|
June 8, 2005
<br />Honorable Mayor & City Council
<br />City of Ramsay
<br />
<br />15153 Nowthen Blvd, NW
<br />Ramsay, MN 55303-6197
<br />
<br />RE: Utility and Street Construction Improvement Project 05-22
<br />Contractor: W.B, Miller, Inc.
<br />Contract Amount; $562,023.30
<br />Award Date: May 11, 2005
<br />Completion Date: June 30, 2006
<br />
<br />Dear Council Members;
<br />
<br />The foJlowing work has been completed on the above-referenced project by W.B. Miller. Inc.
<br />
<br />BID SCHEDULE "A" STREET CONSTRUCTION
<br />
<br /> PAY ESTIMATE #1
<br />Ramsay Town Center Phase 2, Segment t Improvements
<br />Zeolite Street NW, Civic Center Drive NW and Sapphire Street NW
<br /> Improvement Project No. 05-22 - ·
<br />
<br />Engineer
<br />
<br /> Used to
<br />Item Description Estimated Quantity Unit Price Contract Price Date Extension
<br />
<br /> 1 MOB[LIZATION .. 1 LUMP SUM $15,000.00 $ 15,000.00,. ,0~5 $ 7,500.00
<br /> ,2 ~,EMOVE INTEGRANT CUR,B,. 75 LF $10.00 $ 750.00 $
<br /> 3 SAWING SITUMINOUS PAVEMENT (FULL DEPTH) 70 LF $3.00 $ 210.00 $ .-
<br /> 4 SALVA, GE DIP PLUGS . .r 2 EACH .,$50.00 $ 100.00 3 $ 150.00
<br />
<br /> 5 COMM.ON EXCAVATION, .EV, 9115 CY _ $2.2...0. $ 20,053.00 1,500 $ 3,300.00
<br /> 6 SALVAGED TOPSOIL FROM STOCKPILE, SV 1250 CY $3.00 $ 3.750.00 $
<br /> 7 AGGREGATE BASE CLASS 5 MODIFIED 5000 TON $8.50 $ 42,500,00 $ ~
<br /> 8 TYPE MV3 WEARING COURSE MIXTURE 1400 TON $35.00 $ 49,000.00 ,$
<br /> 9 TYPE MV3 NON-WEARING COURSE MIXTURE 2100 TON $35.00 $ ,73,5r00.00 $
<br /> 10 BITUMINOUS M/~TERIAL, FOR TACKCOAT 590 GAL .. $1'30 $ 767.00 $
<br />
<br /> 11 4" DUCTILE IRON PIPE CLASS 53 50 LF $17.40 $ 870.00 I5 $ .... 261.00
<br />
<br /> 12 6" DUCTILE IRON PIPE CLASS..53, ,-- 277 LF $21.~0 $ 5,955.50 250, .,--$ 5,375,00
<br /> 13 8" DUCTILE IRON PiPE CLASS 52 325 ,~. LF $..24,50 $ 7,952.50 340 $ 8.330,00
<br /> 14 12" DUCTILE IRON PIPE CLASS 52 273~ · LF $33.30 $ 90,942.30 2300 $ 76,590,.0.0
<br /> 15 6" SDR 26 PVC PIPE (10-12') 49 LF $19,00 $ 931.00 60 $ .... 1,140,00'
<br /> 16 8" SDR, 2~ PVC PIPE (10-1.2') -,. 441 LF $21.00 $ 9,261.00 400 $ 8,400.00
<br /> 17 8" SDR 26 PVC PiPE (12-1zt') -.. 304 LF $22.00 $ 6,688,0.0 304 $ 6,688.00
<br />
<br /> 18 8" DUCTILE_IR.O.N PiPE CLASS 52 (S..anita~ Se.wet) 34 LF $31,00 $ 1,054.00 .$. .-
<br />
<br /> 19 12" RC PIPE SEWER DESIGN 3006, CL3 6 LF $17,80 $ 106.8_0. $ ,.
<br /> 20 15" RC PIPE SEWER DESIGN 300~6,.CL3 106 LF $19.00 $ 2,014.00 ., $ ,
<br /> 21 18" RC PIPE SEWER DESIGN 3006, CL3 161 LF $20.65 $ 3 324.65 $
<br />
<br /> 2.2 21" RC PIPE SEWER DESIGN 3006. CL3 ,,, 24 LF $23,00 $ 552,00 · ,$ .~
<br />
<br /> 23 24" RC PIPE SEWER DESIGN 3006,_CL3 72 LF $25.00 $ 1.800.:~0 ., $ ..
<br /> 24 48" RC PIPE SEWER DESIGN 3006, CL3 44 LF $75..50 $ 3,322.00. $ -
<br /> 25 CONS. TR,UCT 8" INSIDE DROP ..... 1 EACH $1,900.00 $ . 1,90.0.00 $
<br /> 26 ~;ONNECT TO EXISTING STORM.SEWER 8 , EACH $475.00 $ 3.800.;00 $
<br />
<br /> 27 CONSTRUCT,BU. LKHEAD, 8 EACH $50.00 $ _ 400.00 $ .,
<br />
<br /> 28 TELEX, SE SEWER LINE .,900 LF $0.65 .,$r 585.00 $ '
<br /> 29 CONNECT TO EXISTING ~/ATERMAIN 2 EACH .$2,400.00 $ 4,800.00 3 $ 7.200.00
<br /> 30 -tYDRANT 9 EACH ,$2.050.00 $ 18,450.0.0., 8 $ 16,400.00
<br /> 31 4" GATE VALVEAND BOX 1 EACH $540.00 $ 540.00 1 $ 54.0,00.
<br /> 32 6- GATE VALVE AND BOrX.. 11 EACH $615.00 $ 6,765.00 ~0 $ 6,150,00
<br /> 33 8~ GATE VALVE AND BOX . _ 2. EACH $80~0.00 $ I 600.00 3 $ 2.400.00
<br /> 2 EACH I $i,300.00 S 2,800,00 3 $ 3,900,..0.0
<br /> 34 12" GATE VALVEAND BOX ,..
<br />
<br /> 35 HYD,RANT EXTENSION 25 LF $300.0( $ ._, 7,500.00 $ .'
<br />
<br /> 38 CONNECT TO EXISTING SANITARY SEWER 3 .EACH $2,_275.00 $ 6,825,00 3 $ 6.825,00
<br /> 37 DUCT. ILE!RON FITTINGS 4321 L8 $1.75 $ 7,581.75 . 4000 $ ,7,.000.00
<br /> 38 6" POLYSTYRENE INSUL~.TION 320 SF $.1.,25 $ 400.00 320 $ 400.00
<br /> 39 CONSTRUCT DRAINAGE. STRUCTURE DESIGN 48- 27.0 LF $144.00 $ 3,888.00 $
<br /> 40 CONSTRUCT ,D. RAINAGE STRU, C. TL~RE DESIGN, 1.72 -, 8, ~l LF $328.00 $ 2,840.60 ,.. $
<br />
<br /> 41 ~ CASTING ASSEMBLIE,S SPECIAL 7 EACH $445.00 $ 3 115,00 $ _ ,
<br />
<br /> 42 ADJUST FRAME & RING CASTING 10 EACH ' $350.00 $ 3,500.00 $ -.
<br /> 43 CONSTRUCT DRAI~NAGE STRUCTURE DES!_GN SPE .2., EACH $1,400,00 $ 2,800,00 $
<br /> 44 CONSTRUCT WATER Q~UALITY STRUCTURE SPECI 1 EACH' $20.000,00 $ 20,000,0,-0 $ -,
<br /> 45 CONSTRUCT SANITARY MANHOLE - 48 (0-8') 6 EACH $1,820.,00 $ 10,920.00 5 $ 9,100,00
<br />
<br />-138- PR- 1 of 2
<br />
<br />
<br />
|