|
PARTIAL PAY ESTIMATE 85
<br />FROM: August 26, 2006
<br />TO: September 29, 2006
<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: $1,169,807.47
<br />REVISED:
<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
<br />QTY. TOTAL PRICE
<br />SCHEDULE 1.0 RUTH STREET
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1.00
<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 />$0.00
<br />0.00
<br />$0.00
<br />3
<br />2101.507
<br />GRUB
<br />TREE
<br />1,00
<br />337500
<br />0.00
<br />5000
<br />0.00
<br />50,00
<br />4
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />167.00
<br />51020
<br />0,00
<br />30.00
<br />168.00
<br />31,713.60
<br />5
<br />2104,501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LE
<br />480.00
<br />52.20
<br />0.00
<br />30.00
<br />43500
<br />$959.20
<br />6
<br />2104,503
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SF
<br />255.00
<br />$2.20
<br />0.00
<br />$0.00
<br />370.00
<br />3814.00
<br />7
<br />2104.503
<br />REMOVE CONCRETE PAD
<br />SF
<br />96.00
<br />02.20
<br />0.00
<br />$0.00
<br />70.00
<br />3154.00
<br />8
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />4,700.00
<br />02.00
<br />0.00
<br />$000
<br />4,700.00
<br />59,400.00
<br />9
<br />2104.509
<br />REMOVE MANHOLE OR CATCH BASIN
<br />EACH
<br />2.00
<br />0123.42
<br />0,00
<br />30.00
<br />3.00
<br />$370.26
<br />10
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />15.00
<br />380.00
<br />0.00
<br />50.00
<br />8.00
<br />$640.00
<br />11
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />4.00
<br />$493.68
<br />0.00
<br />50,00
<br />4,00
<br />$1 974.72
<br />12
<br />2104.511
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />520.00
<br />$3.90
<br />68.00
<br />3265.20
<br />68.00
<br />$265.20
<br />13
<br />2104.513
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />34.0D
<br />34.90
<br />0.00
<br />30.00
<br />34.00
<br />3166.60
<br />14
<br />2104.523
<br />SALVAGE MAILBOX
<br />EACH
<br />18.00
<br />3150.00
<br />0.00
<br />30.00
<br />18,00
<br />32,70000
<br />15
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />2,00
<br />3150.00
<br />0.00
<br />3000
<br />2.00
<br />$300.00
<br />16
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />1,57000
<br />$8.50
<br />0.00
<br />$000
<br />1570,00
<br />$13 345.00
<br />17
<br />2105521
<br />SELECT GRANULAR BORROW (CV)
<br />CY
<br />1,700.00
<br />310.25
<br />0.00
<br />30.00
<br />1,700,00
<br />317.425.00
<br />18
<br />2131,502
<br />CALCIUM CHLORIDE
<br />GAL
<br />2,000.00
<br />51.10
<br />0.00
<br />30.00
<br />0.00
<br />30.00
<br />19
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />2.200.00
<br />315.90
<br />0.00
<br />30,00
<br />195483
<br />531 081.80
<br />20
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />75.00
<br />5600
<br />0,00
<br />$0.00
<br />0.00
<br />$000
<br />21
<br />2350.501
<br />TYPE SP WEAR COURSE MIXTURE
<br />TON
<br />500,00
<br />$47.50
<br />0.00
<br />30.00
<br />0.00
<br />$0.00
<br />22
<br />2350.501
<br />TYPE SP WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />40,00
<br />3100.00
<br />55,97
<br />55,597.00
<br />55.97
<br />35,597.00
<br />23
<br />2350.502
<br />TYPE SP NON WEARING COURSE MIXTURE )BASE)
<br />TON
<br />500.00
<br />54650
<br />439.98
<br />520,459.07
<br />439.98
<br />$20459.07
<br />24
<br />2502.541
<br />4 -INCH PERF PE PIPE DRAIN
<br />LF
<br />1.700.00
<br />512.50
<br />0.00
<br />30.00
<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 />330.60
<br />6,00
<br />$183.60
<br />122.00
<br />33,733.20
<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 />30.00
<br />394.00
<br />512,860.16
<br />28
<br />2503,602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />1.00
<br />$359,04
<br />0.00
<br />$0.00
<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 />316 320.00
<br />30
<br />2504.602
<br />ADJUST GATE VALVE AND BOX
<br />EACH
<br />1.00
<br />3200.00
<br />0,00
<br />50.00
<br />1.00
<br />3200.00
<br />31
<br />2504.602
<br />ADJUST VALVE BOX
<br />EACH
<br />3.00
<br />3180.00
<br />400
<br />$720.00
<br />4.00
<br />$72000
<br />32
<br />2504.602
<br />1" CURB STOP AND BOX
<br />EACH
<br />1.00
<br />3370.26
<br />0.00
<br />$0.00
<br />0.00
<br />30.00
<br />33
<br />2504,603
<br />1" TYPE K COPPER PIPE
<br />LF
<br />40.00
<br />321.42
<br />0.00
<br />30.00
<br />0,00
<br />30.00
<br />34
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24 "X36"
<br />EACH
<br />4.00
<br />51,73400
<br />0.00
<br />30.00
<br />4.00
<br />$6,936.00
<br />35
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN 48 -4020
<br />EACH
<br />5.00
<br />31,938.00
<br />0.00
<br />30.00
<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 />31,428.00
<br />0.00
<br />50.00
<br />1.00
<br />$1428.00
<br />37
<br />2506,516
<br />CASTING ASSEMBLY
<br />EACH
<br />5.00
<br />3255.00
<br />4.00
<br />31.020.00
<br />4.00
<br />$1,020.00
<br />38
<br />2521.501
<br />CONCRETE PAD (6' THICK)
<br />SF
<br />100,00
<br />$4.40
<br />64.00
<br />3281.60
<br />64.00
<br />3281.60
<br />39
<br />2521.501
<br />CONCRETE CURB & GUTTER DESIGN 8618
<br />LF
<br />2,600.00
<br />39.50
<br />0.00
<br />$000
<br />2,595.0D
<br />324,652.50
<br />40
<br />2531.507
<br />CONCRETE DRIVEWAY PAVEMENT
<br />SY
<br />25.00
<br />340.00
<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 />120.00
<br />540.00
<br />0.00
<br />$0.00
<br />118,00
<br />34720.00
<br />42
<br />2531.507
<br />CONCRETE DRIVEWAY APRON (8' THICK)
<br />INSTALL SALVAGED MAILBOX
<br />SY
<br />EACH
<br />80.00
<br />18.00
<br />546.00
<br />$135.00
<br />0.00
<br />18.00
<br />30.00
<br />32,430.00
<br />79.00
<br />18.00
<br />$3.634.00
<br />52,430,00
<br />43
<br />2540.602
<br />44
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1.00
<br />31.000.00
<br />331.00
<br />0.00
<br />58.00
<br />30.00
<br />31,798.00
<br />1.00
<br />58.00
<br />51,00000
<br />51,798,00
<br />45
<br />2564.531
<br />F & I SIGN PANEL
<br />SF
<br />58.00
<br />46
<br />2564.536
<br />INSTALL SALVAGED SIGN
<br />EACH
<br />2,00
<br />5150.00
<br />2.00
<br />$300.00
<br />2,00
<br />3300.00
<br />30.00
<br />47
<br />2564,602
<br />F & I SIGN POST
<br />EACH
<br />2.00
<br />3100,00
<br />0.00
<br />30.00
<br />0,00
<br />48
<br />2573.502
<br />SILT FENCE TYPE MACHINE SLICED
<br />LF
<br />100.00
<br />$2.20
<br />0,00
<br />30.00
<br />0.00
<br />$0,00
<br />49
<br />2573.530
<br />INLET PROTECTION (WIMCO)
<br />EACH
<br />10.00
<br />3175.00
<br />8.00
<br />$1,400.00
<br />8,00
<br />31.400.0D
<br />50
<br />2573530
<br />INLET PROTECTION (STRUCTURE W/0 CASTING)
<br />EACH
<br />10.00
<br />3175.00
<br />0.00
<br />30.00
<br />8.00
<br />31,400,00
<br />51
<br />SPEC
<br />INLET SEDIMENT REMOVAL (WIMC )
<br />SEDIMENT REMOVAL BACKHOE
<br />EACH
<br />HR
<br />20.00
<br />2.00
<br />8100,00
<br />3140.00
<br />10.00
<br />0.00
<br />$1.000.00
<br />$0.00
<br />10.00
<br />0.00
<br />31,000.00
<br />30.00
<br />52
<br />SPEC
<br />53
<br />SPEC
<br />STC 3600 STORMCEPTOR
<br />EACH
<br />1.00
<br />$31.620.00
<br />0.00
<br />$0.00
<br />1.00
<br />331,620,00
<br />54
<br />SPEC
<br />GRADATION TEST CLASS 5
<br />EACH
<br />1.00
<br />3125.40
<br />0.00
<br />30.00
<br />0.00
<br />30.00
<br />55
<br />SPEC
<br />PROCTOR TEST, CLASS S
<br />EACH
<br />1.00
<br />$138.60
<br />0.00
<br />30.00
<br />0.00
<br />50.00
<br />56
<br />SPEC
<br />PROCTOR TEST, CLASS 5
<br />EACH
<br />2.00
<br />513860
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />57
<br />SPEC
<br />DENSITY TEST, INPLACE
<br />EACH
<br />20.00
<br />346.20
<br />3.00
<br />3138.60
<br />6.00
<br />$277.20
<br />58
<br />SPEC
<br />CONCRETE TESTING
<br />EACH,
<br />6.00
<br />3145.20
<br />0,00
<br />30.00
<br />2.00
<br />3290.40
<br />
|