|
PAY ESTIMATE NO. 12
<br />SUNWOOD DRIVE N.W. AND RHINESTONE STREET NW
<br />rh-- -- Ara.. N.. d
<br />OWNER
<br />ITEM
<br />NO.
<br />ITEM
<br />QTY
<br />UNIT
<br />UNIT COST
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />1
<br />72" RC PIPE SEWER DESIGN 3006 CL3
<br />104
<br />LF
<br />$ 162.26
<br />LF
<br />$ 16,875.04
<br />104
<br />$16,875.04
<br />2
<br />36" RC PIPE SEWER DESIGN 3006 CL3
<br />94
<br />LF
<br />$ 46.60
<br />LF
<br />$ 4,380.40
<br />94
<br />$4,380.40
<br />3
<br />65" SPAN RC PIPE- ARCH CL 11 A
<br />113
<br />LF
<br />$ 125.00
<br />LF
<br />$ 14,125.00
<br />113
<br />$14,125.00
<br />4
<br />73" SPAN RC PIPE - ARCH CL 11A
<br />387
<br />LF
<br />$ 134.11
<br />LF
<br />S 51,900.57
<br />387
<br />$51,900.57
<br />5
<br />36" RC PIPE PLUG
<br />1
<br />EACH
<br />$ 75.00
<br />EACH
<br />$ 75.00
<br />1
<br />$75.00
<br />6
<br />24" RC PIPE PLUG
<br />1
<br />EACH
<br />$ 45,00
<br />EACH
<br />$ 45.00
<br />I
<br />$45.00
<br />7
<br />72" RCP PIPE PLUG
<br />1
<br />EACH
<br />$ 300.00
<br />EACH
<br />I$ 300.00
<br />$0.00
<br />8
<br />65" SPAN ARCH PLUG
<br />1
<br />I EACH
<br />$ 325.00
<br />EACH
<br />$ 325.00
<br />1
<br />$325.00
<br />9
<br />CONST. DRAIN. STRUCT. 72 -4020
<br />9.08
<br />LF
<br />$ 320.28
<br />LF
<br />$ 2,908.14
<br />9.08
<br />$2,908.14
<br />10
<br />CONST. DRAIN. STRUCT 102 -4020
<br />8.41
<br />LF
<br />$ 700.00
<br />LF
<br />$ 5,887.00
<br />7.47
<br />$1229.00
<br />11
<br />ICONST. DRAIN. STRUCT 120 -4020
<br />11.71
<br />LF
<br />$ 1,032.36
<br />LF
<br />$ 12,088.94
<br />11.71
<br />$12,088.94
<br />12
<br />CASTING ASSEMBLY A -70
<br />1
<br />EACH
<br />$ 546.13
<br />1EACH
<br />$ 546.13
<br />1
<br />$546.13
<br />13
<br />15" RC PIPE SEWER DESIGN 3006 CL 5
<br />-70
<br />LF
<br />$ 15.62
<br />LF
<br />$ 1,093.40
<br />$0.00
<br />14
<br />18" RC PIPE SEWER DESIGN 3006 CL 3
<br />-108
<br />LF
<br />$ 17.54
<br />LF
<br />$ 1,894.32
<br />$0.00
<br />15
<br />21" RC PIPE SEWER DESIGN 3006 CL 3
<br />-138
<br />LF
<br />$ 20.06
<br />LF
<br />$ 2,768.28
<br />$0.00
<br />16
<br />24" RC PIPE SEWER DESIGN 3006 CL 3
<br />-266
<br />LF Is
<br />22.00
<br />LF I
<br />$ 5,852.00
<br />$0.00
<br />17
<br />60" RC PIPE SEWER DESIGN 3006 CL 3
<br />-68
<br />LF
<br />$ 113.45
<br />LF
<br />$ 7,714.60
<br />$0.00
<br />18
<br />42" RC PIPE SEWER DESIGN 3005 CL 3
<br />-120
<br />LF
<br />$ 63.91
<br />LF
<br />$ 7,669.20
<br />$0.00
<br />19
<br />CONST. DRAIN. STRUCT. 48 -4020
<br />-13.65
<br />LF
<br />$ 162.69
<br />LF
<br />$ 2,220.72
<br />$0.00
<br />20
<br />CONST. DRAIN. STRUCT. 108 -4020
<br />-0.92
<br />LF
<br />$ 728.15
<br />LF
<br />$ 669.90
<br />$0.00
<br />21
<br />42" PIPE PLUG
<br />-I
<br />EACH
<br />$ 100.00
<br />EACH
<br />$ 100.00
<br />$0.00
<br />22
<br />73" SPAN ARCH PLUG
<br />-1
<br />EACH
<br />$ 400.00
<br />EACH
<br />$ (400.00)1
<br />$0.00
<br />Total Change Order #4
<br />SUMMARY OF PROJECT
<br />Bid Schedule "A" - SAP 199- 104 -107 - Sunwood Drive
<br />Bid Schedule "B" - Sunwood Drive NW Ramsey Local Funding
<br />Bid Schedule "C" - SAP 199 - 109 -01- Rhinestone Street
<br />Bid Schedule "D" - Rhinestone Street NW Ramsey Local Funding
<br />Bid Schedule "E" - Mobilization, Traffic Control and Field Office
<br />Change Order No. 1
<br />Change Order No. 3
<br />Change Order No. 4
<br />TOTAL CONTRACT AMOUNT
<br />TOTAL WORK COMPLETED TO -DATE
<br />$ 79,073.80 $108,498.22
<br />51,951,654.92
<br />$1,631,033.54
<br />$600,056.05
<br />$302,999.21
<br />$202,922.21
<br />$16,847.20
<br />$22,484.80
<br />579,073.80
<br />54,807,071.73
<br />$1,788,673.40
<br />$1,620,933.59
<br />5488,476.86
<br />5263,831.18
<br />5202,922.21
<br />S16,847.20
<br />522,484.80
<br />$108,498.22
<br />S4,512,667.46
<br />G:1SharedDocs/Municipal/ARamsey/
<br />3171 /ra317lpePAY ESTIMATE NO. 12 PE -12
<br />-86-
<br />
|