|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL:
<br />REVISED:
<br />PARTIAL PAY ESTIMATE #5
<br />FROM: December 10.2013
<br />TO: February 14, 2014
<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 />011,60UL6 44 - LITTLE PANADA ROAD
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1.00
<br />55000.00
<br />0.00
<br />$0.00
<br />1.00
<br />555,000.00
<br />2
<br />2101.501
<br />CLEARING
<br />ACRE
<br />0.12
<br />6,500.00
<br />0.00
<br />$0.00
<br />0.17
<br />81,105.00
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />8.00
<br />350.00
<br />4.00
<br />51,400.00
<br />12.00
<br />$4.200.00
<br />4
<br />2101.506
<br />GRUBBING
<br />ACRE
<br />0.12
<br />6.500.00
<br />0.00
<br />80.00
<br />0.17
<br />0,105.00
<br />5
<br />2101.507
<br />GRUB
<br />TREE
<br />LF
<br />8.00
<br />45.00
<br />250.00
<br />16.80
<br />4.00
<br />0.00
<br />$11,000.00
<br />$0.00
<br />13.00
<br />58.00
<br />53,250.00
<br />$974.40
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />7
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />940.00
<br />6.40
<br />0.00
<br />$0.00
<br />786.00
<br />$5B30.40
<br />8
<br />2104.501
<br />REMOVE FENCE
<br />LF
<br />10.00
<br />5.00
<br />0.00
<br />$0.00
<br />160.00
<br />$800.00
<br />9
<br />2104.501
<br />REMOVE GUARD RAIL
<br />LF
<br />•'
<br />10
<br />2104.503
<br />REMOVE RETAINING WALL
<br />SF
<br />0.0
<br />0.00
<br />$0.00
<br />84.00
<br />„:0
<br />2104.503
<br />REMOVE LANDSCAPING
<br />0000
<br />0.00
<br />.•::
<br />00.0
<br />$1.815.00
<br />2104.505
<br />REMOVE CONCRETE PAVEMENT
<br />:00
<br />00
<br />414.00
<br />:••
<br />9':14
<br />00
<br />56,664.00
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />•••••
<br />••
<br />148.00
<br />99
<br />$9,500,00
<br />2104.509
<br />REMOVE POLE BASE
<br />®
<br />00
<br />.0• 0
<br />0.00
<br />':•:
<br />00
<br />$1.00000
<br />2104.509
<br />REMOVE FLAG POLE
<br />00
<br />.0 . •
<br />0.00
<br />so .00
<br />00
<br />81.000,00
<br />2104.509
<br />2109.509
<br />REMOVE HYDRANT
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />0.
<br />4.00
<br />1,890.00
<br />0.00
<br />$0.00
<br />2.00
<br />$3,780.00
<br />505.00
<br />0.00
<br />$0.00
<br />4.00
<br />$2,020,00
<br />:
<br />2104.509
<br />REMOVE VALVE
<br />EACH
<br />1.00
<br />1.765.00
<br />0.00
<br />$000
<br />1.00
<br />$1765.00
<br />2104.511
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />100.00
<br />2.65
<br />0.00
<br />$0.0 0
<br />8600
<br />8492.90
<br />:
<br />2104.513
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LE
<br />850.00
<br />2.35
<br />0.00
<br />$0.0 •
<br />00
<br />$,553,35
<br />2104.523
<br />SALVAGE SIGN
<br />EACH
<br />33.00
<br />26.00
<br />0.00
<br />$0.0 0
<br />•0
<br />$858.00
<br />8,000.00
<br />®leani
<br />2104.618
<br />SALVAGE BANNER POLE
<br />11111=1111111111121111111
<br />500.00
<br />0.00
<br />$0.0 •
<br />00
<br />SALVAGE PAVERS
<br />SF
<br />905.00
<br />5,00
<br />0.00
<br />$0.0 0
<br />1013,00
<br />$5,065.00
<br />2104.523
<br />SALVAGE MAlL80%
<br />EACH
<br />14.00
<br />36.75
<br />$0.00
<br />10,00
<br />8367.50
<br />2105.501
<br />COMMONEXCAVATION(P)
<br />CY
<br />2,130.00
<br />23.00
<br />$0.00
<br />2130,00
<br />$48.990.'
<br />-
<br />2105.501
<br />POND EXCAVATION (RAINWATER GARDENS)IP)
<br />CY
<br />345.00
<br />30.00
<br />00•
<br />.000
<br />345.0
<br />$10,350,
<br />27
<br />2105.525
<br />TOP SOIL BORROW (CV)
<br />00
<br />4000
<br />8000
<br />$21,580.00
<br />:
<br />• •.
<br />SUBGRADE CORRECTION
<br />• 0•
<br />00
<br />• 00
<br />0 0•
<br />520,296.35
<br />•
<br />.
<br />SUBGRADE PREPARATION
<br />•
<br />0 00
<br />• 0:
<br />: 0•
<br />$6,000.00
<br />•
<br />•0
<br />CALCIUM CHLORIDE SOLUTION
<br />.00
<br />000
<br />265.00
<br />I
<br />00
<br />12 0
<br />20.00
<br />••
<br />:0
<br />0.00
<br />'.00•
<br />$1,300.00
<br />.0 0
<br />17 es
<br />00
<br />00 00
<br />50.00
<br />MIIIIIIINEED
<br />0:00
<br />' • . •.
<br />®
<br />•
<br />AGGREGATE BASE _CLASS$
<br />PLACE (
<br />•
<br />CY
<br />65.00
<br />• •:
<br />BASE PLACED
<br />•MILL
<br />BITUMINOUS PAVEMENT
<br />$0
<br />• 00
<br />: 00
<br />JAGGREGATE
<br />RECLAIM BITUMINOUS PAVEMENT
<br />0
<br />00
<br />0 0000
<br />•0
<br />TYPE SPWE834OE WEARING COURSE MIXTURE
<br />•
<br />00
<br />00
<br />000
<br />',•00
<br />0
<br />TYPE SPWEB340C WEARING COURSE MIXT
<br />TON
<br />2.155.00
<br />75.0 0
<br />00.
<br />$0.00
<br />0 •0
<br />$90,142.50
<br />2350.501
<br />TYPE SPWEB34C WEAR NG COURSE MIX ( DRIVEWAY)
<br />TON
<br />550.00
<br />100.0 0
<br />$800.00
<br />520.91
<br />$52.091.00
<br />39
<br />2411.618
<br />BLOCKRETAINING WALL SPECIAL (WET CAST)
<br />SF
<br />1.900,00
<br />36.00
<br />000
<br />Ti
<br />$0.00
<br />1975.13
<br />$71,104.68
<br />40
<br />2501 602
<br />12`RC FLARED END SECTION W /TRA SHGUARD
<br />00
<br />1 250 00
<br />0•0
<br />0 0•
<br />1.00
<br />$1,250.0
<br />.• Iil SN
<br />00 •.•
<br />0.0
<br />-00
<br />: 0.
<br />•
<br />0,00
<br />$000
<br />0 0•
<br />00
<br />0•
<br />0.00
<br />'•0•
<br />0:
<br />0 •0
<br />••
<br />0.00
<br />• ••
<br />0•
<br />• 0.
<br />..
<br />0.00
<br />.. 00
<br />• •
<br />:06
<br />0.00
<br />.00
<br />.0
<br />•
<br />•0
<br />0
<br />0,00
<br />: •
<br />Fil'
<br />••
<br />0
<br />0•
<br />0.00
<br />:
<br />•0
<br />•0
<br />0.00
<br />80.00
<br />•:
<br />. ••
<br />0.00
<br />$D.6D
<br />0.00
<br />$0.00
<br />0
<br />•8000
<br />0.00
<br />50.00
<br />•
<br />• •
<br />0•
<br />0•
<br />0.00
<br />80.00
<br />0•
<br />OFFSET
<br />EACH
<br />1 00
<br />4 145.00
<br />0,00
<br />80.00
<br />0
<br />:460
<br />INSTALL HYDRANT AND VALVE
<br />EACH
<br />2.00
<br />6,225.00
<br />000
<br />$000
<br />2.00
<br />$12.450.00
<br />•
<br />®
<br />2504 602 ADJUST VALVE
<br />2504.602 WM FITTING BOLT REPLACEMENT
<br />EACH
<br />EACH
<br />2.00
<br />1.00
<br />350.00
<br />1,230.00
<br />• •0
<br />000
<br />.0 00
<br />.000
<br />• 00
<br />000
<br />0 00
<br />$000
<br />EACH
<br />1.00
<br />3.940.00
<br />0.00
<br />0
<br />1,00
<br />• • 0
<br />1 1/2" TYPE IC COPPER PIPE
<br />LF
<br />55.00
<br />46.00
<br />0.00
<br />.0 •0
<br />41,00
<br />CONST DRAINAGE STRUCTURE DE$IGN SPEC 24 "X36"
<br />EACH
<br />1.00
<br />1,490.00
<br />0.00
<br />' • 00
<br />2.00
<br />0
<br />CONST DRAINAGE STRUCTURE DESIGN 484020
<br />EACH
<br />18.00
<br />2,235.00
<br />0.00
<br />'.000
<br />16.00
<br />0ADJUST
<br />R[6,'GATEVALVEANDEOX
<br />FRAME RING AND CASTING
<br />EACH
<br />18.00
<br />550.00
<br />9.00
<br />• 0 00
<br />ORUCT SANITARY MANHOLE
<br />EACH
<br />1.00
<br />1,605.00
<br />0.00
<br />•00
<br />1.00
<br />00
<br />RANDOM RIP RAP, CLASS IV
<br />CY
<br />10.00
<br />110.00
<br />0.00
<br />• 00
<br />0.00
<br />mimum4"
<br />GRANULAR BEDDING SPECIAL (CV) (P)
<br />CONCRETE SIDEWALK
<br />CY
<br />125.00
<br />50.00
<br />0.00
<br />$0.00
<br />0.00
<br />.000
<br />15,500.00
<br />2.90
<br />1053. OC
<br />053.70
<br />12328.00
<br />2
<br />
|