|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL:
<br />REVISED:
<br />PARTIAL PAY ESTIMATE 48
<br />FROM: July 26, 2014
<br />TO: October 31, 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: $ 1,154,113,10
<br />REVISED: $ 1,282,464.07
<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 />SCHEDULE 1.0 - LITTLE CANADA ROAD
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1.00
<br />55,000.00
<br />0.00
<br />$0.00
<br />1.00
<br />$55,000.00
<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 />31,105.00
<br />3
<br />2101.502
<br />CLEAR
<br />TREE
<br />8.00
<br />350.00
<br />0.00
<br />30.00
<br />12.00
<br />34,200.00
<br />4
<br />2101.506
<br />GRUBBING
<br />ACRE
<br />0.12
<br />6,500.00
<br />0.00
<br />30.00
<br />0.17
<br />$1.105.00
<br />5
<br />2101.507
<br />GRUB
<br />TREE
<br />8.00
<br />250.00
<br />0.00
<br />30.00
<br />13.00
<br />33,250.00
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />45.00
<br />16.80
<br />0.00
<br />30.00
<br />58.00
<br />$974.40
<br />._, 7
<br />8
<br />2104.501
<br />2104.501
<br />REMOVE CONCRETE CURB AND GUTTER
<br />�....._._. _...._.,_._.__.._._...
<br />REMOVE FENCE
<br />LF
<br />_.._.._.__�.-.-._.
<br />LF
<br />940.00
<br />6.40
<br />247.00
<br />$1.580.80
<br />7087,00
<br />$6.956.80
<br />__..
<br />600
<br />5.00
<br />0.00
<br />$0.00
<br />180.00
<br />5200.00
<br />9
<br />2104.501
<br />REMOVE GUARD RAIL
<br />LF
<br />80.00
<br />15.00
<br />0.00
<br />30.00
<br />80.00
<br />5.00
<br />10
<br />2704.503
<br />REMOVE RETAINING WALL
<br />SF
<br />.00
<br />23030$
<br />4.50
<br />0.00
<br />30.00
<br />84.00
<br />378
<br />$378.00
<br />11
<br />2104.503
<br />REMOVE LANDSCAPING
<br />SF
<br />1,100.00
<br />1.65
<br />0.00
<br />30.00
<br />1100.00
<br />$1.815.00
<br />12
<br />2104.505
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />710.00
<br />7.00
<br />116.00
<br />$812.00
<br />1120.00
<br />$7,840.00
<br />13
<br />2704.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />1,900.00
<br />5.00
<br />35.00
<br />$175.00
<br />1822.00
<br />$9.110.00
<br />54
<br />2104 509
<br />REMOVE POLE BASE
<br />EACH
<br />2.00
<br />1,000.00
<br />0.00
<br />30.00
<br />2.00
<br />32.000.00
<br />1111111111511EZEN
<br />allillarall500.00
<br />0A0
<br />$0.00
<br />2.00
<br />2.00
<br />400
<br />31,00000
<br />$3,780.00
<br />32.020.00
<br />16
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />2.00
<br />1.890.00
<br />0.00
<br />50.00
<br />7
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />4.00
<br />505.00
<br />0.00
<br />$0.00
<br />10
<br />2104.509
<br />REMOVE VALVE
<br />EACH
<br />1.00
<br />1.765.00
<br />0.00
<br />$0.00
<br />MEC
<br />31,765.00
<br />9
<br />20
<br />2104.511,
<br />2104.513
<br />{ )
<br />LF
<br />100.00
<br />2.65
<br />59.00
<br />304.00
<br />:r •r
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />850.00
<br />2.35
<br />299.00
<br />$702.65
<br />1010.00
<br />$2,373.50
<br />21
<br />2104.523
<br />SALVAGE
<br />SIGN
<br />EACH
<br />33.00
<br />26.00
<br />0.00
<br />30.00
<br />33.00
<br />3858.00
<br />22
<br />2104.523
<br />SALVAGE
<br />BANNER POLE
<br />EACH
<br />2.00
<br />500.00
<br />0.00
<br />30.00
<br />2.00
<br />31.000.00
<br />23
<br />24
<br />2104.618
<br />2104.523
<br />SALVAGE
<br />SALVAGE
<br />PAVERS
<br />MAILBOX
<br />SF
<br />EACH
<br />905.00
<br />14.00
<br />5.00
<br />3'.75
<br />0.00
<br />0.00
<br />$0.00
<br />1013.00
<br />85.065.00
<br />$0.00
<br />10.00
<br />3367.50
<br />25
<br />2105.501
<br />COMMON EXCAVATION (P)
<br />CY
<br />2.130.00
<br />23.00
<br />0.00
<br />$0.00
<br />2130.00
<br />$48,990.Oc
<br />26
<br />2105.501
<br />POND EXCAVATION (RAINWATER GARDENS)(P)
<br />CY
<br />345.00
<br />30.00
<br />0.00
<br />30.00
<br />345.00
<br />$10,350.(
<br />27
<br />2105.525
<br />TOP SOIL BORROW (CV)
<br />CY
<br />850.00
<br />40.00
<br />0.00
<br />30.00
<br />409.00
<br />$16,360.0).
<br />28
<br />2105.607
<br />SUBGRADE CORRECTION
<br />CY
<br />1,910.00
<br />23.00
<br />0.00
<br />$0.00
<br />882.45
<br />320,296.35
<br />29
<br />2112.501
<br />SUBGRADE PREPARATION
<br />RD STA
<br />24.00
<br />250.00
<br />0.00
<br />30.00
<br />24.00
<br />36,000.00
<br />30
<br />2511.607
<br />CALCIUM CHLORIDE SOLUTION
<br />GAL
<br />1.000.00
<br />3,00
<br />0.00
<br />30.00
<br />0.00
<br />$0.00
<br />31
<br />2211.501
<br />AGGREGATE BASE. CLASS 5
<br />TON
<br />800.00
<br />12.50
<br />0.00
<br />30.00
<br />30.59
<br />5382.38
<br />32
<br />2211.807
<br />AGGREGATE BASE PLACED (SIDEWALK)
<br />CY
<br />265.00
<br />20.00
<br />0.00
<br />$0.00
<br />200.00
<br />$4.00000
<br />33
<br />2211.607
<br />AGGREGATE BASE PLACED
<br />CY
<br />685.00
<br />15.00
<br />0.00
<br />80.00
<br />600.00
<br />39,000.00
<br />34
<br />2504.602
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />7.300.00
<br />1.80
<br />7445.70
<br />$13.402.26
<br />7462.00
<br />$13,431.60
<br />35
<br />2331.604
<br />RECLAIM BITUMINOUS PAVEMENT
<br />SY
<br />10,100.00
<br />2.15
<br />0.00
<br />30.00
<br />10100.00
<br />$21.715.00
<br />36
<br />2350.501
<br />TYPE SPWEB340E WEARING COURSE MIXTURE
<br />TON
<br />745.00
<br />75.00
<br />681.96
<br />551,147.00
<br />681.96
<br />$51.147.00
<br />37
<br />2350.501
<br />TYPE SPWEB340C WEARING COURSE MIXTURE
<br />TON
<br />2.155.00
<br />75.00
<br />1520.13
<br />3114
<br />009.75
<br />2722.03
<br />3204.152.25
<br />38
<br />2350.501
<br />TYPE SPWEB340C WEARING COURSE MIX(DRIVEWAY)
<br />TON
<br />550.00
<br />100.00
<br />0.00
<br />$0.00
<br />536.36
<br />553,636.00
<br />39
<br />2411.618
<br />BLOCK RETAINING WALL SPECIAL (WET CAST)
<br />SF
<br />1.900.00
<br />36.00
<br />0.00
<br />50.00
<br />1975.13
<br />571,104.68
<br />40
<br />2501 602
<br />12" RC FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />1,250.00
<br />0.00
<br />50.00
<br />1.00
<br />31,250.00
<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 />30.00
<br />000
<br />30.00
<br />42
<br />2503.511
<br />8" PVC STORM SEWER
<br />LF
<br />10.00
<br />31.50
<br />0.00
<br />30.00
<br />0.00
<br />$0.00
<br />43
<br />2503.611
<br />10" DIP STORM SEWER
<br />F
<br />21.00
<br />61.00
<br />0.00
<br />30.00
<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 />30.00
<br />34.00
<br />31,892.10
<br />45
<br />2503.541
<br />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 />46
<br />2503.541
<br />15" RC PIPE SEWER DES 3006. CLV
<br />LE
<br />427.00
<br />33.60
<br />0.00
<br />30.00
<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 />30.00
<br />754.00
<br />326 917.80
<br />48
<br />2503.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />4.00
<br />1.545.00
<br />0.00
<br />50.00
<br />1.00
<br />31545.00
<br />49
<br />2503.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />2.00
<br />1,945.00
<br />0.00
<br />$0.00
<br />3.00
<br />55,835.00
<br />50
<br />2503.602
<br />8" X 4" PV WYE
<br />EACH
<br />1.00
<br />2,025.00
<br />0.00
<br />30.00
<br />1.00
<br />52,025.00
<br />51
<br />2503.803
<br />4" PVC PIPE SEWER
<br />LF
<br />65.00
<br />41.00
<br />0.00
<br />30.00
<br />90.00
<br />$3,690.00
<br />_
<br />52
<br />2504.602
<br />WATERMAIN FITTING INSPECTION
<br />EACH
<br />4.00
<br />1,680.00
<br />0.00
<br />50.00
<br />1.36
<br />32,284.80
<br />53
<br />2504.602
<br />WATER SERVICE CONNECTION
<br />EACH
<br />2.00
<br />1,585.00
<br />0.00
<br />30.00
<br />1 00
<br />31,585.00
<br />54
<br />2504.602
<br />WATERMAIN OFFSET
<br />EACH
<br />1.00
<br />4.145.00
<br />0.00
<br />30.00
<br />1.00
<br />$4,145.00
<br />55
<br />2504.602
<br />INSTALL HYDRANT AND VALVE
<br />EACH
<br />2.00
<br />6,225.00
<br />0.00
<br />$0.00
<br />2.00
<br />$12,450.00
<br />56
<br />2504.602
<br />ADJUST VALVE
<br />EACH
<br />2.00
<br />350.00
<br />7.00
<br />32,450.00
<br />17.00
<br />35,950.00
<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
<br />30.00
<br />58
<br />2504.602
<br />0" GATE VALVE AND BOX
<br />EACH
<br />1.00
<br />3,940.00
<br />0.00
<br />$0.00
<br />1.00
<br />33,940.00
<br />59
<br />X11/2'
<br />TYPE K COPPER PIPE
<br />Milian
<br />46.00
<br />0.00
<br />$0.00
<br />41.00
<br />$1.886.00
<br />m
<br />61
<br />2506.502
<br />2506.502
<br />CONST DRAINAGE STRUCTURE DESIGN
<br />SPEC 24"X36"
<br />EACH
<br />1.00
<br />1,490.00
<br />0.00
<br />$0.00
<br />1 t
<br />$2,980.00
<br />CONST DRAINAGE STRUCTURE DESIGN
<br />484020
<br />EACH
<br />18.00
<br />2,235.00
<br />0.00
<br />30.00
<br />16.00
<br />335,760.00
<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 />13.00
<br />$7,150.00
<br />63
<br />_
<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
<br />$1.605.00
<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 />1.10
<br />$121.00
<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
<br />$0.00
<br />66
<br />2521.501
<br />4" CONCRETE SIDEWALK
<br />SF
<br />15,50000
<br />2.90
<br />0.00
<br />30.00
<br />12434.00
<br />336,058.60
<br />67
<br />2531.501
<br />CONCRETE CURB & GUTTER 8612
<br />LF
<br />200.00
<br />19.70
<br />0.00
<br />$0.00
<br />542.00
<br />510,677
<br />
|