|
August 4. 2005
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />
<br />15153 Now[hen Blvd. NW
<br />Ramsey, MN 55303-6197
<br />
<br /> PAY ESTIMATE #4
<br /> ELMCREST PARK
<br />UTILITY AND STREET IMPROVEMENTS
<br />IMPROVEMENT PROJECT NO. 04-20
<br />CITY OF RAMSEY
<br />
<br />RE: Elmcrest Park
<br />Contractor: Bauerly Companies
<br />Contract Amount: $813,305.96
<br />Award Date: June 24, 2004
<br />Completion Date: November 19, 2004
<br />
<br />[)ear Council Members:
<br />
<br />q he following work has been completed on the above-referenced project by Bauerly Companies.
<br />
<br />BID SCHEDULE "A" - STREET, PARKING LOT AND RESTORATION
<br />
<br /> Estimated Used to
<br />Item_ Description Quantity Unit Price Contract Price Date Extension
<br />
<br />1 Mobilization 1 LS $16,600.00 $ 16,600.00 1 $ 16,600.00
<br />2 Clear and Grub 1 LS $ 3,000.00 $ 3,000:00 1 $ 3,000.00
<br />3 Salvage and Reinstall Gate 1 LS $ 750.00 $ 750.00 0.5 $ 375.00
<br />4 Saw Cut Bituminous Pavement (Full Depth) 30 LF $ 5.00 $ 150,00 0 $ -
<br />5 Common Excavation and Embankment 23,500 CY $ 1.70 $ 39,950.00 23,500 $ 39 950.00
<br />6 Select Granular Borrow 4,000, CY $ 7.78 $ 3;I,120.00 4,000 $ 31,120.00
<br />7 Geotextile Fabric Type V 20,506 SY $ 0.84 $ 17,220.00 14,778 $ 12,413.52
<br />~8 Modified Aggregate Base Class 5 7,35(: TON $ 8.68 $ 63,798.00 7,700 $ 66,836.00
<br />9 Crushed Concrete Aggregate 1,60(: TON $ 11.79 $ 18,864.00 1,151 $ 13,570.29
<br />'10 Mill Bituminous Surface (2") / 1(: SY $ 22.40 $ 224.00 0 $ -
<br />11 Type LV4 Wearing Course 2,02(: TON $ 30.49 $ 61,589.80 1,800 $ 54,882.00
<br />12 Type LV3 Non- Wearing Course 2,02(: TON $ 29.23 $. 59,044.60 2,043 $ 59,716.89
<br />13 Bituminous Material for Tack Coat 826 GAL $ 1.00 $ 820.00 400 $ 400.00
<br />14 Concrete Curb and Gutter B612 7,146 LF $ 7.50 $ 53,550.00 7,123 $ 53,422'.50
<br />15 Sign Panels, Type C 82 SF $ 50.00 $ 4,100.00 0 $
<br />16 4" Single Broken Y~llow- Paint 28(: LF $ 0.50 $ 140.00 0 $
<br />17 4" Single Broken Yellow ~ Epoxy 286 LF $ 1.00 $ 280.00 0 $
<br />18 4" Single Solid White- Paint 7,45C LF $ 0.38 $ 2,831.00 0 $
<br /> 19 ~Stop Bar- Epoxy 3 EA $ 88.32 $ 264.96 0 $
<br />
<br />20 4" Double Solid Yellow- Epoxy 190 LF $ 2.00 $ 380.00 0 $
<br />21 24" Solid Yellow Median Hatching- Paint 190 LF $ 2.50 $ 475.00 0 $
<br />22 Crosswalk- Epoxy 6 EA $ 395.00 $ 2,370.00 0 $
<br />23 Directional Arrows- Epoxy 15 EA $ 125.00 $ 1,875.00 0 $
<br />24 Disabled White Parking Symbols- Paint 7 EA $ 55.00 $ 385.00 0 $
<br />25 4" Disabled White Parking Hatching- Paint 660 LF $ 0.38 $ . 250.80 0 $
<br />26 Bale Check 40 EA $ 22.00 $ 880.00 0 $
<br />27 Silt Fence, Type Machine Sliced 1,600 LF $ 1.65 $ 2,640.00 3,000 $ 4,950.00
<br />28 Seeding 2 ACRE $ 950.00 $ 1,900.00 6.53 $ 6,203.50
<br />29 Erosion Control Blanket 200 SY $ 2.50 $ 500.00 0 $
<br />30 6" Concrete Valley Gutter 30 SY $ 45.00 $ 1,350.00 0 $
<br />
<br />Fotal Bid Schedule "A" - Street, Parking Lot, and Restoration
<br />
<br />$ 387,302.16 $ 363,439.70
<br />
<br />RA726PE/f41Pa¥ Eshrnate I/4 PE - 1
<br />
<br />
<br />
|