|
PARTIAL PAYMENT ESTIMATE
<br />NO. 5
<br />FROM: October 1, 2005
<br />TO: December 1. 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: $2,168,497.46
<br />REVISED: 82,201,074.03
<br />CONTRACT ITEMS THIS PERIOD TOTAL TO DATE
<br />REM SPEC.
<br />NO. REF. DESCRIPTION UNIT QTY. UNIT QTY. AMOUNT QTY. AMOUNT.
<br />PRICE
<br />SCHEDULE 1.0- CARLA LANE
<br />1 2021.501 MOBILIZATION LS 1.00 326,260.00 0.00 30.00 1.00 $26,260.00
<br />2 2101.502 CLEARING TREE 7.00 $200.00 9.00 $1,800.00 14.00 $2,800.00
<br />3 2101.507 GRUBBING TREE 7.00 3105.00 10.00 $1,050.00 11.00 31,155.00
<br />4 2104.501 REMOVE SEWER PIPE (STORM) LF 90.00 310.00 0.00 30.00 59.00 $590.00
<br />5 2104.501 REMOVE STORM CULVERT LF 75.00 $10.00 0.00 30.00 75.00 3750.00
<br />6 2104.505 REMOVE BITUMINOUS PAVEMENT SY 5,000.00 32.00 0.00 ' $0.00 5000.00 $10,000.00
<br />7 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SY 185.00 35.00 0.00 30.00 428.00 $2,140.00
<br />8 2104.505 REMOVE PAVER BRICK DRIVEWAY SY 110.00 35.00 0.00 $0.00 0.00 30.00
<br />9 2104.509 REMOVE MANHOLE OR CATCH BASIN EACH 4.00 3400.00 0.00 30.00 4.00 $1,600.00
<br />10 2104.509 REMOVE SIGN EACH 6.00 315.00 6.00 390.00 6.00 590.00
<br />11 2104.521 SALVAGE RETAINING WALL LF 75.00 37.00 12.00 $84.00 12.00 $84.00
<br />12 2104.523 SALVAGE MAILBOX EACH 27.00 $20.00 0.00 30.00 27.00 $540.00
<br />13 2104.523 SALVAGE LIGHT EACH 2.00 $412.00 0.00 $0.00 0.00 30.00
<br />14 2104.603 ABANDON STORM PIPE LF 260.00 85.50 0.00 $0.00 268.00 $1,474.00
<br />15 2104.604 SALVAGE CONCRETE DRIVEWAY PAVERS SY 15.00 $8.00 0.00 30.00 46.00 $368.00
<br />16 2105.501 COMMON EXCAVATION CY 1,780.00 37.50 0.00 $0.00 2266.00 $16,995.00
<br />,7 2105.521 MODIFIED GRANULAR BORROW (CV) CY 3,600.00 $16.00 0.00 30.00 3533.30 $56,532.80
<br />18 2105.604 GEOTEXTILE FABRIC CLASS V SY 5810.00 $1.70 0.00 30.00 5300.00 39,010.00
<br />19 2211.501 AGGREGATE BASE CLASS TON 2,800.00 $8.50 0.00 30.00 3283.00 $27,905.50
<br />20 2232.501 MILL BITUMINOUS PAVEMENT SY 70.00 35.00 0.00 $0.00 0.00 30.00
<br />21 2350.501 TYPE SP WEAR COURSE MIXTURE TON 400,00 $46.00 0.00 $0.00 0.00 $0.00
<br />22 2350.501 TYPE SP WEAR COURSE MIXTURE (DRIVEWAY) TON 75.00 $70.00 0.00 $0.00 152.50 310,675.00
<br />23 2350.501 TYPE SP NON WEARING COURSE MIXTURE (BASE) TON 560.00 340.10 0.00 $0.00 449.79 318,036.58
<br />24 2501.602 18' FLARED END SECTION W /TRASHGUARD EACH 3.00 3635.17 0.00 30.00 2.00 31,270.34
<br />25 2502.541 4 -INCH PERF PE PIPE DRAIN LF 600.00 $2.00 1,178.00 32,356.00 2528.00 35,056.00
<br />26 2502.604 4" INSULATION SY 75.00 $28.34 0.00 $0.00 300.10 38,504.83
<br />27 2503.541 10" DIP CLASS 52 LF 24.00 $52.97 0.00 30.00 24.00 $1,271.28
<br />28 2503.541 12' RC PIPE SEWER DES 3006, CLV LF 74.00 $39.33 0.00 30.00 24.00 $943.92
<br />29 2503.541 15* RC PIPE SEWER DES 3006, CLV LF 31.00 $40.41 0.00 $0.00 31.00 31,252.71
<br />30 2503.603 18" HDPE STORM SEWER (DIRECTIONALLY DRILLED) LF 271.00 3182.21 0.00 30.00 268.00 $48,832.28
<br />31 2503.602 CONNECT TO EXISTING STORM SEWER EACH 1.00 3791.67 0.00 30.00 1.00 $791.67
<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 48 -4020 EACH 4.00 $1,380.72 0.00 30.00 4.00 35,522.88
<br />34 2506.522 INSTALL NEW FRAME, RING AND CASTING EACH 9.00 $650.00 0.00 30.00 9.00 $5,850.00
<br />35 2506.602 RECONSTRUCT SANITARY MANHOLE INVERT EACH 7.00 31,453 .75 0.00 30.00 6.00 $8,722.50
<br />36 2511.502 RANDOM RIPRAP CLASS IV TON 24.00 $55.00 0.00 $0.00 0.00 $0.00
<br />37 2131.502 CALCIUM CHLORIDE GAL 2,000.00 $0.92 0.00 $0.00 0.00 $0.00
<br />38 2531.501 CONCRETE CURB GUTTER DESIGN 8618 LF 3,300.00 $7.90 0.00 $0.00 3401.00 $26,867.90
<br />39 2531.507 CONCRETE DRIVEWAY PAVEMENT SY 450.00 $38.00 0.00 30.00 651.00 $24,738.00
<br />40 2540.602 INSTALL SALVAGED MAILBOX EACH 27.00 $70.00 0.00 3000 27.00 $1,890.00
<br />41 2540.602 INSTALL SALVAGED LIGHT EACH 2.00 $550.00 0.00 $0.00 0.00 $0.00
<br />42 2540.603 INSTALL SALVAGED RETAINING WALL LF 75.00 $20.00 12.00 $240.00 12.00 5240.00
<br />43 2540.604 INSTALL CONCRETE PAVERS SY 110.00 $15.00 0.00 $0.00 0.00 $0.00
<br />44 2540.604 INSTALL SALVAGED DRIVEWAY PAVERS SY 15.00 $15.00 0.00 $0.00 24.00 3360.00
<br />45 2563.601 TRAFFIC CONTROL LS 1.00 31,000.00 0.00 $0.00 1.00 $1,000.00
<br />46 2564.536 FURNISH AND INSTALL SIGN EACH 5.00 $150.00 6.00 $900.00 6.00 5900.00
<br />47 2573.502 SILT FENCE TYPE MACHINE SLICED LF 90.00 31.75 0.00 50.00 0.00 $000
<br />48 2573.502 SILT FENCE TYPE FLOATING LF 150.00 513.50 0.00 50.00 150.00 52,025.00
<br />49 2573.530 INLET PROTECTION EACH 6.00 $100.00 0.00 $0.00 3.00 $300.00
<br />50 2575.513 MULCH MATERIAL CY 50.00 575.00 14.50 51,087.50 14.50 51,087.50
<br />I SPEC RAIN WATER GARDEN EACH 12.00 5750.00 4.00 33,000.00 10.00 $7,500.00
<br />SCHEDULE 1.0 - CARLA LANE -- TOTAL
<br />OlProp816600J /0071 /Parllal Paymenls/Pay Estimate 05 (2005 Project)
<br />$10,607.50 5344,349.07
<br />
|