|
PAY ESTIMATE ~
<br /> CiTY OF RAMSEY,
<br />TH No. 47 Pedestrian Ut]derpass
<br />And Bituminous Trail Construction
<br />Improvement Project No. 05-29
<br />
<br />Engineer
<br />
<br />January 6, 2008
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />
<br />15153 Nowthen Bird, NW
<br />Ramsey. MN 55303-6197
<br />
<br />RE: TH NO. 47 Pedestrian Underoass and Bituminous Trail Construction
<br />Contracto~ Landwehr Constr~ction, Inc.
<br />Conb-act Amount: $352.639.00
<br />Award Date: Jury 27, 2005
<br />Completion Date: October 15, 2005
<br />
<br />ElD SCHEDULE "A" Pedestrian Underpass and Bituminous Trail Constructfon
<br />
<br />Item DescHpBon Estimated Quantity Unit Price Contract Price Date Extension
<br />
<br />1 MOBILIZATION I LUMP SUM $3,50000 $ 3.50000 1 I $ 3,500.00
<br />2 REMOVE EITUMINOUS PAVEMENT 200 SY $5.00 $ 1,00~].00 20O ! $ 1,000.00
<br />3 SAWING BITUMINOUS PAVEMENT FULL DEPTH 60 LF $360 $ 180.00 60 $ 18000
<br />4 COMMON EXCAVATION, EV 3500 CY $4.00 $ 14,300.00 3,506 $ 14.000.00
<br />5 SALVAGE TOPSOIL(EV} 200 CY $3.00 $ 600.00 200 $ 60000
<br />6 SALVAGE AND REINSTALL AGGREGATE SURFACE {LV 30 CY $3.00 $ 00.60 $
<br />7 AGGREGATEBASECIJ~.SS$MODIF1ED 140 TON $12.00 $ 1,880.00 95 $ 1,140.00
<br />8 TYPE MV3VVEARINGCOURSEMIXTLIRE 85 TON $130.00 $ 11,050,60 8986 $ 11,68180
<br />9 TYPE MV3 NON-WEARING COURSE MIXTURE 50 TON $10000 $ 5.000.00 6727 $ 6,72700
<br />10 BITUMINOUS MATERIAL FOR.TACK COAT 15 GAL $1000 $ , 150.00 55 $ 55000
<br />11 ORNAMENTAL METAL R~ILING 3WPE A 24 LF I $100.00 $ 2.400.00 24 $ 2,400.00
<br />12 ORNAMENTAL METAL RAILING TYPE B 120 LF $1(3000 $ 12.000~00 120 $ 12,000.00
<br />13 CONCRETECAST~IN-PLACEHEADWALL 2 EACH 556,10000 $ 112,200.00 2 $ 112,20000
<br />14 ARCHITECTURAL TEXTURE TREATMENT 095 SF $31,66 $ 30,84500 995 $ 30,845.00
<br />15 ARCHITECTURAL COLOR SYSTEM 995 SF $440 $ ' 4,378.00 995 $ 4.378.00
<br />16 14X10PRECASTCONCRETEEOXCULVERT 100 LF $1,300.85 $ 130,(38500 100 $ 130,085.00
<br />17 18"RC APRON AND GRATE 1 EACH $1.400,00 $ 1.40000 I $ 1,400.00
<br />18 15" RC PIPE SEWER DESIGN 3006, CL5 21 LF $2500 $ 52500 21 $ 525,(30
<br />19 18" RC PIPE SEWER DESIGN 3006, CL3 235 LF $28.00 S 6,580.00 235 $ 6,580,00
<br />20 14" STEEL CASING PiPE (OPEN CUT) 140 LF $5000 $ · 7,000.60 140 $ 7,000.00
<br />21 CONSTRUCTDRA[NAGESTRUCTUREDESIGN48~.020 8 iF $200.00 $ 1,600.00 8 $' 1,600,00
<br />22 CASTING ASSEMBLIES A-7D I EACH $400.00 $ 400.00 I $ 400.00
<br />23 CASTING ASSEMBLIES M-6 {721) 2 EACH $400.00 $ 800,00 2 $ 800.00
<br />24 CONSTRUCTDRAINAGESTRUCTUREDESIGNH-400~ I EACH $352.00 $ 352.00 1 $ 35200
<br />25 RANDOM RfP RAP CLASS 2 10 CY $70.00 $ 700.0(3 10 $ 700.00
<br />26 RANDOM RiP RAP CLASS 3 6 CY $0000 $ 54000 5 $ 54000
<br />27 SILT FENCE TYPE MACHINE SLICED 220 LF $400 $ 880~00 $
<br />28 SEED[NG 1.3 ACRE $80000 $ 1,040.00 I $ 8(3000
<br />29 SEED MIXTURE 260 130 LB $200 $ 260.00 100 $ 20(300
<br />30 MULCHMATERIALTYPE3 2.6 TON $400.00 $ 1,040.60 2 $ 800.00
<br />31 COMMERCIALFERTILIZERANALYSIS24-2-24 520 LBS $0.70 $ 36400 406 $ 280.00
<br />
<br />Total Bid Schedule "A*' - PEDESTRIAN UNDERPASS 352,539 00 353,263.80
<br />
<br />ra3177PEP,¥ E ....... PE - 1 of 2 -103-
<br />
<br />
<br />
|