|
PAY ESTIMATE NO. 4 Engineer
<br />
<br />August 16, 2001
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />15153 Nowthen Blvd. NW
<br />Ramsey, MN 55303-6197
<br />
<br />RE: Improvement Project 99-67
<br />Contractor: Meadowvate Construction
<br />Contract Amount: $265,517.60
<br />Award Date: September 27, 2000
<br />Completion Date: July 1, 2001
<br />
<br />Schedule "A" Phase 1 Construction
<br />
<br />Item Estimated
<br />No. Spec, Ref, Desc, ription Quantity Contract Unit Pric~ Contract Amount Used to Date Extension
<br /> 11 2021.501 Mobilization I!LS $5,000.00!LS $5,000.'~)0 1 $ 5,'000.00
<br /> 2 2104.501 Remove Cat;:h Basin 2iEA $100.00!EA $200.00 2 $ 200.00
<br /> 3] 2104.505 'Remove Bituminous Pavement 1115~SY $1.00iSY $1,115.00 777 $ 777.00
<br />
<br /> 4~ 2104.513 Sawing Bituminous Pavement (Full Depth) 7171LF $2.00 LcFY $1,434.00 710 $ 1,420.00
<br /> 51 2105.525 Topsoil Borrow " 75iCY $10.00 $750~00 $
<br /> 61 2105.609 Geotextile Fabric~ype I'~' 30,!SY $3.001SY $90.00 '30 $ 90.00
<br />
<br /> 7 2211.501 Aggregate Base Class 5 410!TON $9.00 TON $3,690.00 358 $ 3,222.00
<br /> 81 2340.508 Type 41 Wearing Course Mixture 2081TON $47.~0 TON $9,776.00 238 $ ~1,186.00
<br /> 91 2501.515 48" RC Pipe Apron liEA $900.00 EA $900.00 1 $ 900.00
<br />
<br /> 101 2501.602 Trash Guard for 48" Pipe'~,pron 1iFA $¢00.00 FA $700.00 1 $ 700.00
<br />
<br /> 11 ' 2501.620 Buckbeads 3~FA $200.~0 FA $600.00 ' 3 $ 600,00
<br />
<br /> 121 2503.541 15" Corrugated Poiyethyiene Pipe ~ 32iLF $17.00 LF $544.00 30 $ 510,00
<br />
<br /> 13 2503,541 18" Corrugated Polyethylene Pipe ~ 8iLF- $27.00 LF _ $216.00 8 $ 216.00
<br /> 14~ 2503.541 24" Corrugated Polyethylene Pipe ~ 115:;LF $24.00 LF $2,760.00 115 $ . 2,7,60.00
<br /> 15 2503.541 ,36" Corrugated Polyethylene Pipe ~ 221~LF $38.00 LF $8,39,8.0.,0 , , $
<br /> 16~ 2503.541 42" Corrugated Polyethylene Pipe~ 398!LF $45.00 LF i'$17,910.00 609 $ 27,405.00
<br /> 17, 2503.541 48" RC Pipe Sewer Design 3006, CLIII -iLF $74.00 LF $0.0.,0
<br />
<br /> 18 2503.541 54" Steel Casing Pipe (install by Open CutiI 32iLF $230.00 LF ..... $7.,360.00 32 $ 7,360.00
<br /> 19 2503.541 154" Steel Casing Pipe (Install by Jacking) ~ 96LF $490.00 LF $47,040.00 96 $ 47,0,40.00
<br /> 20 2504.601 Lower Watermain 1iFA $1,200.00 FA $'~,200.00
<br /> 21 2504.605 ,6" Polystyrene Insulation 3.6{SY $20.00 SY ,,, $72.00 3.6 $ 72.00
<br /> 22 2506,501 Construct Drainage Structure Design - 60 1 ;14.94iLF $230.00 LF $3,436.20 14.94 $ 3,436.20
<br /> 23: 2506.501 Construct Drainage Structure Design - 72 ~ 16.94iLF $300.00 LF $5,082.00 16.94 $ 5,082.00
<br /> 24 2506.501 Construct Drainage Structure Design - 84 ~' 8.56iLF $400.00 LF $3,424.00 8.56 $ 3,424.00
<br /> 25 2506.602 IConnect to Existing Catch Basin 21FA $300.00 EA $600.00 2 $ 600.00
<br />
<br /> 26 2506.602 ICasting Asse.m, blies Type,1 I~EA , $~00.00 FA $200.00, ..... 1 $ 200.00
<br />
<br /> 27 2506.602 ICasting Assemblies Type 2 2iEA $500.00 FA .... $1,000.00 2 $ 1,000.00
<br /> 28 2506.602 Casting Assemblies Type.3 2iFA $260.001EA $520.00 2 $ 520.00
<br />
<br /> 29 2511.501 Random Riprap Class IV (Grouted) ] '. ' 2~".8iCY ~ $40;0'~ CY , $1,032.00 39.5 $ 1,580.00
<br />
<br /> 30 2554.602 Install Flared End Section Grout I~EA $300.00 EA $300.00 I $ 300.00
<br /> 31 2563.601 Traffic Control 1 ILS, , ,$1,000.00 LS $1,000.00 1 $ 1,000.~'0
<br /> 32 2573.501 Bale Check 12!FA $10.00'EA $120.00 $ - ..,.
<br /> 33 2573.603 Silt Fence 80[LF $~'.00, LF $160.00
<br />
<br /> 34 2575.523 Wood Fiber Blanket Type High Velocity 5I~0iSY $2.00 SY $1,000.00 $
<br />
<br /> 35 2575.609 Turf Establishment 0.65JACRE $2,000.0,0.,, ACRE $1,300.00 $
<br />
<br />Total Bid Schedule "A"
<br />
<br />$128,929.20 $126,600.20
<br />
<br />Bid Schedule "B" Phase 2 Construction
<br />
<br />Item Spec, Re~. Description Estimated Contract Unit Price Cont'ract Amount Used to Date Extensi.o~i'-
<br /> 1 2021.501 Mobilization .. 1 LS $1,000.00 LS $1,000.001. $ - ....
<br /> 2 2101.501 Clearing 0.68 ACRE $1,000.00 ACRE $680.00 $
<br /> 3 2101,502 C~earing 20 TREE $100.00 TREE $2,00~.00 $
<br />
<br /> 4 2101.506 Grub.,bing 0.68 ACRE $1,000.00 ACR~ $680.00 $ ,-
<br /> 5 2101,507 Grubbing 20 TREE $100.00 TREE '$2,'~0(~:00
<br /> 6 2104.505 Remove Bituminous Pavement 1035 SY $1.00 SY $1,035.00 $
<br /> 7 2104,513 Sawing Biluminous Pavement (Full Depth) 688 LF $2.00 LF ' $1,'376.00 $ , , , -
<br /> 8 2105.525 Top Soil Borrow 300 CY $i0,00 CY $3,000.00 $
<br />
<br />~ha01~shared docsVnunicipal~aramsey~'a417pe4.xls
<br />
<br />8/17/01
<br /> -119-
<br />
<br />
<br />
|