|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL: October 31, 2014
<br />REVISED:
<br />PARTIAL PAY ESTIMATE 114
<br />FROM: November 1, 2014
<br />TO: June 26, 2015
<br />CONTRACTOR: ASTECH
<br />ADDRESS: P.O. Box 1025, St, Cloud, MN 56302
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: 2014 STREET AND TRAIL IMPROVEMENTS
<br />AMOUNT OF CONTRACT
<br />ORIGINAL: $ 559,091.76
<br />REVISED:
<br />3T.At
<br />11NOn
<br />KmiG1NALYDONTRAG-T
<br />7vQTNiTiRiE
<br />v
<br />KCIM1
<br />11.1TAL.R.RLGE:
<br />-----ToTA-tr-yolpffsqlvigm
<br />iSTOTAWIRICE4
<br />SCHEDULE 1.0 • SCHLETTY DRIVE STREET
<br />1
<br />2021.601
<br />MOBILIZATION
<br />LS
<br />1.00
<br />515,000.00
<br />0,00
<br />$0.00
<br />1.00
<br />515,000.00
<br />2
<br />2101,502
<br />CLEARING
<br />TREE
<br />6,00
<br />5140.00
<br />0,00
<br />$0,00
<br />19,00
<br />52,660.00
<br />3
<br />2101.502
<br />CLEARING
<br />SF
<br />500.00
<br />5200.
<br />0,00
<br />50,00
<br />500.00
<br />51,000.00
<br />4
<br />2101.607
<br />GRUB
<br />TREE
<br />6,00
<br />$70.00
<br />1.00
<br />$70.00
<br />18,00
<br />$1,260.00
<br />6
<br />2101.607
<br />GRUB
<br />SF
<br />500,00
<br />50.35
<br />0.00
<br />50.00
<br />600.00
<br />$175.00
<br />6
<br />2104.501
<br />REMOVE CONCRETE CURB & GUTTER
<br />LF
<br />2,200,00
<br />$2,60
<br />0.00
<br />$0.00
<br />2,180,00
<br />55,460.00
<br />7
<br />2104.601
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />38.00
<br />511,00
<br />0.00
<br />50.00
<br />22.00
<br />5242.00
<br />8
<br />2104.603
<br />REMOVE WOOD RETAINING WALL
<br />SF
<br />60.00
<br />$7,00
<br />0,00
<br />$o.00
<br />50,00
<br />5360.00
<br />9
<br />2104,603
<br />REMOVE AND REINSTALL LANDSCAPING
<br />SF
<br />350,00
<br />57.00
<br />35.00
<br />5245,00
<br />35.00
<br />5246.00
<br />10
<br />2104,605
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />125,00
<br />53,00
<br />0.00
<br />50,00
<br />131,00
<br />5393,00
<br />11
<br />2104,605
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />4,000,00
<br />52.60
<br />0,00
<br />50.00
<br />3,856,00
<br />59,640,00
<br />12
<br />2104,609
<br />REMOVE LIGHT POLE
<br />EACH
<br />2,00
<br />51,000,00
<br />2.00
<br />52,000.00
<br />2.00
<br />52,000.00
<br />13
<br />2104.509
<br />REMOVE STORM STRUCTURE
<br />EACH
<br />1.00
<br />$660.00
<br />0,00
<br />50.00
<br />1,00
<br />$650.00
<br />14
<br />2104.611
<br />SAW CUT CONCRETE (PULL DEPTH)
<br />LE
<br />120.00
<br />$3,50
<br />0.00
<br />50.00
<br />113.00
<br />$395,50
<br />15
<br />2104.513
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />285.00
<br />52.00
<br />0.00
<br />50,00
<br />289.00
<br />5678.00
<br />16
<br />2104.623
<br />SALVAGE MAILBOX
<br />EACH
<br />10.00
<br />$50.00
<br />0,00
<br />Moo
<br />18.00
<br />$900.00
<br />17
<br />2104,523
<br />SALVAGE AND REINSTALL LANDSCAPE BOX
<br />EACH
<br />2,00
<br />5160,00
<br />0.00
<br />50,00
<br />1,50
<br />5225.00
<br />18
<br />2106.601
<br />COMMON EXCAVATION (P)
<br />CY
<br />1,450.00
<br />513.00
<br />0,00
<br />50,00
<br />1,450.00
<br />518,860,00
<br />19
<br />2105.601
<br />POND EXCAVATION (RAINWATER GARDEN)
<br />CY
<br />220.00
<br />$15.00
<br />0,00
<br />50.00
<br />108,00
<br />51,620.00
<br />20
<br />2105,625
<br />SAND MEDIA
<br />CY
<br />74,00
<br />530,00
<br />0.00
<br />50.00
<br />28.00
<br />5840.00
<br />21
<br />2105.526
<br />TOPSOIL BORROW
<br />CY
<br />260.00
<br />526.00
<br />-45,00
<br />41,125.00
<br />217.00
<br />55,426.00
<br />22
<br />2105.801
<br />DEWATERING
<br />LS
<br />1.00
<br />50.01
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />23
<br />2105.607
<br />MUCK EXCAVATION
<br />CY
<br />140.00
<br />516.00
<br />0.00
<br />$0.00
<br />0,00
<br />50.00
<br />24
<br />2123.61
<br />EXPLORATORY DIG
<br />HR
<br />5,00
<br />5850,00
<br />0,00
<br />50,00
<br />2.76
<br />$2,337,50
<br />26
<br />2131.602
<br />CALCIUM CHLORIDE
<br />GAL
<br />TON
<br />2,600.00
<br />2,876.00
<br />$2.00
<br />515,00
<br />0,00
<br />0,00
<br />50.00
<br />50.00
<br />0.00
<br />2,875.00
<br />$0,00
<br />$43,125,00
<br />26
<br />2211,501
<br />AGGREGATE BASE CLASS 5
<br />27
<br />2232,601
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />15.00
<br />07.00
<br />18,00
<br />5126.00
<br />18.00
<br />8128.00
<br />28
<br />2360.501
<br />TYPE WEAR COURSE MIXTURE
<br />TON
<br />360,00
<br />$74.00
<br />376,02
<br />527,751.48
<br />375.02
<br />$27,751.48
<br />29
<br />2350,601
<br />TYPE WEAR COURSE MIXTURE (DRIVEWAY)
<br />TON
<br />26.00
<br />586.00
<br />0.00
<br />50.00
<br />26,99
<br />$2,235,14
<br />30
<br />2350,602
<br />TYPE NON WEARING COURSE MIXTURE (BASE)
<br />TON
<br />440.00
<br />571.00
<br />0,00
<br />$0,00
<br />440,35
<br />531,264,85
<br />31
<br />2422.618
<br />INSTALL WOOD RETAINING WALL
<br />SF
<br />60.00
<br />04.00
<br />0,00
<br />$0.00
<br />0,00
<br />50,00
<br />32
<br />2602.641
<br />4" PERF PE DRAIN W/SOCK
<br />LF
<br />400,00
<br />$9.26
<br />0.00
<br />50.00
<br />508.00
<br />$4,699.00
<br />33
<br />2503.541
<br />12" RC PIPE SEWER DES 3008, CLV
<br />LF
<br />84.00
<br />$46,60
<br />0.00
<br />$0.00
<br />84,00
<br />53,906,00
<br />
|