Laserfiche WebLink
PAY ESTIMATE #10 (FINAL) <br />Ramsey Town Center Phase 2, Segment 1 Improvements <br />Zeolite Street NW, Civic Center Drive NW and Sapphire Street NW <br />Improvement Project No. 05 -22 <br />BID SCHEDULE <br />"A" - CONTINUED <br />Estimated <br />Quantity <br />Unit Price <br />Contract Price <br />Used to <br />Date <br />Extension <br />Item <br />Description <br />31 <br />LF <br />$ <br />100.00 <br />$ <br />3,100.00 <br />25 <br />$ <br />2,500.00 <br />46 <br />EXTRA DEPTH MANHOLE OVER 8" 46 <br />2500 <br />SF <br />$ <br />3.00 <br />$ <br />7,500.00 <br />2,496 <br />$ <br />7,488.00 <br />47 <br />4" CONCRETE WALK <br />780 <br />LF <br />$ <br />14.00 <br />$ <br />10,920.00 <br />490 <br />$ <br />6,860.00 <br />48 <br />VALLEY GUTTER <br />5700 <br />LF I <br />$ <br />8.00 <br />$ <br />45,600.00 <br />5883 <br />$ <br />47,064.00 <br />49 <br />CONCRETE CURB AND GUTTER DESIGN 8618 <br />CURB AND GUTTER DESIGN B624 <br />132 <br />LF <br />$ <br />17.00 <br />$ <br />2,244.00 <br />$ <br />- <br />50 <br />CONCRETE <br />PAVEMENT <br />2450 <br />SF <br />$ <br />3:90 <br />$ <br />9,555.00 <br />2889.5 <br />$ <br />11,269.05 <br />51 <br />T' CONCRETE DRIVEWAY <br />2 <br />EACH <br />$ <br />360.00 <br />$ <br />720.00 <br />2 <br />$ <br />720.00 <br />52 <br />PEDESTRIAN CURB RAMP <br />LF <br />$ <br />4.00 <br />$ <br />356.00 <br />178 <br />$ <br />712.00 <br />53 <br />F & 1 2" RIGID STEEL CONDUIT <br />89 <br />54 <br />F & 1 4" RIGID STEEL CONDUIT <br />178 <br />LF <br />$ <br />5.00 <br />$ <br />890.00 <br />178 <br />$ <br />890.00 <br />PANELS TYPE C <br />30.75 <br />SF <br />$ <br />28.00 <br />$ <br />861.00 <br />$ <br />55 <br />SIGN <br />1 <br />LS <br />$ <br />750.00 <br />$ <br />750.00 <br />1 <br />$ <br />750.00 <br />56 <br />TRAFFIC CONTROL <br />4 <br />EACH <br />$ <br />245.00 <br />$ <br />980.00 <br />$ <br />- <br />57 <br />TYPE III BARRICADE <br />PAVEMENT MESSAGE LEFT ARRO EPDXY <br />4 <br />EACH <br />$ <br />100.00 <br />$ <br />400.00 <br />5 <br />$ <br />500.00 <br />58 <br />59 <br />F & I SIGN PANEL TYPE "D" <br />3 <br />EACH <br />$ <br />275.00 <br />$ <br />825.00 <br />$ <br />- <br />60 <br />4" BROKEN LINE YELLOW EPDXY <br />2645 <br />LF <br />$ <br />6.01 <br />$ <br />26.45 <br />520 <br />$ <br />5.20 <br />3045 <br />LF <br />$ <br />0.50 <br />.$ <br />1,522.50 <br />5539 <br />$ <br />2.769.50 <br />61 <br />4" SOLID LINE WHITE - EPDXY <br />62 <br />24" STOP LINE WHITE - EPDXY <br />53 <br />LF <br />$ <br />5.15 <br />$. <br />272.95 <br />$ <br />- <br />DOUBLE LINE BROKEN & SOLID YELLOW - EPDXY <br />515 <br />LF <br />$ <br />0.50 <br />$ <br />257.50 <br />537 <br />$ <br />268.50 <br />63 <br />4" <br />44 <br />LF <br />$ <br />5.15 <br />$ <br />226.60 <br />54 <br />$ <br />278.10 <br />64 <br />24" SOLID LINE WHITE - EPDXY <br />65 <br />4" SOLID LINE WHITE - PAINT <br />4" DOUBLE LINE BROKEN & SOLID YELLOW - PAINT <br />2675 <br />515 <br />LF <br />LF <br />$ <br />$ <br />0.38 <br />0.38 <br />$ <br />$ <br />1,016.50 <br />195.70 <br />$ <br />$ <br />- <br />66 <br />67 <br />INSTALL 4" - 6" PVC SCH40 CONDUIT <br />600 <br />LF <br />$ <br />3.00 <br />$ <br />1,800.00 <br />600 <br />$ <br />1,800.00 <br />50 <br />EACH <br />$ <br />10.00 <br />$ <br />500.00 <br />$ <br />- <br />68 <br />BALE CHECK <br />6000 <br />LF <br />$ <br />1.65 <br />$ <br />9,900.00 <br />844 <br />$ <br />1,392.60 <br />69 <br />SILT FENCE TYPE MACHINE SLICED <br />TEMPORARY CONSTRUCTION ROCK ENTRANCE <br />2 <br />EACH <br />$ <br />750.00 <br />$ <br />1,500.00 <br />2 <br />$ <br />1,500.00 <br />70 <br />2.0 <br />ACRE <br />$ <br />500.00 <br />$ <br />1,000.00 <br />1.8 <br />$ <br />900.00 <br />71 <br />SEEDING <br />200 <br />LB <br />$ <br />2.20 <br />$ <br />440.00 <br />180 <br />$ <br />396.00 <br />72 <br />SEED MIXTURE 260 <br />4 <br />TON <br />$ <br />145.00 <br />$ <br />580.00 <br />3.6 <br />$ <br />522.00 <br />73 <br />MULCH MATERIAL TYPE 3 <br />4000 <br />Sly <br />$ <br />1.70 <br />$ <br />6,800.00 <br />$ <br />- <br />74 <br />EROSION CONTROL BLANKETS CATEGORY 3 <br />COMMERCIAL FERTILIZER ANALYSIS 24 -2 -24 <br />700 <br />LB <br />$ <br />0.40 <br />$ <br />280.00 <br />630 <br />$ <br />252.00 <br />75 <br />7" CONCRETE PAVEMENT FOR BUS TRAFFIC' <br />124.4 <br />SY <br />$ <br />93.50 <br />$ <br />11,631.40 <br />120 <br />$ <br />11,220.00 <br />76 <br />72 <br />LF <br />$ <br />16.50 <br />$ <br />1,188.00 <br />72 <br />$ <br />1,188.00 <br />77 <br />36" SOLID LINE WHITE EPDXY" <br />SF <br />$ <br />26.00 <br />$ <br />10,556.00 <br />406 <br />$ <br />10,556.00 <br />78 <br />REMOVE AND REPLACE CONCRETE" <br />406 <br />It <br />SAS aaR 7n <br />$ <br />547,166.65 <br />Total Bid Schedule "A" - Street Construction <br />Owner <br />Per Change Order No. 1 <br />Field Change <br />SUMMARY OF BIDDING <br />Bid Schedule "A" - Street Construction <br />Base Bid Total <br />$ 585,398.70 <br />$ 585,398.70 <br />$ 547,186.85 <br />$ 547,186.85 <br />TOTAL <br />LESS PAY ESTIMATE #1 <br />LESS PAY ESTIMATE #2 <br />LESS PAY ESTIMATE #3 <br />LESS PAY ESTIMATE #4 <br />LESS PAY ESTIMATE #5 <br />LESS PAY ESTIMATE #6 <br />LESS PAY ESTIMATE #7 <br />LESS PAY ESTIMATE #8 <br />LESS PAY ESTIMATE #9 <br />WE RECOMMEND FINAL PAYMENT OF: <br />-72- <br />$ 585,398.70 <br />$ 547,186_85 <br />$ 171,141.55 <br />$ 62,878.98 <br />$ 82,307.05 <br />$ 88,319.60 <br />$ 23,483.62 <br />$ 1,521.90 <br />$ 5_,193.65 <br />$ 71,841.80 <br />$ 26,957.96 <br />PE -2of3 <br />