.4020
<br />EACH
<br />1,00
<br />$8,410.00
<br />0.00
<br />60.00
<br />1,00
<br />98,416.00
<br />43
<br />2806.802
<br />CONST DRAINAGE STRUCTURE DESIGN SPECIAL OUTLET
<br />EACH
<br />1,00
<br />$2,460.00
<br />0.00
<br />90,00
<br />1,00
<br />92,460.00
<br />44
<br />2506,622
<br />ADJUST FRAME AND RING CASTING
<br />EACH
<br />3.00
<br />9476.00
<br />0.00
<br />90.00
<br />4,00
<br />91,900,00
<br />46
<br />2606.602
<br />STORM SEWER BAFFLE
<br />EACH
<br />1,00
<br />$1,776,00
<br />0,00
<br />$0.00
<br />0,00
<br />90.00
<br />46
<br />2611,004
<br />ARTICULAR CONCRETE RIP RAP
<br />SY
<br />44,00
<br />006.00
<br />0,00
<br />60,00
<br />43.00
<br />$2,030.00
<br />47
<br />2821,501
<br />4" CONCRETE SIDEWALK
<br />SF
<br />1,435.00
<br />03,10
<br />286.00
<br />0807,76
<br />2,043,00
<br />68,436,45
<br />48
<br />2831.501
<br />CONCRETE CURB & GUTTER DESIGN 8018
<br />LF
<br />1,840.00
<br />$9,05
<br />0,00
<br />$0.00
<br />1,788.00
<br />$16,181.40
<br />49
<br />2631.607
<br />CONCRETE DRIVEWAY APRON (8"THICK)
<br />SY
<br />136.00
<br />936,46
<br />0.00
<br />90,00
<br />127.20
<br />$4,838.44
<br />60
<br />2631.507
<br />CONCRETE DRIVEWAY PAVEMENT (6" THICK)
<br />SY
<br />80,00
<br />$36.46
<br />0,00
<br />90.00
<br />95,30
<br />$3,473,09
<br />61
<br />2640,602
<br />INSTALL SALVAGED MAILBOX
<br />EACH
<br />4,00
<br />$68,00
<br />0,00
<br />$0.00
<br />10,00
<br />$500.00
<br />
|