|
PAY ESTIMATE #7 (FINAL)
<br />ELMCREST PARK
<br />UTILITY AND STREET IMPROVEMENTS
<br />IMPROVEMENT PROJECT N0. 04-20
<br />CITY OF RAMSEY
<br />OWNER
<br />BID ALTERNATES
<br />BID SCHEDULE "D" -ADDITIONAL PATHS
<br />Baueriv Cmm~anies
<br />
<br />Item
<br />Descri tion Estimated
<br />Quanti
<br />Unit Price
<br />Contract Price Used to
<br />Date
<br />Extension
<br />1 Common Excavation and Embankment 5,25 CY $ 1.80 $ 9,450.00 5,250 $ 9,450.00
<br />2 Geotextile Fabric Type V 10,55 SY $ 0.94 $ 9,917.00 300 $ 282.00
<br />3 Select Granular Borrow 3,95 CY $ 9.08 $ 35,866.00 400 $ 3,632.00
<br />4 Modified Aggregate Base Class 5 2,75 TON $ 12.19 $ 33,522.50 1402 $ 17,090.38
<br />5 T pe LV4 Wearing Course 1,35 TON $ 32.92 $ 44,442.00 1362 $ 44,837.04
<br />Total Bid Schedule "D" -Additional Paths
<br />$ 133,197.50 $ 75,291.42
<br />BID SCHEDULE "E" -ADDITIONAL PARKING LOT
<br />
<br />Item
<br />Descri lion Estimated
<br />Quanti
<br />Unit Price
<br />Contract Price Used to
<br />Date
<br />Extension
<br />1 Select Granular Borrow ~ 1,00 CY $ 7.78 $ 7,780.00 1,000 $ 7,780.00
<br />2 Geotextiie 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 400 TON $ 30.36 $ 12,144.OQ 351 $ 10,656.36
<br />5 Type LV3 Non-Wearing Course 400 TON $ 29.09 $ 11,636.OQ 442.88 $ 12,883.38
<br />6 Bituminous Material for Tackcoat 180 GAL, $ 1.00 $ 180.00 15Q $ 150.00
<br />7 Concrete Curb and Gutter 6612 1,460 LF $ 7.50 $ 10,950.00 1460 $ 10,950.00
<br />8 Sign Panels, Type C 28 SF $ 50.00 $ 1,400.00 28 $ 1,400.00
<br />9 4" Single Solid White -Paint 1,80 LF $ 0.38 $ 684.00 180Q $ 684.00
<br />10 Crosswalk -Epoxy 1 EA $ 395.Q0 $ 395.00 0 $ -
<br />11 Directional Arrows -Epoxy 3 EA $ 125.00 $ 375.OQ 3 $ 375.00
<br />12 Disabled White Parking Symbols -Paint 2 EA $ 55.00 $ 110.00 2 $ 110.00
<br />13 4" Disabled White Parking Hatching -Paint 160 LF $ 0.38 $ 6Q.80 0 $ -
<br />Tota! Bid Schedule "E" -Additional Parking Lot
<br />$ 63,816.80 $ 62,955.02
<br />CHANGE ORDER #1
<br />
<br />Item
<br />Descri tion Estimated
<br />Quanti
<br />Unit Price
<br />Contract Price Used to
<br />Date
<br />Extension
<br />1 Additional Excavation and Embankment 390 CY $ 3.00 $ 1,170.00 390 $ 1,170.00
<br />2 Additional Select Granular Borrow 3,395 CY $ 7.78 $ 26,413.10 3395 $ 26,413.10
<br />
<br />3 Negotiated Reduction for Select Granular
<br />Borrow
<br />8,39
<br />CY
<br />$ (1.00)
<br />$ (8,395.00)
<br />8395
<br />$ (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) (3,95Q) CY $ 8.43 $ 33,298.50) $ -
<br />7 60" Dia. Catch Basin vs 48" Dia. Catch Basin 1 F~ $ 300.00 $ 300.00 1 $ 300.00
<br />Total Change Order #1
<br />$ (32,122.40)
<br />$ 19,488.10
<br />RA726PEPay Estimate #7 PE - 3 -~ rJ
<br />
|