|
PARTIAL PAY ESTIMATE #1
<br />FROM: May 31, 2006
<br />TO: July 1, 2006
<br />CONTRACTOR: 0' MALLEY CONSTRUCTION, INC.
<br />ADDRESS: 35799 241ST AVENUE, LE CENTER, MN 56057
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: 2006 SIDEWALK IMPROVEMENTS
<br />ORIGINAL:
<br />REVISED:
<br />COMPLETION DATE
<br />June 30, 2006
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: $80,990.23
<br />REVISED:
<br />ITEM
<br />1
<br />MOBILIZATION
<br />ORIGINAL CONTRACT
<br />THIS PERIOD
<br />TOTAL TO DATE
<br />NO.
<br />ITEM DESCRIPTION
<br />UNIT
<br />QTY. UNIT PRICE
<br />QTY. TOTAL PRICE
<br />QTY. TOTAL. PRICE
<br />SCHEDULE 1.0 - COUNTRY DRIVE CONNECTION
<br />1
<br />MOBILIZATION
<br />LS
<br />1.00
<br />$1000.00
<br />1.00
<br />$1,000.00
<br />1.00
<br />$1000.00
<br />2
<br />CLEAR
<br />EACH
<br />3.00
<br />$296.43
<br />2.00
<br />$592.86
<br />2.00
<br />$592.86
<br />3
<br />GRUB
<br />EACH
<br />48.00
<br />$2.57
<br />23.00
<br />$59.11
<br />23.00
<br />$59.11
<br />4
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />175.00
<br />$6.52
<br />180.00
<br />$1,173.60
<br />180.00
<br />$1,173.60
<br />5
<br />REMOVE FLARED END SECTION
<br />EACH
<br />3.00
<br />$296.43
<br />3.00
<br />$889.29
<br />3.00
<br />$889.29
<br />6
<br />REMOVE EXISTING STORM PIPE
<br />LF
<br />75.00
<br />$23.97
<br />75.00
<br />51,797.75
<br />75.00
<br />51,797.75
<br />7
<br />SALVAGE SIGN
<br />EACH
<br />1.00
<br />$35.95
<br />3.00
<br />5107.85
<br />3.00
<br />$107.85
<br />8
<br />COMMON BORROW
<br />CY
<br />650.00
<br />$6.78
<br />1,080.00
<br />$7,322.40
<br />1080.00
<br />$7,322.40
<br />9
<br />SITE GRADING
<br />LS
<br />1.00
<br />53,466.80
<br />1.00
<br />53,466.80
<br />1.00
<br />53,466.80
<br />10
<br />TOPSOIL BORROW
<br />CY
<br />250.00
<br />513.68
<br />214.00
<br />$2,927.52
<br />214.00
<br />$2,927.52
<br />11
<br />DRIVEWAY PATCH (3" BIT, 6" CLASS 5)
<br />SF
<br />385.00
<br />$6.04
<br />1,544.00
<br />$9,325.76
<br />1544.00
<br />$9,325.76
<br />12
<br />4" CONCRETE SIDEWALK
<br />SF
<br />3,450,00
<br />52.79
<br />2,76700
<br />510,509.93
<br />3767,00
<br />510,509.93
<br />13
<br />24" HDPE STORM SEWER
<br />LF
<br />343.00
<br />$27.50
<br />370.00
<br />$10,175.00
<br />370.00
<br />$10,175.00
<br />14
<br />24" HDPE FLARED END SECTION
<br />EACH
<br />1.00
<br />$275.00
<br />1.00
<br />$275.00
<br />1.00
<br />$275.00
<br />15
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />1.00
<br />$550.00
<br />1.00
<br />$550.00
<br />1.00
<br />$550.00
<br />16
<br />CONST DRAINAGE STRUCTURE DESIGN 48 -4020
<br />EACH
<br />3.00
<br />52,200.00
<br />3.00
<br />56,600.00
<br />3.00
<br />56,600.00
<br />17
<br />RANDOM RIP RAP CLASS IV
<br />TON
<br />50.00
<br />$62.67
<br />47.00
<br />52,945.49
<br />47.00
<br />$2,945.49
<br />18
<br />RAISE SANITARY MH
<br />EACH
<br />1.00
<br />$275.00
<br />1.00
<br />5275.00
<br />1.00
<br />$275.00
<br />19
<br />CURB STOP EXTENSION
<br />EACH
<br />1.00
<br />$132.08
<br />1.00
<br />$132.08
<br />1.00
<br />$132.08
<br />20
<br />INSTALL SALVAGED SIGN
<br />EACH
<br />1.00
<br />$34.67
<br />3.00
<br />$104.01
<br />3.00
<br />$104.01
<br />21
<br />RELOCATE IRRIGATION CONTROL BOX
<br />EACH
<br />1.00
<br />$513.60
<br />0.00
<br />$0.00
<br />0.00
<br />50.00
<br />22
<br />INLET PROTECTION
<br />EACH
<br />3.00
<br />5152.33
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />23
<br />SILT FENCE TYPE MACHINE SLICED
<br />LF
<br />170.00
<br />$2.83
<br />207.00
<br />$585.81
<br />207.00
<br />5585.81
<br />SCHEDULE 1.0 - COUNTRY DRIVE CONNECTION -- TOTAL $60,815.26 $60,815.26
<br />SCHEDULE 2.0 - MARKET PLACE POND
<br />1
<br />MOBILIZATION
<br />LS
<br />1.00
<br />31,000.00
<br />1.00
<br />$1,000.00
<br />1.00
<br />$1,000.00
<br />2
<br />SITE GRADING
<br />LS
<br />1.00
<br />52,000.00
<br />1.00
<br />52,000.00
<br />1.00
<br />$2,000.00
<br />3
<br />CONCRETE SIDEWALK
<br />SF
<br />4,350.00
<br />52.79
<br />4,254.00
<br />511,868.66
<br />4254.00
<br />511,868.66
<br />SCHEDULE 2.0 - MARKET PLACE POND - TOTAL $14,868.66 $14,868.66
<br />SCHEDULE 3.0 - LITTLE CANADA ROAD
<br />1
<br />MOBILIZATION
<br />LS
<br />1.00
<br />51,000.00
<br />1.00
<br />51,000.00
<br />1.00
<br />51,000.00
<br />2
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />375.00
<br />54.55
<br />400.00
<br />51,820.00
<br />400.00
<br />51,820.00
<br />3
<br />REMOVE CONCRETE SIDEWALK
<br />SF
<br />500.00
<br />51.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />4
<br />REMOVE CONCRETE CURB & GUTTER
<br />LF
<br />65.00
<br />$4.98
<br />80.00
<br />$398.40
<br />80.00
<br />$398.40
<br />5
<br />CONCRETE CURB & GUTTER
<br />LF
<br />65.00
<br />519.60
<br />80.00
<br />$1,568.00
<br />80.00
<br />51.568.00
<br />6
<br />4" CONCRETE SIDEWALK
<br />SF
<br />3,600.00
<br />52.79
<br />3,111.00
<br />$8,679.69
<br />3111.00
<br />38,679.69
<br />SCHEDULE 3.0 - LITTLE CANADA ROAD - TOTAL 513,466.09 513,466.09
<br />BID SUMMARY
<br />SCHEDULE 1.0 - COUNTRY DRIVE CONNECTION
<br />SCHEDULE 2.0 - MARKET PLACE POND
<br />2
<br />THIS PERIOD
<br />$60,815.26
<br />514,868.66
<br />TOTAL TO DATE
<br />560,815.26
<br />$14,868.66
<br />
|