|
PAY ESTIMATE #4
<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 />Sept:ember 9, 2005
<br />Honorable Mayor & City Council
<br />City of Ramsay
<br />
<br />~5153 Nowlhen 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 I)ate: May 11, 2005
<br />Completion Date: June 30, 2006
<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 />Engineer
<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 1 $ 15,000.00
<br />2 REMOVE INTEGRANT CURB 75 LF $ 10.00 $ 750.00 $
<br />3 ,'~AWING BITUMINOUS PAVEMENT (FULL DEPTH} 70 LF $ 3.00 $ 210.0'0 $
<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 3,800 $ 32,300.00
<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 $ 73,500.00 2,020 $ 70,700.00
<br />10 BITUMINOUS MATERIAL FOR TACK COAT 590 GAL $ 1.30 $ 767.00 $
<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 $ 2,1.00 $ 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 (Sanita~ 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 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 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 4" GATE VALVE AND BOX 1 EACH $ 540.00 $ 540.00 1 $ 540.00
<br />32 G" 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 CONSTF~UCT DRAINAGE STRUCTURE DESIGN 48 - 27.0 LF $ 144.00 $ 3,888.00 27 $ 3,888.00
<br />40 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72- 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 ADJUST FRAME & RING CASTING 10 EACH $ 350.00 $ 3,500.00 $
<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 SPEC 1 EACH $ 20,000.00 $ 20,000.00 1 $ 20,000.00
<br />1~5 CONSTRUCT SANITARY MANHOLE -48 (0-8') 6 EACH $ 1,820.00 $ 10,920.00 6 $ 10~920.00
<br />
<br />
<br />
|