|
PARTIAL PAY ESTIMATE #4
<br />FROM:
<br />TO:
<br />CONTRACTOR:T.A. SCHIFCKY & SONS, INC.
<br />ADDRESS:2370 E. HIGHWAY 36, NORTH ST. PAUL, MN 55109
<br />OWNER:CITY OF LITTLE CANADA
<br />PROJECT:
<br />SUBSTANTIAL COMPLETION DATE AMOUNT OF CONTRACT
<br />October 27, 2017 ORIGINAL:
<br />September 6, 2017 REVISED:
<br />ITEM SPEC.
<br />NO. REF.ITEM DESCRIPTION UNIT QTY.UNIT PRICE QTY.TOTAL PRICE QTY.TOTAL PRICE
<br />SCHEDULE 1.0 - LABORE AVENUE
<br />1 2021.501 MOBILIZATION LS 1.00 $14,000.00 0.25 $3,500.00 1.00 $14,000.00
<br />2 2101.502 CLEARING TREE 5.00 $200.00 0.00 $0.00 9.00 $1,800.00
<br />3 2101.507 GRUBBING TREE 5.00 $120.00 0.00 $0.00 9.00 $1,080.00
<br />4 2104.501 REMOVE CONCRETE CURB LF 50.00 $4.00 0.00 $0.00 50.00 $200.00
<br />5 2104.505 REMOVE BITUMINOUS PAVEMENT SY 3,030.00 $2.87 0.00 $0.00 3282.00 $9,419.34
<br />6 2104.505 REMOVE CONCRETE PAVEMENT SY 220.00 $5.00 0.00 $0.00 200.00 $1,000.00
<br />7 2104.509 REMOVE HYDRANT EACH 1.00 $300.00 0.00 $0.00 1.00 $300.00
<br />8 2104.511 SAW CUT CONCRETE (FULL DEPTH)LF 80.00 $3.50 0.00 $0.00 69.00 $241.50
<br />9 2104.513 SAW CUT BITUMINOUS (FULL DEPTH)LF 180.00 $3.50 0.00 $0.00 382.00 $1,337.00
<br />10 2104.521 SALVAGE FENCE LF 65.00 $12.00 0.00 $0.00 65.00 $780.00
<br />11 2104.523 SALVAGE LIGHT EACH 1.00 $2,500.00 1.00 $2,500.00 1.00 $2,500.00
<br />12 2104.601 SALVAGE MAILBOXES LS 1.00 $1,200.00 0.00 $0.00 1.00 $1,200.00
<br />13 2105.501 COMMON EXCAVATION (P)CY 2,369.90 $11.00 0.00 $0.00 2457.40 $27,031.40
<br />14 2105.511 POND EXCAVATION (RAIN WATER GARDEN) (P)CY 239.00 $18.00 0.00 $0.00 239.00 $4,302.00
<br />15 2131.502 CALCIUM CHLORIDE GAL 1,000.00 $0.50 0.00 $0.00 0.00 $0.00
<br />16 2211.501 CLASS 5 AGGREGATE BASE TON 1,980.00 $11.00 0.00 $0.00 1865.62 $20,521.82
<br />17 2232.501 MILL BITUMINOUS SURFACE SY 35.00 $10.00 0.00 $0.00 0.00 $0.00
<br />18 2360.501 TYPE SP 9.5 WEARING COURSE MIX TON 260.00 $59.30 0.00 $0.00 0.00 $0.00
<br />19 2360.501 TYPE SP 9.5 WEARING COURSE MIX. (DRIVEWAY)TON 35.00 $105.00 0.00 $0.00 46.47 $4,879.35
<br />20 2360.502 TYPE SP 12.5 NON-WEARING COURSE MIX TON 330.00 $58.73 0.00 $0.00 354.64 $20,828.01
<br />21 2503.511 12" RCP CL V STORM SEWER LF 28.00 $37.08 0.00 $0.00 28.00 $1,038.24
<br />22 2503.511 15" RCP CL V STORM SEWER LF 480.00 $38.63 0.00 $0.00 480.00 $18,542.40
<br />23 2503.602 CONNECT TO EXISTING DRAINAGE STRUCTURE EACH 1.00 $576.80 0.00 $0.00 1.00 $576.80
<br />24 2504.601 IRRIGATION REPAIR EACH 7.00 $360.50 2.00 $721.00 2.00 $721.00
<br />25 2504.602 EXPLORATORY DIG "WATERMAIN FITTING"EACH 3.00 $1,030.00 0.00 $0.00 9.00 $9,270.00
<br />26 2504.602 WATERMAIN FITTING BOLT REPLACEMENT EACH 3.00 $515.00 0.00 $0.00 10.00 $5,150.00
<br />27 2504.602 ADJUST VALVE BOX EACH 2.00 $334.75 4.00 $1,339.00 4.00 $1,339.00
<br />28 2504.602 INSTALL HYDRANT AND VALVE EACH 1.00 $6,077.00 0.00 $0.00 1.00 $6,077.00
<br />29 2504.602 INSTALL HYDRANT EACH 1.00 $4,841.00 0.00 $0.00 1.00 $4,841.00
<br />30 2504.602 CONNECT TO EXISTING WATERMAIN EACH 1.00 $1,133.00 0.00 $0.00 2.00 $2,266.00
<br />31 2504.602 6X6 WET TAP W/ VALVE EACH 1.00 $3,605.00 0.00 $0.00 1.00 $3,605.00
<br />32 2504.603 6" DIP WATERMAIN LF 15.00 $82.40 0.00 $0.00 41.00 $3,378.40
<br />33 2506.502 CONST. DRAINAGE STRUCTURE DESIGN SPEC. 24 X 36 EACH 1.00 $1,297.80 0.00 $0.00 1.00 $1,297.80
<br />34 2506.502 CONST. DRAINAGE STRUCTURE DESIGN SPEC. 48 - 4020EACH 4.00 $1,648.00 0.00 $0.00 4.00 $6,592.00
<br />35 2506.522 ADJUST FRAME, RING, AND CASTING (SAN W/CHIMNEY SEAL)EACH 4.00 $566.50 4.00 $2,266.00 4.00 $2,266.00
<br />36 2531.501 CONCRETE CURB & GUTTER (B618)LF 1,810.00 $14.52 0.00 $0.00 1806.00 $26,223.12
<br />37 2531.507 6" CONCRETE DRIVEWAY PAVEMENT SY 280.00 $57.17 0.00 $0.00 303.10 $17,328.23
<br />July 28, 2017
<br />August 25, 2017
<br />2017 STREET AND UTILITY IMPROVEMENTS
<br />ORIGINAL:$959,998.28
<br />REVISED:
<br />ORIGINAL CONTRACT THIS PERIOD TOTAL TO DATE
<br />Page 1 of 6
|