|
PAY ESTIMATE #7
<br /> Ramsey Town Center Phase 2, Segment 1 Improvements
<br />Zeolite Street NW, Civic Center Drive NW and Sapphire Street NW
<br />improvement Project No. 05-22
<br />
<br />Contractor
<br />
<br />BID SCHEDULE "A" - CONTINUED
<br />
<br />........ ~'~'- ' .... ' .... Used to
<br />Item Description , Estimated Quantity Unit Price Contract Price DateI Extension
<br />
<br /> 47 4" CONCRETE WALK 2500 SF $ .... '3.00 $ 7,500.00 2,416 $ 7,248.00
<br /> 48 VALLEY GUt-rER. ,. I 780 I LF $ 14.00 I $ 10.920.00 490,, i $ 6,860.00
<br /> "
<br /> 49 CONCRETE CURB AND GU"I-i'ER DESIGN 8618 I 5700 LF $ 6.00 $ 45,600.00 5683 $ 47,064.00
<br />
<br /> 50 CONCRETE CURB AND GU'ii'ER DESIGN 8624 I 132 LF $ 17 00 , $ 2,244,00 $ -
<br />
<br /> 51 7- CONCRETE DRIVEWAY PAVEME. NT 2450 I , .. SF .,, $ 3.90 I,.$ 9,5.5.5.00 2450 .... ! 9,555.00
<br /> 52 .PEDESTRIAN CU.RB RAMP 2 ' EACH $ 360.00 $ ,., 7.20.00 ! 2~ 720,00
<br /> 53 F & I 2" RIGID STEEL CONDUIT 89 LF $ 4.00 $ ,. 356..00. . 178 $ 712.00
<br />
<br /> 54 F & I 4" RIGID STEEL CONDUIT 178 LF $ 5.00 $ 890.00 178 .,$ 890.00
<br />
<br /> 55 SIGN PANELS'~,.,P.E C 30.75 SF $ 28.00, $ 881.00 $- ,, ...
<br />
<br /> 56 TRAFFIC CONTROL ,. 1 LS $ 750.00 $ 750.00 1 $ 750.00
<br /> 57 TYPE Iii BARRICADE 4 EACH $ 2,45:00 $ 980.00 ,, , $
<br /> 58 PAVEMENT ME.~SAGE (L.E'dARROW) EPO,X.Y 4 EACH $ 100.00 $.. 400,00 $
<br />
<br /> 59 F & I SIGN PANEL TYPE"D" 3 EACH $ 275.00 $ 825.00 $
<br />
<br /> 60 4" BROKEN LINEYEL~.OV~/EP~)XY 2645 LF $ ,.,0'0,1 $ 26.45 $ , ,-
<br />
<br /> 61 4" SOLID LINE WHITE. EPOXY .... ,3045 LF $ 0,.50. $ 1,522,50 $
<br />
<br /> 62 24" STO.P. LINE, WH.I,'I'E - EPOXY 53 LF $ ,~.15 $ 272.95 $
<br />
<br /> 63 4- DOUBLE LINE .B. ROKEN & SO'.LID YELLOW. E~=QX 515 LF $ 0.50 $ 257.50 [' $
<br />
<br /> 64 24" SOLID LINE WH, ITE-EPOXY 44 LF $ 5.15 I $ 226.60 . ._
<br /> ,65 14" SOLID LINE WHITE. PAINT 2675 LF $ 0.38, $.. 1,016.50 _ $
<br /> 68 I4'~DOUBLE LINE BROKEN & SOLID YELLOW- PAIN'[ 515 LF $ 0.38 $ 195.70 ...... $
<br />
<br /> 67 INSTALL 4"- 6" PVC (SCH40) CONDUIT .60._.0 LF $ 3.00 $ 1,800.00 I 6..00 $ 1.800.00
<br />
<br /> 68 BALE CHECK ..50 EACH ~$ 10.00 $ 500,00 . . ,
<br />
<br /> 69 SILT FENCE TYPE MACHINE ~LICED 6000 ' LF $ 1.65 $ 9,900.0,0 844 $. t,392.60
<br /> 70 TEMPO .RAR~Y CONSTRUC,TI.O~N ROCK ENTRANCE 2 I EACH $ 750.00 $ 1.500.00 2 $ 1,500.00
<br />
<br /> 71 SEEDING 2.0 I ACRE $ 500.00 $ ..1;000,00 I 0,8 $ .,. 400.00
<br /> 200 LB $ 2.20 $ 440.00 80 $ 176.00
<br /> 72 SEED, ,MIXTURE 260 ..
<br /> 73 MULCH MATERIAL TYPE 3 4 TON $ 145.08 $ 580.00 . 1.6 $ 232.80
<br /> 74 EROSION CONTROL BLANKETS cATEGoRY 3 4000 SY $ 1.70 $ 6.800.00 $
<br /> 75_ ICOMMERCIAL'FERTILIZER .... ANALYSIS 24-2-24 700 LBS $ 0.40, $ 280.00 280 $ 112.00
<br />
<br />Total Bid Schedule "A" - Street Construction
<br />SUMMARY OF BIDDING
<br />
<br />Bid Schedule "A" - Street Construction
<br />Base Bid Total
<br />
<br />TOTAL
<br />LESS 8% RETAINAGE
<br />LESS PAY ESTIMATE #1
<br />LESS PAY ESTIMATE #2
<br />LESS PAY ESTIMATE #3
<br />LESS PAY ESTIMATE #4
<br />LESS PAY ESTIMATE #5
<br />
<br />LESS PAY ESTIMATE #6
<br />WE RECOMMEND PAYMENT OF:
<br />
<br />APPROVALS:
<br />
<br />CONTRACTOR: W.B. MILLER, INC.
<br /> Certification byJ~ntractor: I certify that ali items and amounts are correct for the work completed to date.
<br />
<br />Title: x'~',"~ Date /~'~ '~~ '~i'~
<br />
<br />ENGINEER: HAKANSON ANDERSON ASSOCIATES, INC,
<br /> Certification by, Engineer: We r~end payrrj.ent for
<br />
<br />OWNER: CI,.~/.-~AMS~Y~' ~' ./'"
<br />Title: ,..~.;~.!/¢~(, .//."( ~ Date /? /'?
<br />
<br />and quantities as shown,
<br />
<br />PE - 2 of 2
<br />
<br />$ 582,023.30 $ 457,733.00
<br />
<br />$ 562,023~30
<br />
<br />$ 562.023.30
<br />
<br />$ 562,023.30
<br />
<br />$ 457,733OO
<br />
<br />$ 457,733.00
<br />
<br />$ 457,733.00
<br />$ 22,886.85
<br />$ 171,141.55
<br />$ 62,878.98
<br />$ 82.307.05
<br />$ 88,319.60
<br />$ 23,483.62
<br />$ 1,521.90
<br />$ 5,193.65
<br />
<br />
<br />
|