|
PAY ESTIMATE #3
<br /> CITY OF RAMSEY
<br /> SUNWOOD DRIVE NW
<br />UTILITY AND STREET IMPROVEMENTS
<br />IMPROVEMENT PROJECT NO. 99-52
<br />
<br />July 11, 2002
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />15153 Nowtben Blvd. NW
<br />Ramsey, MN .55303
<br />
<br />RE: Sunwood Drive Street Extension, Utility and Street Improvements
<br />Contractor: LaTour Construction
<br />Cootract Amount: $769,415.,83
<br />Award Date: March 8, 2002
<br />Completion Date: October 4, 2002
<br />
<br />Bid Schedule "a" - SAP 199-104-06 Sunwood Drive NW
<br /> Estimated Contract
<br />Item Description Quantity Contract Unit Pdce Amount Used to Date Extension
<br />
<br /> I
<br /> I Clearing 0.73 I ACRE $2,324.00 ACRE $1,696.52 0.73 $ 1,696.52
<br />
<br /> 2 Clearing 7 TREE $242.40 TREE $1,896.80 7 $ 1,696.80
<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 $1,896.80 7 $ 1,696.80
<br />
<br /> 5 Pavement Marking Removal - Permanent 480 LF $2.00 LF I $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 $1,385.25 880 $ 132.00
<br /> 9 Sawing Bituminous Pavement (Full Depth) 1,317 LF $3.00 LF $3,951.00 $
<br /> 10 Common Excavation, EV (P) 64,928 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 />I
<br /> 13 Aggregate Base Class 5 5,596 TON $9.40 TON $52,602.40 4219.2 $ 39,660.48
<br /> 14 Mill Bituminous Surface (1.5") 570 SY $4.05 SY $2,308.50 $ -
<br /> 15 Type LV4 Wearing 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 /> 17 Bituminous Material for Tack Coat 614 GAL $1.30 GAL $798.20 $
<br /> 18 Construct ConcreteWingwalls 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 Box 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 EACHI $438.60 EACH $1,315.80 1 $ 438.60
<br /> 24 18" RC Pipe Apron 2 EACH $464.20 EACH $928.40 2 $ 928.40
<br /> 25 24" RC Pipe Apron 2 EACH $509.20 EACH $1,018.40 2 $ 1,018.40
<br /> 26 33" RC Pipe Apron 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 EAC~ $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 /> 30 15" RC Pipe Sewer Design 3006, CL 5 406 LF $21.90 LF $8,891.40 344 $ 7,533.60
<br />
<br /> 31 18" RC Pipe Sewer Design 3006, CL 5 240 I LF $23.80 LF $5,712.00 240 $ 5,712.00
<br />
<br /> 32 21" RC Pipe Sewer Oesign 3006, CL 3 474 LF $28.00 LF $13,272.00 474 $ 13,272.00
<br />
<br /> 33 24"RC Pipe Sewer Design 3006, CL3 602 LF $30.50 I LF I $18,361.00 614f $ 18,727.00
<br />
<br />shared docslmunlc~pallaramsey131561~idProposalForm.xls
<br />Sheet: Pay Est, n',am 3 1 --u~--
<br />
<br />
<br />
|