|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL: February 27, 2016
<br />REVISED:
<br />PARTIAL PAY ESTIMATE 52
<br />FROM: December 31, 2014
<br />TO: June 6, 2015
<br />CONTRACTOR: R.L. LARSON
<br />ADDRESS: 2265 12TH STREET SE, ST. CLOUD, MN 56304
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: KELLER PARKWAY LIFTSTATION IMPROVEMENTS
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: $295,150.01
<br />REVISED:
<br />I LMk�ESC_R�RTIQH^ vocginEeim
<br />��
<br />=_QTY_= UI:IIT ERI1;E
<br />THIS PELAOD
<br />TY... - TOTAL P E:
<br />TOTAL T
<br />SCHEDULE 1.0 • SCHLETTY DRIVE STREET
<br />1
<br />2021,601
<br />MOBILIZATION
<br />LS
<br />1,00
<br />$60,000,00
<br />0,00
<br />$0,00
<br />1,00
<br />$60000,00
<br />2
<br />2104,501
<br />REMOVE GUARD RAIL
<br />LF
<br />15.00
<br />$30,00
<br />0,00
<br />$0.00
<br />15,00
<br />$450.00
<br />3
<br />2104,623
<br />SALVAGE LIFT STATION
<br />EACH
<br />1.00
<br />$10,000:00
<br />0.00
<br />$0,00
<br />1,00
<br />$10,000,00
<br />4
<br />2104.525
<br />ABANDON SEWER PIPE (SANITARY)
<br />LF
<br />15.00
<br />$160,00
<br />0.00
<br />$0.00
<br />15,00
<br />$2,400.00
<br />6
<br />2104.525
<br />ABANDON LIFT STATION WET WELL
<br />EACH
<br />1.00
<br />$6,000,00
<br />0,00
<br />$0,00
<br />1.00
<br />$6,000.00
<br />6
<br />2104.525
<br />ABANDON MANHOLE
<br />EACH
<br />1.00
<br />$3,200,00
<br />0,00
<br />$0.00
<br />1,00
<br />$3,200,00
<br />7
<br />2105,625
<br />TOPSOIL BORROW
<br />CY
<br />60,00
<br />$50,00
<br />63.00
<br />$3,150.00
<br />63,00
<br />$3,150,00
<br />8
<br />2105.601
<br />SITE GRADING
<br />LS
<br />1,00
<br />$2,000,00
<br />0.20
<br />$400,00
<br />1.00
<br />$2,000,00
<br />9
<br />2105.601
<br />DEWATERING
<br />LS
<br />1,00
<br />$0,01
<br />0,00
<br />$0,00
<br />1.00
<br />$0,01
<br />10
<br />2211,501
<br />AGGREGATE BASE CLASS 6
<br />TON
<br />40,00
<br />$50,00
<br />3,00
<br />$150:00
<br />40.00
<br />$2,000,00
<br />11
<br />2350.601
<br />TYPE SP12,5 WEAR COURSE MIXTURE
<br />TON
<br />10,00
<br />$265,00
<br />19.26
<br />$5,103:90
<br />19,26
<br />$6,103.90
<br />12
<br />2503,602
<br />INSTALL SALVAGED LWT STATION
<br />EACH
<br />1,00
<br />$103,000,00
<br />0,00
<br />$0,00
<br />1,00
<br />$103,000,00
<br />13
<br />2503,602
<br />CONNECT TO EXISTING SANITARY SEWER STRUCT
<br />EACH
<br />2,00
<br />$2,800,00
<br />0,00
<br />$0,00
<br />2.00
<br />$5,600.00
<br />14
<br />2503,602
<br />AIR RELIEF MANHOLE
<br />EACH
<br />1.00
<br />$21,000.00
<br />0.00
<br />$0.00
<br />1,00
<br />$21,000.00
<br />16
<br />2503,603
<br />8" PVC PIPE SEWER SDR 35
<br />LF
<br />35,00
<br />$110.00
<br />0,00
<br />$0.00
<br />35,00
<br />$3,860,00
<br />16
<br />2503,603
<br />4" HDPE SANITARY FORCEMAIN
<br />LF
<br />2,490,00
<br />$25,00
<br />0,00
<br />$0.00
<br />2490,00
<br />$62,260,00
<br />17
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1.00
<br />$4,200,00
<br />0,00
<br />$0,00
<br />1.00
<br />$4,200.00
<br />18
<br />2573,602
<br />SILT FENCE, TYPE MACHINE SLICED
<br />LF
<br />600,00
<br />$3,00
<br />0,00
<br />$0.00
<br />688.00
<br />$2,064,00
<br />19
<br />2573.52
<br />SEDIMENT REMOVAL BACKHOE
<br />HR
<br />10,00
<br />$150,00
<br />0,00
<br />$0.00
<br />0.00
<br />$0,00
<br />20
<br />2676.604
<br />SEEDING (TYPE 26.151)
<br />SY
<br />350.00
<br />$5,00
<br />1600.00
<br />47,500,00
<br />1500,00
<br />87,500,00
<br />SCHEDULE 1,0 - SCHLETTY DRIVE STREET -- TOTAL
<br />$16,303,90
<br />$303,767.91
<br />BID SUMMARY
<br />SCHEDULE 1,0 - SCHLETTY DRIVE STREET -- TOTAL
<br />TOTAL BID SUMMARY THIS PERIOD
<br />TOTAL BID SUMMARY TO DATE
<br />THIS PERIOD
<br />$10,303,90
<br />$16,303.90
<br />TOTAL TO DATE
<br />$303,767.91
<br />�0_7-q b19�.�-_ SISC�
<br />__ �TQTAIeHIS PERIOD *
<br />_ �1I I
<br />==���a'1NME-2--
<br />==��c7,�€ -T'OT/AUTO-DATE J t� . _
<br />,��=tee—�� ti ' r
<br />= ===m ..
<br />AMOUNT EARNED
<br />$16,303,90
<br />6M;L
<br />$303,767.91
<br />al 4
<br />le = AN=ANN
<br />€ grAMME C a— .�=EERE_
<br />3FENgRg-- NI
<br />;=3
<br />$16,186.4u
<br />c
<br />S,,::i� II 300 F a 0. t$11lll I� I' .
<br />AMOUNT RETAINED
<br />BF . 6- .. Ii.iplip'r ifrrIplp 3E
<br />MATERIAL ON SITE ��
<br />9OIM I_ mE NWM— - M
<br />$816.20
<br />— Fi d F=_ =�'1-1407=
<br />60.00
<br />=i— bsmMmma 3C
<br />N a -M r
<br />$0 00
<br />MMO 3JEe-3uE-
<br />ig
<br />MATERIAL DEDUCT,$0.00
<br />€ — I a EIM M` l.3 _
<br />IM lI _ MaMM O . r
<br />PREVIOUS PAYMENTS
<br />:lli�e" M' :�ibIRL3
<br />'�4i�ksfi� ��=diFx;ua
<br />""""'"""'
<br />R� 'LAS'- @ - - M IM
<br />_—_ _����'�I��as� ���'-3�k��
<br />$1.5,488.71
<br />n .ewSH �L+ OMMmmEMNEMETRE.aME
<br />$27309081
<br />-e3EM 2 -,:� �_P' I..
<br />a� �=1,'kk21 F�8F3 ,a�� �t-9€-dt� � r ..
<br />$15,480.71
<br />annENORM IM NE FiI1:14..rv,.Mu6,..
<br />1� --- �r �
<br />AMOUNT DUE
<br />a im 'EEMEINMEmmlaWE YROM5
<br />4303,767.91
<br />
|