|
PARTIAL PAYMENT ESTIMATE
<br />NO. 4
<br />FROM: August 27, 2005
<br />TO: September 30, 2005
<br />CONTRACTOR: TOWER ASPHALT
<br />ADDRESS: 15001 HUDSON ROAD P.0. 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: 52,168,497.46
<br />REVISED:
<br />iiiii:
<br />NTRACTITEMSI
<br />THISPERJOD
<br />TOTALTODATE
<br />ITEM
<br />. , .
<br />SPEC
<br />NO.
<br />REF
<br />DESCRIPTION UNIT :4tt UNIT
<br />q7Y
<br />AMOUNT
<br />Q'TY
<br />AMOUNT':
<br />.....
<br />SCHEDULE 1.0- CARLA LANE
<br />1 2021.501 MOBILIZATION LS 1,00 $26,260.00 000 $0.00 1,00 526,260.00
<br />2 2101.502 CLEARING TREE 7.00 $200.00 0.00 $0.00 5.00 51,000.00
<br />3 2101,507 GRUBBING TREE 7.00 3105.00 0.00 $0.00 1.00 5105.00
<br />4 2104.501 REMOVE SEWER PIPE (STORM) LF 90.00 570.00 0.00 50.00 59.00 $590.00
<br />5 2104.501 REMOVE STORM CULVERT if 75.00 510.00 0.00 50.00 75.00 5750.00
<br />6 2104.505 REMOVE BITUMINOUS PAVEMENT SY 5,000.00 5200 0.00 50.00 5000.00 510,000.00
<br />7 2104,505 REMOVE CONCRETE DRIVEWAY PAVEMENT SY 185.00 55.00 428.00 52,140.00 428.00 52,140.00
<br />8 2104.505 REMOVE PAVER BRICK DRIVEWAY SY 1110.00 35.00
<br />0.00 50.00 0.00 50.00
<br />9 2104.509 REMOVE MANHOLE OR CATCH BASIN EACH 4.00 $400,00 0.00 $0.00 4.00 51,600.00
<br />10 2104,509 REMOVE SIGN EACH 6,00 $15.00
<br />0.00 50.00 0.00 50.00
<br />11 2104.521 SALVAGE RETAINING WALL LF 75.00 $7.00 0.00 30.00
<br />0.00 50.00
<br />12 2104.523 SALVAGE MAILBOX EACH 27.00 520.00 0.00 $0.00 27.00 $540.00
<br />13 2104.523 SALVAGE LIGHT EACH 2.00 5412,00 0.00 30.00
<br />0.00 50.00
<br />14 2104.603 ABANDON STORM PIPE LF 260.00 $5.50 0.00 30.00
<br />268.00 $11,474.00
<br />15 2104.604 SALVAGE CONCRETE DRIVEWAY PAVERS SY 15.00 $8.00 46.00 $368.00 46.00 5368.00
<br />16 2105.501 COMMON EXCAVATION CY 1,780.00 57,50 566.00 54,245.00 2266.00 3116,995.00
<br />17 2105.521 MODIFIED GRANULAR SORROW (CV) CY 3,600.00 $16,00 0.00 50.00 3533.30 556,532.80
<br />18 2105.604 GEOTEXTILE FABRIC CLASS V SY 5810,00 51.70 0.00 $000 5300.00 $9,010.00
<br />19 2211.501 AGGREGATE BASE CLASS 5 TON 2,800.00 $8.50 504.00 54,284..00 3283.00 527,905.50
<br />20 2232.501 MILL BITUMINOUS PAVEMENT SY 70.00 $5.00 0.00 $0.00 0.00 $0.00
<br />21 2350.501 TYPE SP WEAR COURSE MIXTURE TON 400.00 346,00 0.00 $0.00 0.00 30.00
<br />22 2350.501 TYPE SP WEAR COURSE MIXTURE (DRIVEWAY) TON 75.00 370.00 64.16 55,891.20 152.50 $10,6]5.00
<br />23 2350.501 TYPE SP NON WEARING COURSE MIXTURE (BASE) TON 560.00 340.10 449.79 318,036.58 449.79 $16,036.58
<br />24 2501.602 18" FLARED END SECTION W/ TRASHGUARD EACH 3.00 $635.17 0.00 50,00 2.00 31,270.34
<br />25 2502.541 4-INCH PERF PE PIPE DRAIN LF 600.00 $2.00 1,350.00 32,700.00 1350.00 52,700.00
<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 24.00 552.97
<br />0.00 $000
<br />24,00 51,271.28
<br />28 2503,541 12" RC PIPE SEWER DES 3006, CLV LF 74.00 539.33 0.00 $0.00 24.00 5943.92
<br />29 2503.541 15" RC PIPE SEWER DES 3006, CLV LF 31.00 540.41 0.00 30.00 31.00 $1.252,71
<br />30 2503.603 18" HOPE STORM SEWER (DIRECTIONALLY DRILLED) LF 271.00 5182.21 0.00 30.00
<br />268.00 348,832.28
<br />31 2503,602 CONNECT TO EXISTING STORM SEWER EACH 1.00 5791.67 0.00 50.00 1.00 3791.67
<br />32 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24 "X36" EACH 2.00 31,208.19 0.00 50,00 2.00 32,416.38
<br />33 2506.502 CONST DRAINAGE STRUCTURE DESIGN 48 -4020 EACH 4.00 31,380.72 0.00 $0.00 4,00 35,522.88
<br />34 2506.522 INSTALL NEW FRAME, RING AND CASTING EACH 9,00 $650.00 9.00 $5,850.00 9.00 55,850.00
<br />35 2506,602 RECONSTRUCT SANITARY MANHOLE INVERT EACH 7.00 31,453.75 0.00 50.00 6.00 38,722.50
<br />36 2511.502 RANDOM RIPRAP CLASS IV TON 24.00 355.00 0.00 30.00
<br />0.00 30.00
<br />37 2131.502 CALCIUM CHLORIDE GAL 2,000.00 50,92 0.00 30,00 0.00 50.00
<br />38 2531,501 CONCRETE CURB 8 GUTTER DESIGN 8618 LF 3,300.00 $7.90 301.00 52,377.90 3401.00 $26,867.90
<br />39 2531.507 CONCRETE DRIVEWAY PAVEMENT SY 450.00 538.00 651.00 $24,738.00 651.00 $24,738.00
<br />40 2540.602 INSTALL SALVAGED MAILBOX EACH 27.00 370,00 2200 31,890.00 27.00 31,890.00
<br />41 2540.602 INSTALL SALVAGED LIGHT EACH 2.00 5550.00 0.00 50.00 0.00 30.00
<br />42 2540.603 INSTALL SALVAGED RETAINING WALL LF 75.00 920.00 0.00 30.00 0.00 $0.00
<br />43 2540.604 INSTALL CONCRETE PAVERS SY 110.00 325.00 0.00 30.00 0.00 $0.00
<br />44 2540.604 INSTALL SALVAGED DRIVEWAY PAVERS SY 15.00 515.00 24.00 $360.00 24,00 $360.00
<br />45 2563.601 TRAFFIC CONTROL LS 1.00 31,000.00 0.20 5200.00 1.00 $1,000.00
<br />46 2564.536 FURNISH AND INSTALL SIGN EACH 5.00 3150.00 0.00 $0.00 0.00 50.00
<br />47 2573.502 SILT FENCE TYPE MACHINE SLICED LF 90.00 51.75 0.00 30.00 0.00 50.00
<br />48 2573.502 SILT FENCE TYPE FLOATING LF 150.00 313.50 0.00 50.00 150.00 $2,025.00
<br />49 2573.530 INLET PROTECTION EACH 6.00 3100.00 0.00 30.00 3.00 5300.00
<br />50 2575.513 MULCH MATERIAL CY 50.00 575.00 000 30.00 0.00 50.00
<br />51 SPEC RAIN WATER GARDEN EACH 12.00 5750.00 6.00 54.500.00 6.00 94,500.00
<br />SCHEDULE I.D. CARLA LANE -- TOTAL
<br />0' /Pro96166 WJI0071 /Partial PaymenlsIPay Estimate 44
<br />577,580.68 5333,741.57
<br />
|