|
December 2, 1998
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />15153 Nowthen Blvd. N.W.
<br />Ramsey, MN 55303-6197
<br />
<br />PAY EST[MATE #1
<br />
<br />RE: Section 28, Trunk Sanitary Sewer and Watermain, ~mprovement Project 98-21
<br />Contractor: Kuechle Underground
<br />Contract Amount: $340,778.65
<br />Award Date: November 17, 1998
<br />Completion Date: Sanitary Sewer and Watermain shaJl be by December 31, 1998.
<br /> Storm sewer, street construction, final restoration and cleanup shall be completed by June 15, 1999.
<br />
<br />Dear Council Members:
<br />
<br />The following wor'4 has been completed on the above referenced project by Kuechle Underground:
<br />
<br />Bid Schedule "A" - ROAD CONSTRUCTION
<br /> Spec. Estimated Unit Contract
<br />Item Ref. Description Quantit~ Pdce Price Used to Date Extension
<br />
<br />I 1 Re~o~e Culvert " 14~"jLF $4.09 ILF $568.00 0.00 LF $0.00
<br /> · 2 '~1'04.50i Remove Curb & Guffer 340'LF $2,6'5LF $901,00 0.00 LF $0.00
<br /> 3 2104.505 Remove Bit. Pavement 3370 SY $0.99 SY $3,336.30 0.00 SY $0.06
<br /> ... 4 Relocate Mai!bOx SupPort 1IFA $100.00 EA $100,00 0.00 FA $0.00
<br /> 5 2104.513 Sawing Bit. Pavement (Full Dept.h)r 485tLF $7.50 LF $3,637,50 0.00 LF $0.00
<br /> 6 2105 Common Excavation 380~1CY $1.67 CY $6,346,00 990 CY $1,653.30
<br /> 7'2211...501 Aggregate Base Class'5 2210!TN $7.25 TN $16,0.22.50 0,0~- TN... $0,00
<br /> ~12331.508 Type 3,1 Base Course Mixture 11851TN $28.00 TN $30,810.00 0.00 TN $0.00
<br /> 2331.508 Type41 ~Veadng Course Mixture 860iTN $28.00 TN '$24,080.00 0.00 TN $0.00
<br />~0~ 2357.502 Bit. Material for Tack Coat " 520 GAl $1.00 G,~' $520.00 0.00 GA $0.00
<br />{- 1il2531.501 Concrete Curb & Gutter Design B618 34~ LF $6.16 LF $21,2.52.00 0.00-'"LF
<br /> 12~0531..60_4 Concrete Cross Gutter .. 80 SY $33.00 SY $2.,640.00 0.00 ~SY .. $0.0¢
<br /> 13 2575 Sodding Type Lawn 1250 SY $3.00 SY $3,750.00 0.00 SY $0.00
<br />--14 2~75 "' [S~ding_(Jncludes left. & mulch) 2.251AC $800.00 AC $1,~,00.00 0.00 iAC $0.00
<br />15 Adjustr.Casting §lEA $120.00 EA -- $360.00 0.0~
<br />i.. 16 3886.300 Silt Fence 770jLF $1.50 LF $1,155.00 630.00 LF $945.00
<br /> 17 Salvage Class 5 (.fl'.om 143rd Ave. to Jasper St, "'-- 5151CY $1.40 CY $7'21.00! 0.00 CY $0.00
<br /> 18 Construction Signing 1 LS $6,500.00 LS $6,500.00 0.00 LS $0...00_
<br /> 19 Topsoil Borrow 300 CY $9.00 CY $2,700.00 0.00 CY ... $0.00
<br />
<br />Total Bid Schedule "A" $127,199.30 v/' $2,598.30 ,/
<br />
<br />Bid Schedule "B" - SANITARY SEWER
<br /> Estimated Contract
<br />Item Description Quantity Unit Pr[ce Price Used to Date Extension
<br />
<br /> 20 2621,5A 10" P~C SDR 35 (all depths) 81'2 LF $14.00 LF $11,368.00 '0.00 LF $0,00
<br /> 21 2621.5A 27" RCP CL5 (all depths) 1029 LF ' $41.00ILF $42,189.(J~ 0.00 LF $0.00
<br /> 22 2621.5B 48" Dia. Manholew/casting (0'to~')r. 3 EA $1,800.00!EA $5,400.0~ 0,00 EA $0,00
<br /> 23 2621.5B Excess manoJe Depth 48" Diamel~r (over 8'} 21,4 LF $86.00 LF $1,840.40 0.00 LF $0,00
<br />24 2621.5B 48" X 27" Mini-Tee, Manhole w/casting (0'-8') 3 IEA.. $1,800.00 FA $5,400.00 0.00 EA $0.0~)
<br />25 2621.5B 27"Plug I!EA $72.00 EA '.~72.00 0.00 FA $0.00
<br />2~6 6" Sewer Service Conncection to 27" RCP 1020 LFEA $.640,00 EA $1,2S0,00 0.00 EA $0.00
<br />_.27 Jack I8" Dia. Steel Casing Pipe under RR $134,00 LF $13,400.0,0 0.00 LF $0,00
<br />_.28 Connect to Existing San, Sewer Manhole __ 1 EA $1,500,00 EA $1,500,00 0.00 FA $0.00
<br />__ 29 2621,5A 6" PVC SDR 35 (all depths) .. 66 ILF $19.00 LF $1,254.00 0.00 LF $0.00
<br />30 2621.5G 6"PVCPlug 4 lEA $33.00 EA $132.00 0,00 EA __ $0.00
<br />I 31 PVC Bend 4 lEA $33.00 FA $132.00 0.00 EA $0,00
<br /> 32i .... 18" Dia. Steel Casing PiRe (open ,cut) '" 38 iLF $35.00 LF $1,330.00 0.00 LF $0.00
<br />
<br />Total Bid Schedule "B" $85,297.40v/ $0.00
<br />
<br />I
<br />I
<br />I
<br />I
<br />
<br />~b 6SHEET: PAY ESTIM~TE #1
<br />
<br />P,a~e 1 1
<br />
<br />
<br />
|