|
PAY ESTIMATE #8
<br /> CITY OF RAMSEY
<br /> SUNWOOD DRIVE NW
<br />UTILITY AND STREET IMPROVEMENTS
<br />IMPROVEMENT PROJECT NO, 99-52
<br />
<br /> Estimated Contract
<br />Item Description Quantity Contract Unit Price Amount Used to Date Extension
<br />
<br /> 34 30" RC Pipe Sewer Design 3006, CL 3 370 LF $40.70 LF $15,059.00 370 $ 15,059.00
<br /> 35 33" RC Pipe Sewer Design 3006, CL 3 124 LF $47.70 LF $5,914.80 124 $ 5,914.80
<br /> 36 Connect to Existing Storm Sewer 1 EACH $595.00 . EACH $59~.00 0 $
<br /> 37 Construct Bulkhead 7 EACH $77.00 EACH $539.00 7 $ 539.00
<br /> 38 12" Steel Casing Pipe 90 LF $28.00 LF $2,520.00 90 $ 2,520.00
<br /> 39 Construct Drainage Structure Design 48 - 4020 38.58 LF $190.80 LF $7,361.06 38.28 $ 7,303.82
<br /> 40 Construct Drainage ~iructure Design 60 - 4020 38.81 LF $2~9.30' LF $11,2~7.73 38.56 $ 11,155.41
<br /> 41 Construct Drainage ~tructure Design 72 - 4020 11.96 LF $367.30' LF $4,392.91 12.12 $ 4,451.68
<br /> 42 Casting Assemblies Type 1 15 EACH $263.10 EACH $3,946.50 15 $ 3,946.50
<br /> 43 Casting Assemblies :F~/pe 2 4 EACH $419.30 EACH $1,677'.20 4 $ 1,677.20
<br /> 44 Construct Drainage Structure Design Special 1 4 EACH $701.20 EACH $2,804.80 4 $ 2,804.80
<br /> 45 Random Riprap Clas~ 3 58.8 CY $61.60 CY $3,622.08 106 $ 6,529.60
<br /> 46 Geotextile Fabric Type IV 109 SY $1.90 SY $207.10 149 $ 283.10
<br /> 47 Concrete Curb & Gutter Design B618 4949 LF $7.10 LF $35,137.90 5419 $ 38,474.90
<br /> 48 8" Concrete Driveway Pavement 25 SY $30.00 SY $750.00 24 $ 720.00
<br /> 49 Metal Railing 47 LF $68.40 LF $3,21,~.80 47 $ 3,214.80
<br /> 50 Permanent Barricades 3 EACH $215.00 EACH $645.00 0 $
<br /> 51 nstaii Wood Rail Fence 1840 LF $5.10 LF $9,384.00 1600 $ 8,160.00
<br /> 52 F & I Sign Panels Ty~ C 22.5 SF $21.00 SF $472.50 10 $ 210.00
<br /> 52A Pavement Message (Right Arrow) Epoxy 4 EACH $150.00 EACH $600.00 0 $ -
<br /> 53 4" Solid Line White - Epoxy 6625 LF $0.30 LF $1,987.50 4700 $ 1,410.00
<br /> 54 4" Broken Line Yellow - Epoxy 480 LF $0.30 LF $144.00 460 $ 138.00
<br /> 55 24" Stop Line White o Epoxy 37 LF $8.20 LF $303.40 0 $
<br /> 56 Deciduous Tree 1.5" Cai BR 100 TREE $100.00 TREE $10,000.00 50 $ 5,000.00
<br /> 57 Bale Check 190 EACH $5.00 EACH $950.00 0 $
<br /> 58 Silt Fence, Type Mac'hine Sliced 1800 LF $2.00 LF $3,60(~'.00 5557 $ 11,114.00
<br /> 59 Temporary Rock Construction Entrance 2 EACH $500.00 EACH $1,000.00 0 $
<br /> 60 Seed Mixture'6~B' 1002.6 LB $3.00 LB $3,007.80 1474 $ 4,422.00
<br /> 61 Seed Mixture Special 1 30.0 LB $25.00 LB $750.00 30: $ 750.00
<br /> 62 Seed Mixture S.peci,~l~- 5.0 LB $25.00 LB $125.00 51 $ 125.00
<br /> 63 Seed Mixture Special 3 19.5 LB $20.00 LB $390.00 19.5 $ 390.00
<br /> 64 Seed Mixture Special 4 3.3 LB $25.00 LB $82.50 3.3 $ 82.50
<br /> 65 Seed Mixture Special 5 41.3 LB $20.00 LB $826.00 41.3 $ 826.00
<br /> 66 Mulch Material Type 1 21.5 TON $125.00 TON $2,687.50 21.5, $ 2,687.50
<br /> 67 Erosion Control Blankets Category 3 4335 SY $1.80 SY $7,803.00 7200 $ 12,960.00
<br /> 68 Commercial Fertilizer Analysis 20-5-10 2.1 TON $150.00 TON $315.00 2.1 $ 315.00
<br />
<br />Total Bid Schedule "A"- SAP 199-104-06 $ 560,355.14 -$ 557,061.01
<br />
<br />shared docslmumc~pallaramse¥131561BIdPropos~,{Fo f rn.xls 2
<br />Sheet: Pay Estimale 8 Final
<br />
<br />
<br />
|