|
COMPLETION DATE
<br />ORIGINAL: November 1, 2007
<br />REVISED:
<br />PARTIAL PAY ESTIMATE #S
<br />FROM: October 18, 2007
<br />TO: November 9, 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. ITEM
<br />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 />539,000.00
<br />0.00
<br />$0.00
<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 />50.00
<br />10,030.00
<br />5601.80
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />94.00
<br />552.40
<br />0.00
<br />$0.00
<br />90.00
<br />57416.00
<br />4
<br />2101.506
<br />GRUBBING
<br />SF
<br />8,358.00
<br />50.06
<br />0.00
<br />50.00
<br />10,030.00
<br />5601.80
<br />5
<br />2101.507
<br />GRUB
<br />TREE
<br />94.00
<br />519.57
<br />0.00
<br />30.00
<br />94.00
<br />$1,830.58
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />303.00
<br />56.13
<br />0.00
<br />50.00
<br />294.00
<br />31,802.22
<br />7
<br />2104.501
<br />REMOVE SANITARY SERVICE PIPE
<br />LF
<br />280.00
<br />$6.82
<br />0.00
<br />$0.00
<br />438.00
<br />$2,987.16
<br />8
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />1,848.00
<br />51.25
<br />11.00
<br />$13.75
<br />1,988.00
<br />52,485.00
<br />9
<br />2104.501
<br />REMOVE WOOD FENCE
<br />LE
<br />92.00
<br />55.00
<br />0.00
<br />50.00
<br />92.00
<br />5460.00
<br />10
<br />2104.503
<br />REMOVE WOOD RETAINING WALL
<br />SF
<br />350.00
<br />55.00
<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 />52.20
<br />0.00
<br />50.00
<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 />0.00
<br />50.00
<br />166.00
<br />31,660.00
<br />13
<br />2104.505
<br />REMOVE CONCRETE PAD
<br />SY
<br />212.00
<br />$2.20
<br />0.00
<br />$0.00
<br />30.00
<br />566.00
<br />14
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />19,810.00
<br />$184
<br />0.00
<br />50.00
<br />20,886.00
<br />538430.24
<br />15
<br />2104.509
<br />REMOVE MAILBOX
<br />EACH
<br />2.00
<br />$51,50
<br />0.00
<br />50.00
<br />2.00
<br />5103.00
<br />16
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />37.00
<br />520.60
<br />0.00
<br />50.00
<br />37.00
<br />5762.20
<br />17
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />3.00
<br />5931.72
<br />0.00
<br />50.00
<br />5.00
<br />54,658.60
<br />18
<br />2104.509
<br />REMOVE LIGHTPOLE
<br />EACH
<br />10.00
<br />5346.44
<br />0.00
<br />50.00
<br />10.00
<br />$3.464.40
<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 />0.00
<br />50.00
<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 />67.00
<br />$147.40
<br />1,333.00
<br />$2,932.60
<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 />$2,115.00
<br />23
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />7.00
<br />540.00
<br />0.00
<br />30.00
<br />2.00
<br />580.00
<br />24
<br />2104,523
<br />SALVAGE MAILBOX
<br />EACH
<br />14.00
<br />340.00
<br />0.00
<br />$0.00
<br />13.00
<br />3520.00
<br />25
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />12,362.00
<br />1,337.00
<br />38.24
<br />58.24
<br />0.00
<br />0.00
<br />30.00
<br />50.00
<br />12,362.00
<br />894.00
<br />3101,862.88
<br />57,366.56
<br />26
<br />2105.501
<br />POND EXCAVATION (P)
<br />CY
<br />27
<br />2105.501
<br />POND EXCAVATION (RAINWATER GARDEN)
<br />CY
<br />359.00
<br />$8.24
<br />0.00
<br />30.00
<br />359.00
<br />52,958.16
<br />28
<br />2105.521
<br />SELECT GRANULAR BORROW(CV)
<br />CY
<br />4,750.00
<br />$12.36
<br />0.00
<br />30.00
<br />4,279.00
<br />352,888.44
<br />29
<br />2105.604
<br />GEOTEXTILE FABRIC
<br />SY
<br />1,200.00
<br />31.80
<br />0.00
<br />$0.00
<br />0.00
<br />$0.00
<br />30
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />4,200.00
<br />30.90
<br />0.00
<br />30.00
<br />0.00
<br />30.00
<br />31
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />11,735.00
<br />300.00
<br />313.25
<br />318.00
<br />- 128.18
<br />0.00
<br />(31,698.39)
<br />30.00
<br />11,875.10
<br />214.10
<br />3157,345.08
<br />$3,853.80
<br />32
<br />2211 607
<br />AGGREGATE BASE PLACED
<br />CY
<br />33
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />554.00
<br />32.00
<br />6.00
<br />312.00
<br />214.00
<br />342800
<br />34
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE
<br />TON
<br />3,105.00
<br />560.25
<br />68.60
<br />34,133.15
<br />285.63
<br />$17,209.21
<br />35
<br />2350.501
<br />TYPE MV4 WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />250.00
<br />571.00
<br />0.00
<br />30.00
<br />92.28
<br />36,551.88
<br />36
<br />2350.502
<br />TYPE LV3 NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />2,090.00
<br />357.50
<br />0.00
<br />30.00
<br />2,12534
<br />3122,207.05
<br />37
<br />2501.602
<br />12" FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />3627.09
<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 />$667.63
<br />0.00
<br />30.00
<br />1.00
<br />3667.63
<br />39
<br />2502.541
<br />4 -INCH PERF PE PIPE DRAIN W /SOCK
<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 />552.00
<br />325.28
<br />0.00
<br />$0.00
<br />583.00
<br />$14,738.24
<br />41
<br />2503.541
<br />15" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />3,158.00
<br />327.18
<br />0.00
<br />$0.00
<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, CLIII
<br />LF
<br />320.00
<br />534.12
<br />0.00
<br />30.00
<br />320.00
<br />310,918.40
<br />44
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />7.00
<br />3436.67
<br />0.00
<br />30.00
<br />8.00
<br />33,493.36
<br />45
<br />2503.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />3.00
<br />3396.36
<br />0.00
<br />30.00
<br />5.00
<br />51,981.80
<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 />2,00
<br />5862.20
<br />
|