|
PAY ESTIMATE #5
<br /> CITY OF RAMSEY
<br /> SUNWOOD DRIVE NW
<br />UTILITY AND STREET IMPROVEMENTS
<br />IMPROVEMENT PROJECT NO. 99-52
<br />
<br />October 3, 2002
<br />Honorable Mayor & City Council
<br />C~ty of I~ey
<br />1~153 Nowthen Blvd, NW
<br />P,.amsey, MN 55303 ·
<br />
<br />RE: Sunwood Drive Street Extension, Utility and Street Improvements
<br />Contractor: LaTour Construction
<br />Contract Amount: $1140,943.88*
<br />Award Date: March 8, 2002
<br />Completion Date: October 4, 2002
<br />
<br />Bid Schedule "A" -SAP 199-104-06 Sunwaod Drive NW
<br />
<br /> Estimated Contract
<br /> Quantity Contract Unit pr/Ce Amount Used to Date Extension
<br />Item Description .,
<br />
<br /> 1 Clearing ., 0.73 ACRE $2,324.00 ACRE $1,696.52 0.73 $ 1,696.52
<br />
<br /> 2 Clearing 7 TREE $242.40 TREE $1,696.80 7 $ 1,896.80
<br />
<br /> 3 Grubbing 0.73 ACRE $2,324.00 ACRE $1,696.52 0.73 $ 1,696.52
<br /> 4 Grubbing 7 TREE $242.40 TREE $1,696.80 7 $ 1,696.80
<br /> 5 Pavement Marking Removal - Permanent 480 LF $2.00 LF $960.00
<br /> 6 Remove Pipe Culverts 112 LF $8.40 LF $940.80 112 $ 940.80
<br /> 7 Remove Fence 228 LF $2.00 LF $456.00 430 $ 860.00
<br /> 8 Remove Bituminous Pavement 9,235 SF $0.15 SF $1,385.25 880i $ 132.00
<br /> 9 Sawing Bituminous Pavement (Full Depth) 1,317 LF $3.00 .LF'. $3,951.00 1385, $ 4,155.00
<br /> 10 Common Excavation, EV (P) 64,928 CY $1.19 CY $77,264.32 64928 $ 77,264.32
<br /> 11 Muck Excavation, EV 16,600 CY $2.80 CY $46,480.00 15000~ $ 42,000.00
<br /> 12 Salvaged Topsoil From Stockpile, SV 4,780 CY $1.20 CY , $,5,736.00 4780 $ 5,736.00
<br /> 13 Aggregate Base Class 5 5,596 TON $9.40 TON $52,602.40 4820.84 $ 45,315.90
<br /> 14 Mill Bituminous Surface (1.5") 570 SY $4.05 SY $2,308.50 $
<br /> 15 Type LV4 Wearing Course Mixturd 1,398 TON $31.40 TON $43,897.20 396.4 $ 12,4-46.96
<br /> 16 Type LV2 Non-Wearing Course Mixture 1,772 TON $28.60 TON $50,679.20 1683 $ 48,133.80
<br />
<br /> 17 Bituminous Material for Tack Coat ..[' 614 GAL $1.30 GAL $798.20 I75 $ 227.50
<br />
<br /> 18 Construct Concrete Wingwalls 4 LS $6,277.50 LS $25,110.00 4 $ 25,110.00
<br /> 19 Concrete Weir 1 EACH $545.00 EACH $545.00 1 $ 545.00
<br /> 20 Concrete Parapet Wall 45.4 LF $66.60 LF $3,023.64 45.4 $ 3,023.64
<br /> 21 10 X 5 Precast Concrete Flex Culvert 132 LF $309.80 LF $40,893.60 132 $ 40,893.60
<br /> 22 21" CM Pipe Culvert 25 LF $28.30 LF $707.50 $
<br /> 23 15" RC Pipe Apron 3 EACH $438.60 ~ EACH $1,315.80 2 $ 877.20
<br /> 2 ~EACH $464.20 EACH $928.40 2 $ 928.40
<br /> 24 18" RC Pipe Apron ....
<br /> 25 24" RC Pipe Apron 2 ' EACH $509.20 EACH $1,018.40 2 $ 1,018.40
<br />
<br /> 26 33" RC Pipe Apron I EACH $819.20 EACH $819.20 1 $ 819.20
<br />
<br /> 27 Trash Guard for 18" Pipe Apron 2 EACH $193.90 EACH $387.80 2 $ 387.80
<br /> 28 Trash Guard for 24" Pipe Apron 2 EACH $295.00 EACH $590.00 2 $ 590.00
<br /> 29 Trash Guard for 33" Pipe Apron 1 EACH $490.80 EACH [ $490.80 1 $ 490.80
<br />
<br /> 30 15" RC Pipe Sewer Oesign 3006, CL 5 406 LF $21~90 LF $8,891.40 4181 $ 9,154.20
<br /> 31 18" RC Pipe Sewe~ Oesign 3006, CL 5 240 LF $23;80 LF $5,712.00 240 $ 5,712.00
<br />
<br /> 32 21" RC Pipe Sewer Design 3006, Ct 3 474 LF $28.00 LF t $13',272.00 474 $ 13;272.00
<br />
<br /> 33 24" RC Pipe Sewer Design 3006, CL 3 _. .6.02 LF $30.50 . LF I $18,361.00 .8141 $ 18,727.00
<br />
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br /> I
<br />
<br />'Per Change Orders 1, 2 and 3
<br />
<br /> shared docs/muniC~pal/ararn$~)y/3156/BiciP rD po s alForm,xls
<br /> Sheet; Pay E~t~male 5
<br />
<br />-129-
<br />
<br />
<br />
|