|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL:
<br />REVISED
<br />PARTIAL PAY ESTIMATE #2
<br />FROM: September 1.2013
<br />TO: September 30, 2013
<br />CONTRACTOR: FPI PAVING CONTRACTORS, INC.
<br />ADDRESS: 3230 RICE STREET, LITTLE CANADA, MN 55117
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: LITTLE CANADA ROAD IMPROVMENTS
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: $ 1,030,026.31
<br />REVISED:
<br />ITEM
<br />NO.
<br />ITEM
<br />DESCRIPTION
<br />UNIT
<br />ORIGINAL CONTRACT
<br />QTY. UNIT PRICE
<br />THIS PERIOD
<br />QTY. TOTAL PRICE
<br />TOTAL
<br />QTY.
<br />TO DATE
<br />TOTAL PRICE
<br />SCHEDULE
<br />1.0 • LITTLE CANADA ROAD
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />ACRE
<br />1.00
<br />0.12
<br />55.000,00
<br />6,500.00
<br />0.25
<br />0.04
<br />513,750.00
<br />5260.00
<br />0.75
<br />0,17
<br />541.250.00
<br />51,105.00
<br />2
<br />2101.501 CLEARING
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />8.00
<br />350.00
<br />3.00
<br />51.05600
<br />8.00
<br />52,800.00
<br />GRUBBING
<br />ACRE
<br />0.12
<br />6.50100
<br />0.04
<br />5260.00
<br />0.17
<br />51,105,00
<br />4
<br />5
<br />2101,506
<br />2101.507
<br />GRUB
<br />TREE
<br />8.00
<br />250.00
<br />3.00
<br />5750.00
<br />9.00
<br />$2,250.00
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LE
<br />45.00
<br />16,80
<br />0,00
<br />50.00
<br />58.00
<br />5974.40
<br />7
<br />2104,501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />940.00
<br />6.40
<br />545,00
<br />53,488.00
<br />675.00
<br />$4,320.00
<br />8
<br />2104.501
<br />REMOVE FENCE
<br />IF
<br />160.00
<br />5.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />9
<br />2104.501
<br />REMOVE GUARD RAIL
<br />LF
<br />80.00
<br />15.00
<br />80.00
<br />51,200.00
<br />80.00
<br />51,200.00
<br />10
<br />2104,503
<br />REMOVE RETAINING WALL
<br />SF
<br />230.00
<br />4.50
<br />0.00
<br />50.00
<br />84.00
<br />5378.00
<br />11
<br />2104,503
<br />REMOVE LANDSCAPING
<br />SF
<br />1100.00
<br />1.65
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />52
<br />2104,505
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />710.00
<br />7.00
<br />478.00
<br />53,346.00
<br />478.00
<br />53,346.00
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />1,900.00
<br />5.00
<br />1219.00
<br />56095.00
<br />1219.00
<br />56695.00
<br />$0.00
<br />13
<br />14
<br />2104.509
<br />REMOVE POLE BASE
<br />EACH
<br />2,00
<br />1,000.00
<br />0.00
<br />50.00
<br />0.00
<br />15
<br />2104.509
<br />REMOVE FLAG POLE
<br />EACH
<br />3.00
<br />500.00
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />16
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />2.00
<br />1,890.00
<br />1.00
<br />51,890.00
<br />2.00
<br />53,780.00
<br />52,020.00
<br />17
<br />2104,509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />4,00
<br />505.00
<br />0,00
<br />50.00
<br />4.00
<br />18
<br />2104.509
<br />REMOVE VALVE
<br />EACH
<br />1.00
<br />100,00
<br />1,765.00
<br />2.65
<br />0.00
<br />186.00
<br />$0.00
<br />5492.90
<br />1.00
<br />186.00
<br />$1,765.00
<br />5492,90
<br />19
<br />2104.511
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />20
<br />2104.513
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />850.00
<br />2.35
<br />661.00
<br />51,553.35
<br />661.00
<br />51,553.35
<br />21
<br />2104,523
<br />SALVAGE SIGN
<br />EACH
<br />33.00
<br />26.00
<br />4.00
<br />5104.00
<br />4,00
<br />5104.00
<br />22
<br />2104,523
<br />SALVAGE BANNER POLE
<br />EACH
<br />2,00
<br />500.00
<br />0.00
<br />$0.00
<br />0.00
<br />50.00
<br />2.3
<br />2104.618
<br />SALVAGE PAVERS
<br />SF
<br />905.00
<br />5.00
<br />1013.00
<br />55,065.00
<br />1013.00
<br />55.065,00
<br />24
<br />2104.523
<br />SALVAGE MAILBOX
<br />EACH
<br />14.00
<br />36.75
<br />10.00
<br />$367.50
<br />10.00
<br />$367.50
<br />25
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />CY
<br />CY
<br />2,130,00
<br />345.00
<br />850.00
<br />23.00
<br />30.00
<br />40.00
<br />2130.00
<br />0.00
<br />0.00
<br />548,900.00
<br />50.00
<br />50.00
<br />2130.00
<br />0.00
<br />0.00
<br />548.990.1
<br />505
<br />50.00
<br />26
<br />2105.501
<br />POND EXCAVATION (RAINWATER GARDENS)IP)
<br />27
<br />2105,525
<br />TOP SOIL BORROW (CV)
<br />28
<br />2105.607
<br />SUBGRADE CORRECTION
<br />CY
<br />1,910.00
<br />23.00
<br />819.45
<br />518,847.35
<br />819.45
<br />518,847.35
<br />29
<br />2112.501
<br />SUBGRADE PREPARATION
<br />RD STA
<br />24,00
<br />250.00
<br />0,00
<br />50.00
<br />0.00
<br />50.00
<br />30
<br />2511,607
<br />CALCIUM CHLORIDE SOLUTION
<br />GAL
<br />1,000.00
<br />3.00
<br />0.00
<br />$0.00
<br />0.00
<br />50.00
<br />AGGREGATE BASE. CLASS
<br />TON
<br />CY
<br />CY
<br />80000
<br />265.00
<br />685,00
<br />12.50
<br />20.00
<br />15.00
<br />0.00
<br />200,00
<br />600.00
<br />$0.00
<br />54,000.00
<br />59,000.00
<br />0.00
<br />200.00
<br />600.00
<br />$0.00
<br />31
<br />32
<br />2211.501
<br />2211.607
<br />AGGREGATE BASE PLACED (SIDEWALK)
<br />$4,000.00
<br />$9.000,00
<br />33
<br />2211.607
<br />AGGREGATE BASE PLACED
<br />34
<br />2504.602
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />SY
<br />7,300.00
<br />10,100.00
<br />1.80
<br />2.15
<br />0.00
<br />7550.00
<br />50.00
<br />516.232.50
<br />0.00
<br />10100,00
<br />$0.00
<br />521,715,00
<br />35
<br />2331.604
<br />RECLAIM BITUMINOUS PAVEMENT
<br />36
<br />2350.501
<br />TYPESPWEB340E WEARING COURSE MIXTURE
<br />TON
<br />TON
<br />745.00
<br />2,155.00
<br />75.00
<br />75.00
<br />0.00
<br />0.00
<br />$0,00
<br />50.00
<br />0,00
<br />0.00
<br />$0.00
<br />50,00
<br />37
<br />2350.501
<br />TYPE SPWEB340C WEARING COURSE MIXTURE
<br />38
<br />2350.501
<br />TYPE SPWEB340C WEARING COURSE MIX(DRIVEWAY)
<br />TON
<br />SF
<br />EACH
<br />550,00
<br />1,900.00
<br />1,00
<br />100.00
<br />36.00
<br />1.250,00
<br />0.00
<br />0.00
<br />100
<br />$0.00
<br />$0.00
<br />$1,250.00
<br />0,00
<br />0.00
<br />1.00
<br />50.00
<br />$0.00
<br />51.250.00
<br />39
<br />2411.618
<br />BLOCK RETAINING WALL SPECIAL (WET CAST)
<br />40
<br />2501.602
<br />12" RC FLARED END SECTION W /TRASHGUARD
<br />41
<br />2502.541
<br />4 -INCH PERF PE PIPE DRAIN W /SOCK
<br />LF
<br />300,00
<br />15.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />42
<br />2503.511
<br />8" PVC STORM SEWER
<br />LF
<br />10.00
<br />31,50
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />43
<br />2503.511
<br />10" DIP STORM SEWER
<br />LF
<br />21,00
<br />61.00
<br />23.00
<br />51,403.00
<br />23.00
<br />51.403.00
<br />44
<br />2503.521
<br />22" SPAN RC PIPE -ARCH SEWER CLIIA
<br />LF
<br />34.00
<br />55.65
<br />0.00
<br />50.00
<br />34.00
<br />51,892.10
<br />45
<br />2503.541
<br />12" RC PIPE SEWER DES 3006. CLV
<br />LF
<br />172.00
<br />32.55
<br />32.00
<br />81,041.60
<br />175.00
<br />$5,696,2$
<br />46
<br />2503.541
<br />15" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />427.00
<br />33.60
<br />0,00
<br />$0,00
<br />422.00
<br />$14,179.20
<br />47
<br />2503,541
<br />18" RC PIPE SEWER DES 3006. CLIII
<br />LF
<br />746.00
<br />35.70
<br />0.00
<br />50.00
<br />754.00
<br />526,917.80
<br />48
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />4.00
<br />1.545,00
<br />1,945.00
<br />2,025.00
<br />0.00
<br />2.00
<br />0.00
<br />50.00
<br />53,890.00
<br />50.00
<br />1.00
<br />3.00
<br />1.00
<br />51,545,00
<br />55,835.00
<br />52,025.00
<br />49
<br />2503,602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />2.00
<br />50
<br />2501602
<br />8" X 4" PV WYE
<br />EACH
<br />1.00
<br />51
<br />2503,603
<br />4" PVC PIPE SEWER
<br />LF
<br />65.00
<br />41.00
<br />0.00
<br />$0.00
<br />90.0D
<br />51690.00
<br />52
<br />2504.602
<br />WATERMAIN FITTING INSPECTION
<br />EACH
<br />4.00
<br />1680.00
<br />1,36
<br />92.284.80
<br />1,38 52,284.80
<br />53
<br />2504,602
<br />WATER SERVICE CONNECTION
<br />EACH
<br />2,00
<br />1,585.00
<br />1.00
<br />$1,585.00
<br />1.00 $1,585,00
<br />54
<br />2504.602
<br />WATERMAIN OFFSET
<br />EACH
<br />1.00
<br />4.145,00
<br />0.00
<br />50.00
<br />1,00 54,145,00
<br />55
<br />2504,602
<br />INSTALL HYDRANT AND VALVE
<br />EACH
<br />2.00
<br />6,225.00
<br />1.00
<br />56,225.00
<br />2.00 512.450.00
<br />56
<br />2504.602
<br />ADJUST VALVE
<br />EACH
<br />2.00
<br />350.00
<br />2.00
<br />$700.00
<br />2.00 $700,00
<br />57
<br />2504,602
<br />WM FITTING BOLT REPLACEMENT
<br />EACH
<br />1.00
<br />1,230.00
<br />0,00
<br />$0.00
<br />0,00 $0.00
<br />58
<br />2504,602
<br />8" GATE VALVE AND BOX
<br />EACH
<br />1.00
<br />3,940.00
<br />0.00
<br />50.00
<br />1,00 53,940.00
<br />59
<br />2504.603
<br />1 1/2" TYPE K COPPER PIPE
<br />LF
<br />55.00
<br />46.00
<br />41.00
<br />51.886.00
<br />41,00 51.886.00
<br />60
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN SPEC 24"X36"
<br />EACH
<br />1.00
<br />1,490.00
<br />2.00
<br />52,980,00
<br />2.00 52,980.00
<br />61
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN 48.4020
<br />EACH
<br />18.00
<br />2.235.00
<br />1.00
<br />52,235.00
<br />16.00 535,760.00
<br />62
<br />2506.522
<br />ADJUST FRAME RING AND CASTING
<br />EACH
<br />18.00
<br />550.00
<br />0.00
<br />$0,00
<br />0,00 50.00
<br />63
<br />2506.602
<br />RECONSTRUCT SANITARY MANHOLE
<br />EACH
<br />1.00
<br />1,605.00
<br />0.00
<br />$0.00
<br />1,00 51,605.00
<br />64
<br />2511.502
<br />RANDOM RIP RAP, CLASS IV
<br />CY
<br />10.00
<br />110.00
<br />0.00
<br />$0.00
<br />0.00 50.00
<br />65
<br />2511,607
<br />GRANULAR BEDDING SPECIAL (CV) (P)
<br />CY
<br />125.00
<br />50.00
<br />0.00
<br />50.00
<br />0.00 $0.00
<br />66
<br />2521.501
<br />4" CONCRETE SIDEWALK
<br />SF
<br />15,500.00
<br />2.90
<br />0.00
<br />$0.00
<br />0.00 50'
<br />2
<br />
|