|
PARTIAL PAY ESTIMATE 87
<br />FROM: February 21, 2007
<br />TO: July 13, 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: 2006 STREET RECONSTRUCTION
<br />COMPLETION DATE
<br />ORIGINAL: August 31, 2006
<br />REVISED:
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: 61,169,807 47
<br />REVISED:
<br />ITEM
<br />NO.
<br />SPEC
<br />REF,
<br />ITEM DESCRIP11ON
<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 RUTH STREET
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />100
<br />521,000.00
<br />0.00
<br />30.00
<br />1.00
<br />321,000.00
<br />2
<br />2101.502
<br />CLEAR
<br />TREE
<br />1.00
<br />3375.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />3
<br />2101.507
<br />GRUB
<br />TREE
<br />1.00
<br />3375.00
<br />0.00
<br />30,00
<br />0.00
<br />50.00
<br />4
<br />2104501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />167.00
<br />310.20
<br />0.00
<br />30.00
<br />168.00
<br />51,713.60
<br />5
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />480.00
<br />32.20
<br />0,00
<br />30.00
<br />436.00
<br />5959.20
<br />6
<br />2104.503
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SF
<br />255.00
<br />52.20
<br />0.00
<br />50.00
<br />370.00
<br />5814.00
<br />7
<br />2104.503
<br />REMOVE CONCRETE PAD
<br />SF
<br />96.00
<br />32.20
<br />0.00
<br />50.00
<br />70,00
<br />5154.00
<br />8
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />4,700.00
<br />32.00
<br />0.00
<br />50.00
<br />4,700.00
<br />59.40000
<br />9
<br />2104.509
<br />REMOVE MANHOLE OR CATCH BASIN
<br />EACH
<br />2.00
<br />5123.42
<br />0.00
<br />50.00
<br />3.00
<br />5370.26
<br />10
<br />2104,509
<br />REMOVE SIGN
<br />EACH
<br />15.00
<br />580.00
<br />0.00
<br />50.00
<br />8.00
<br />564000
<br />11
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />4.00
<br />5493.68
<br />0.00
<br />50.00
<br />4.00
<br />31.97472
<br />12
<br />2104.511
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />520.00
<br />53.90
<br />0.00
<br />50.00
<br />68.00
<br />5265.20
<br />13
<br />2104.513
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />34.00
<br />54.90
<br />0.00
<br />50.00
<br />34.00
<br />$166.60
<br />14
<br />2104.523
<br />SALVAGE MAILBOX
<br />EACH
<br />18.00
<br />$150.00
<br />0.00
<br />50.00
<br />28.00
<br />54,200.00
<br />15
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />2,00
<br />5150.00
<br />0.00
<br />$0.00
<br />2.00
<br />5300.00
<br />16
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />1.570.00
<br />58.50
<br />0.00
<br />50.00
<br />1,570.00
<br />513,345.00
<br />17
<br />2105.521
<br />SELECT GRANULAR BORROW (CV)
<br />CY
<br />1.700.00
<br />510,25
<br />0.00
<br />50.00
<br />1.700,00
<br />$17,425.00
<br />18
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />2.000.00
<br />51.10
<br />0.00
<br />50.00
<br />0.00
<br />60.00
<br />19
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />2,200.00
<br />515.90
<br />0.00
<br />50.00
<br />1,954.83
<br />531,081.80
<br />20
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />5Y
<br />75.00
<br />56,00
<br />33.00
<br />5198,00
<br />33,00
<br />5198.00
<br />21
<br />2350.501
<br />TYPE SP WEAR COURSE MIXTURE
<br />TON
<br />500.00
<br />547.50
<br />476.27
<br />$22,62283
<br />476.27
<br />522,622.83
<br />22
<br />2350.501
<br />TYPE SP WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />40,00
<br />5100.00
<br />0.00
<br />50.00
<br />55.97
<br />55,597.00
<br />23
<br />2350.502
<br />TYPE SP NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />500.00
<br />$46.50
<br />0.00
<br />50.00
<br />439.98
<br />520.459.07
<br />24
<br />2502.541
<br />4 -INCH PERF PE PIPE DRAIN
<br />LF
<br />1,70000
<br />612.50
<br />0.00
<br />50.00
<br />1,120.00
<br />514,000,00
<br />25
<br />2503.541
<br />12" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />130,00
<br />530,60
<br />0.00
<br />50,00
<br />122.00
<br />53,733.20
<br />26
<br />2503.541
<br />15" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />550.00
<br />530.60
<br />0.00
<br />50.00
<br />550.00
<br />516,830.00
<br />27
<br />2503.541
<br />18" RC PIPE SEWER DES 3006. CL III
<br />LF
<br />388.00
<br />532.64
<br />0.00
<br />50,00
<br />394.00
<br />512.860.16
<br />28
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />1.00
<br />5359.04
<br />0.00
<br />60,00
<br />1.00
<br />5359.04
<br />29
<br />2504.602
<br />INSTALL HYDRANT AND VALVE
<br />EACH
<br />4.00
<br />54,080,00
<br />0.00
<br />50.00
<br />4,00
<br />516,320.00
<br />30
<br />2504.602
<br />ADJUST GATE VALVE AND BOX
<br />EACH
<br />1.00
<br />5200.00
<br />0.00
<br />60.00
<br />1.00
<br />6200.00
<br />31
<br />2504.602
<br />ADJUST VALVE BOX
<br />EACH
<br />3.00
<br />5180.00
<br />3.00
<br />5540.00
<br />7.00
<br />$1,260.00
<br />32
<br />2504.602
<br />1" CURB STOP AND BOX
<br />EACH
<br />1.00
<br />$370.26
<br />0.00
<br />6000
<br />0.00
<br />50.00
<br />33
<br />2504,603
<br />1" TYPE K COPPER PIPE
<br />LF
<br />40,00
<br />521.42
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />34
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24 "X36"
<br />EACH
<br />4.00
<br />$1,73400
<br />0.00
<br />50.00
<br />4.00
<br />$6,936.00
<br />35
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN 48.020
<br />EACH
<br />5.00
<br />51,938.00
<br />0,00
<br />50.00
<br />5.00
<br />59,690.00
<br />36
<br />2506.502
<br />CONST DRAINAGE STRUCTURE SPECIAL (27" DIA)
<br />EACH
<br />1.00
<br />51,428.00
<br />0.00
<br />50.00
<br />1.00
<br />51,428.00
<br />37
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />5.00
<br />$25500
<br />0.00
<br />50.00
<br />4.00
<br />51,020.00
<br />38
<br />2521.501
<br />CONCRETE PAD (6 " THICK)
<br />SF
<br />100.00
<br />54.40
<br />0.00
<br />60.00
<br />64.00
<br />5281.60
<br />39
<br />2521.501
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />LF
<br />2,650.00
<br />59.50
<br />0.00
<br />50.00
<br />2.595.00
<br />524,652.50
<br />40
<br />2531.507
<br />CONCRETE DRIVEWAY PAVEMENT
<br />SY
<br />25.00
<br />$40.00
<br />0.00
<br />50.00
<br />40.00
<br />$1,600.00
<br />41
<br />2531.507
<br />CONCRETE DRIVEWAY APRON (6 " THICK)
<br />SY
<br />12000
<br />540.00
<br />0.00
<br />50.00
<br />118.00
<br />54,720,00
<br />42
<br />2531.507
<br />CONCRETE DRIVEWAY APRON (8 " THICK)
<br />SY
<br />80.00
<br />546.00
<br />0.00
<br />50.00
<br />79.00
<br />53,634,00
<br />43
<br />2540.602
<br />INSTALL SALVAGED MAILBOX
<br />EACH
<br />18.00
<br />5135.00
<br />0.00
<br />50.00
<br />28.00
<br />55,780.00
<br />44
<br />2663.601
<br />TRAFFIC CONTROL
<br />LS
<br />1,00
<br />51.000.00
<br />0.00
<br />50.00
<br />1.00
<br />51,000.00
<br />45
<br />2584.531
<br />F &I SIGN PANEL
<br />SF
<br />58.00
<br />531.00
<br />000
<br />50.00
<br />58.0D
<br />$1,798.00
<br />46
<br />2564.536
<br />INSTALL SALVAGED SIGN
<br />EACH
<br />2.00
<br />5150.00
<br />0.00
<br />60.00
<br />2,00
<br />5300.00
<br />47
<br />2564.602
<br />F &I SIGN POST
<br />EACH
<br />2.00
<br />5100.00
<br />0.00
<br />50.00
<br />2.00
<br />5200.00
<br />48
<br />2573.502
<br />SILT PENCE TYPE MACHINE SLICED
<br />LF
<br />100.00
<br />62.20
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />49
<br />2573.530
<br />INLET PROTECTION (WIMCO)
<br />EACH
<br />10.00
<br />6175.00
<br />0.00
<br />50.00
<br />8.00
<br />51.40000
<br />50
<br />2573.530
<br />INLET PROTECTION (STRUCTURE W/O CASTING)
<br />EACH
<br />10.00
<br />6175.00
<br />0.00
<br />50.00
<br />8.00
<br />51,400.00
<br />
|