|
PAY ESTIMATE ~
<br /> CITY OF RAMSEY
<br /> SUNWOOD DRIVE NW
<br />UT]L}TY AND STREET IMPROVEMENTS
<br />IMPROVEMENT PROJECT NO. 99-52
<br />
<br />August 14, 2002
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />15153 Nowttxen Blvd. NW
<br />Rmnsey, MtN 55303
<br />
<br />RE: Sunwood Drive Street Extension, Utility and Street improvements
<br />Contractor:. LaTour Construction
<br />Contract Amount:. $840,943.88*
<br />Award Date: March 8, 2002
<br />Completion Date: October 4, 2(102.
<br />
<br />Bid Schedule "A" - SAP 199-'104-06 Sunwood Drive NW
<br />
<br />~{F D.,___._. A/P ._..~._. TOT' DUE
<br />
<br />:.t:iv1EWED BY
<br />
<br /> Description Estimated Conuract
<br />Item Quantity Contract Unit Price Amount Used to Date Extension
<br />
<br /> 1 Cleadng 0.73 1ACRE $2,324.00 [ACRE $1,896.52 0.73 $ 1,896.52
<br /> 7 TREE $242.40 TREE $1,696.80 7 $ 1,896.80
<br /> 2 Clearing ,,..
<br /> 3 Grubbir~g 0.73 ACRE $2,324.00 AC.RE. $.1,6.96.52 0.73 $ 1,696.52
<br /> 4 Grubbing 7 TREE $242.40 TREE $1,896.80 7 $ 1,698.80
<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 $1,385.25 860 $ 132.00
<br /> 9 Sawing Bituminous Pavement (Full Depth) 1,317 LF $3.00 LF $3,951.00 1385 $ 4,1.5.5.00
<br /> 10 Common Excavation, EV (P) 84,928 CY $1.19 CY $77,264.32 60000 $ 71,400.00
<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 4000 $ 4,800.00
<br />
<br /> 13,Aggregate Base Crass 5 5,596 TON $9.40 TON $52,802.40 4219.2 $ 39,660.48
<br />
<br /> 14 Mill Bituminous Surface (1.5") 570 SY $4.05 SY $2,308.50 $
<br /> 15 [Type LV4 Weadng Course Mixture 1,398 TON $31.40 TON $43,897.20 ....... $
<br /> 16 ~Type LV2 Non-Wearing Course Mixture 1,772 TON $28.60 TON $50,879.20 $
<br /> 17IBituminous Material for Tack Coat 614 GAL $1.30 GAL $798.20. $ -
<br />
<br /> 18 Construct Concrete Wingwalls 4 LS $6,277.50 LS $25,110.00 4 $ 25,110.00
<br /> 191Concrete Weir !~ ' EACH! $545.00 E~'CH $545.00 1 $ 545.00
<br />
<br /> 20 Concrete Parapet Wall 45.4 LF $66.80 LF $3,023.84 45.4 $ 3,023.64
<br />
<br /> 21 10 X 5 Precast Concrete Box Culvert 132 LF $309.80 I LF $40,893.80 132 $ .... 40,893.60
<br />
<br /> 22121" CM Pipe Culvert 25 LF $28.30 LF $707.50 $
<br />
<br /> 23{ 15" RC Pipe Apron 3 EACH $438.60 EACH $1,315:8.0 1 $ 438.80
<br />
<br /> 24! 18" RC Pipe Apron 2 EACH $464.20 EACH $928.40 2 $ 928,40
<br />
<br /> 25'24" RC Pipe Apron 2 EACH $509.20 EACH.. $1,018.40 2 $ 1,018.40
<br /> 26~33" RC PipeApron 1 EACH $819.20 EACH $819.20 1 $ 819.20
<br /> 27'Trash Guard for 18" Pipe Apron 2 EACH $193.90 EACH $387.80 2 $ 387.80
<br />
<br /> 28 Trash Guard for 24" Pipe Apron 2 EACH $295.00 EACH $590.00 2 $ 590.00
<br />
<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 Design 3006, CL 5 406 I LF $21.90 LF $8,891.40 344 $ 7,533.60
<br />
<br /> 31 18" RC Pipe Sewer Design 3006, CL 5 240 LF $23.80 LF $5,712.00 240 $ 5,712.00
<br />
<br /> 32 21" RC Pipe Sewer Design 3006, CL 3 474 LF $28.00 I LF $13,272.00 474 $ 13,272.00
<br />
<br /> 33 24" RC Pipe Sewer Design 3006, CL 3 602 LF $30.50 I LF $18,361.00 614 $ I8,727.00
<br />
<br />'Per Change Orders 1, 2 and 3
<br /> --37--
<br /> sl~arecl docs/rnunw4pallararnsey/315818idProposalForm.;ds 1
<br /> Shoal: Pay Esl~male 4
<br />
<br />
<br />
|