|
COMPLETION DATE
<br />ORIGINAL: November 1. 2007
<br />REVISED:
<br />PARTIAL PAY ESTIMATE #2
<br />FROM: June 30, 2007
<br />TO: July 27. 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: 5 1.230.977.22
<br />WITH ALTERNATES: 3 1.203,917.22
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />UNIT
<br />ORIGINAL CONTRACT
<br />QTY. UNIT PRICE
<br />THIS PERIOD
<br />QTY. TOTAL PRICE
<br />TOTAL TO DATE I
<br />QTY. TOTAL PRICE
<br />SCHEDULE 1.0
<br />531,980,001
<br />$601.E
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1.00
<br />539.000.00
<br />0.82
<br />531.980.00
<br />0.82
<br />2
<br />2101.501
<br />CLEARING
<br />SF
<br />8,358.00
<br />50.06
<br />10030.00
<br />5601.80
<br />10,030.00
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />94.00
<br />$82.40
<br />2.00
<br />5164.80
<br />38.00
<br />53,131.2
<br />4
<br />2101.506
<br />GRUBBING
<br />SF
<br />8,358.00
<br />50.06
<br />8350.00
<br />5501.00
<br />8,350.00
<br />5501.00)
<br />597.5"
<br />5
<br />2101.507
<br />GRUB
<br />TREE
<br />94.00
<br />519.57
<br />1.00
<br />$19.57
<br />5.00
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />303.00
<br />56.13
<br />54.00
<br />$331.02
<br />60.00
<br />5367.6.
<br />7
<br />2104.501
<br />REMOVE SANITARY SERVICE PfPE
<br />LF
<br />280.00
<br />56.82
<br />135.00
<br />5920.70
<br />135.00
<br />5920.701
<br />5670.00
<br />8
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />1,848.00
<br />51.25
<br />320.00
<br />$400.00
<br />536.00
<br />9
<br />2104.501
<br />REMOVE WOOD FENCE
<br />LF
<br />92.00
<br />$5.00
<br />20.00
<br />5100.00
<br />92.00
<br />5460.(
<br />10
<br />2104.503
<br />REMOVE WOOD RETAINING WALL
<br />SF
<br />350.00
<br />$5.00
<br />350.00
<br />$1,750.00
<br />350.00
<br />51,750.6
<br />11
<br />2104.505
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />960.00
<br />$2.20
<br />0.00
<br />50.00
<br />0.00
<br />50.001
<br />12
<br />2104.505
<br />REMOVE CONCRETE SIDEWALK
<br />SY
<br />6.00
<br />$10.00
<br />135.00
<br />$1,350.00
<br />135.00
<br />$1,350.0
<br />13
<br />2104.505
<br />REMOVE CONCRETE PAD
<br />SY
<br />212.00
<br />$2.20
<br />30.00
<br />$66.00
<br />30.00
<br />566.0
<br />14
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />19,810.00
<br />51.84
<br />4759.00
<br />58,756.56
<br />13.288.00
<br />524,449.921
<br />50.00
<br />15
<br />2104.509
<br />REMOVE MAILBOX
<br />EACH
<br />2.00
<br />$51.50
<br />0.00
<br />50.00
<br />0.00
<br />16
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />37.00
<br />$20.60
<br />0.00
<br />50.00
<br />10.00
<br />17
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />3.00
<br />5931.72
<br />0.00
<br />50.00
<br />0.00
<br />18
<br />2104.509
<br />REMOVE LIGHTPOLE
<br />EACH
<br />10.00
<br />5346.44
<br />9.00
<br />53,117.96
<br />9.00
<br />53.117.96
<br />19
<br />2104.509
<br />REMOVE CONCRETE BOLLARD
<br />EACH
<br />3.00
<br />$82.40
<br />3.00
<br />5247.20
<br />4.00
<br />5329.6
<br />20
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />5.00
<br />5245.30
<br />0.00
<br />50.00
<br />1.00
<br />$245.3
<br />21
<br />2104.511
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />1,281.00
<br />$2.20
<br />0.00
<br />$0.00
<br />628.00
<br />51 ,381.80
<br />22
<br />2104.521
<br />SALVAGE CHAIN LINK FENCE
<br />LF
<br />1,175.00
<br />51.80
<br />723.00
<br />51,301.40
<br />1,175.00
<br />52,115.00
<br />23
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />7.00
<br />540.00
<br />1.00
<br />$40.00
<br />1.00
<br />540.0
<br />24
<br />2104.523
<br />SALVAGE MAILBOX
<br />EACH
<br />14.00
<br />$40.00
<br />0.00
<br />$0.00
<br />8.00
<br />5320.0_
<br />$83.125.121
<br />$0.0
<br />25
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />12,362.00
<br />58.24
<br />6088.00
<br />550,165.12
<br />10,088.00
<br />26
<br />2105.501
<br />POND EXCAVATION (P)
<br />CY
<br />1,337.00
<br />58.24
<br />0.00
<br />$0.00
<br />0.00
<br />27
<br />2105.501
<br />POND EXCAVATION (RAINWATER GARDEN)
<br />CY
<br />359.00
<br />58.24
<br />0.00
<br />50.00
<br />0.00
<br />$0.0
<br />28
<br />2105.521
<br />SELECT GRANULAR BORROW (CV)
<br />CY
<br />4,750.00
<br />512.36
<br />1638.50
<br />$20,251,86
<br />2,700.60
<br />533,379.421
<br />50.00
<br />29
<br />2105.604
<br />GEOTEXTILE FABRIC
<br />SY
<br />1.200.00
<br />$1.80
<br />0.00
<br />$0.00
<br />0.00
<br />30
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />4,200.00
<br />$0.90
<br />0.00
<br />50.00
<br />0.00
<br />50.0
<br />31
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />11,735.00
<br />$13.25
<br />4250.99
<br />556,325.62
<br />6,473.03
<br />$85,767.6..
<br />32
<br />2211.607
<br />AGGREGATE BASE PLACED
<br />CY
<br />300.00
<br />518.00
<br />0.00
<br />50.00
<br />214.10
<br />53,853.80
<br />33
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />554.00
<br />52.00
<br />0.00
<br />50.00
<br />200.00
<br />5400.0 .
<br />34
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE
<br />TON
<br />3,105.00
<br />560.25
<br />0.00
<br />50.00
<br />94.55
<br />55,696.6
<br />35
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />250.00
<br />$71.00
<br />22.78
<br />$1,617.38
<br />22.78
<br />51,617.381
<br />$65.689.1
<br />36
<br />2350.502
<br />TYPE LV3 NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />2,090.00
<br />557.50
<br />1040.16
<br />$59,809.20
<br />1,142.42
<br />37
<br />2501.602
<br />12" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />5627.09
<br />0.00
<br />50.00
<br />1.00
<br />5627.0"
<br />38
<br />2501.602
<br />15" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />5667.63
<br />0.00
<br />50.00
<br />1.00
<br />$667.6,5
<br />39
<br />2502.541
<br />4-INCH PERE PE PIPE DRAIN W /SOCK
<br />LF
<br />4,000,00
<br />56,70
<br />1144.00
<br />57,664.80
<br />1,544.00
<br />510,344.80
<br />40
<br />2503.541
<br />12" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />552.00
<br />525.28
<br />143.00
<br />$3.615.04
<br />527.00
<br />513.322.5
<br />41
<br />2503.541
<br />15" RC PIPE SEWER DES 3006. CLV
<br />LF
<br />3,158.00
<br />527.18
<br />859.00
<br />523,347.62
<br />2,999.00
<br />581,512.8.
<br />42
<br />2503.541
<br />18" RC PIPE SEWER DES 3006, CLIII
<br />LF
<br />6.00
<br />528.91
<br />6.00
<br />$173.46
<br />8.00
<br />S 1.1
<br />43
<br />2503.541
<br />24" RC PIPE SEWER DES 3006, CLIII
<br />LF
<br />320.00
<br />534.12
<br />0.00
<br />50.00
<br />320.00
<br />510,
<br />44
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />7.00
<br />5436.67
<br />4.00
<br />51,746.68
<br />7.00
<br />53,056.6!
<br />45
<br />2503.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />3.00
<br />$396.36
<br />4.00
<br />51,585.44
<br />6.00
<br />52,378,16
<br />46
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EACH
<br />2.00
<br />$431.10
<br />0.00
<br />$0.00
<br />0.00
<br />50.00
<br />
|