|
SUBSTANTIAL COMPLETION DATE
<br />ORIGINAL:
<br />REVISED:
<br />PARTIAL PAY ESTIMATE #10
<br />FROM: February 20, 2016
<br />TO: June 26, 2016
<br />CONTRACTOR: FPI PAVING CONTRACTORS, INC.
<br />ADDRESS: 3230 RICE STREET, LITTLE CANADA, MN 56117
<br />OWNER: CITY OF LITTLE CANADA
<br />PROJECT: LITTLE CANADA ROAD IMPROVMENTS
<br />AMOUNT OP CONTRACT
<br />ORIGINAL: $ 1,154,113.10
<br />REVISED: $ 1,311,498,00
<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
<br />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 />$65,000.00
<br />2
<br />2101.501
<br />CLEARING
<br />ACRE
<br />0,12
<br />6,600,00
<br />0,00
<br />$0,00
<br />0.17
<br />$1,105,00
<br />3
<br />2101.602
<br />CLEAR
<br />TREE
<br />8,00
<br />350.00
<br />0.00
<br />$0,00
<br />12.00
<br />$4,200.00
<br />4
<br />2101.506
<br />GRUBBING
<br />ACRE
<br />0.12
<br />6,600,00
<br />0.00
<br />$0,00
<br />0.17
<br />$1,106.00
<br />6
<br />2101,507
<br />GRUB
<br />TREE
<br />8.00
<br />260,00
<br />0,00
<br />$0,00
<br />13.00
<br />$3,260.00
<br />6
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />46,00
<br />16,80
<br />0,00
<br />$0,00
<br />68,00
<br />$974,40
<br />7
<br />2104.601
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />940.00
<br />6.40
<br />0,00
<br />$0.00
<br />1087.00
<br />$6,956,80
<br />$816.00
<br />8
<br />2104.601
<br />REMOVE FENCE
<br />LF
<br />160,00
<br />5,00
<br />0,00
<br />$0.00
<br />163,00
<br />9
<br />2104,601
<br />REMOVE GUARD RAIL
<br />LF
<br />80.00
<br />15,00
<br />0,00
<br />$0,00
<br />80,00
<br />$1,200.00
<br />10
<br />2104,503
<br />REMOVE RETAINING WALL
<br />SF
<br />230.00
<br />4.60
<br />0,00
<br />$0,00
<br />84,00
<br />$378.00
<br />11
<br />2104,603
<br />REMOVE LANDSCAPING
<br />SF
<br />1,100.00
<br />1.65
<br />0.00
<br />$0.00
<br />1100.00
<br />$1,815,00
<br />12
<br />2104.605
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />710.00
<br />7,00
<br />0,00
<br />$0,00
<br />1120,00
<br />$7,840.00
<br />13
<br />2104,605
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />1,900.00
<br />5.00
<br />0.00
<br />$0.00
<br />1822,00
<br />$9,110.00
<br />$2,000.00
<br />14
<br />2104.609
<br />REMOVE POLE BASE
<br />EACH
<br />2,00
<br />1,000,00
<br />0,00
<br />$0.00
<br />2,00
<br />15
<br />2104.509
<br />REMOVE FLAG POLE
<br />EACH
<br />3,00
<br />600.00
<br />0,00
<br />$0,00
<br />2,00
<br />$1,000.00
<br />16
<br />2104.509
<br />REMOVE HYDRANT
<br />EACH
<br />2.00
<br />1,890.00
<br />0,00
<br />$0,00
<br />2,00
<br />$3,780,00
<br />17
<br />2104,509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />4,00
<br />506,00
<br />0,00
<br />$0,00
<br />4,00
<br />$2,020.00
<br />18
<br />2104.509
<br />REMOVE VALVE
<br />EACH
<br />1,00
<br />1,765.00
<br />0.00
<br />$0,00
<br />1,00
<br />$1,765.00
<br />19
<br />2104.511
<br />SAW CUT CONCRETE (FULL DEPTH)
<br />LF
<br />100.00
<br />2,65
<br />0.00
<br />$0,00
<br />304,00
<br />$806.60
<br />20
<br />2104,513
<br />SAW CUT BITUMINOUS (FULL DEPTH)
<br />LF
<br />850,00
<br />2.35
<br />0.00
<br />$0.00
<br />1010.00
<br />$2,373.80
<br />21
<br />2104,523
<br />SALVAGE SIGN
<br />EACH
<br />33,00
<br />26.00
<br />0.00
<br />$0,00
<br />33,00
<br />$868,00
<br />22
<br />2104.623
<br />SALVAGE BANNER POLE
<br />EACH
<br />2.00
<br />500.00
<br />0.00
<br />$0,00
<br />2,00
<br />$1,000,00
<br />23
<br />2104.618
<br />SALVAGE PAVERS
<br />SF
<br />906,00
<br />6,00
<br />0,00
<br />$0.00
<br />$0,00
<br />1013,00
<br />10.00
<br />$5,086,9r
<br />$367(,
<br />24
<br />2104.523
<br />SALVAGE MAILBOX
<br />EACH
<br />14.00
<br />36.76
<br />0,00
<br />25
<br />2105.601
<br />COMMON EXCAVATION (P)
<br />CY
<br />2,130,00
<br />23.00
<br />0,00
<br />$0,00
<br />2130,00
<br />$48,990X
<br />26
<br />2105,601
<br />POND EXCAVATION (RAINWATER GARDENS)(P)
<br />CY
<br />345,00
<br />30.00
<br />0,00
<br />$0.00
<br />345,00
<br />$10,360.0'
<br />27
<br />2106,625
<br />TOP SOIL BORROW (CV)
<br />SUBGRADE CORRECTION
<br />CY
<br />CY
<br />850,00
<br />1,910,00
<br />40.00
<br />23,00
<br />0,00
<br />0.00
<br />$0.00
<br />$0.00
<br />409,00
<br />882.45
<br />$16,360.00
<br />$20,296.35
<br />28
<br />2106,607
<br />29
<br />2112,601
<br />SUBGRADE PREPARATION
<br />RD STA
<br />24.00
<br />260,00
<br />0.00
<br />$0,00
<br />24.00
<br />$6,000,00
<br />30
<br />2611.607
<br />CALCIUM CHLORIDE SOLUTION
<br />GAL
<br />1,000,00
<br />3,00
<br />0.00
<br />$0.00
<br />0,00
<br />$0.00
<br />31
<br />2211.501
<br />AGGREGATE BASE, CLASS 6
<br />TON
<br />800,00
<br />12,50
<br />0.00
<br />$0,00
<br />30.69
<br />$382.38
<br />32
<br />2211.607
<br />AGGREGATE BASE PLACED (SIDEWALK)
<br />CY
<br />265.00
<br />20,00
<br />0,00
<br />$0.00
<br />200,00
<br />$4,000,00
<br />33
<br />2211.607
<br />AGGREGATE BASE PLACED
<br />CY
<br />685.00
<br />16.00
<br />0,00
<br />$0.00
<br />600,00
<br />$9,000.00
<br />34
<br />2504.602
<br />MILL BITUMINOUS PAVEMENT
<br />SY
<br />7,300,00
<br />1,80
<br />0,00
<br />$0.00
<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 />$0,00
<br />10100,00
<br />$21,715,00
<br />36
<br />2350.501
<br />TYPE SPWEB340E WEARING COURSE MIXTURE
<br />TON
<br />745,00
<br />76,00
<br />0.00
<br />$0,00
<br />881.96
<br />$51,147,00
<br />37
<br />2360,601
<br />TYPE SPWEB340C WEARING COURSE MIXTURE
<br />TON
<br />2,155,00
<br />75.00
<br />0.00
<br />00.00
<br />2722.03
<br />$204,152.25
<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 />$53,636,00
<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 />$0.00
<br />1975.13
<br />$71,104.68
<br />40
<br />2601.602
<br />12" RC FLARED END SECTION W/TRASHGUARD
<br />EACH
<br />1.00
<br />1,250.00
<br />0,00
<br />$0.00
<br />1.00
<br />$1,260.00
<br />41
<br />2602.641
<br />4 -INCH PERF PE PIPE DRAIN WISOCK
<br />LF
<br />300,00
<br />16.00
<br />0,00
<br />$0,00
<br />0.00
<br />$0,00
<br />42
<br />2503.511
<br />8" PVC STORM SEWER
<br />LF
<br />10,00
<br />31.50
<br />0,00
<br />$0,00
<br />0.00
<br />$0,00
<br />43
<br />2503.511
<br />10" DIP STORM SEWER
<br />LF
<br />21.00
<br />61.00
<br />0.00
<br />$0,00
<br />23,00
<br />$1,403.00
<br />44
<br />2503,521
<br />22" SPAN RC PIPE -ARCH SEWER CLIIA
<br />LF
<br />34.00
<br />56,65
<br />0.00
<br />$0,00
<br />34,00
<br />$1,892.10
<br />46
<br />2503,541
<br />12" RC PIPE SEWER
<br />DES 3006, CLV
<br />LF
<br />172.00
<br />32,66
<br />0.00
<br />$0,00
<br />176,00
<br />$6,696,26
<br />46
<br />2503.541
<br />16" RC PIPE SEWER
<br />18" RC PIPE SEWER
<br />DES 3006, CLV
<br />DES 3006, CLIII
<br />LF
<br />LF
<br />427.00
<br />746.00
<br />33,60
<br />35,70
<br />0.00
<br />0,00
<br />$0.00
<br />$0.00
<br />422,00
<br />764.00
<br />$14,179,20
<br />$26,917,80
<br />47
<br />2503.641
<br />48
<br />2603.602
<br />CONNECT TO EXISTING STORM SEWER
<br />EACH
<br />4,00
<br />1,545,00
<br />0,00
<br />$0.00
<br />1.00
<br />$1,545,00
<br />49
<br />2503.602
<br />CONNECT TO EXISTING STORM STRUCTURE
<br />EACH
<br />2,00
<br />1,946,00
<br />0,00
<br />$0.00
<br />3.00
<br />$6,836.00
<br />60
<br />2603.602
<br />8" X 4" PV WYE
<br />EACH
<br />LF
<br />1.00
<br />65,00
<br />2,025,00
<br />41.00
<br />0,00
<br />0,00
<br />$0.00
<br />$0,00
<br />1,00
<br />90,00
<br />$2,025.00
<br />$3,690.00
<br />61
<br />2603.603
<br />4" PVC PIPE SEWER
<br />52
<br />2504,602
<br />WATERMAIN FITTING INSPECTION
<br />EACH
<br />4.00
<br />1,680,00
<br />0,00
<br />$0,00
<br />1.36
<br />$2,284.80
<br />53
<br />2504.602
<br />WATER SERVICE CONNECTION
<br />EACH
<br />2.00
<br />1,685,00
<br />4,146,00
<br />6,226.00
<br />0,00
<br />0,00
<br />0.00
<br />$0,00
<br />$0,00
<br />$0,00
<br />1.00
<br />1.00
<br />2,00
<br />$12,450.00
<br />$1,585,00
<br />$4,146,00
<br />64
<br />2604,602
<br />2504.602
<br />WATERMAIN OFFSET
<br />INSTALL HYDRANT AND VALVE
<br />EACH
<br />EACH
<br />1.00
<br />2.00
<br />55
<br />56
<br />2504,602
<br />ADJUST VALVE
<br />EACH
<br />2,00
<br />350.00
<br />0.00
<br />$0,00
<br />17.00
<br />$6,960.00
<br />67
<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 />$0.00
<br />68
<br />2604,602
<br />8" GATE VALVE AND BOX
<br />EACH
<br />1,00
<br />3,940,00
<br />0,00
<br />$0.00
<br />1,00
<br />$3,940,00
<br />69
<br />2504.603
<br />1 1/2" TYPE K COPPER PIPE
<br />LF
<br />55,00
<br />46.00
<br />0,00
<br />00.00
<br />41.00
<br />$1,886.00
<br />60
<br />2608,502
<br />CONST DRAINAGE
<br />STRUCTURE DESIGN SPEC 24"X36"
<br />EACH
<br />1,00
<br />1,490,00
<br />0.00
<br />$0.00
<br />2,00
<br />$2,980.00
<br />61
<br />2606.502
<br />CONST DRAINAGE
<br />STRUCTURE DESIGN 48-4020
<br />EACH
<br />18.00
<br />2,236.00
<br />0,00
<br />$0.00
<br />16.00
<br />$35,760,00
<br />62
<br />2506.622
<br />ADJUST FRAME RING AND CASTING
<br />EACH
<br />18.00
<br />550,00
<br />11.00
<br />$6,060.00
<br />24,00
<br />$13,200,00
<br />63
<br />2506.602
<br />RECONSTRUCT SANITARY MANHOLE
<br />EACH
<br />1,00
<br />1,606.00
<br />0.00
<br />$0.00
<br />1,00
<br />01,605,00
<br />64
<br />2611,602
<br />RANDOM RIP RAP, CLASS IV
<br />CY
<br />10.00
<br />110.00
<br />0.00
<br />$0,00
<br />$0,00
<br />1.10
<br />0,00
<br />$121,pe
<br />$
<br />65
<br />2511.607
<br />GRANULAR BEDDING SPECIAL (CV) (P)
<br />CY
<br />125.00
<br />50.00
<br />0.00
<br />66
<br />2521.501
<br />4" CONCRETE SIDEWALK
<br />SF
<br />15,500.00
<br />2,90
<br />19.70
<br />0,00
<br />0,00
<br />$0.00
<br />$0.00
<br />13321,00
<br />642.00
<br />$38,63
<br />$10,677,,
<br />,
<br />67
<br />2531.601
<br />CONCRETE CURB & GUTTER B612
<br />LF
<br />200,00
<br />
|