|
PARTIAL. PAY ESTIMATE 84
<br />FROM: July 31, 2006
<br />T0: August 25, 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: 51,169,80] 47
<br />REVISED:
<br />ITEM
<br />140.
<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 />LS
<br />$21000.00
<br />000
<br />50.00
<br />1,00
<br />$21,000.00
<br />1
<br />2021.501
<br />MOBILIZATION
<br />1.00
<br />2
<br />2101.502
<br />CLEAR
<br />TREE
<br />100
<br />5375,00
<br />000
<br />50.00
<br />00D
<br />60.00
<br />3
<br />2101.507
<br />GRUB
<br />TREE
<br />1.00
<br />537500
<br />0,00
<br />50.00
<br />0.00
<br />$0,00
<br />4
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />167.00
<br />$10.20
<br />0.00
<br />50.00
<br />168.00
<br />51713.60
<br />5
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />480.00
<br />52.20
<br />214.00
<br />8470.80
<br />436,00
<br />5959.20
<br />6
<br />2104.503
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SF
<br />25500
<br />$2.20
<br />370,00
<br />581400
<br />370.00
<br />5814,00
<br />7
<br />2104.503
<br />REMOVE CONCRETE PAD
<br />SF
<br />96.00
<br />52.20.
<br />52.00
<br />70.00
<br />3,980.00
<br />$154,00
<br />$7,960.00
<br />7000
<br />4,70000
<br />5154.00
<br />59.400.00
<br />8
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />470000
<br />9
<br />2104,509
<br />REMOVE MANHOLE OR CATCH BASIN
<br />EACH
<br />2.00
<br />$123,42
<br />0,00
<br />$0.00
<br />300
<br />$37026
<br />10
<br />2104.509
<br />REMOVE SIGN
<br />EACH
<br />15.00
<br />580.00
<br />800
<br />5640.00
<br />600
<br />564000
<br />11
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />400
<br />5493.68
<br />4.00
<br />51.974.72
<br />4.00
<br />51,974.72
<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 />000
<br />50.00
<br />13
<br />2104.513
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />34.00
<br />54.90
<br />34.00
<br />5166,60
<br />34.00
<br />$166.60
<br />14
<br />2104523
<br />SALVAGE MAILBOX
<br />EACH
<br />18.00
<br />515000
<br />0.00
<br />50.00
<br />18.00
<br />52 .700.00
<br />15
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />2.00
<br />5150.00
<br />2.00
<br />$300,00
<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 />1,570,00
<br />513,345.00
<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 />$10.25
<br />1,700,00
<br />$17.425.00
<br />1,700.00
<br />517.425.00
<br />18
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />2,000.00
<br />51.10
<br />0.00
<br />$0.00
<br />000
<br />$0.00
<br />19
<br />2211,501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />2,200.00
<br />515.90
<br />1,954.83
<br />531 081,80
<br />1,954.83
<br />$31.081.80
<br />20
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />75,00
<br />56.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />21
<br />2350.501
<br />TYPE SP WEAR COURSE MIXTURE
<br />TON
<br />500.00
<br />$47.50
<br />0.00
<br />$000
<br />0.00
<br />$0.00
<br />22
<br />2350,501
<br />TYPE SP WEAR COURSE MIXTURE DRIVEWAY
<br />TON
<br />40.00
<br />5100.00
<br />0.00
<br />60.00
<br />0.00
<br />50,00
<br />23
<br />2350.502
<br />TYPE SP NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />50000
<br />546,50
<br />0,00
<br />50.00
<br />0.00
<br />50.00
<br />24
<br />2502.541
<br />44NCH PERF PE PIPE DRAIN
<br />LF
<br />1,700.00
<br />512.50
<br />1,12000
<br />514.000.00
<br />1,12000
<br />514,000.00
<br />25
<br />2503.541
<br />12" RC PIPE SEWER DES 3006. CLV
<br />LF
<br />130.00
<br />$30.60
<br />94.00
<br />52,876.40
<br />116.00
<br />53,549.60
<br />26
<br />2503.541
<br />15" RC PIPE SEWER DES 3006 CLV
<br />LF
<br />550.00
<br />530.60
<br />32.00
<br />5979.20
<br />550,00
<br />516 830.00
<br />27
<br />2503,541
<br />18" RC PIPE SEWER DES 3006. CL III
<br />LF
<br />38800
<br />532.64
<br />0.00
<br />50.00
<br />394.00
<br />$12860.16
<br />28
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />100
<br />$359.04
<br />0.00
<br />50.00
<br />1.00
<br />$359.04
<br />29
<br />2504.602
<br />INSTALL HYDRANT AND VALVE
<br />EACH
<br />400
<br />$4080.00
<br />4.00
<br />$16,32000
<br />4.00
<br />$16,320.00
<br />30
<br />2504.602
<br />ADJUST GATE VALVE AND BOX
<br />EACH
<br />100
<br />$200.00
<br />100
<br />$200.00
<br />1.00
<br />520000
<br />31
<br />2504,602
<br />ADJUST VALVE BOX
<br />EACH
<br />3.00
<br />5180.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />32
<br />2504.602
<br />1" CURB STOP AND BOX
<br />EACH
<br />1.00
<br />$37026
<br />0.00
<br />$0.00
<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 />000
<br />50.00
<br />34
<br />2506.502
<br />C0NST DRAINAGE STRUCTURE DESIGN SPECIAL 24 9(36"
<br />EACH
<br />4.00
<br />$1,734.00
<br />3.00
<br />55,202.00
<br />4.00
<br />$693600
<br />35
<br />2506.502
<br />C0NST DRAINAGE STRUCTURE DESIGN 48 -4020
<br />EACH
<br />5.00
<br />$1,03800
<br />1.00
<br />31,93800
<br />5.00
<br />39.690.00
<br />36
<br />2506502
<br />CONST DRAINAGE STRUCTURE SPECIAL (27" DIA)
<br />EACH
<br />100
<br />51,428.00
<br />1.00
<br />5142800
<br />1.00
<br />51.428.00
<br />37
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />5.00
<br />$25500
<br />000
<br />$0.00
<br />0.00
<br />50.00
<br />38
<br />2521,501
<br />CONCRETE PAD (6" THICK)
<br />SF
<br />10000
<br />54 .40
<br />0.00
<br />50.00
<br />0.00
<br />30.00
<br />39
<br />2521.501
<br />CONCRETE CURB & GUTTER DESIGN 6618
<br />LF
<br />2,68000
<br />59.50
<br />2,595.00
<br />524,652.50
<br />2595.00
<br />524,652.50
<br />40
<br />2531,507
<br />CONCRETE DRIVEWAY PAVEMENT
<br />SY
<br />25.00
<br />540.00
<br />40.00
<br />$1,600.00
<br />4000
<br />31,600.00
<br />41
<br />2531.507
<br />CONCRETE DRIVEWAY APRON (6' THICK)
<br />SY
<br />12000
<br />$40.00
<br />118.00
<br />$4,720,00
<br />118.00
<br />54720.00
<br />42
<br />2531.507
<br />CONCRETE DRIVEWAY APR0N (8' THICK)
<br />SY
<br />8000
<br />54600
<br />7900
<br />$3,634,00
<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 />0.00
<br />50.00
<br />44
<br />2563601
<br />TRAFFIC CONTROL
<br />LS
<br />1.00
<br />$1.000.00
<br />0.00
<br />50.00
<br />1.00
<br />31,000.00
<br />45
<br />2564.531
<br />F 8 I SIGN PANEL
<br />SF
<br />68.00
<br />531.00
<br />0.00
<br />30.00
<br />0.00
<br />50.00
<br />46
<br />2564.536
<br />INSTALL SALVAGED SIGN
<br />EACH
<br />2,00
<br />$15000
<br />000
<br />$0,00
<br />0.00
<br />50.00
<br />47
<br />2564.602
<br />F &I SIGN POST
<br />EACH
<br />200
<br />5100.00
<br />000
<br />50.00
<br />0.00
<br />50.00
<br />48
<br />2573.502
<br />SILT FENCE TYPE MACHINE SLICED
<br />LF
<br />100.00
<br />$2.20
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />49
<br />2573530
<br />INLET PROTECTION (WIMCO)
<br />EACH
<br />10.00
<br />$17500
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />50
<br />2573.530
<br />INLET PROTECTION (STRUCTURE W/O CASTING)
<br />EACH
<br />10.00
<br />$175.00
<br />4.00
<br />5700.00
<br />8.00
<br />$1 400.00
<br />51
<br />SPEC
<br />INLET SEDIMENT REMOVAL (WIMCO)
<br />EACH
<br />2000
<br />310000
<br />0,00
<br />$0.00
<br />0.00
<br />50.00
<br />52
<br />SPEC
<br />SEDIMENT REMOVAL BACKHOE
<br />HR
<br />2,00
<br />5140.00
<br />0,00
<br />$0.00
<br />0.00
<br />50.00
<br />53
<br />SPEC
<br />STC 3600 STORMCEPTOR
<br />EACH
<br />1.00
<br />531.620.00
<br />0.00
<br />$0.00
<br />1.00
<br />$31 620.00
<br />54
<br />SPEC
<br />GRADATION TEST, CLASS 5
<br />EACH
<br />100
<br />$125.40
<br />0.00
<br />50.00
<br />0.00
<br />5000
<br />55
<br />SPEC
<br />PROCTOR TEST, CLASS 5
<br />EACH
<br />100
<br />3138.60
<br />0,00
<br />50.00
<br />000
<br />50.00
<br />56
<br />SPEC
<br />PROCTOR TEST, CLASS 5
<br />EACH
<br />200
<br />3138.60
<br />0.00
<br />$0,00
<br />0.00
<br />$0.00
<br />57
<br />SPEC
<br />DENSITY TEST. INPLACE
<br />EACH
<br />20,00
<br />$46.20
<br />300
<br />$138.60
<br />3.00
<br />5138.60
<br />58
<br />SPEC
<br />CONCRETE TESTING
<br />EACH
<br />6.00
<br />5145.20
<br />2.00
<br />5290,40
<br />2.00
<br />5290.40
<br />
|