|
PAY ESTIMATE #2
<br /> Ramsey Town Center Phase 2, Segment I Improvements
<br />Zeolite Street NW, Civic Center Drive NW and Sapphire Street NW
<br />Improvement Project No. 05-22
<br />
<br />July ~, 2005
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />
<br />15153 Nowthen Blvd. NW
<br />Ramsey, 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 />Owner
<br />
<br />Dear Council Members:
<br />
<br />The following work has been completed on the above-referenced project by W.B. Miller, Inc.
<br />
<br />BID SCHEDULE "A" STREET CONSTRUCTION
<br />
<br /> USed to
<br />Item IDescription Estimated Quantity Unit Price Contract Price Date Extension
<br />
<br /> 1 MOBILIZATION 1 LUMP SUM $15,000.00 $ 15,000.00 0.5 $ 7,500.00
<br /> .2 REMOVE INTEGRANT CURB 75 LF $10.00 $ 750.00
<br /> 3 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 70 LF $3.00 $ 210.00 $
<br /> 4 SALVAGE DIP PLUGS 2 EACH $50.00 $ 100.00 3 $ 150.00
<br /> 5 ~COMMON EXCAVATION, EV 9115 CY $2.20 $ 20,053.00 4,000 $ 8,800.00
<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-WE. ARING COURSE MIXTURE 2100 TON $35.00 $ 73,500.00 $
<br />
<br /> 10 BITUMINOUS MATERIAL FOR TACK COAT 59O GAL $1.30 $ 767.00 $ ,,,'
<br />
<br /> 11 4" DUCTILE IRON PIPE CLASS 53 50 LF $17.40 $ 870.00 15 $ 261.00
<br /> 12 6" DUCTILE IRON PIPE CLASS 53 277 LF $21.50 $ 5,955.50 277 $ 5,955.50
<br /> 13 8" DUCTILE IRON PIPE CLASS 52 325 LF $24.50 $ 7,962.50 340 $ 8,330.00
<br /> 14 12" DUCTILE IRON PIPE CLASS 52 2731 LF $33.30 $ 90,942.30 2700 $ 89,910.00
<br /> 15 6" SDR 26 PVC PIPE (10-12') 49 LF $19.00 $ 931.00 60 $ 1,140.00
<br /> 16 8" SDR 26 PVC PIPE (10-12') 441 LF $21.00 $ 9,261.00 421 $ 8,841.00
<br /> 17 8" SDR 26 PVC PIPE (12-14') 304 LF $22.00 $ 6,688.00 304 $ 6,688.00
<br /> 18 8" DUCTILE IRON PIPE CLASS 52 (Sanitary Sewer) 34 LF $31.00 $ '1,054.00 $
<br /> 19 12" RC PIPE SEWER DESIGN 3006, CL3 6 LF $17.80 $ 106.80 6 $ 106.80
<br /> 20 15" RC PIPE SEWER DESIGN 3006, CL3 106 LF $19.00 $ 2,014.00 106 $ 2,014.00
<br /> 21 18" RC PiPE SEWER DESIGN 3006, CL3 161 LF $20.65 $ 3,324.65 150 $ 3,097.50
<br /> 22 21" RC PiPE SEWER DESIGN 3006, CL3 24 LF $23.00 $ 552.00 20 $ 460.00
<br /> 23 24" RC PIPE SEWER DESIGN 3006, CL3 72 LF $25.00 $ 1,800:00 70 $ 1,750.00
<br /> 24 48" RC PIPE SEWER DESIGN 3006, CL3 44 LF $75.50 $ 3,322.00 40 $ 3,020.00
<br /> 25 CONSTRUCT 8- INSIDE DROP I EACH $1,900.00 $ 1,900.00 $
<br /> 26 ~CONNECT TO EXISTING STORM SEWER 8 EACH $475.00 $ 3,800.00 6 ! $ 3,600.00
<br /> 27 CONSTRUCT BULKHEAD 8 EACH $50.00 $ 400.00 4 $ 200.00
<br /> 28 TELEVISE SEWER LINE 900 LF $0.65 $ 585.00 $
<br /> 29 ~CONNECT TO EXISTING WATERMAIN 2 EACH $2,400.00 $ 4,800.00 3 $ 7,200.00
<br /> 30 HYDRANT 9 EACH $2,050.00 $ 18,450.00 8 $ 16,400.00
<br /> 31 14" GATE VALVE AND BOX 1 EACH $540.00 $ 540.00 1 $ 540.00
<br /> 32 16" GATE VALVE AND BOX 11 EACH $615.00 $ 6,765.00 10 $ 6,150.00
<br /> 33 16" GATE VALVE AND BOX 2 EACH $800.00 $ 1,600.00 3 $ 2,400.00
<br /> 34 112" GATE VALVE AND BOX 2 EACH $1,300.00 $ 2,600.00 3 $ 3,900.00
<br /> 35 IHYDRANT EXTENSION 25 LF $300.00 $ 7,500.00
<br /> 36 CONNECT TO EXISTING SANITARY SEWER 3 EACH $2,275.00 $ 6,825.00 3 $ 6,825.00
<br /> 37 DUCTILE iRON FI3-~INGS 4321 LB $1.75 $ 7,561.75 4000 $ 7,000.00
<br /> 38 ~6'~ POLYSTYRENE INSULATION 320 SF $1.25 $ 400.00 320 $ 400.00
<br /> 39 CONSTRUCT DRAINAGE STRUCTURE DESIGN 46 '1 27.0 LF $144.00 $ 3,888.00 27 $ 3,888.00
<br /> 40 CONsTRucT DRAINAGE STRUCTURE DESIGN 72 'i 8.10 LF $326.00 $ 2,640.60 8.1 $ 2,640.60
<br /> 41 ,CASTING ASSEMBLIES SPECIAL 7 EACH $445.00 $ 3,115.00 $
<br /> 42 lAD JUST FRAME & RING CASTING 10 EACH $350.00 $ 3,500.00 $
<br /> 43 'CO, NSTRUCT DRAINAGE STRUCTURE DESIGN SPE 2 EACH $1,400.00 $ 2,800.0,0 2 $ 2,800.00
<br /> 44 CONSTRUCT WATER QUALITY STRUCTURE SPECI 1 EACH $20,000.00 $ 20,000.00 1 $ 20,000.00
<br /> 45 iCONSTRUCT SANITARY MANHOLE - 48 (0-8'I 6 EACH $1,820.00 $ 10,920.00 6 $ 10,920.00
<br />
<br />
<br />
|