|
Pay Estimate #3
<br />Sunfish Lake Blvd. San. Sewer Watermain Extension
<br />
<br />5/&/00
<br />RA6£9
<br />
<br />BID SCHEDULE C - RESTORATION
<br />
<br /> Estimated ' ' Contract U'sed to
<br /> Item # Item Description Quantity Unit Price Amount Date Extension
<br /> 19 Remove Bit. Pavement 600 SY $3.10 /SY $1,860.00 814 $2,523.40
<br /> 20 Relocate Mailbox Support _ 1 EA $75.00 lEA $75.00 0 $0.00
<br /> 21 Sawing Bit. Pavement (Full D. ePth) 300 LF $3.10 /I._F 5930.00 35.7 $1,106.70
<br /> 22 Aggregate Base Class 5 250 TN $17.75 /TN. $4,437.50 244,96 $4,348,04
<br /> 23 Typ.e 41 Wear~n.q Course Mixture .. 120 TN $52,00 /TN $6,240.00 121,37 $6.311,24
<br /> 24 Sodding Type Lawn .1000 SY $2.55 /SY $2,550,00 0 $0,00 I
<br /> 25 Seeding (includeslert, & mulch) 1,5 AC $.1,550,00 /AC $2,325,00 0 $0,00
<br /> 26 Construclion Si,q.ning 1 LS $2,775.00 .4..S $2,775,00 ,1 $2,775.00
<br /> 27 Topsoil Borrow 300 CY $5,15 /CY $I,545.0q 0 $0,00
<br />
<br />_. 28 Remove Concrete Apron _ 60 .SY $7:15 /SY $.429,00 _ 20 .$143,00
<br /> 29. Install 6" Concrete Apron 60 SY $50.00 /SY $3.000..00 60 $3,000.00
<br />
<br />TOTAL BID SCHEDULE C:
<br />
<br />$26,166,50 $20,207.38
<br />
<br />CHANGE ORDER #1
<br />
<br /> Estimated Contract Used to
<br /> Item # Item Description Quantit Unit Price Amount Date Extension
<br /> .. 'Remove~.& Salvape Cha{nlink Fence 160 LF $3.00 /LF $480.00 160 $480.00
<br />__ Install Salvage Chainlink Fence &. Gale 140 LF $,7.00 /LF $980.00 ' 140 $980.,00
<br /> Remove & Salvage White Gates & Log Chain
<br /> Fence 140 LF $2.00 /LF $280.00 140 $280.00
<br /> Install White Gates & Log Chain Fence 10.0. LF $3.00 /LF $300.00 1 .0~,, $300.00
<br /> Reconstruct Manhole w/outside Drop 11 EA .$5,100,00 /~.A $5,100.00 I $5,100.00
<br />
<br />TOTAL CHANGE ORDER 1:
<br />
<br /> $7,140,00
<br />
<br />$37,647.00
<br />$77,740,00
<br />$26.166.50
<br />$7~140.00
<br />
<br />$7,140.00 v'/
<br />
<br />SUMMARY OF BIDDING:
<br />
<br /> BID SCHEDULE A, SANITARY SEWER:
<br />
<br /> BID SCHEDULE B, WATERMAIN:
<br />
<br /> BID SCHEDULE C, RESTORATION:
<br />
<br /> CHANGE ORDER #1
<br />
<br />$35,332.90
<br />$83,485.30
<br />$20,207.38
<br />$7,140.00
<br />
<br />TOTAL: $148,693,;50.
<br />
<br />USED TO DATE:
<br />
<br />LESS 5% RETAINAGE:
<br />
<br />LESS PAY ESTIMATE #1:
<br />
<br />$146.165.58
<br />
<br /> $7.308.28 -/'
<br /> $41,829.31
<br />
<br />I
<br />I
<br />I
<br />i
<br />I
<br />
<br /> I
<br /> I
<br /> I
<br /> I
<br /> I
<br /> I
<br /> I
<br /> I
<br />I
<br />I
<br />Ii
<br />I
<br />
<br />SJ~eel: PAY ESTIMATE ~13 PE3 · 2
<br />
<br />
<br />
|