|
PARTIAL PAYMENT ESTIMATE
<br />NO. 6
<br />FROM: December 2, 2005
<br />TO: April 5, 2005
<br />CONTRACTOR: TOWER ASPHALT
<br />ADDRESS: 15001 HUDSON ROAD P.O. BOX 15001 LAKELAND, MN 55043
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: 2005 STREET IMPROVEMENTS
<br />COMPLETION DATE:
<br />ORIGINAL September 10, 2005 (Substantial)
<br />REVISED:
<br />AMOUNT OF CONTRACT:
<br />ORIGINAL: 92,168,497.46
<br />REVISED: 92,201,074.03
<br />SCHEDULE 1.0 - CARLA LANE
<br />1 2021.501 MOBILIZATION LS 1.00 $26,260.00 0.00 $0.00 1.00 $26,260.00
<br />2 2101.502 CLEARING TREE 7.00 5200.00 0.00 $0.00 14.00 92,800.00
<br />3 2101.507 GRUBBING TREE 7.00 5105.00 0.00 $0.00 11.00 $1,155.00
<br />4 2104.501 REMOVE SEWER PIPE (STORM) LF 90.00 $10.00 0.00 $0.00 59.00 $590.00
<br />5 2104.501 REMOVE STORM CULVERT LF 75.00 $10.00 0.00 $0.00 75.00 5750.00
<br />6 2104.505 REMOVE BITUMINOUS PAVEMENT SY 5,000.00 $2.00 0.00 $0.00 5000.00 $10,000.00
<br />7 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SY 185.00 $5.00 0.00 $0.00 428.00 $2,140.00
<br />8 2104.505 REMOVE PAVER BRICK DRIVEWAY SY 110.00 $5.00 0.00 $0.00 0.00 $0.00
<br />9 2104.509 REMOVE MANHOLE OR CATCH BASIN EACH 4.00 $400.00 0.00 90.00 4.00 $1,600.00
<br />10 2104.509 REMOVE SIGN EACH 6.00 $15.00 0.00 $0.00 6.00 $90.00
<br />11 2104.521 SALVAGE RETAINING WALL LF 75.00 57.00 0.00 $0.00 12.00 $84.00
<br />12 2104.523 SALVAGE MAILBOX EACH 27.00 $20.00 0.00 $0.00 27.00 $540.00
<br />13 2104.523 SALVAGE LIGHT EACH 2.00 $412.00 0.00 $0.00 0.00 $0.00
<br />14 2104.603 ABANDON STORM PIPE LF 260.00 95.50 45.00 $247.50 313.00 $1,721.50
<br />15 2104.604 SALVAGE CONCRETE DRIVEWAY PAVERS SY 15.00 $8.00 0.00 $0.00 46.00 $368.00
<br />16 2105.501 COMMON EXCAVATION CY 1,780.00 $7.50 0.00 $0.00 2266.00 $16,995.00
<br />17 2105.521 MODIFIED GRANULAR BORROW (CV) CY 3,600.00 516.00 0.00 $0.00 3533.30 $56,532.80
<br />18 2105.604 GEOTEXTILE FABRIC CLASS V SY 5810.00 91.70 0.00 $0.00 5300.00 $9,010.00
<br />19 2211.501 AGGREGATE BASE CLASS 5 TON 2,800.00 98.50 0.00 $0.00 3283.00 $27,905.50
<br />20 2232.501 MILL BITUMINOUS PAVEMENT SY 70.00 $5.00 0.00 90.00 0.00 $0.00
<br />21 2350.501 TYPE SP WEAR COURSE MIXTURE TON 400.00 $46.00 0.00 90.00 0.00 $0.00
<br />22 2350.501 TYPE SP WEAR COURSE MIXTURE (DRIVEWAY) TON 75.00 $70.00 0.00 $0.00 152.50 $10,675.00
<br />23 2350.501 TYPE SP NON WEARING COURSE MIXTURE (BASE) TON 560.00 $40.10 0.00 $0.00 449.79 $18,036.58
<br />24 2501.602 18" FLARED END SECTION W/ TRASHGUARD EACH 3.00 $635.17 0.00 $0.00 2.00 91,270.34
<br />25 2502.541 4 -INCH PERF PE PIPE DRAIN LF 600.00 $2.00 0.00 $0.00 2528.00 $5,056.00
<br />26 2502.604 4° INSULATION SY 75.00 $28.34 0.00 $0.00 300.10 $8,504.83
<br />27 2503.541 10" DIP CLASS 52 LF 24.00 $52.97 0.00 $0.00 24.00 $1,271.28
<br />28 2503.541 12' RC PIPE SEWER DES 3006, CLV LF 74.00 539.33 50.00 $1,966.50 74.00 $2,910.42
<br />29 2503.541 15' RC PIPE SEWER DES 3006, CLV LF 31.00 $40.41 0.00 $0.00 31.00 $1,252.71
<br />30 2503.603 18" HDPE STORM SEWER (DIRECTIONALLY DRILLED) LF 271.00 $182.21 0.00 $0.00 268.00 $48,832.28
<br />31 2503.602 CONNECT TO EXISTING STORM SEWER EACH 1.00 $791.67 0.00 $0.00 1.00 5791.67
<br />32 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24'X36" EACH 2.00 $1,208.19 0.00 $0.00 2.00 $2,416.38
<br />33 2506.502 CONST DRAINAGE STRUCTURE DESIGN 484020 EACH 4.00 $1,380.72 0.00 $0.00 4.00 $5,522.88
<br />34 2506.522 INSTALL NEW FRAME, RING AND CASTING EACH 9.00 $650.00 0.00 $0.00 9.00 $5,850.00
<br />35 2506.602 RECONSTRUCT SANITARY MANHOLE INVERT EACH 7.00 $1,453.75 0.00 $0.00 6.00 $8,722.50
<br />36 2511.502 RANDOM RIPRAP CLASS IV TON 24.00 $55.00 0.00 90.00 0.00 $0.00
<br />37 2131.502 CALCIUM CHLORIDE GAL 2,000.00 $0.92 0.00 50.00 0.00 $0.00
<br />38 2531.501 CONCRETE CURB & GUTTER DESIGN 0618 LF 3,300.00 $7.90 0.00 $0.00 3401.00 526,867.90
<br />39 2531.507 CONCRETE DRIVEWAY PAVEMENT SY 450.00 538.00 0.00 $0.00 651.00 $24,738.00
<br />40 2540.602 INSTALL SALVAGED MAILBOX EACH 27.00 570.00 0.00 $0.00 27.00 $1,890.00
<br />41 2540.602 INSTALL SALVAGED LIGHT EACH 2.00 $55000 0.00 $0.00 0.00 90.00
<br />42 2540.603 INSTALL SALVAGED RETAINING WALL LF 75.00 $20.00 0.00 50.00 12.00 $240.00
<br />43 2540.604 INSTALL CONCRETE PAVERS SY 110.00 $15.00 0.00 $0.00 0.00 50.00
<br />44 2540.604 INSTALL SALVAGED DRIVEWAY PAVERS SY 15.00 $15.00 0.00 $0.00 24.00 $360.00
<br />45 2563.601 TRAFFIC CONTROL LS 1.00 $1,000.00 0.00 $0.00 1.00 51.000.00
<br />46 2564.536 FURNISH AND INSTALL SIGN EACH 5.00 $150.00 0.00 $0.00 6.00 5900.00
<br />47 2573.502 SILT FENCE TYPE MACHINE SLICED LF 90.00 $1.75 0.00 $000 0.00 $0.00
<br />48 2573.502 SILT FENCE TYPE FLOATING LF 150.00 $13.50 0.00 $0.00 150.00 52,025.00
<br />49 2573.530 INLET PROTECTION EACH 6.00 5100.00 0.00 50.00 3.00 9300.00
<br />50 2575.513 MULCH MATERIAL CY 50.00 575.00 0.00 $0.00 14.50 $1,087.50
<br />51 SPEC RAIN WATER GARDEN EACH 12.00 5750.00 0.00 50.00 10.00 $7,500.00
<br />SCHEDULE 1.0 - CARLA LANE -- TOTAL
<br />0JPro(816600J /0071 /Paeial Payments/Pay Estimate 86 (2005 Project)
<br />$2,214.00 $346,563.07
<br />CONTRACT HEMS
<br />THIS PERIOD
<br />TOTAL TO DATE
<br />REM
<br />SPEC.
<br />NO.
<br />REF.
<br />DESCRIPTION
<br />UNIT
<br />CITY.
<br />UNIT
<br />I QTY. AMOUNT
<br />QTY. AMOUNT
<br />PRICE
<br />SCHEDULE 1.0 - CARLA LANE
<br />1 2021.501 MOBILIZATION LS 1.00 $26,260.00 0.00 $0.00 1.00 $26,260.00
<br />2 2101.502 CLEARING TREE 7.00 5200.00 0.00 $0.00 14.00 92,800.00
<br />3 2101.507 GRUBBING TREE 7.00 5105.00 0.00 $0.00 11.00 $1,155.00
<br />4 2104.501 REMOVE SEWER PIPE (STORM) LF 90.00 $10.00 0.00 $0.00 59.00 $590.00
<br />5 2104.501 REMOVE STORM CULVERT LF 75.00 $10.00 0.00 $0.00 75.00 5750.00
<br />6 2104.505 REMOVE BITUMINOUS PAVEMENT SY 5,000.00 $2.00 0.00 $0.00 5000.00 $10,000.00
<br />7 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SY 185.00 $5.00 0.00 $0.00 428.00 $2,140.00
<br />8 2104.505 REMOVE PAVER BRICK DRIVEWAY SY 110.00 $5.00 0.00 $0.00 0.00 $0.00
<br />9 2104.509 REMOVE MANHOLE OR CATCH BASIN EACH 4.00 $400.00 0.00 90.00 4.00 $1,600.00
<br />10 2104.509 REMOVE SIGN EACH 6.00 $15.00 0.00 $0.00 6.00 $90.00
<br />11 2104.521 SALVAGE RETAINING WALL LF 75.00 57.00 0.00 $0.00 12.00 $84.00
<br />12 2104.523 SALVAGE MAILBOX EACH 27.00 $20.00 0.00 $0.00 27.00 $540.00
<br />13 2104.523 SALVAGE LIGHT EACH 2.00 $412.00 0.00 $0.00 0.00 $0.00
<br />14 2104.603 ABANDON STORM PIPE LF 260.00 95.50 45.00 $247.50 313.00 $1,721.50
<br />15 2104.604 SALVAGE CONCRETE DRIVEWAY PAVERS SY 15.00 $8.00 0.00 $0.00 46.00 $368.00
<br />16 2105.501 COMMON EXCAVATION CY 1,780.00 $7.50 0.00 $0.00 2266.00 $16,995.00
<br />17 2105.521 MODIFIED GRANULAR BORROW (CV) CY 3,600.00 516.00 0.00 $0.00 3533.30 $56,532.80
<br />18 2105.604 GEOTEXTILE FABRIC CLASS V SY 5810.00 91.70 0.00 $0.00 5300.00 $9,010.00
<br />19 2211.501 AGGREGATE BASE CLASS 5 TON 2,800.00 98.50 0.00 $0.00 3283.00 $27,905.50
<br />20 2232.501 MILL BITUMINOUS PAVEMENT SY 70.00 $5.00 0.00 90.00 0.00 $0.00
<br />21 2350.501 TYPE SP WEAR COURSE MIXTURE TON 400.00 $46.00 0.00 90.00 0.00 $0.00
<br />22 2350.501 TYPE SP WEAR COURSE MIXTURE (DRIVEWAY) TON 75.00 $70.00 0.00 $0.00 152.50 $10,675.00
<br />23 2350.501 TYPE SP NON WEARING COURSE MIXTURE (BASE) TON 560.00 $40.10 0.00 $0.00 449.79 $18,036.58
<br />24 2501.602 18" FLARED END SECTION W/ TRASHGUARD EACH 3.00 $635.17 0.00 $0.00 2.00 91,270.34
<br />25 2502.541 4 -INCH PERF PE PIPE DRAIN LF 600.00 $2.00 0.00 $0.00 2528.00 $5,056.00
<br />26 2502.604 4° INSULATION SY 75.00 $28.34 0.00 $0.00 300.10 $8,504.83
<br />27 2503.541 10" DIP CLASS 52 LF 24.00 $52.97 0.00 $0.00 24.00 $1,271.28
<br />28 2503.541 12' RC PIPE SEWER DES 3006, CLV LF 74.00 539.33 50.00 $1,966.50 74.00 $2,910.42
<br />29 2503.541 15' RC PIPE SEWER DES 3006, CLV LF 31.00 $40.41 0.00 $0.00 31.00 $1,252.71
<br />30 2503.603 18" HDPE STORM SEWER (DIRECTIONALLY DRILLED) LF 271.00 $182.21 0.00 $0.00 268.00 $48,832.28
<br />31 2503.602 CONNECT TO EXISTING STORM SEWER EACH 1.00 $791.67 0.00 $0.00 1.00 5791.67
<br />32 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24'X36" EACH 2.00 $1,208.19 0.00 $0.00 2.00 $2,416.38
<br />33 2506.502 CONST DRAINAGE STRUCTURE DESIGN 484020 EACH 4.00 $1,380.72 0.00 $0.00 4.00 $5,522.88
<br />34 2506.522 INSTALL NEW FRAME, RING AND CASTING EACH 9.00 $650.00 0.00 $0.00 9.00 $5,850.00
<br />35 2506.602 RECONSTRUCT SANITARY MANHOLE INVERT EACH 7.00 $1,453.75 0.00 $0.00 6.00 $8,722.50
<br />36 2511.502 RANDOM RIPRAP CLASS IV TON 24.00 $55.00 0.00 90.00 0.00 $0.00
<br />37 2131.502 CALCIUM CHLORIDE GAL 2,000.00 $0.92 0.00 50.00 0.00 $0.00
<br />38 2531.501 CONCRETE CURB & GUTTER DESIGN 0618 LF 3,300.00 $7.90 0.00 $0.00 3401.00 526,867.90
<br />39 2531.507 CONCRETE DRIVEWAY PAVEMENT SY 450.00 538.00 0.00 $0.00 651.00 $24,738.00
<br />40 2540.602 INSTALL SALVAGED MAILBOX EACH 27.00 570.00 0.00 $0.00 27.00 $1,890.00
<br />41 2540.602 INSTALL SALVAGED LIGHT EACH 2.00 $55000 0.00 $0.00 0.00 90.00
<br />42 2540.603 INSTALL SALVAGED RETAINING WALL LF 75.00 $20.00 0.00 50.00 12.00 $240.00
<br />43 2540.604 INSTALL CONCRETE PAVERS SY 110.00 $15.00 0.00 $0.00 0.00 50.00
<br />44 2540.604 INSTALL SALVAGED DRIVEWAY PAVERS SY 15.00 $15.00 0.00 $0.00 24.00 $360.00
<br />45 2563.601 TRAFFIC CONTROL LS 1.00 $1,000.00 0.00 $0.00 1.00 51.000.00
<br />46 2564.536 FURNISH AND INSTALL SIGN EACH 5.00 $150.00 0.00 $0.00 6.00 5900.00
<br />47 2573.502 SILT FENCE TYPE MACHINE SLICED LF 90.00 $1.75 0.00 $000 0.00 $0.00
<br />48 2573.502 SILT FENCE TYPE FLOATING LF 150.00 $13.50 0.00 $0.00 150.00 52,025.00
<br />49 2573.530 INLET PROTECTION EACH 6.00 5100.00 0.00 50.00 3.00 9300.00
<br />50 2575.513 MULCH MATERIAL CY 50.00 575.00 0.00 $0.00 14.50 $1,087.50
<br />51 SPEC RAIN WATER GARDEN EACH 12.00 5750.00 0.00 50.00 10.00 $7,500.00
<br />SCHEDULE 1.0 - CARLA LANE -- TOTAL
<br />0JPro(816600J /0071 /Paeial Payments/Pay Estimate 86 (2005 Project)
<br />$2,214.00 $346,563.07
<br />
|