|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL:
<br />REVISED:
<br />PARTIAL PAY ESTIMATE 42
<br />FROM: JURe 1, 2013
<br />TO: July 1,2013
<br />CONTRACTOR: FRATTALONE COMPANIES. INC.
<br />ADDRESS: 3205 SPRUCE ST.. LITTLE CANADA, N,N 55117
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: 2013 STREET AND UTIL. IMPROV
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: S 1,030.02631
<br />REVISED:
<br />ITEM
<br />N0.
<br />ITEM DESCRIPTION
<br />UNIT
<br />ORIGINAL CONTRACT
<br />QTY. UNIT PRICE
<br />TNIS PERIOD
<br />QTY, TOTAL PRICE
<br />TOTAL TO DATE
<br />CITY, TOTAL PRICE
<br />2
<br />11110IIIM
<br />©20
<br />J 2101507
<br />MO0IUZATI0 N
<br />•0112M11
<br />SEIZIIIIIIIIIMES
<br />ACRE 6.50
<br />53.3noo■3221•1111•00321:2SICEIC
<br />2.600.00 00 50.00 650 010.20000
<br />CLEARING P
<br />GRUB(0)
<br />700.00 020
<br />50.00
<br />450 54,550.20
<br />1
<br />2104505
<br />0.EM003E BITUMINOUS P000600000
<br />6Y 10200
<br />flIIIIIIIIIIMIIIIIIIIMaC011111111111E31111100M1111111111110
<br />Lf 110,00
<br />0.10 4200
<br />900 71,00
<br />546,20
<br />521100
<br />4200 64620
<br />5)960'
<br />]1,00 521501
<br />6
<br />2101509
<br />6
<br />2106.513
<br />SAW CUT DEPTH)
<br />]
<br />2105,535
<br />SALVAGE TOPSOIOUS(FULL
<br />CY
<br />].47300
<br />2.55 522500
<br />51]30.)5
<br />68500 SI],118 ]5
<br />0
<br />5
<br />'®'
<br />2105,601
<br />EXCAVATION
<br />COMMON EXCAVATION E P
<br />®
<br />CY
<br />50300
<br />3.54 ®" "®"
<br />8.20 25000
<br />5205000
<br />®" 00 510.05914
<br />250.05 52,05020
<br />POND XOAVA1AVATI)(P)
<br />10
<br />2505,501
<br />HOUSE PAD EXCAVATION 0 P
<br />CY
<br />5(55.00
<br />679 003000
<br />627 353.70
<br />`610000 0351)2.20
<br />®WSELEC
<br />®C6
<br />PAO FILL C P
<br />W
<br />®®0
<br />CY
<br />13.51000
<br />35000
<br />1080300
<br />® 500,00
<br />13526 25000
<br />568.90.04
<br />016,185.50
<br />12]0300®: '
<br />50000 0
<br />2.0,00 534,187.50
<br />BORROW (CV)(0)
<br />SAND
<br />MONANULAR
<br />5AN00AEg00000(05
<br />®2106.523
<br />2105,600
<br />00W000E01040
<br />15
<br />100
<br />7.65520 100
<br />57,68500
<br />100 5205520
<br />m�CALCIUM
<br />®®i
<br />IB
<br />2105604
<br />202501
<br />T010 FABRIC
<br />SY
<br />4.000,00
<br />1.20 223500
<br />506520D
<br />225000 52082.00
<br />CALCIUM CIiLOR10E
<br />GAL
<br />0004
<br />150 0.00
<br />5000
<br />000 50.00
<br />- _2;00000
<br />1600.00
<br />8,00 000
<br />5000
<br />000 50,00
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />6500
<br />25.70 0,00
<br />50.00
<br />0,00 50,00
<br />19
<br />2060501
<br />TYPE SPWEB3408 00 WEAR COURSE MIX,
<br />'0004
<br />350,00
<br />6600 0 0
<br />50.00
<br />000 50.00
<br />MAO
<br />gm
<br />®_2501.602
<br />®020M
<br />®
<br />gamma
<br />0�15'
<br />0
<br />30
<br />an
<br />2501602
<br />"�
<br />2503.602
<br />2501602
<br />TYPE 537040003300 NON WEARING 0OVR0E MIX.
<br />®
<br />o�
<br />CNN
<br />450,05
<br />�"
<br />ucama
<br />000
<br />3,00
<br />�"'®"
<br />1®"am®"
<br />226 5000.00
<br />50,00
<br />52,16705
<br />MC
<br />60,14000
<br />000 60.00
<br />300 52,167.05
<br />12' RC FLARED END SECTIONWQRASHGUARD
<br />15' RC FLARED END SECTION WIINASIWUAIID
<br />200 5150180
<br />'
<br />500.00 51.140.00
<br />18' RC FLARED ENO SECTIONWRRASHGUARD
<br />4- PERF 00 PIPE ORAMMOCK
<br />4' INC. SOH 40 STORM SEWER
<br />®�
<br />®
<br />0®"
<br />®
<br />Lf
<br />]10.00
<br />40 00
<br />CI1111110111111HEO®"®'
<br />1,00
<br />0]6 310.00
<br />®" 304,00
<br />®' 391,00
<br />1010111111111EZEITS1®1
<br />665.00 1.0
<br />02901,00
<br />56.25024
<br />58,025.60®'
<br />5605.00
<br />300.00 5290160
<br />306,00 56150.24
<br />®alEFELY1
<br />56,218.00
<br />100 5665.00
<br />12' RC PIPE SEWER DES 3006, CL0
<br />RC PIPE SERER DES 3006, CLV
<br />it PIPE SEWER OES ]OW.CLIO
<br />CONNECT TO EXISTING SANITARY SENEH MAIN
<br />LS
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />1,00
<br />]1
<br />2503602
<br />0' X I' PVC SANITARY SEWER WYE
<br />EACH
<br />050D
<br />100.50 13.00 9510/.54
<br />1500 68008,70
<br />®006'
<br />J5
<br />2500.603
<br />PVC SOH 40 SERVICE POPE
<br />0' PVC SCR 75 SANITARY SEWER (RAIN
<br />IIIIIIIIIC
<br />LF
<br />000
<br />]5]00
<br />1458 50000 01200.00
<br />520,00 57.50160
<br />3703 47500 917.55925
<br />]61,03 520.17983
<br />N_
<br />35
<br />_250).003
<br />2506,002
<br />0' PVC 500 26 SANITARY SEWER 440004
<br />LF
<br />08200
<br />108.64 15300 610,20928
<br />152,09 016 209.28
<br />0'X 8' WET TAP MATH VALVE
<br />Win
<br />EACH
<br />2,00
<br />8.209.00 58 ,20920
<br />4.05500 2.25 6951020
<br />100 50209.00
<br />200 6991000
<br />]6
<br />2501602
<br />MSTALL HYDRANT AND VALVE
<br />3]
<br />2504002
<br />O'GATE VALVE AND BOX
<br />EACH
<br />1,00
<br />0.72500 1.00 51,72503
<br />0.0 51.72509
<br />30
<br />25
<br />I'WATERMAIN SERVICE CONNECTION
<br />EACH
<br />1500
<br />42159 15.00 56823.65
<br />05.OD 26.52305
<br />_2501602
<br />2504603
<br />1" TYPE K COPPER PIPE
<br />LF
<br />440.00
<br />1100 402.00 51.6037'
<br />40200 51.663.20
<br />40
<br />0O
<br />42
<br />2504605
<br />2504,608
<br />0' DUCTILE IRON WATERMNN 01.52
<br />LF
<br />25,00
<br />0567 28.00 5927.42
<br />26.00 5927.42
<br />8' DUCTILE IRON WA)ERMAII00152
<br />LF
<br />narommED
<br />964,00
<br />538125]6 550,126,76
<br />867 86100 57.404,07 601,00 67 464
<br />DUCTILE IRONFITTINGS
<br />19
<br />43
<br />2595.502
<br />NYLOPIAST INLINE DRAW OJNCH
<br />EAC II
<br />4,00
<br />259.39 0.00 5000 0.'' 50.0'
<br />44
<br />2505502
<br />NYLOPIAST DRAIN BASIN 515J04CH)
<br />EACH
<br />1,00
<br />106066 1.00 51,060.:0 IPo 51,060.56
<br />45
<br />2506602
<br />CONST SANITARY !MANHOLE 0'8'
<br />EACH
<br />FT
<br />Fi
<br />•00111111®"'®"
<br />EACH
<br />7.00
<br />1111620
<br />®
<br />®41
<br />244580 4,00 59.762,84 2.20 017.10982
<br />99.45 1582 ®aincl
<br />20138 0.00 50.00 0.00 50.00
<br />52.4580 200 52458.00
<br />®' 0SE ®" 'r
<br />m
<br />eramen
<br />samorzu
<br />0
<br />0
<br />MCA
<br />®
<br />®
<br />®
<br />Warn
<br />®
<br />m
<br />®WIN
<br />GD
<br />2500.602
<br />2506502
<br />2509502
<br />2511.502
<br />2611500
<br />2621.5001
<br />i.rmLANDSCAPE
<br />2515. 002
<br />2573.520
<br />25)3.530
<br />OONST SANITARY MANHOLE EXTRA DEPTH
<br />CON5T INSIDE CROP PER DETAIL
<br />00057 DRAINAGE STRUCTURE DESIGN SPECIAL 20'X36'
<br />CONST DRAINAGE STRUCTURE DESIGN 484020
<br />OON5T ORA0NAGE STRUCTURE 01)1.5T
<br />EACH
<br />EAC14
<br />I,00
<br />24.00
<br />420500 0.00 54.20500 CI 5620500
<br />42152 000 60.00 000 00.00
<br />ADJUST FRAME 05081044 CASTING
<br />RANDOM RIP RAP 01056003
<br />Lf
<br />2000
<br />100.00
<br />86.10 000 60.00 WI 5000
<br />I0.50 000 50.00 000 50.00
<br />CONCRETE CURB &GUTTER DESIGN 13616
<br />CONCRETE CURD & GUTTER DESIGN SPECIAL
<br />0.f
<br />1.950,00
<br />850 000 50.00 000 50.00
<br />EDGER, STEEL
<br />LF
<br />®MIC
<br />®
<br />HOURS
<br />_
<br />250,00
<br />2,)0000
<br />10,00
<br />® 0.00 5000 000 50.00
<br />650.00 0.60 5125.00 0,50 542520
<br />TRAFFIC CONTROL
<br />SILT fENGE. TYPE MACHINE6400EO
<br />2.00 0.00 5000 2072.00 55.34600
<br />16000 0,00 50.00 0.00 5020
<br />SEDIMENT REMOVAL BACKHOE
<br />LET PROTECTION ,EAC0
<br />EA0
<br />®"
<br />280,00 0.00 50,00 0.00 5000
<br />INLET PROTECTION 567000TVRE W:O CASTING)
<br />EACH
<br />].00
<br />16000 0.00 5000 000 50.00
<br />61
<br />257].602
<br />0010T 5E0160E01 REMOVAL
<br />EACH
<br />900
<br />124.97 0.00 50.00 000 50.00
<br />mr
<br />WO
<br />64
<br />i
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />EAG4
<br />OY
<br />®"
<br />]0.00
<br />2,000.00 0,00 60.00 52000 00
<br />30.00 0,00 50.00 5.00 51 1.00
<br />2515,6 00
<br />OCK CHECK DAM
<br />MVLCN MATERWL TYPE SPECIAL
<br />CT
<br />25500
<br />19]0 000 50.00 000 60.00
<br />65
<br />25]5550
<br />COMPOST 40,0002
<br />CY
<br />23500
<br />20.80 000 50.00 0.00 50.00
<br />m_ 2 ,05604
<br />SEEDING TYPE 2701
<br />SY
<br />26.000,00
<br />067 0.00 5000 000 60.00
<br />6CHEDUL 1.0. PINETREE PONDS- TOTAL 51647590.00 5454.063]6
<br />0040005.E 20. SPRUCE STREET
<br />1
<br />2021,501
<br />010001120'1070
<br />15
<br />100
<br />06.400.00
<br />0.50
<br />69 200
<br />100
<br />518.400.00
<br />2
<br />]
<br />2106.501
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />80,04000 00N00E70 CURB A400VITER
<br />LF
<br />_1F
<br />74700
<br />19000
<br />1392
<br />150
<br />0001
<br />252.00
<br />51.11500
<br />0378.00
<br />655.00
<br />252.00
<br />591260
<br />537800
<br />4
<br />2004.505
<br />REMOVE CONCRETE PAVEMENT
<br />SF
<br />974.00
<br />050
<br />70600
<br />0,00
<br />5500.00
<br />50.00
<br />706.00
<br />6700.00
<br />6398.00
<br />58,00.03
<br />5
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />5T
<br />6.70080
<br />120
<br />6
<br />5006 000
<br />REMOVED AINAGE STRUCTURE
<br />EACH
<br />400
<br />51095
<br />2.00
<br />51,021.0
<br />4.05
<br />52.045,00
<br />1
<br />2101511
<br />SAD/CUT CONCRETE (FULL 0EPTH1
<br />1F
<br />1200
<br />885
<br />02.00
<br />65600
<br />12.00
<br />596.00
<br />8
<br />2101513
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />Lf
<br />670,00
<br />300
<br />66500
<br />5.00
<br />51,096.00
<br />67500
<br />605.00
<br />3.00
<br />51.09500
<br />57500
<br />9
<br />2104,523
<br />SALVAGE BOLLARD
<br />EACH
<br />400
<br />25.00
<br />00
<br />2104.603
<br />ABANDON STOMA 0.4004
<br />17
<br />322.00
<br />589
<br />0,00
<br />60.00
<br />0.00
<br />60.00
<br />11
<br />2105500
<br />COMMON EXCAVATION (01
<br />OY
<br />2,451.00
<br />5.04
<br />215100
<br />512,1550!
<br />3451.20
<br />61265504
<br />12
<br />2105.625
<br />TOP601100000W
<br />CY
<br />230.00
<br />2100
<br />6000
<br />51,36000
<br />6020
<br />61,260.00
<br />13
<br />2105.401
<br />020007E09006
<br />10
<br />1.00
<br />432500
<br />0.00
<br />502500
<br />103
<br />64]1500
<br />Ed
<br />2023.010
<br />0XPLORATORY000
<br />EACH
<br />200
<br />1,6000
<br />0Po
<br />SOW
<br />200
<br />6321600
<br />15
<br />2130.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />2.00000
<br />150
<br />020
<br />5000
<br />000
<br />5000
<br />16
<br />2211.501
<br />AGGREGATE BASE CLASS 5I CLASS 7
<br />TON
<br />4,150.00
<br />6.15
<br />450381
<br />52806703
<br />466381
<br />528,03/07
<br />I)
<br />2232.501
<br />MILL 011 00,005,0035 PAVEMENT
<br />ST
<br />400.00
<br />873
<br />0,00
<br />5000
<br />0.00
<br />50.00
<br />IB
<br />2380.501
<br />TYPE SPWE8340BWEAR COURSE MIX.
<br />7031
<br />610,00
<br />6527
<br />0,00
<br />50.00
<br />0,00
<br />60.00
<br />19
<br />2350501
<br />0190 SPWr043 400 WEAR 10085E MIX,(ORNE'NAY)LOTS)
<br />1004
<br />06000
<br />9532
<br />0,00
<br />6000
<br />0.00
<br />50,00
<br />20
<br />2560.501
<br />TYPE SPN/57508 NON \4EARONG COURSE 0AIX.
<br />TON
<br />64000
<br />8001
<br />00895
<br />$43,459.59
<br />67895
<br />543,45959
<br />21
<br />000,501
<br />TYPE6PNN03300 NON WEARING COURSE MIX. (ORIVEWAYROTTI
<br />TON
<br />12000
<br />107,34
<br />16500
<br />607.69460
<br />18540
<br />512,69460
<br />2
<br />
|