|
PAY F-S'FIMATF... #s
<br /> CITY OF
<br />143P,..D AVEN[J!r N.W.
<br />UT[L1Th' A{VD STREET IM~ROVMENTS
<br /> iMP ROVEM£NT PROJF, C'T NO,
<br /> CITY OF RAMSEY
<br />
<br />Schedule "C' - Storm Sewer
<br />
<br /> item No. Spec.{ Estimated I' I Contract { t. Jsed to
<br /> Ref. Description Quantity Contract Unit Price Amount Date Extension
<br />
<br /> , 33 i12'; I~CP (CLS) (0'-8' Oeptt~) 130ILF i $ 18.00 IILF i s2.,340.00i 131 $ 2,358.00
<br /> 3,~, {15"RCP(CL5)(0'~8'DepIh)' 358}'LF I$ 19.35 {/LFI $6,927.30} 338 5 6,540.30
<br /> 35t ' ' 18" RCP (CLS) (0'-8' Depth) i 13251LF $ 21.30 I/LF '$28,222.501 1325 $ 28,222..50
<br /> 361 24" RCp (CL3) (0'-8' Depth) 6{LF $ 25.75 /LF, ' ,, ~15,~.501
<br /> 371 127" RCP (CL3) (0'-8,' Depth) I 350'LF I $ 32.15 /LF I $11,252.501 35O $ tl,252.50
<br /> 38 ' 614,LF [ $ 36.00 /LFI $22,104.00~ 614 $ 22.104.00
<br /> 30" RCP (CL 3) (0'-6' Depth)
<br /> 39 36" RCP (GL3) (8'-10' Oepth) 2521LF { $ 49.25 /LF { $12.411.00{ 257 $ 12.557,25
<br />' 40 36" RC Arch Piece. Class 3 (8'.10' Depth) 4,01LF $ 76.10 ILF { $3,044.00!
<br /> 41 12" Dia. Concrete Plug 23 ~{ $ 62.00 /FA $124.00 $ ,
<br /> 4.23 ' 15" Dia. Concrete Plu0 $ 68.00 /l~a, $204.00 2 s 138.00
<br /> 16" Oia, Concrete Plug 3{EA $ 70.00 lEA , , $210.00 3 $ 210.00
<br /> ~; 24" Dia. Concrete P,ug 1 '~, {$ 75.00 lEA $75.00 $
<br /> 18" RCP FF_S { 1IFA $ 584.00 lEA I $584.00 ,' ' 1 $ 564,0O
<br /> 461 30" RCP FES I lF_A $ 950.00 lEA{ Sf~50.O0 1 $ 950.00
<br /> 47i 36" RCP FES I I,'~A. $ 1,375.00 lEA I $1,375.00 , . 1 $ 1,375.00
<br /> 481 Construct Standard'Calchbasin (2'x 3') .31FA $ 767.00 /FA $2,301.00 3 $ 2,30i.00
<br /> 49{ Construct 27" dia. Catchbasin w/Beehive Grate 1 IFA $ 730.00 {lEA $730.00 $
<br />
<br /> 50 Conslruct Manhole 4' dia. (0'-8') I~FA $ 1,117.00 /FA $1,117.00i , $ .
<br /> ~ $9.704.001 8 $ 9.704.00
<br /> 5t Construct CB-MH 4' Dia. (0'-8') 8!EA $ 1.213.00 /FA '~6.~B4.~301 4 S 6.$84.00
<br /> 52 Construct CB-dH 54" Dia. !0'-8') -~IF_.A $ 1,721.,00 lEA
<br /> 53 Construct CB-MH 60" Oia. (9.5' build) 1 }EA $ 1,846.00 lEA ,$1.846.00} 0
<br /> 54 {Construct CB-MH 66" Dia. (0'-8') 1 lEA $ 2.201.00 lEA $2,201.00{ 1 $ ' -'2,201.00
<br /> 55 Construct C8-MH 72" Oia (9.3' build) , ' I {FA { $ 2,920.00 lEA $2.920.00{ 1 $ 2.920.00
<br />
<br /> 56 aB" Dia. Skimmer Slructure wilh Weir (0'-8') 1 IEAI $ 1,865.00 lEA $1,865.001 1 $ 1,865.00
<br />
<br /> 57 Class III Random Rip-Rap 24.7{CY $ 50.00 /CY $1,235.001 35 $ 1,750.00
<br />
<br /> 58 Common Excavation - Pond I 16,453 iC"~' T $ 1.11 /CY ., $!8.262.83! 16453 $ i8.26Z83
<br />
<br />Total ~id Scl3edule "C" $139,043.63 $ 132,277.38
<br />
<br />;chedule "O" · Road Construction
<br />
<br /> Spec. Estimated Contract Used to
<br />item No. Ref. Description ., Quantity Contract Unit Pdce, . ,Amo_unt Date E. xt~nsion
<br />
<br /> 59 Mobilization 1 !LS $ 1,500.00 /LS $1,500.0,0 1 $ . · 1,500.00
<br /> 60 Traffic Control 1.00ILS $ 200.00 ILS I $200.00 1 $ 2o0.00
<br /> 61 Remove Concrete Curb & Gutler 500 LE. $ 0.75 ILFI ' $375.00 660 $ 495.00
<br />
<br /> 62 Remove Bituminous Pavement 920 SY $ 0.50 ISY $460.00 822 $ 411.00
<br />
<br /> 63 Saw Bituminous Pavement 1701LF $ 1.00 /LF I .... $170.00 157 $ 157.00
<br />
<br /> 64 C1eanng & Grubbing 0.8 AC $ 3,800.00 /AC t ' $~,040.001 0.8 $ 3,040.00
<br />
<br /> 65 Transplant Trees 12(FA $ 100.00 lEA $'1,20'0.0~)l 10 $ "1,000.00
<br /> 66 Common Excavation'(P} t~)',100 C~' $ 1.11 ICY $11,211.00! 12710 $ 14,108.10
<br />
<br /> 67 Concrete Curb &'Gutter, Design B-618 5,2.00 LF $ 7.15 ILF $37,180.00 5183 $ 37,058.45
<br /> $~,060.00
<br /> 68 Triangular Valley Gulter Seclions 4 EA { $ 265.00 lEA 6 $ 1,590.00
<br /> 69 7" Concrete Valle), Gutter "' . 150 SF'I $ 4.90 /SF $735.00 240 S 1,176.00
<br /> 70 AggreQate Base, Class 5 3,750 TON $ 7.15 /TON $26,812.50 ,, 3675 $ 26,278.25
<br />
<br /> 71 Type 41 Bituminous Wear Course 935 TON $ 27.00 /TON $25,245.00 1215,3 $ 32,813.10 '
<br />
<br /> 72 Type 3", Bituminous Base Course 1250 TON $ 25.80 /TON $32,250.00 1212.64 $ 31,286.tl
<br />
<br /> 73 Bit. Materml for Tack Coat 550 GAL $ 1.50 /GAL $825.00 540 $ 810.00
<br /> 74{ 24" White Slop Bar 25 LF $ 2.00 {ILF $50.00 0 $
<br /> ~5{ F &, Sign Panel (Type C) 6.25{SF {S 23.00 {/SF ~143.75 0 $'
<br /> 7767 Seed ~g, inc. Seed, Fedilizer & Mulch 1{AC{ $ 1,500.00 /AC $1'.500.00 0.88 $ 1.320.0.0
<br /> Sodding, Lawn & Boulevard Type 3500 SY $ ZOO /SY $7,000.00 3500 $ 7,000.00
<br />
<br /> 78 Silt Fence, Pre-Assembled , 1,300 LF $ 1.30 /LF $1,690.001 , 550 $ "715.00
<br /> 79 ISalvage & Reinstall Topsoil (LV) ')000 C¥ $ 1.11 ICY $2.220.00 1500 $ 1,665.00
<br />
<br /> 80 ITopsoii Borrow'(LV')' I 3f~ICY,' $ 9.00 ICY $2,700.00 0 $
<br /> 81' {Remove Concrete & Debris (Dozer ~lours) { 18 HR $ 125.00 /HR $2,250,00{ 21 $ 2,625.00
<br />
<br /> ~- Rem0~,e Concrete & Debris (Loader Hours) 181HR $ 130.00 /HR t $2'340'0Q{ 21 $ 2,730:00
<br /> "84"{ IFiber Blanket ' }' 7500{SY { $ 1.60 /$Y } $12.000.001 ' . $ 12.656.00
<br />
<br />Total 8id Schedule "D" 5178.507.25 $ 185,562.01
<br />
<br />P,.A~ 15?BtP~y Esl. imatc//5
<br />* Per C,O. No. 2
<br />**Per C.O, No. )
<br />
<br />-59-
<br />
<br />
<br />
|