|
COMPLETION DATE
<br />ORIGINAL: November 1, 2007
<br />REVISED:
<br />PARTIAL PAY ESTIMATE 46
<br />FROM: November 10.2007
<br />TO: June 16, 2008
<br />CONTRACTOR: T.A. SCHIFSKY AND SONS
<br />ADDRESS: 2370 E. HIGHWAY 38, NORTH SAINT PAUL, MN 55109
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: 2007 STREET RECONSTRUCTION
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: $ 1,230,977.22
<br />WITH ALTERNATES: $ 1,203,917.22
<br />ITEM
<br />NO.
<br />SPEC
<br />REF,
<br />ITEM DESCRIPTION
<br />UNIT
<br />ORIGINAL CONTRACT
<br />QTY. UNIT PRICE
<br />THIS PERIOD
<br />QTY. TOTAL PRICE
<br />TOTAL TO DATE
<br />QTY. TOTAL PRICE
<br />SCHEDULE 1.0
<br />1
<br />2021.501
<br />MODILIZATION
<br />I.8
<br />1.00
<br />339000.00
<br />0.00
<br />1000
<br />1.00
<br />339.00000
<br />2
<br />2101.501
<br />CLEARING
<br />SF
<br />8,358.00
<br />30,06
<br />0.00
<br />50.00
<br />10030.00
<br />$601.80
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />94.00
<br />582.40
<br />0.00
<br />$0.00
<br />90.00
<br />57.41600
<br />4
<br />2101.503
<br />GRUBBING
<br />SF
<br />8,358.00
<br />50.06
<br />0.00
<br />$0.00
<br />10,030.00
<br />560180
<br />5
<br />2101,507
<br />GRUB
<br />TREE
<br />94.00
<br />519.57
<br />0.00
<br />50.00
<br />94.00
<br />51,839.58
<br />6
<br />2104,501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />LF
<br />303.0D
<br />260.00
<br />36.13
<br />36.82
<br />OM
<br />0.00
<br />80.00
<br />50.00
<br />294.00
<br />438.00
<br />31,802.22
<br />32,987.16
<br />7
<br />2104.501
<br />REMOVE SANITARY SERVICE PIPE
<br />6
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />1,848.00
<br />31.25
<br />0.00
<br />30.00
<br />1.98800
<br />32.48500
<br />9
<br />2104.501
<br />REMOVE W000 FENCE
<br />LF
<br />92,00
<br />25.00
<br />0.00
<br />50.00
<br />9200
<br />3460,00
<br />10
<br />2104.503
<br />REMOVE WOOD RETAINING WALL
<br />SF
<br />350.00
<br />$5.00
<br />0.00
<br />30.00
<br />350.00
<br />31,750.00
<br />11
<br />2104.505
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />960.00
<br />$2.20
<br />0.00
<br />0,00
<br />10.00
<br />3000
<br />93000
<br />166.00
<br />$2,059.20
<br />51.660.00
<br />12
<br />2104.505
<br />REMOVE CONCRETE SIDEWALK
<br />SY
<br />6 O
<br />310.00
<br />15
<br />2104.505
<br />REMOVE CONCRETE PAD
<br />SY
<br />212.00
<br />22.20
<br />0.00
<br />30.00
<br />30.00
<br />$66.00
<br />14
<br />2104,505
<br />REMOVE BITUMINOUS PAVEMENT
<br />53'
<br />19,810.00
<br />3184
<br />0.00
<br />30.00
<br />20,886.00
<br />538.43024
<br />15
<br />2104,509
<br />REMOVE MAILBOX
<br />EACH
<br />2.00
<br />551.50
<br />0.00
<br />5000
<br />200
<br />3103.00
<br />16
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />37,00
<br />$2060
<br />0.00
<br />30.00
<br />37.00,
<br />5762.20
<br />1%
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />3.00
<br />1931.72
<br />0.00
<br />$0.00
<br />5.00
<br />34.65860
<br />18
<br />2104.509
<br />REMOVE LIGHTPOLE
<br />EACH
<br />10.00
<br />334644
<br />0.00
<br />$0.00
<br />10.00
<br />33,461.40
<br />5329.60
<br />19
<br />2104,509
<br />REMOVE CONCRETE BOLLARD
<br />EACH
<br />3.00
<br />382.40
<br />0.00
<br />30.00
<br />400
<br />20
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />5.00
<br />3245.30
<br />0.00
<br />30.00
<br />5.00
<br />$1,226.50
<br />21
<br />2104,511
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />1,281.00
<br />52.20
<br />0.00
<br />30.00
<br />1,333.00
<br />32,932.60
<br />22
<br />2104.521
<br />SALVAGE CHAIN LINK FENCE
<br />LF
<br />1,175.00
<br />$1.80
<br />0.00
<br />$000
<br />1,175.00
<br />32.11500
<br />23
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />7.00
<br />340.00
<br />0.00
<br />3000
<br />2.00
<br />380.00
<br />24
<br />2104.523
<br />SALVAGE MAIL BOX
<br />EACH
<br />1400
<br />340.00
<br />0.00
<br />30,00
<br />1300
<br />3520.00
<br />25
<br />2105.501
<br />COMMON EXCAVATION LPJ..___
<br />CY
<br />12,36200
<br />3824_
<br />000
<br />0.00
<br />$000
<br />30.00
<br />12,36200....._
<br />894.00
<br />§)01,86288
<br />57,366.56
<br />26
<br />2105.501
<br />POND EXCAVATION (P)
<br />CY
<br />1,337.00
<br />$824
<br />27
<br />2105.501
<br />POND EXCAVATION (RAIN WATER GARDEN)
<br />CY
<br />359.00
<br />3024
<br />00D
<br />50.00
<br />35900
<br />32958.16
<br />28
<br />2105.521
<br />SELECT GRANULAR BORROW(CV)
<br />CY
<br />4750.00
<br />312.38
<br />0.00
<br />$000
<br />4,279.00
<br />352,888.44
<br />29
<br />2105.604
<br />GEOTEXTILE FABRIC
<br />SY
<br />1,20000
<br />51.80
<br />0.00
<br />3000
<br />0.00
<br />30.00
<br />30
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />4,200.00
<br />S0.90
<br />0.00
<br />50,00
<br />0.00
<br />30.00
<br />31
<br />2211,501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />1173500
<br />513.25
<br />000
<br />5000
<br />30.00
<br />11,875.10
<br />214.10
<br />3157,345.08
<br />53,85380
<br />32
<br />2211.607
<br />AGGREGATE BASE PLACED
<br />CY
<br />300.00
<br />$18.00
<br />0.00
<br />33
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />554.00
<br />32.00
<br />340.00
<br />568000
<br />554.00
<br />31,108.00
<br />34
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE
<br />TON
<br />3,105.00
<br />360.25
<br />2682.80
<br />3161,638.70
<br />2,968.43
<br />$170,847.91
<br />35
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />250.00
<br />371.00
<br />113.20
<br />18.03] 20
<br />205.48
<br />314,589.08
<br />36
<br />2350.502
<br />TYPE LV3 NON WEARING COARSE MIXTURE (BASE)
<br />TON
<br />2,090.00
<br />357.50
<br />0.00
<br />50.00
<br />2125.59
<br />3122.207.05
<br />37
<br />2501 602
<br />12" FLARED END SECTION Nl /TRASHGUARD
<br />EACH
<br />1.00
<br />5627,09
<br />0.00
<br />30.00
<br />100
<br />362709
<br />38
<br />2501.602
<br />15" FLARED END SECTION W /TRASHGUARD
<br />EACH
<br />1,00
<br />566163
<br />0.00
<br />30.00
<br />1.00
<br />$66763
<br />39
<br />2502.541
<br />4'INCH PERF PE PIPE DRAIN WISOCK
<br />LF
<br />4,000.00
<br />36.70
<br />0.00
<br />$0.00
<br />3.253.00
<br />321.795,10
<br />40
<br />2503.541
<br />12" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />652.00
<br />325.28
<br />0.00
<br />30.00
<br />583.00
<br />314,738.24
<br />41
<br />2503.541
<br />15" RC PIPE SEWER DES 3006, CLV
<br />1F
<br />3,158.00
<br />327.18
<br />0.00
<br />$0.00
<br />3,169.00
<br />566.133.42
<br />42
<br />2503.541
<br />18" RC PIPE SEWER DES 3006, CLIII
<br />LF
<br />6.00
<br />328.91
<br />0.00
<br />30.00
<br />600
<br />317346
<br />48
<br />2503541
<br />24" RC PIPE SEWER DES 3006, CUM
<br />LF
<br />320.00
<br />334.12
<br />0.00
<br />30.00
<br />320.00
<br />510,918.40
<br />44
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />700
<br />3436,67
<br />0.00
<br />30.00
<br />8.00
<br />33,493.36
<br />31981.8!.
<br />45
<br />2503.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />300
<br />5396.36
<br />0.00
<br />30.00
<br />5.00
<br />46
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EACH
<br />2.00
<br />3431.10
<br />0.00
<br />30.00
<br />2.00
<br />3862.20
<br />2
<br />
|