|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL:
<br />REVISED:
<br />PARTIAL PAY ES1161ATE 98
<br />FROM: September 28, 2013
<br />TO: October 25, 2013
<br />CONTRACTOR: FRATTALONE COMPANIES, INC.
<br />ADDRESS: 3205 SPRUCE ST., LITTLE CANADA, MN 55117
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: 2013 STREET AND UTIL. IMPROV.
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: 51.030,026 31
<br />REVISED:
<br />ITEM
<br />NO.
<br />' .
<br />ITEM DESCRIPTION :
<br />UNIT
<br />'ORIGINALCONTRACT
<br />' QTY. UNIT PRICE
<br />THIS PERIOD
<br />QTY. TOTAL PRICE
<br />TOTAL TO DATE
<br />QTY. . TOTAL PRICE'
<br />SCHEDULE 1.0 - PINFTRES PONDS
<br />1
<br />2021,501
<br />MOBILIZATION
<br />LG
<br />100
<br />533,30000
<br />0.00
<br />$000
<br />100
<br />533.30000
<br />Z
<br />3101,502
<br />0LEARNG(P5
<br />ACRE
<br />650
<br />92800.00
<br />000
<br />0.00
<br />00.00
<br />$0.00
<br />650
<br />6.50
<br />610200.00
<br />54,550.00
<br />3
<br />2101,507
<br />0 B (P)
<br />ACRE
<br />6,50
<br />5700.00
<br />A
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />402 C0
<br />51.10
<br />000
<br />50.00
<br />42.00
<br />5413.20
<br />5
<br />2104.509
<br />REMOVE SANITARY STRUCTURE
<br />EACH
<br />1.00
<br />5]98.00
<br />0.00
<br />50.00
<br />100
<br />8798.00
<br />6
<br />2104.513
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />130.00
<br />93.00
<br />0.00
<br />50.00
<br />7100
<br />6213.00
<br />i
<br />2105.535
<br />SALVAGE TOPSOIL L5 L),
<br />CY
<br />7473.00
<br />92.55
<br />53.54
<br />50.20
<br />0.00
<br />0.00
<br />0.00
<br />50.00
<br />7473.00
<br />919,056,15
<br />6
<br />2105.501
<br />COMMON EXCAVATION (Kin?)
<br />CY
<br />2036.00
<br />583.00
<br />50.00
<br />50.00
<br />2830.00
<br />58300
<br />510,03944
<br />54,78060
<br />9
<br />2105501
<br />POND EXCAVATION (EV) (P)
<br />CY
<br />ID
<br />2105.501
<br />HOUSE PAO EXCAVATION (EV) (P)
<br />HOUSE PAO FILL (CV) (P)
<br />CY
<br />CY
<br />0T
<br />5,755.00
<br />13,6/0.00
<br />274100
<br />56.79
<br />56.38
<br />SZ37
<br />0.00
<br />0.00
<br />0.00
<br />50.00
<br />50.00
<br />50,00
<br />5755.00
<br />1367000
<br />309100
<br />539 076.45
<br />587,214.60
<br />522,760.67
<br />11
<br />2105.522
<br />12
<br />2105.522
<br />SELECT GRANULAR BORROW (CV) (P)
<br />1J
<br />2106.522
<br />SAND MEDIA (CV) (P)
<br />00
<br />350.00
<br />513615
<br />16.00
<br />5218800
<br />286.00
<br />536.375.50
<br />14
<br />2105001
<br />OEWATERING
<br />LS
<br />SY '
<br />1,00
<br />4.47000
<br />51,635.00
<br />51.20
<br />0,00
<br />ON
<br />60.00
<br />50.00
<br />1.00
<br />4254.00
<br />67,635.00
<br />55.10480
<br />15
<br />2105.804
<br />0E0TEX110.E FABRIC
<br />16
<br />2131.502
<br />CALCIUM CHLORIDE
<br />GAL
<br />2.000,00
<br />5150
<br />0.00
<br />50.00
<br />000
<br />50.00
<br />17
<br />2211501
<br />AGGREGATE BASE CLASS 5 / CLASS 7
<br />TON
<br />1.85000
<br />5801
<br />0.00
<br />50,00
<br />185000
<br />514,618.50
<br />18
<br />2232.501
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />65.00
<br />525.70
<br />0.00
<br />50,00
<br />0.00
<br />50.00
<br />19
<br />3360 501
<br />TYPE SPWE6340B WEAR COURSE MIX.
<br />TON
<br />35000
<br />566.43
<br />0.00
<br />90.00
<br />2.00
<br />5132.00
<br />20
<br />2360.502
<br />TYPE SCNN'03209 NON WEARING COURSE MIX.
<br />TON
<br />05000
<br />564.91
<br />0.00
<br />60.00
<br />M11785
<br />52],123.64
<br />21
<br />2501.602
<br />13" RC FLARED ENO SECTION WITRABHGUARO
<br />EACH
<br />3.00
<br />5722.35
<br />0.00
<br />50.00
<br />100
<br />52,107.05
<br />22
<br />2501.602
<br />15" 50 FLARED END SECTIONWITRASHGUARD
<br />EACH
<br />200
<br />5782.40
<br />0.00
<br />60.00
<br />200
<br />91564.60
<br />23
<br />2501600
<br />16" RC FLARED END SECTION WITRASHGUARD
<br />EACH
<br />1.00
<br />5828.30
<br />0.00
<br />50.00
<br />100
<br />5028.30
<br />24
<br />2502541
<br />4 "PERF PE PIPE DRAIN W /SOCK
<br />tF
<br />311000
<br />S2 Z8
<br />0.00
<br />60.00
<br />3007.00
<br />16,85596
<br />25
<br />2502.541
<br />4' PVC SCSI 40 STORM SEWER
<br />LF
<br />310.00
<br />69.36
<br />0.00
<br />5000
<br />31000
<br />52,90100
<br />26
<br />2503.541
<br />12 RC PIPE SEWER 0E6 3005 CLV
<br />LF
<br />315.00
<br />520.56
<br />0.00
<br />60.00
<br />304.00
<br />56,250.24
<br />27
<br />2503.541
<br />15' RC PIPE SEWER DES 3005 CLV
<br />LF
<br />401,00
<br />52140
<br />0,00
<br />50.00
<br />394.00
<br />5882560
<br />28
<br />2503.541
<br />18' RC PIPE SEWER DES 30080011
<br />LF
<br />1]500
<br />624.71
<br />0.00
<br />50.00
<br />1]700
<br />$4373.67
<br />50218,00
<br />6865.00
<br />29
<br />2503.602
<br />CONNECT TO EXISTING SANITARY SEWER MAIN
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />LS
<br />EACH
<br />(.00
<br />1.00
<br />56,210.00
<br />SGfi600
<br />0.00
<br />0.00
<br />50.00
<br />50.00
<br />8.00
<br />1.00
<br />30
<br />2503.602
<br />31
<br />2503.602
<br />8' X 4' PV0 SANITARY SEINER' WYE
<br />EACH
<br />15.00
<br />540058
<br />0.00
<br />50.00
<br />1500
<br />56,008.70
<br />32
<br />2503.603
<br />4' PVC SC1140 SERVICE PIPE
<br />LF
<br />52000
<br />514.50
<br />0.00
<br />50.00
<br />520.00
<br />07,581.60
<br />33
<br />1503.803
<br />5' PVC SCR 35 SANITARY SEWER MAIN
<br />LF
<br />55100
<br />53703
<br />000
<br />50,00
<br />]6100
<br />525179.83
<br />34
<br />2503.603
<br />8' PVC 600 28 SANITARY SEWER MAIN
<br />LF
<br />16200
<br />100
<br />010864
<br />56,20900
<br />0.00
<br />50.00
<br />152.00
<br />816 209.28
<br />68,209.00
<br />35
<br />2504.602
<br />8'X6' WET TAP WITH VALVE
<br />EACH
<br />0,00
<br />50.00
<br />100
<br />35
<br />2504.802
<br />INSTALL HYDRANT ANO VALVE
<br />EACH
<br />2.00
<br />54 655.00
<br />0.00
<br />50.00
<br />2.00
<br />59,310.00
<br />37
<br />2504.602
<br />8' GATE VALVE AND BOX
<br />I'WATERMAIN SERVICECONNECTIGN
<br />EACH
<br />EACH
<br />1.00
<br />1500
<br />5172500
<br />5421.59
<br />0.00
<br />0.00
<br />5000
<br />$0.00
<br />100
<br />15.00
<br />31,725.00
<br />56,323.85
<br />38
<br />2504.602
<br />39
<br />2504.603
<br />1" TYPE K COPPER PIPE
<br />LF
<br />440.00
<br />611.60
<br />0.00
<br />se Co
<br />402.00
<br />54,663.20
<br />40
<br />2504603
<br />6" DUCTILE IRON WA MAIN CL52
<br />LF
<br />25.00
<br />535.67
<br />0,00
<br />50.00
<br />2600
<br />5927,42
<br />41
<br />2504003
<br />8" DUCTILE IRON WATERMAIN 05.52
<br />DUCTILE IRON FITTINGS
<br />LF
<br />LB
<br />1032.00
<br />^64.00
<br />533.661
<br />$8.67
<br />000
<br />0.00
<br />50.00
<br />50,00
<br />1132.00
<br />861.00
<br />530,125.75
<br />57,45487
<br />n2
<br />2504.608
<br />43
<br />2506.502
<br />NYLOPLAST INLINE ORAIN (8d0CH)
<br />EACH
<br />4.00
<br />5259.39
<br />0.00
<br />5000
<br />4.0
<br />51037.56
<br />44
<br />2508.502
<br />NYLOPLAST DRAIN BASIN(15.INCHL
<br />EACH
<br />1.00
<br />81 050.56
<br />0.00
<br />50.00
<br />1.0
<br />51 060,56
<br />45
<br />2506.602
<br />CONST SANITARY MANHOLE m8'
<br />EACH
<br />7.00
<br />5344506
<br />0.00
<br />60.00
<br />7.00
<br />51711962
<br />16
<br />2508.602
<br />CONST SANITARY: MANHOLE EXTRA DEPTH
<br />FT
<br />3996
<br />699.45
<br />0.00
<br />SOCO
<br />39.6
<br />53 946.18
<br />47
<br />2506.602
<br />CONST INSIDE DROP (PER DETAIL)
<br />FT
<br />522
<br />3214.38
<br />0.00
<br />5000
<br />52
<br />51,11906
<br />43
<br />2506502
<br />CONST DRAINAGE STRUCTURE DESIGN SPECIAL 24 'X36'
<br />EACH
<br />2.00
<br />51,229.00
<br />51557,00
<br />0.00
<br />0.00
<br />50.00
<br />50.00
<br />200
<br />5.0
<br />5245000
<br />57,835.00
<br />49
<br />2506.502
<br />CORRY DRAINAGE STRUCTURE DESIGN 404020
<br />640(1
<br />5.00
<br />50
<br />2506.502
<br />CONST DRAINAGE STRUCTURE OUTLET
<br />EACH
<br />1.00
<br />54205,00
<br />0,00
<br />0000
<br />1.00 5420500
<br />7.00 52,950.64
<br />51
<br />1508.522
<br />ADJUST FRAME AND RING CASTING
<br />EA01
<br />24.00
<br />$421.52
<br />000
<br />5000
<br />52
<br />2511.502
<br />RANDOM RIP RAP CLASS IV
<br />CY
<br />20.00
<br />566.10
<br />0.00
<br />5000
<br />0.0 50.00
<br />53
<br />2531,501
<br />CONCRETE CURB & GUTTER DESIGN HIE
<br />LE
<br />100,00
<br />510.50
<br />000
<br />00.00
<br />270,0 52,919.00
<br />54
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN SPECIAL
<br />LF
<br />1,950.00
<br />08,50
<br />000
<br />5000
<br />1758.0 514,926,00
<br />55
<br />2540.603
<br />LANDSCAPE EDGER STEEL
<br />LF
<br />250.00
<br />53.05
<br />000
<br />50.00
<br />0.0 I 50.00
<br />56
<br />2563,601
<br />TRAFFIC CONTROL
<br />LS
<br />1.00
<br />5850.00
<br />0.00
<br />50.00
<br />1.00, 3850.00
<br />57
<br />2573.502
<br />SILT FENCE, TYPE MACHINE SLICED
<br />SEDIMENT REMOVAL BACKHOE
<br />LF
<br />HOURS
<br />270000
<br />1000
<br />5200
<br />5160.00
<br />50.00
<br />000
<br />$12000
<br />50.00
<br />2733.001
<br />0.00
<br />SS 40600
<br />50.00
<br />58
<br />2573.500
<br />59
<br />2573530
<br />INLET PROTECTION(WIMCO)
<br />EACH
<br />1200
<br />5280.00
<br />0.00
<br />50.00
<br />7.00
<br />51,95000
<br />60
<br />2573.530
<br />INLET PROTECTION (STRUCTURE MO CASTINCI
<br />EACH
<br />100
<br />5166,00
<br />0001
<br />50.00
<br />0.00
<br />50,00
<br />61
<br />2573802
<br />INLET SEDIMENT REMOVAL
<br />EACH
<br />19.00
<br />512407
<br />0.00
<br />50.00
<br />0.00
<br />60.00
<br />62
<br />2573.802
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />EACH
<br />1.00
<br />52,00000
<br />0.00
<br />5000
<br />1.00
<br />52,000.00
<br />63
<br />2573,607
<br />ROCK CHECK DAM
<br />CY
<br />CY
<br />70.00
<br />255.00
<br />130.00
<br />519.30
<br />0001
<br />0.00
<br />5000
<br />50.00
<br />5.00
<br />0.00
<br />515000
<br />50.00
<br />64
<br />2575607
<br />MULCH MATERIAL TYPE SPECIAL
<br />65
<br />2575.550
<br />COMPOST GRACE 1
<br />CY
<br />235,00
<br />$20.80
<br />31800
<br />5661621
<br />333.80
<br />58943.04
<br />90.00
<br />60
<br />2575.004
<br />SEEDING (700E 210)
<br />SV
<br />1600000
<br />40.67
<br />0.00
<br />5000
<br />0.00
<br />SCHEDULE 1.0' PINETREE PONDS -- TOTAL 59.92421 550] 560.00
<br />SCHEDULE 2.0- SPRUCE STREET
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />LF
<br />LF
<br />1.00
<br />747.00
<br />190.00
<br />510,400.00
<br />513,92
<br />51.50
<br />0.00
<br />0,00
<br />0.00
<br />50.00
<br />5000
<br />50.00
<br />100
<br />65500
<br />252.00
<br />51 00.00
<br />59117.60
<br />537000
<br />1
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />REMOVE CONCRETE CURB AND GUTTER
<br />3
<br />2104,501
<br />A
<br />5
<br />2101.503
<br />REMOVE CONCRETE PAVEMENT
<br />Sf
<br />974.00
<br />0,,700,00
<br />4.00
<br />50.50
<br />5129
<br />5510.95
<br />0.00
<br />000
<br />0.00
<br />50.00
<br />50,00
<br />50.00
<br />796.00
<br />6]00813
<br />4.00
<br />539800
<br />50643.00
<br />52,04180
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />7
<br />2104.511
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />LF
<br />12.00
<br />87000
<br />6800
<br />93.00
<br />0.00
<br />0.00
<br />50.00
<br />50.00
<br />12.00
<br />655.00
<br />59600
<br />51,99500
<br />8
<br />2104.513
<br />SAW CUT BITUMINOUS (RILL DEPTH)
<br />9 1 2104.523
<br />SALVAGE 00L1ARD
<br />EACH
<br />4.00
<br />525.00
<br />0.00
<br />90.00
<br />3.00
<br />57500
<br />2
<br />
|