|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL:
<br />REVISED:
<br />PARTIAL PAY ESTIMATE #3
<br />FROM: October 1, 2013
<br />T0: October 25, 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 DESCRIPTION
<br />UNIT
<br />ORIGINAL CONTRACT
<br />QTY. UNIT PRICE
<br />THIS PERIOD
<br />QTY. TOTAL PRICE
<br />TOTAL TO DATE
<br />QTY. TOTAL PRICE
<br />C ED LE ,0- LITTLE CANADA READ
<br />Mow
<br />2
<br />MOBILIZATION
<br />LS
<br />ACRE
<br />1.00
<br />0.12
<br />55,000.00
<br />6,500.00
<br />0.25
<br />0.00
<br />$13,750.00
<br />60.00
<br />rr
<br />0.17
<br />355,000.00
<br />31,105.00
<br />2101.501 CLEARING
<br />3
<br />2101.502 CLEAR
<br />TREE
<br />8.00
<br />350.00
<br />0.00
<br />60.00
<br />8.00
<br />$2,800.00
<br />2101.506 GRUBBING
<br />ACRE
<br />0.12
<br />6.500.00
<br />0.00
<br />30.00
<br />0.17
<br />61,10500
<br />32,25000
<br />2101.507 GRUB
<br />TREE
<br />8.00
<br />250.00
<br />0.00
<br />30.00
<br />9.00
<br />•
<br />2104.501 REMOVE SEWER PIPE (STORM)
<br />LF
<br />45.00
<br />16.80
<br />0.00
<br />$0,00
<br />58.00
<br />3974.40
<br />2104501 REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />940,00
<br />6.40
<br />95.00
<br />$608.00
<br />770.00
<br />$4,928.00
<br />2104.501 REMOVE FENCE
<br />LF
<br />160.00
<br />5.00
<br />160,00
<br />$800.00
<br />160.00
<br />6800.00
<br />2104.501 REMOVE GUARD RAIL
<br />LE
<br />80.00
<br />0.00
<br />30.00
<br />80.00
<br />0,00
<br />31,200.00
<br />60.00
<br />Cie
<br />m
<br />12
<br />REMOVE RETAINING WALL
<br />SF
<br />230,00
<br />4.50
<br />0.00
<br />30.00 11111111CIOSEMI
<br />2104.503 REMOVE LANDSCAPING
<br />SF
<br />1,100.00
<br />1.65
<br />0.00
<br />30.00
<br />2104.505 REMOVE CONCRETE PAVEMENT
<br />SY
<br />710.00
<br />7.00
<br />14.00
<br />398.00
<br />492,00
<br />33,444.00
<br />13
<br />2104.505 REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />1.900.00
<br />5.00
<br />533.00
<br />32.665.00
<br />1752,00
<br />58760.00
<br />14
<br />2104.509 REMOVE POLE BASE
<br />EACH
<br />2.00
<br />1.000.00
<br />1.00
<br />31,000.00
<br />1.00
<br />61,000.00
<br />15
<br />2104.509 REMOVE FLAG POLE
<br />EACH
<br />3.00
<br />500.00
<br />2.00
<br />31,000.00
<br />2.00
<br />31,000.00
<br />16
<br />17
<br />2104.509 REMOVE HYDRANT
<br />2104.509 REMOVE DRAINAGE STRUCTURE
<br />Sae
<br />EACH
<br />4.00
<br />1,890.00
<br />505.00
<br />0.00
<br />0,00
<br />50.00
<br />2.00
<br />33,780.00
<br />50.00
<br />4.00
<br />32,020.00
<br />18
<br />2104.509 REMOVE VALVE
<br />EACH
<br />1.00
<br />1765.00
<br />0.00
<br />$0.00
<br />1.00
<br />61,765.00
<br />19
<br />1104.511 SAW CU I UUNCRETEJFULL DEPTH)
<br />LP
<br />LF
<br />100.00
<br />850.00
<br />®+
<br />2.35
<br />0.00
<br />50.00
<br />186.00
<br />$492.90
<br />20
<br />2104.513 SAW CUT BITUMINOUS (FULL DEPTH)
<br />0.00
<br />30.00
<br />661.00
<br />31 553.35
<br />21
<br />2104.523 SALVAGE SIGN
<br />EACH
<br />33.00
<br />26.00
<br />0.00
<br />30.00
<br />4,00
<br />510400
<br />22
<br />2104.523 SALVAGE BANNER POLE
<br />EACH
<br />2.00
<br />500.00
<br />2.00
<br />31,000.00
<br />2.00
<br />31,000.00
<br />23
<br />2104618 SALVAGE PAVERS
<br />SF
<br />905.00
<br />5.00
<br />0.00
<br />60.00
<br />1013,00
<br />35.065.00
<br />24
<br />2104.523 SALVAGE MAILBOX
<br />EACH
<br />14.00
<br />36.75
<br />0.00
<br />60.00
<br />10,00
<br />3387.50
<br />25
<br />2105.501 COMMON EXCAVATION (P)
<br />CY
<br />2,130.00
<br />23.00
<br />0.00
<br />30.00
<br />2130.00
<br />348,990.00
<br />26
<br />2105.501 POND EXCAVATION (RAINWATER GARDENS P
<br />CY
<br />Sal
<br />0
<br />345.00
<br />850.00
<br />1910.00
<br />24.00
<br />30.00
<br />40.00
<br />23.00
<br />250.00
<br />0,00
<br />109.50
<br />63.00
<br />24.00
<br />30.00
<br />$4,380.00
<br />61,449.00
<br />36,000.00
<br />0.00
<br />109.50
<br />30.00
<br />34,380.00
<br />27
<br />28
<br />29
<br />2105.525 TOP SOIL BORROW CV
<br />2105.607
<br />882.45
<br />24,00
<br />320,296.35
<br />2112.501 SUBGRADE PREPARATION
<br />56 000.00
<br />30
<br />2511.607 CALCIUM CHLORIDE SOLUTION
<br />GAL
<br />1,000.00
<br />3.00
<br />0.00
<br />$0.00
<br />0.00
<br />30.00
<br />31
<br />2211.501 AGGREGATE BASE. CLASS 5
<br />TON
<br />800.00
<br />12.50
<br />17.89
<br />3223.63
<br />17.89
<br />6223.63
<br />AGGREGATE BASE PLACED SIDEWALK
<br />CY
<br />265.00
<br />20.00
<br />0.00
<br />60.00
<br />200.00
<br />34,000.00
<br />m
<br />35
<br />AGGREGATE BASE PLACED
<br />2504.602
<br />CY
<br />SY
<br />SY
<br />TON
<br />685.00
<br />7,300.00
<br />10,100.00
<br />745.00
<br />15.00
<br />1.80
<br />0,00
<br />0.00
<br />$0.00
<br />5000
<br />600.00
<br />0.00
<br />59,000.00
<br />30.00
<br />2331.604 RECLAIM BITUMINOUS PAVEMENT
<br />2.15
<br />7500
<br />0.00
<br />0.00
<br />10.00
<br />30.00
<br />10100.00
<br />0.00
<br />521,71500
<br />50.00
<br />36
<br />37
<br />2350,501 TYPE SPWEB340E WEARING COURSE MIXTURE
<br />2350.501 TYPE SPWEB340C WEARING COURSE MIXTURE
<br />TON
<br />2,155.00
<br />75,00
<br />1201.90
<br />390,142.50
<br />1201.90
<br />390,142.50
<br />38
<br />2350.501 TYPE SPWE6340C WEARING COURSE MIX(ORIVEWAY)
<br />TON
<br />550.00
<br />100.00
<br />241.21
<br />324,121.00
<br />241.21
<br />324,121.00
<br />39
<br />2411.618 BLOCK RETAINING WALL SPECIAL (WET CAST)
<br />SF
<br />1,900.00
<br />1.00
<br />300.00
<br />3600
<br />1,250700
<br />15.00
<br />1975.13
<br />0.00
<br />0.00
<br />371,104.68
<br />30.00
<br />30.00
<br />1975.13
<br />1.00
<br />0.00
<br />571.104.68
<br />31 250.00
<br />30.00
<br />A0
<br />2501.602 12" RC FLARED END SECTION W/TRASHGUARO
<br />41
<br />2502.541 4 -INCH PERF PE PIPE DRAIN W /SOCK
<br />2503.511 8" PVC STORM SEWER
<br />LE
<br />10.00
<br />31.50
<br />0.00
<br />30.00
<br />0.00
<br />30,00
<br />2503.511 10" DIP STORM SEWER
<br />LF
<br />21.00
<br />61.00
<br />0.00
<br />30.00
<br />23.00
<br />31,403.00
<br />2503.521 22" SPAN RC PIPE -ARCH SEWER CLIIA
<br />LF
<br />34.00
<br />5565
<br />0.00
<br />30.00
<br />34.00
<br />31,892.10
<br />45
<br />2503.541 12" RC PIPE SEWER DES 3006, CLV
<br />LF
<br />172.00
<br />32.55
<br />0.00
<br />30.00
<br />175.00
<br />$5,696.25
<br />A6
<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 />314179.20
<br />47
<br />A-
<br />_2503.541
<br />2503.541
<br />1
<br />746.00
<br />0.00
<br />30.00
<br />754.00
<br />$26.917.80
<br />2503.602 CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />4.00
<br />1,545.00
<br />0.00
<br />30.00
<br />1,00
<br />$1,545.00
<br />49
<br />2503.602 CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />2.00
<br />1,945.00
<br />0.00
<br />30.00
<br />3.00
<br />$5.835.00
<br />50
<br />2503.602 8" X 4" PV WYE
<br />EACH
<br />1.00
<br />2,025.00
<br />0.00
<br />30.00
<br />1.00
<br />32,025.00
<br />51
<br />2503.603 4" PVC PIPE SEWER
<br />LF
<br />65.00
<br />41.00
<br />0.00
<br />$0.00
<br />90.00
<br />33,690.00
<br />52
<br />2504.602 WATERMAIN PITTING INSPECTION
<br />EACH
<br />EACH
<br />4.00
<br />2.00
<br />1,680.00
<br />0.00
<br />0.00
<br />30.00
<br />30.00
<br />1.35
<br />1.00
<br />$2,284.80
<br />31,585.00
<br />®
<br />54
<br />2504.602 WATER SERVICE CONNECTION
<br />2504.602 WATERMAIN OFFSET
<br />EACH
<br />1.00
<br />4,145.00
<br />0.00
<br />$0.00
<br />1.00
<br />34,145.00
<br />55
<br />2504.602 INSTALL HYDRANT AND VALVE
<br />EACH
<br />2.00
<br />6,225.00
<br />0.00
<br />$0.00
<br />2.00
<br />312,450.00
<br />0
<br />57
<br />2504.602 ADJUST VALVE
<br />EACH
<br />EACH
<br />2.00
<br />1.00
<br />350,00
<br />1,230.00
<br />0.00
<br />$700.00
<br />$0.00
<br />4.00
<br />0.00
<br />31,40200
<br />30.00
<br />2504.602 WM FITTING BOLT REPLACEMENT
<br />_
<br />58 -
<br />2504.602 8" GATE VALVE AND BOX
<br />EACH
<br />el
<br />WEI=
<br />IIIIIMMIN
<br />EACH
<br />I 1.00
<br />55.00
<br />1.00
<br />18.00
<br />18.00
<br />1.00
<br />3,940.00
<br />46.00
<br />1,490.00
<br />2.235.00
<br />550.00
<br />1,605.00
<br />0.00
<br />0.00
<br />0.00
<br />$0.00
<br />$0.00
<br />50.00
<br />1.00
<br />41.00
<br />33.94000
<br />$7886.00
<br />59
<br />2504.603 1 1/2" TYPE K COPPER PIPE
<br />0
<br />m
<br />m
<br />63
<br />r r CONST DRAINAGE STRUCTURE DESIGN SPEC 24 "X35"
<br />2506.502 CONST DRAINAGE STRUCTURE DESIGN 48.4020
<br />2.00
<br />32.98000
<br />0.00
<br />rc
<br />0.00
<br />$0.00
<br />$1.650.00
<br />30.00
<br />18.00
<br />rr
<br />1.00
<br />335,760 00
<br />61.65000
<br />$1,60500
<br />2506.522 ADJUST FRAME RING AND CASTING
<br />2506602 RECONSTRUCT SANITARY MANHOLE
<br />64
<br />2511.502 RANDOM RIP RAP, CLASS IV
<br />CY
<br />10.00
<br />110.00
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />®e
<br />GRANULAR BEDDING SPECIAL CV P
<br />0
<br />125.00
<br />50.00
<br />0.00
<br />30.00
<br />0,00
<br />30.00
<br />66
<br />2521.501 4' CONCRETE SIDEWALK
<br />SP
<br />15,500.00
<br />2.90
<br />7657.00
<br />822,205.30
<br />7657.00
<br />322 205,30
<br />2
<br />
|