|
PARTIAL PAY ESTIMATE #11
<br />FROM:
<br />TO:
<br />CONTRACTOR:FPI PAVING CONTRACTORS, INC.
<br />ADDRESS:3230 RICE STREET, LITTLE CANADA, MN 55117
<br />OWNER:CITY OF LITTLE CANADA
<br />PROJECT:
<br />SUBSTANTIAL COMPLETION DATE AMOUNT OF CONTRACT
<br />ORIGINAL:
<br />REVISED:
<br />ITEM
<br />NO. ITEM DESCRIPTION UNIT QTY.UNIT PRICE QTY.TOTAL PRICE QTY.TOTAL PRICE
<br />SCHEDULE 1.0 - LITTLE CANADA ROAD
<br />1 2021.501 MOBILIZATION LS 1.00 55,000.00 0.00 $0.00 1.00 $55,000.00
<br />2 2101.501 CLEARING ACRE 0.12 6,500.00 0.00 $0.00 0.17 $1,105.00
<br />3 2101.502 CLEAR TREE 8.00 350.00 0.00 $0.00 12.00 $4,200.00
<br />4 2101.506 GRUBBING ACRE 0.12 6,500.00 0.00 $0.00 0.17 $1,105.00
<br />5 2101.507 GRUB TREE 8.00 250.00 0.00 $0.00 13.00 $3,250.00
<br />6 2104.501 REMOVE SEWER PIPE (STORM) LF 45.00 16.80 0.00 $0.00 58.00 $974.40
<br />7 2104.501 REMOVE CONCRETE CURB AND GUTTER LF 940.00 6.40 0.00 $0.00 1087.00 $6,956.80
<br />8 2104.501 REMOVE FENCE LF 160.00 5.00 0.00 $0.00 163.00 $815.00
<br />9 2104.501 REMOVE GUARD RAIL LF 80.00 15.00 0.00 $0.00 80.00 $1,200.00
<br />10 2104.503 REMOVE RETAINING WALL SF 230.00 4.50 0.00 $0.00 84.00 $378.00
<br />11 2104.503 REMOVE LANDSCAPING SF 1,100.00 1.65 0.00 $0.00 1100.00 $1,815.00
<br />12 2104.505 REMOVE CONCRETE PAVEMENT SY 710.00 7.00 0.00 $0.00 1120.00 $7,840.00
<br />13 2104.505 REMOVE BITUMINOUS PAVEMENT SY 1,900.00 5.00 0.00 $0.00 1822.00 $9,110.00
<br />14 2104.509 REMOVE POLE BASE EACH 2.00 1,000.00 0.00 $0.00 2.00 $2,000.00
<br />15 2104.509 REMOVE FLAG POLE EACH 3.00 500.00 0.00 $0.00 2.00 $1,000.00
<br />16 2104.509 REMOVE HYDRANT EACH 2.00 1,890.00 0.00 $0.00 2.00 $3,780.00
<br />17 2104.509 REMOVE DRAINAGE STRUCTURE EACH 4.00 505.00 0.00 $0.00 4.00 $2,020.00
<br />18 2104.509 REMOVE VALVE EACH 1.00 1,765.00 0.00 $0.00 1.00 $1,765.00
<br />19 2104.511 SAW CUT CONCRETE (FULL DEPTH)LF 100.00 2.65 0.00 $0.00 304.00 $805.60
<br />20 2104.513 SAW CUT BITUMINOUS (FULL DEPTH)LF 850.00 2.35 0.00 $0.00 1010.00 $2,373.50
<br />21 2104.523 SALVAGE SIGN EACH 33.00 26.00 0.00 $0.00 33.00 $858.00
<br />22 2104.523 SALVAGE BANNER POLE EACH 2.00 500.00 0.00 $0.00 2.00 $1,000.00
<br />23 2104.618 SALVAGE PAVERS SF 905.00 5.00 0.00 $0.00 1013.00 $5,065.00
<br />24 2104.523 SALVAGE MAILBOX EACH 14.00 36.75 0.00 $0.00 10.00 $367.50
<br />25 2105.501 COMMON EXCAVATION (P) CY 2,130.00 23.00 0.00 $0.00 2130.00 $48,990.00
<br />26 2105.501 POND EXCAVATION (RAINWATER GARDENS)(P) CY 345.00 30.00 0.00 $0.00 345.00 $10,350.00
<br />27 2105.525 TOP SOIL BORROW (CV) CY 850.00 40.00 0.00 $0.00 409.00 $16,360.00
<br />28 2105.607 SUBGRADE CORRECTION CY 1,910.00 23.00 0.00 $0.00 882.45 $20,296.35
<br />29 2112.501 SUBGRADE PREPARATION RD STA 24.00 250.00 0.00 $0.00 24.00 $6,000.00
<br />30 2511.607 CALCIUM CHLORIDE SOLUTION GAL 1,000.00 3.00 0.00 $0.00 0.00 $0.00
<br />31 2211.501 AGGREGATE BASE, CLASS 5 TON 800.00 12.50 0.00 $0.00 30.59 $382.38
<br />32 2211.607 AGGREGATE BASE PLACED (SIDEWALK)CY 265.00 20.00 0.00 $0.00 200.00 $4,000.00
<br />33 2211.607 AGGREGATE BASE PLACED CY 685.00 15.00 0.00 $0.00 600.00 $9,000.00
<br />34 2504.602 MILL BITUMINOUS PAVEMENT SY 7,300.00 1.80 0.00 $0.00 7462.00 $13,431.60
<br />35 2331.604 RECLAIM BITUMINOUS PAVEMENT SY 10,100.00 2.15 0.00 $0.00 10100.00 $21,715.00
<br />36 2350.501 TYPE SPWEB340E WEARING COURSE MIXTURE TON 745.00 75.00 0.00 $0.00 681.96 $51,147.00
<br />37 2350.501 TYPE SPWEB340C WEARING COURSE MIXTURE TON 2,155.00 75.00 0.00 $0.00 2722.03 $204,152.25
<br />38 2350.501 TYPE SPWEB340C WEARING COURSE MIX(DRIVEWAY)TON 550.00 100.00 0.00 $0.00 536.36 $53,636.00
<br />39 2411.618 BLOCK RETAINING WALL SPECIAL (WET CAST)SF 1,900.00 36.00 0.00 $0.00 1975.13 $71,104.68
<br />40 2501.602 12" RC FLARED END SECTION W/TRASHGUARD EACH 1.00 1,250.00 0.00 $0.00 1.00 $1,250.00
<br />41 2502.541 4-INCH PERF PE PIPE DRAIN W/SOCK LF 300.00 15.00 0.00 $0.00 0.00 $0.00
<br />42 2503.511 8" PVC STORM SEWER LF 10.00 31.50 0.00 $0.00 0.00 $0.00
<br />43 2503.511 10" DIP STORM SEWER LF 21.00 61.00 0.00 $0.00 23.00 $1,403.00
<br />44 2503.521 22" SPAN RC PIPE-ARCH SEWER CLIIA LF 34.00 55.65 0.00 $0.00 34.00 $1,892.10
<br />45 2503.541 12" RC PIPE SEWER DES 3006, CLV LF 172.00 32.55 0.00 $0.00 175.00 $5,696.25
<br />46 2503.541 15" RC PIPE SEWER DES 3006, CLV LF 427.00 33.60 0.00 $0.00 422.00 $14,179.20
<br />47 2503.541 18" RC PIPE SEWER DES 3006, CLIII LF 746.00 35.70 0.00 $0.00 754.00 $26,917.80
<br />48 2503.602 CONNECT TO EXISTING STORM SEWER EACH 4.00 1,545.00 0.00 $0.00 1.00 $1,545.00
<br />49 2503.602 CONNECT TO EXISTING STORM STRUCTURE EACH 2.00 1,945.00 0.00 $0.00 3.00 $5,835.00
<br />50 2503.602 8" X 4" PV WYE EACH 1.00 2,025.00 0.00 $0.00 1.00 $2,025.00
<br />51 2503.603 4" PVC PIPE SEWER LF 65.00 41.00 0.00 $0.00 90.00 $3,690.00
<br />52 2504.602 WATERMAIN FITTING INSPECTION EACH 4.00 1,680.00 0.00 $0.00 1.36 $2,284.80
<br />53 2504.602 WATER SERVICE CONNECTION EACH 2.00 1,585.00 0.00 $0.00 1.00 $1,585.00
<br />54 2504.602 WATERMAIN OFFSET EACH 1.00 4,145.00 0.00 $0.00 1.00 $4,145.00
<br />55 2504.602 INSTALL HYDRANT AND VALVE EACH 2.00 6,225.00 0.00 $0.00 2.00 $12,450.00
<br />56 2504.602 ADJUST VALVE EACH 2.00 350.00 0.00 $0.00 17.00 $5,950.00
<br />57 2504.602 WM FITTING BOLT REPLACEMENT EACH 1.00 1,230.00 0.00 $0.00 0.00 $0.00
<br />58 2504.602 8" GATE VALVE AND BOX EACH 1.00 3,940.00 0.00 $0.00 1.00 $3,940.00
<br />59 2504.603 1 1/2" TYPE K COPPER PIPE LF 55.00 46.00 0.00 $0.00 41.00 $1,886.00
<br />60 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 24"X36"EACH 1.00 1,490.00 0.00 $0.00 2.00 $2,980.00
<br />61 2506.502 CONST DRAINAGE STRUCTURE DESIGN 48-4020 EACH 18.00 2,235.00 0.00 $0.00 16.00 $35,760.00
<br />62 2506.522 ADJUST FRAME RING AND CASTING EACH 18.00 550.00 0.00 $0.00 24.00 $13,200.00
<br />63 2506.602 RECONSTRUCT SANITARY MANHOLE EACH 1.00 1,605.00 0.00 $0.00 1.00 $1,605.00
<br />64 2511.502 RANDOM RIP RAP, CLASS IV CY 10.00 110.00 0.00 $0.00 1.10 $121.00
<br />65 2511.607 GRANULAR BEDDING SPECIAL (CV) (P) CY 125.00 50.00 0.00 $0.00 0.00 $0.00
<br />66 2521.501 4" CONCRETE SIDEWALK SF 15,500.00 2.90 0.00 $0.00 13321.00 $38,630.90
<br />REVISED:1,311,498.00$
<br />ORIGINAL CONTRACT THIS PERIOD TOTAL TO DATE
<br />June 27, 2015
<br />August 4, 2015
<br />LITTLE CANADA ROAD IMPROVMENTS
<br />ORIGINAL:1,154,113.10$
|