|
IP 11-09; Alpine Drive Overlay
<br />City of Ramsey
<br />December 7, 2011
<br />Pay Estimate No.
<br />Bid
<br />Change Orders
<br />MSA Bituminous Incentive/Disincentive
<br />IP 11-09; Alpine Drive Overlay
<br />ITEM
<br />MOBILIZATION
<br />REMOVE CONCRETE CURB AND GUTTER
<br />REMOVE 12 -18 INCH RCP
<br />REMOVE CONCRETE CROSS GUTTER
<br />REMOVE 2 X 3 CATCHBASIN
<br />REMOVE 48" STORM MANHOLE
<br />SAWING BITUMINOUS PAVEMENT
<br />SELECT TOPSOIL BORROW (6" DEPTH)
<br />SALVAGE AGGREGATE AND EXPORT FROM SITE
<br />4" AGGREGATE BASE, CLASS 5
<br />MILL BITUMINOUS SURFACE FULL DEPTH, FULL WIDTH
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />1.5" WEARING COURSE SPWEA340B
<br />2" NON -WEARING COURSE SPNWB330B
<br />CONSTRUCT RC PIPE APRON 15 INCH
<br />CONSTRUCT RC PIPE APRON 18 INCH
<br />15" RC PIPE SEWER, DESIGN 3006
<br />18" RC PIPE SEWER, DESIGN 3006
<br />CONSTRUCT 2' x 3' STORM CATCH BASIN
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />F&I CASTING ASSEMBLY (STORM)
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />6" CONCRETE CROSS GUTTER
<br />TRAFFIC CONTROL
<br />SILT FENCE, HEAVY DUTY
<br />INLET PROTECTION
<br />SEEDING
<br />SEED, TYPE 270
<br />FINAL
<br />1 UNIT 1
<br />LS
<br />LF
<br />LF
<br />SQ YD
<br />EACH
<br />EACH
<br />LF
<br />CY
<br />CY
<br />TON
<br />SQ YD
<br />GAL
<br />TON
<br />TON
<br />EACH
<br />EACH
<br />LIN FT
<br />LIN FT
<br />EACH
<br />EACH
<br />EACH
<br />LIN FT
<br />SQ YD
<br />LS
<br />LF
<br />EACH
<br />SY
<br />LBS
<br />QUANTITY
<br />1
<br />1,900
<br />146
<br />30
<br />2
<br />3
<br />264
<br />65
<br />1,000
<br />280
<br />17,600
<br />881
<br />1,599
<br />2,132
<br />1
<br />2
<br />238
<br />1,200
<br />4
<br />11
<br />15
<br />1,900
<br />30
<br />1
<br />500
<br />15
<br />350.00
<br />14
<br />$ 363,222.71
<br />$ 35,51 8.00
<br />$ 8,104.48
<br />$ 406, 845.19
<br />Contract
<br />UNIT COST
<br />$ 7,850.00
<br />$ 2.11
<br />$ 6.49
<br />$ 10.82
<br />$ 324.70
<br />$ 371.81
<br />$ 2.87
<br />$ 29.86
<br />$ 5.67
<br />$ 0.01
<br />$ 1.28
<br />$ 2.65
<br />$ 55.98
<br />$ 51.46
<br />$ 487.04
<br />$ 514.10
<br />$ 24.35
<br />$ 27.60
<br />$ 1,028.20
<br />$ 1,244.66
<br />$ 811.74
<br />$ 14.85
<br />$ 46.27
<br />$ 2,272.86
<br />$ 1.79
<br />$ 81.17
<br />$ 1.08
<br />$ 6.49
<br />EXTENSION
<br />$ 7,850.00
<br />$ 4,009.00
<br />$ 947.54
<br />$ 324.60
<br />$ 649.40
<br />$ 1,115.43
<br />$ 757.68
<br />$ 1,940.90
<br />$ 5,670.00
<br />$ 2.80
<br />$ 22,528.00
<br />$ 2,334.65
<br />$ 89,512.02
<br />$ 109,712.72
<br />$ 487.04
<br />$ 1,028.20
<br />$ 5,795.30
<br />$ 33,120.00
<br />$ 4,112.80
<br />$ 13,691.26
<br />$ 12,176.10
<br />$ 28,215.00
<br />$ 1,388.10
<br />$ 2,272.8E
<br />$ 895.00
<br />$ 1,217.55
<br />$ 378.00
<br />$ 90.86
<br />Total $417,086.94
<br />This Pay Application
<br />QTY
<br />1.00
<br />2,067
<br />146
<br />175
<br />2.00
<br />3.00
<br />200.00
<br />60.00
<br />1645
<br />18384
<br />600
<br />1704.73
<br />2088.2
<br />1
<br />3
<br />255
<br />1188
<br />5
<br />11
<br />3
<br />2067
<br />175
<br />1.00
<br />1248
<br />13
<br />1750
<br />70
<br />EXTENSION
<br />7,850.00
<br />4,361.37
<br />947.54
<br />1,893.50
<br />649.40
<br />1,115.43
<br />574.00
<br />1,791.60
<br />9,327.15
<br />23,531.52
<br />1,590.00
<br />95,430.79
<br />107,458.77
<br />487.04
<br />1,542.30
<br />6,209.25
<br />32,788.80
<br />5,141.00
<br />13, 691.26
<br />2,435.22
<br />30, 694.95
<br />8,097.25
<br />2, 272.86
<br />2,233.92
<br />1,055.21
<br />1,890.00
<br />454.30
<br />$417,086.94
<br />Completed to Date
<br />QTY
<br />1.00
<br />2,067
<br />146
<br />175
<br />2
<br />3
<br />200
<br />60
<br />1,645
<br />0
<br />18,384
<br />600
<br />1,705
<br />2,088
<br />1
<br />3
<br />255
<br />1,188
<br />5
<br />11
<br />3
<br />2,067
<br />175
<br />1.00
<br />1,248.00
<br />13
<br />1,750
<br />70
<br />EXTENSION
<br />$ 7,850.00
<br />$ 4,361.37
<br />$ 947.54
<br />$ 1,893.50
<br />$ 649.40
<br />$ 1,115.43
<br />$ 574.00
<br />$ 1,791.60
<br />$ 9,327.15
<br />$ 23,531.52
<br />$ 1,590.00
<br />$ 95,430.79
<br />$ 107,458.77
<br />$ 487.04
<br />$ 1,542.30
<br />$ 6,209.25
<br />$ 32,788.80
<br />$ 5,141.00
<br />$ 13,691.26
<br />$ 2,435.22
<br />$ 30,694.95
<br />$ 8,097.25
<br />$ 2,272.86
<br />$ 2,233.92
<br />$ 1,055.21
<br />$ 1,890.00
<br />$ 454.30
<br />
|