|
PAt' ESTIMATE #1
<br /> CITY OF RAMSEY
<br /> lt3RD AVENUE N.W.
<br /> UT1LIT'~' AND STKEET IMPROVMENTS
<br /> IMPROVEMENT PROJECT NO. 00-21
<br /> C]3",' OF RAMSEY
<br />
<br />Schedule "C" - Storm Sewer
<br />
<br /> 33 Sp~c, Estimated Contract Used to
<br /> itemNo, Ref. Description Quantity , Contract Unit Price Amount Date Extension
<br /> 12" RCP (CL~) i01-8' D.e..p.!h) 130 LF $ 18.00 /LF $2,340,00 $ .
<br /> 341 15" RCP (CL5) (0'-6' Depth) 358 LF $ 19.35 ILF $6,927.30
<br /> 35! ~8""RCP (CLS) (0'-8' Depth) 132'5 LF $ 21.30 /~'F $28,222.50
<br /> 36 24" RCP {CL3) (0"{' Depth) 6 LF $ 25.75 ILF $154,50 ..
<br /> 37 27" RCP (CL3) (0'-8' Depth) 350 LF $ 32.15 /LF $11,252.50
<br /> 38 30" RCP (CL 3) (0'-8' Depth) , 614 LF $ 36.00 /LF ', $22,104.00~
<br /> 39 36" RCP (GL3) (8'-10' ~'eplh) --, 2;~2 LF $ 49.25 ILF $12,411.00 $
<br /> 40 36" RC Arch Pipe - Class 3 (8'.10' Depih) 40 LF $ 76.10 /LF $3,044.00 $
<br /> 4i 12" Dia. Concrete Plug 2 EA $ 62.00 /FA $124.00
<br /> 15" Dia. Concrete Plug 3'EA ~- 66.00 /FA $204,00 $' '
<br /> 42
<br />43 16" Dia. Concrete P. lug . .. 3 FA $ 70.00 lEA $210:00
<br />I,, 44 24" Dia. Concrete Plug 1 EA $ 7~.00 IFA $75.00
<br />4S !1'8,, R'CP Fi§ ........ 1 FA S 584.00 /~, S5a4.0'~
<br />t... 46 30"RCPFES ;iE'A $ 950'00 lEA $950.00 . , '
<br /> 47 36" RCP FRS FA $ 1.375.00 /EA $1,375.0o $ .
<br />
<br /> 48 i Construct Standard Catchbasin (2' x 3') ,. 3iRA ~{' 767.00 lEA .. ' .... $2,301.00 $ ' ' - .
<br /> 49 Construct 27" d/a, Catchbasin w/Beehive Gra{e 1 [FA $ 730.00 /FA $730.00
<br />
<br /> 50 !Conslruct Manhole 4' dia. (0'~') l iEA $ 1,117.00 /_EA , , $1,117.0_0 $ ..,
<br /> 51 Construct CB-MH 4' Dia. (0'-8') J, '~ EA $ 1,213.00 lEA, $9,704.00 $
<br /> 52 IConstnJC~ CB-MH 54" Dia. (0'-8') 4 FA $ 1,721.00 /FA $6,884.00 ,
<br /> 53 ~,onstru~t CB-MH 60" Dia. (9.5',build) 1 EA $ 1,846...00 lEA $1,846.00 $ -..
<br /> 54 Construct CB-MH ~6" Dia. (0'-8') 1 FA $ ,2,201.00 /FA s2,201.00
<br /> 55 Construct CB-MH 72" Oia (9.3' build) 1 EA $ 2,920.00 /EA ,., $2,g20.00
<br /> 56 48" Dia. Ski'rqmer Structure wilh Weir (0'-8') I EA' $ 1,865.00 /FA ,$1,865.00
<br /> 57 Class III Random Rip-Rap 24.7CY $ 50.00 ICY $1,235.00. ,
<br /> 58 ,, (~om,rno. pExcavation-Pond t 16,45.3 CY $ 1'.11 ICY ,$18,262.83 16453 $ 1¢.,262.83
<br />
<br />Total Bid Schedule "C" $139,043.63 $ 18,262.83
<br />
<br />Schedule "D" - Road Construction
<br />
<br /> Spec. Estimated . Conb'act Used to
<br />Item No. Ref. Description Qua.?tity Contract Unit Price ~ Amount Date Extension
<br />
<br /> 59 Mobilization . ,, .1, ! .L,S $..1,500.00 ILS $1,500.00 -0.5 $ 750.00
<br />
<br /> 8o Traffic Control 1.00 tLS $ 200.00 ILS $200.00 I $ 200.00
<br /> 61 Remove Concrete Curb & Gutter 500 ILF $ 0.75 /LF $375.00 440 $ 330.00
<br /> 62 Remove Bituminous Pavement 920 iSY $ 0.50 rSy $460.00 ,_,700 $ 350.00
<br />
<br /> 63 Saw Bituminous Pavement 170ILF $ 1.00 /LF s170.0o $
<br />
<br /> 64 CI,earing_ &,.Grubbing 0. B iAC $ 3,800,00 ./AC $3,040.00 0.8 $ 3,040.00
<br />
<br /> 65 Transplant Trees 12 !EA $ 100,00 /EA $1,200.00 6 $ 600.00
<br /> 66 Common Excavation (Pt I 10',i00 iCY $ 1.1'~ /~Y $11,211.00 11800 $ 12,~76.00
<br /> 67 Concrete Curb & Gutter, Design B-618 5,200 !LF $ 7.15 /LF ,$37,180.00 $
<br /> 68 ' . Triangu!ar Valley Guiler Seclions 4 FA $ 265.00 ~FA .... $1,060.00
<br /> 69 7" Concrete Valley Gutter 150SF $ 4.90 /SF $735.OO
<br />
<br /> 70 Aggregate Base, Class 5 3,750 TON $ 7.15 ~ON, $26,812.50
<br /> 71 Type 41 Bituminous Wear Course ' _ . 935 :TON $ 2~,00 ~ON $25,245.00
<br /> 72 T)'..Pe 31 Bituminous Base Course .1~50 TON $ 25,80 q'ON $32,250,00
<br /> 73 Bit. Material for Tack Coal 550 GAL $ 1.50 /GAL 6825.00 $ , -
<br /> 74 24" White Stop Bar 25 LF $ 2,00 /LF $50.00 $ - ,
<br /> "75 F & I Sign Panel (Type C) 6.25 SF $ 23.00 /SF $143.75 $
<br />
<br /> 76 Seeding, incl. Seed, Fedilizer & Mulch 1 AC $ .1.,500.00 ~AC $1,500,00 ,
<br /> 77 Sodding, Lawn & Boulevard Type 3500 SY $ 2.00 ISY $7,000,00 $ - _
<br /> 78 Slit Fence, Pre-Assembled 1,300 LF $ 1.30 /LF $1,690.00 $
<br /> 79 Salvage & Rei~statl Tops(~il (L~/) , 2000 CY $ 1.11 ICY $2,220.00 1~00 $ 1,'110.00
<br /> 80 Topsoil Borrow (LV) 300 CY $ 9.00 ~CY $2,700.00 $ -
<br /> 81' Remove Concrete & Debris (Dozer Hours) 18 HR $ 125.00 /HR $2,250.00 18 $ 2,250.00"
<br /> 82' Remove Concrete & Debris (Backhoe Hours) 30,HR $ 145.00 /HR $4,350.00 30 $ 4,350.00
<br />
<br /> 83' Remove' C~ncrete &_..~)ebds {Lo, ader Hours)" 18{HR $ 130.00 'HR $2,34.0.00 18 $ 2;.340.0~
<br />
<br />Total 8id Schedule "D" ~,. $166,50..7.25 $ 28,196.00
<br />
<br />RA3157BtPay Estimate # 1
<br />* Per C.O. No. 2
<br />
<br />I
<br />I
<br />
<br />I
<br />I'
<br />I
<br />I
<br />I
<br />I
<br /> I
<br />
<br /> I
<br /> I
<br />
<br />
<br />
|