|
COMPLETION DATE
<br />ORIGINAL: November 1, 2007
<br />REVISED:
<br />PARTIAL PAY ESTIMATE 43
<br />FROM: July 28, 2007
<br />TO: August 31, 2007
<br />CONTRACTOR: T.A. SCHIFSKY AND SONS
<br />ADDRESS: 2370 E. HIGHWAY 36, 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 />MOBILIZATION
<br />LS
<br />1.00
<br />$39,000.00
<br />0.18
<br />37020,00
<br />1.00
<br />539,000,00
<br />2
<br />2101,501
<br />CLEARING
<br />SF
<br />8,358.00
<br />50.06
<br />0.00
<br />$0.00
<br />10,030.00
<br />5601.80
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />94,00
<br />582,40
<br />32.00
<br />52,636.80
<br />70.00
<br />55,768.00
<br />4
<br />2101.506
<br />GRUBBING
<br />SF
<br />8.358.00
<br />50.06
<br />1680.00
<br />5100,80
<br />10,030.00
<br />$601.80
<br />5
<br />2101.507
<br />GRUB
<br />TREE
<br />94.00
<br />519.57
<br />65.00
<br />51,272.05
<br />70.00
<br />31,369.90
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />303.00
<br />$6.13
<br />228.00
<br />51,397.84
<br />288,00
<br />51,765.44
<br />7
<br />2104.501
<br />REMOVE SANITARY SERVICE PIPE
<br />LF
<br />280.00
<br />$6.82
<br />303.00
<br />$2,066,46
<br />438.00
<br />52,987.16
<br />8
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />1,848.00
<br />51.25
<br />1424.00
<br />$1,780.00
<br />1,960.00
<br />52,450.00
<br />9
<br />2104.501
<br />REMOVE WOOD FENCE
<br />LF
<br />92.00
<br />$5,00
<br />0,00
<br />30.00
<br />92.00
<br />$460.00
<br />10
<br />2104.503
<br />REMOVE WOOD RETAINING WALL
<br />SF
<br />350.00
<br />$5.00
<br />0.00
<br />50.00
<br />350.00
<br />51,750.00
<br />11
<br />2104.505
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />960.00
<br />$2.20
<br />936.00
<br />$2 059.20
<br />936.00
<br />$2,059.20
<br />12
<br />2104.505
<br />REMOVE CONCRETE SIDEWALK
<br />SY
<br />6.00
<br />510.00
<br />31.00
<br />$310.00
<br />166.00
<br />51,660.00
<br />13
<br />2104.505
<br />REMOVE CONCRETE PAD
<br />SY
<br />212.00
<br />$2.20
<br />0,00
<br />30.00
<br />30.00
<br />$66.00
<br />14
<br />2104,505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />19,810.00
<br />51.84
<br />7148.00
<br />513,152,32
<br />20,436,00
<br />537,602.24
<br />15
<br />2104,509
<br />REMOVE MAILBOX
<br />EACH
<br />2.00
<br />551.50
<br />2.00
<br />$103,00
<br />2.00
<br />5103.00
<br />16
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />37.00
<br />520.60
<br />27.00
<br />$556.20
<br />37.00
<br />$76'
<br />17
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />3.00
<br />3931.72
<br />4.00
<br />$3,726.88
<br />4.00
<br />53,72.
<br />18
<br />2104.509
<br />REMOVE LIGHTPOLE
<br />EACH
<br />10.00
<br />5346.44
<br />1,00
<br />$346.44
<br />10.00
<br />33,464,40
<br />19
<br />2104.509
<br />REMOVE CONCRETE BOLLARD
<br />EACH
<br />3.00
<br />582.40
<br />0.00
<br />50.00
<br />4.00
<br />5329.60
<br />20
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />5.00
<br />5245.30
<br />4.00
<br />3981.20
<br />5.00
<br />51,226.50
<br />21
<br />2104.511
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />1,281.00
<br />52.20
<br />386.00
<br />5849.20
<br />1,014.00
<br />32,230.80
<br />22
<br />2104.521
<br />SALVAGE CHAIN LINK FENCE
<br />LF
<br />1,175.00
<br />31.80
<br />0.00
<br />50,00
<br />1.175,00
<br />32,115.00
<br />23
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />7.00
<br />$40.00
<br />1.00
<br />540,00
<br />2.00
<br />$80.00
<br />24
<br />2104.523
<br />SALVAGE MAILBOX
<br />EACH
<br />14,00
<br />540.00
<br />5.00
<br />3200.00
<br />13.00
<br />5520.00
<br />25
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />12,362.00
<br />$8.24
<br />1912.00
<br />515,754.88
<br />12000.00
<br />598,880.00
<br />26
<br />2105,501
<br />POND EXCAVATION (P)
<br />CY
<br />1 337.00
<br />58,24
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />27
<br />2105,501
<br />POND EXCAVATION (RAINWATER GARDEN)
<br />CY
<br />359.00
<br />$8.24
<br />299.00
<br />$2463.76
<br />299,00
<br />$2463.76
<br />28
<br />2105.521
<br />SELECT GRANULAR BORROW (CV)
<br />CY
<br />4,750.00
<br />312.36
<br />1578.40
<br />319,509.02
<br />4,279.00
<br />$52,888,44
<br />29
<br />2105.604
<br />GEOTEXTILE FABRIC
<br />SY
<br />1,200.00
<br />$1.80
<br />0.00
<br />30.00
<br />0.00
<br />50.00
<br />30
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />4,200.00
<br />50.90
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />31
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />11,735.00
<br />$13.25
<br />5172,64
<br />568,537.48
<br />11.645,67
<br />$154 305.13
<br />32
<br />2211,607
<br />AGGREGATE BASE PLACED
<br />CY
<br />300.00
<br />$18.00
<br />0,00
<br />30.00
<br />214,10
<br />33,853.80
<br />$400,00
<br />33
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />55460
<br />52.00
<br />0.00
<br />30.00
<br />200.00
<br />34
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE
<br />TON
<br />3,105.00
<br />$60.25
<br />0.00
<br />30.00
<br />94.55
<br />$5,696.64
<br />35
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />250.00
<br />371.00
<br />62.16
<br />54,413.36
<br />84.94
<br />36,030.74
<br />36
<br />2350.502
<br />TYPE LV3 NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />2,090,00
<br />357.50
<br />154.46
<br />58,881,45
<br />1 296.88
<br />374,570.60
<br />37
<br />2501.602
<br />12" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />5627.09
<br />0.00
<br />30.00
<br />1,00
<br />3627.09
<br />38
<br />2501.602
<br />15" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />3667.63
<br />0.00
<br />$0.00
<br />1.00
<br />1667.63
<br />39
<br />2502.541
<br />4-INCH PERF PE PIPE DRAIN WISOCK
<br />LF
<br />4,000.00
<br />36.70
<br />1411.00
<br />$9,453.70
<br />2 955.00
<br />319,798.50
<br />40
<br />2503.541
<br />12" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />552,00
<br />325.28
<br />32.00
<br />3808.96
<br />559.00
<br />314,131.52
<br />41
<br />2503.541
<br />15" RC PIPE SEWER DES 3006. CLV
<br />LF
<br />3,158.00
<br />327.18
<br />170.00
<br />34,620.60
<br />3,169.00
<br />386,133.42
<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 />$0,00
<br />6.00
<br />3173.46
<br />43
<br />2503.541
<br />24" RC PIPE SEWER DES 3006. 01111
<br />LF
<br />320.00
<br />334.12
<br />0,00
<br />30.00
<br />320.00
<br />$10,91P
<br />44
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />7.00
<br />$436.67
<br />0.00
<br />$0.00
<br />7.00
<br />33,05•
<br />45
<br />2503.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />3.00
<br />3396.36
<br />-2.00
<br />(3792.72),
<br />4.00
<br />31,585.44
<br />46
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EACH
<br />2.00
<br />3431.10
<br />0.00
<br />$0.00
<br />0.00
<br />50.00
<br />2-
<br />
|