|
PAY ESTIMATE #3
<br /> Ramsey Town Center Phase 2, Segment 1 Improvements
<br />Zeolite Street NW, Civic Center Drive NW and Sapphire Street NW
<br />Improvement Project No. 05-22
<br />
<br />Augusl 5, 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 Conslruction 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 />Contractor
<br />
<br />Dear Council Members:
<br />
<br />The following work has been completed on the above-referenced praject by W.B. Miller, Inc.
<br />
<br />BID SCHEDULE "A" STREET CONSTRUCTION
<br />
<br />" ........................ Used to
<br />Item Description 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 3,000 $ 25,500.00
<br /> 8 TYPE MV3 WEARING COURSE MIXTURE 1408 TON $ 35.00 $ 49,000100
<br /> 9 TYPE MV3 NON-WEARING COURSE MIXTURE 2100 TON $ 35.00 $ 73,500.00 $
<br /> 10 BITUMINOUS MATERIAL FOR TACK COAT 590 GAL $ 1.30 $ 767.00 $
<br />
<br /> 11 4" DUCTILE iRON PIPE CLASS 53 50 LF $ 17.40 $ 870.00 15 $ 261.00
<br />
<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 I $ 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'(Sanitar7 Sewer) 34 LF $ 31.00 $ 1,054.00 $
<br /> 19 12" RC PIPE SEVVER 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 8" 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 /> 24 148" RC PIPE SEWER DESIGN 3006, CL3 44 LF $ . 75.50 $ 3,322.00 40 $ 3,020.00
<br /> 25 CONSTRUCT 8- iNSIDE DROP 1 EACH $ 1,900.00 $ 1,900.00 $
<br /> 26 CONNECT TO EXISTING STORM SEWER 8 EACH $ 475.00 $ 3,800.00 8 $ 3,800.00
<br /> 27 CONSTRUCT BULKHEAD 8 EACH $ 50.00 $ 400.00 4 $ 200.00
<br /> 28 TELEVISE SEVVER 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 4" GATE VALVE AND BOX 1 · EACH $ 540.00 $ 540.00 1 $ 540.00
<br /> 32 6" GATE VALVE AND BOX 11 EACH $ 615.00 $ 6,765.00 10 $ 6,150.00
<br /> 33 8" GATE VALVE AND BOX 2 EACH $ 800.00 $ 1,600.00 3 $ 2,400.00
<br /> 34 12" GATE VALVE AND BOX 2 EACH $ 1,300.00 $, 2,600.00 3 $ 3,900.00
<br /> 35 HYDRANT 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 FITTINGS 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 48 - 27.0 LF $ 144.00 $ 3,888.00 27 $ 3,888.00
<br /> 40 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72 - 8.t0 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 ADJUST FRAME & RING CASTING 10 EACH $ 350.00 $ 3,500.00 $
<br />
<br />~ 43 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPE 2 EACH $ 1,400.00 $ 2,800.00 2 $ 2,800.00
<br />{ 44 CONSTRUCT WATER QUALITY STRUCTURE SPEC1 1 EACH $ 20,000.06 $ 20,000.00 1 $ 20,000.00
<br />.~-45 CONSTRUCT SANITARY MANHOLE - 48 (0-8') 6 EACH $ 1,820.00 $ 10,920.00 6 $ 10,920.00
<br />
<br />r;,3t76PEP;,y E,,b,n,,te #5 PE - 1 of 2
<br />
<br />
<br />
|