|
PAY ESTIMATE #4
<br /> ELMCREST PARK
<br />UTILITY AND STREET IMPROVEMENTS
<br />IMPROVEMENT PROJECT NO. 04-20
<br />CITY OF RAMSEY
<br />
<br />BID ALTERNATES
<br />
<br />BID SCHEDULE "D" - ADDITIONAL PATHS Bauerl Companies
<br />
<br /> Estimated Used to
<br />Description Quantity Unit Price Contract Price Date Extension
<br />Common Excavation and Embankment 5,250 CY $ 1.80 $ 9,450.00 5,250 $ 9,450.00
<br />Geotextile Fabric Type V 10,550 SY $ 0.94 $ 9,917.00 300 $ 282.00
<br />Select Granular Borrow 3,950 CY $ 9.08 $ 35,866.00 400 $ 3,632.00
<br />Modified Aggregate Base Class 5 2,750 TON $ 12.19 $ 33,522.50 252 $ 3,071.88
<br />'Type LV4 Wearing.C0urse 1,350 TON $ 32.92 $ 44,442.00 0 $
<br />
<br />Total Bid Schedule "D" - Additional Paths
<br />
<br />$ 133,197.50 $ 16,435.88
<br />
<br />BID SCHEDULE "E" - ADDITIONAL PARKING LOT
<br />
<br /> Estimated Used to
<br />Item Description Quantity Unit Price Contract Price Date Extension
<br />
<br /> I Select Granular Borrow 1,000 CY $ 7.78 $ 7,780.00 1,000 $ 7,780.00
<br /> 2 iGeotextile Fabric Type V 4,500 SY $ 0.84 $ 3,780.00 3,240 $ 2,721.60
<br /> 3 Modified Aggregate Base Class 5 1,650 TON $ 8.68 $ 14,322.00 1756.3 $ 15,244.68
<br /> 4 Type LV4 Wearing Course 4001 TON $ 30.36 $ 12,144.00 351 $ 10,656.36
<br /> 5 :Type LV3 Non-Wearing Course 40C TON $ 29.09 $ 11,636.00 420 $ 12,217.80
<br /> 6 Bituminous Material for Tackcoat 18C GAL $ 1.00 $ 180.00 150 $ 150.00
<br /> 7 Concrete Curb and Gutter B612 1,46C LF $ 7.50 $ 10,950.00 1460 $ 10,950.00
<br /> 8 Sign Panels, Type C 28 SF $ 50.00 $ 1,400.00 0 $ -
<br /> 9 4" Single Solid White - Paint 1,800 LF $ 0.38 $ 684.00 0 $ -
<br />
<br /> 10 Crosswalk- Epoxy / 1 EA $ 395.00 $ 395.00 0 $ -
<br /> 11 Directional Arrows- Epoxy 3 EA $ 125.00 $ 375.00 0 $
<br /> 12 Disabled White Parking Symbols- Paint 2 EA $ 55.00 $ 110.00 0 $ -
<br /> 13 4_" Disabled White Parkinc¢ Hatching- Paint 160 LF $ 0.38 $ 60.80 0 $
<br />
<br />total Bid Schedule "E" - Additional Parking Lot
<br />
<br />$ 63,816.80 $ 59,720.44
<br />
<br />CHANGE ORDER #1
<br />
<br /> Estimated Used to
<br />Item Description Quantity Unit Price Contract Price Date Extension
<br />
<br />1 Additional Excavation and Embankmen{ 390 CY $ 3.00 $ · 1 170.0.0 .390 $ 1,170.00
<br />2 Additional Select Granular Borrow 3,395 CY $ 7.78 $ 26,413.10 3395 $ 26,413.10
<br /> Negotiated Reduction for Select Granular
<br />3 Borrow 8,395 CY $ (1.00) $ (8,395.00) 8395 $ (8,395.00)
<br />4 Credit to Use City Borrow 8,395 CY $ (1.00)' $ (8,395.00) $
<br />_ 5 Geotextile Fabric Type V (10,550) SY $ 0.94 $ (9,917.00) $
<br />__6 Select Granular Borrow (Base Trail Bid) (3,950) CY $ 8.43 $ (33,29.8.50) $
<br />_~7~.60" Dia. Catch Basin vs 48" Dia. Catch Basin 1 EA .$ 300.00 $ 300.00 1 $ 300.00
<br />
<br />Fotal Change Order #1
<br />
<br />$ (32,122.40) $ 19,588.10
<br />
<br />RA726PEI/,11Pay Estimate ~ PE - 3
<br />
<br />
<br />
|