|
PARTIAL PAYMENT ESTIMATE
<br />NO. 7
<br />FROM: August 2, 2005
<br />TO: December 2, 2005
<br />CONTRACTOR: FRATTALONE COMPANIES, INC.
<br />ADDRESS: 3066 SPRUCE STREET, ST. PAUL, MN 55117
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: 2004 STREET IMPROVEMENTS
<br />COMPLETION DATE:
<br />ORIGINAL September 10, 2004
<br />REVISED: September 22, 2004
<br />AMOUNT OF CONTRACT:
<br />ORIGINAL: $1,125,000.00
<br />REVISED:
<br />ITEM SPEC.
<br />NO. REF.
<br />DESCRIPTION
<br />CONTRACT ITEMS
<br />UNIT'.. QTY. UNIT
<br />PRICE
<br />THIS PERIOD
<br />QTY. AMO
<br />TOTAL TO DATE
<br />QTY. AMOUNT
<br />SCHEDULE 1.0 - MIDDLE STREET STORM SEWER AND ROAD
<br />1 2021501 MOBILIZATION
<br />2 2101.501 CLEARING
<br />3 2101.501 GRUBBING
<br />4 2104.501 REMOVE CONCRETE CURB AND GUTTER
<br />5 2104.501 REMOVE STORM SEWER PIPE
<br />6 2104.501 REMOVE 18' RCP FLARED END SECTION
<br />7 2104.505 REMOVE BITUMINOUS PAVEMENT
<br />8 2104.505 REMOVE BITUMINOUS SIDEWALK
<br />9 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />10 2104.509 REMOVE MANHOLE OR CATCH BASIN
<br />11 2104.509 REMOVE SIGN
<br />12 2104.513 SAW CUT BITUMINOUS PAVEMENT (FULL DEPTH)
<br />13 2104.523 SALVAGE SIGN
<br />14 2104.523 SALVAGE LIGHT
<br />15 2104.604 SALVAGE CONCRETE PAVERS
<br />16 2105.501 COMMON EXCAVATION
<br />17 2211.501 AGGREGATE BASE CLASS 5
<br />18 2232.501 MILL BITUMINOUS PAVEMENT
<br />19 2350.501 TYPE MV4 WEAR COURSE MIXTURE
<br />20 2350.501 TYPE LV3 BASE COURSE MIXTURE
<br />21 2357.502 BITUMINOUS MATERIAL FOR TACK COAT
<br />22 2503.541 15' RC PIPE SEWER DES 3006, CLV
<br />23 2503.541 21° RC PIPE SEWER DES 3006, CLV
<br />24 2503.541 30' RC PIPE SEWER DES 3006, CLIII
<br />25 2503.602 CONNECT TO EXISTING STORM SEWER
<br />26 2506.502 CONST DRAINAGE STRUCTURE DESIGN 48 -4020
<br />27 2506.511 MANHOLE REPAIR
<br />28 2511.502 RANDOM RIPRAP CL IV
<br />29 2521.501 4" CONCRETE WALK
<br />30 2531.501 CONCRETE CURB AND GUTTER DESIGN 8618
<br />31 2531.602 PEDESTRIAN CURB RAMP
<br />32 2540.604 INSTALL CONCRETE PAVERS
<br />33 2545.602 INSTALL LIGHT POLE
<br />34 2563.601 TRAFFIC CONTROL
<br />35 2564.536 INSTALL SIGN
<br />36 2564.603 24° STOP LINE WHITE -POLY PREFORMED
<br />37 SPEC GRADATION TEST, CLASS 5
<br />38 SPEC PROCTOR TEST, CLASS
<br />39 SPEC PROCTOR TEST
<br />40 SPEC DENSITY TEST - CLASS 5 & SUBGRADE
<br />41 SPEC CONCRETE TESTING
<br />42 SPEC BITUMINOUS CORE DENSITY
<br />43 SPEC CALCIUM CHLORIDE
<br />LS 532,860.85 0.00 50.00 1.00 532,860.85
<br />TREE $262.50 0.00 50.00 4.00 $1,050.00
<br />TREE $52.50 0.00 50.00 4.00 5210.00
<br />LF 50 52.20 0.00 $0.00 610.00 51,342.00
<br />LF 45 59.00 0.00 $0.00 438.00 53,942.00
<br />EACH 5200.00 0.00 50.00 1,00 5200.00
<br />SY 3,60 52.25 0.00 50.00 3446.00 $7,753.50
<br />57 17 $2.25 0.00 50.00 154.00 5346.50
<br />SY 4 55.00 0.00 50.00 54.00 $270.00
<br />EACH 5225.00 0.00 50.00 4,00 5900.00
<br />EACH $21.00 0.00 50.00 1.00 $21.00
<br />LF 37 53.00 0.00 50.00 359.00 51,077.00
<br />EACH 1 521.00 0.00 50.00 6.00 5126,00
<br />EACH 51,315.00 0.00 50.00 1.00 51,315,00
<br />SY 7 59.00 0.00 50.00 28.00 5252,00
<br />CY 92 58.75 0.00 $0.00 923.00 $8,076.25
<br />TON 1,20 57.50 0.00 50.00 1332.61 59,994.58
<br />SY 5 58.40 0.00 50.00 0.00 50.00
<br />TON 27 545.75 0.00 50.00 297.81 513,624.81
<br />TON 27 543.40 0.00 80.00 376.72 $16,349.65
<br />GAL 11 $1.05 0.00 50.00 0.00 $0.00
<br />LF 11 523.15 0.00 50.00 213,00 54930,95
<br />LF 8 $27.00 0.00 50.00 8,00 5216.00
<br />LF 28 541.65 0.00 50.00 292.00 512,161.80
<br />EACH 51000.00 0.00 50.00 1.00 51,000.00
<br />EACH 51,875.00 0.00 50.00 5.00 59,375.00
<br />EACH 5800.00 0.00 50.00 1.00 5800.00
<br />TON 12. 575.00 0.00 50.00 0.00 50.00
<br />SF 9,58 $2.66 0.00 $0.00 4284,00 511,395.44
<br />LF 1,35 59.92 0.00 50.00 1450.00 514,384.00
<br />EACH 5400.00 0,00 50.00 9.00 $3,600.00
<br />57 7 510,00 0.00 50.00 28.00 5280.00
<br />EACH 51,315,00 0.00 50.00 1.00 51.315.00
<br />LS 5840.00 0.00 50.00 1,00 5840.00
<br />EACH 1 589.25 0,00 50.00 6.00 $535.50
<br />LF 3 510.00 0.00 50.00 0.00 50.00
<br />EACH 5107.10 0.00 50.00 1,00 5107.10
<br />EACH 5137.50 0.00 50.00 1.00 5137.50
<br />EACH 5137.50 0.00 50.00 4.00 5550.00
<br />EACH 563.00 0.00 50.00 24.00 51,512.00
<br />EACH 5231.00 0,00 50.00 2.00 5462.00
<br />EACH $42.00 0.00 50.00 2.00 584.00
<br />GAL 90 $1.00 0.00 50.00 0.00 50.00
<br />SCHEDULE 1,0- MIDDLE STREET STORM SEWER AND ROAD - TOTAL 50.00 5163,397.42
<br />01Pmp016600J10071 /Partial Payments/Pay Estimate 07 (2004 Probst)
<br />
|