|
f)c~oDe, r 7, 2005
<br />HonoraDm Mayor & City Council
<br />'~ity of Rarnsey
<br />
<br />~ 155 Nowthen Blvd. NW
<br />Ramsey, MN 5,5303-6197
<br />
<br /> PAY ESTIMATE #5
<br /> Ramsey Town Center Phase 2, Segm, ent 1 Improvements
<br />Zeolite Street NW, Civic Center Drive NW:and Sapphire Street NW
<br />Improvement Project No. 05-22
<br />
<br />Contractor
<br />
<br />H.E. Utility and S[reet 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 {;olJrlci[ Members:
<br />
<br />'L he following work has been completed on the above-referenced project by W.B. Miller, Inc.
<br />
<br />~ID SCHEDULE "A" STREET CONSTRUCTION
<br />
<br />'- -~ ............... I Used to
<br />:_e~m iDescription Estimated QuantityI Unit Price Contract Price Date Extension
<br />
<br /> ! IMOBILIZATION 1 LUMP SUM $ 15,0.00.00 $ 15,O00.00 1 $ 1,5,000.00
<br />"2~EMOVE INTEGRANT cuRB 75 LP $ 10.00 $ 750.00 0 $
<br />
<br />3 ISAWING BITUMINOUS P.AVEMENT/FULL DEPTHI 70 LF $ 3.00 $ 210.00 $
<br />4 ISALVAGE DIP PLUGS, 2 EACH $ 50.00 $ 100.00 3 $ 150.00
<br />.5 [~OrvlMON EXCAVATION, EV 9115 CY $ 2.20 $ 20,053.00 9,115 $ 20,053.00
<br />~6_.__[SALVAGED TOPSOIL FROM STOCKPILE, SV 1250 CY $ 3.00 $ 3,750.00 400 $ 1,200.00
<br />7 iAGGREGATE 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~i.T'YPE MV3 NON-WEARING COURSE MIXTURE 2100 TON $ 35.00 $ 73,500.00 2,020 $ 70,700.00
<br />'rO~.I~ITUMINO~JS MATERIAL FOR TACK COAT 590 GAL $ 1.30 $ 767.00 $
<br />1 ! i4" DUCTILE IRON PIPE CLASS 53 50 LF i $ 17.40 .,$ 870.00 1,5,, $ 261.00
<br />-'~--'16'~ DUCTILE IRON PIPE CLASS 53 277 LF I $ 21.50 $ 5,955.50 277 $ 5,955.50
<br />13__ I~" OU.C.T_IL~ IRON PIPE CLASS 52 325 LF , $ 24.50 $ 7,962.50 340 $ 8,330:00
<br />~4 [12" DUCTILE IRON PIPE CLASS 52 2731 LF $ 33.30 $ 90,942.30 2700 $ 89,910.00
<br />1~5 6" SDR 26 PVC PIPE (10-12'1 49 LF $ 19.00 $ 931.00 60 $ 1,140.00
<br />
<br />.16~ 8"SDR26 PVC.PIPE(10-12') 441 LF , . $~ 21.00 $ 9,261.00 421 $ 8,841.00
<br /> 17 8' SOB 26 PVC PIPE (12-14') 304 LF, 22.00 $ 6,688.00 304 $ 6,688.00
<br />
<br />~8 iB"_Dt__JCTI. LE IRON PIPE CLASS 52 (Sanitary Sewer) 34 LF $ 31.00 $ 1,054.00 34 $ 1,054.00
<br />!. 9 .~.12" RC P. IPE SEWER DESIGN 3006, CL3 6 '~ LF $ 17.80 $ 106.80 6 $ 106.80
<br />20 4_115" RC PIPE SEWER DESIGN 3006, CL3 106 LF $ 19.00 $. 2,014.00 106 $ 2,014.00
<br />~ 1~8" RC P. IPE SEWER DESIGN 3006, CL3 161 LF $ 20.65 $ 3,324.65 150 $ 3,097.50
<br />22 121" RC PiPE SEVVER DESIGN 30~)6, CL3 24 LF !$ 23.00 $ 552.00 20 $ 460.00
<br />23 124" RC PIPE SEWER DESIGN 3006, CL3 72 LF i $. 25.00 $ 1,800.00 70 $ 1,760.00
<br /> 24 !It8" RC P_IPE SEWER DESIGN 3006, CL3 44 i ' LF $ 75.50 $ 3,322,00 40 $ 3,020.00
<br />~5 [CONSTRUCT 8" INSIDE DROP '1 EACH $ 1:900.00 $ 1,900.00 $
<br />~ CONNECT TO EXISTING STORM SEWER 8 EACH i $ 475.00 $ 3,800.00 8 $ 3,800.00
<br />~ ..~ONSTRUCT BULKHEAD 8 ' EACH I $ 50.00 $ 400.00 4 $ 200.00
<br />2~6 }TELEVISE SEWER LINE 900 LF $ 0.65 $ 585.00 900 $ 585.00
<br />~9 '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 />3~1_1 ~' GATE VALVE AND BOX 1 EACH $ 540.00 $ 540.00 1 $ 540.00
<br />
<br /> 32 !6" GATE VALVE AND BOX 11 EACH I $ 615.00 $ 6,765.00 10 $ 6,150.00
<br />
<br /> 33 i8" GATE VALVE AND BOX 2 EACH $ 800.00 $ ,1,600.00 3 $ 2,400.00
<br />
<br /> 34 f'~2" GATE VALVE AND BOX 2 EACH $ 1,300.00 $ 2,800.00 3 $ 3,900.00
<br /> 35 iHYDRANTEXTENSION 25 LF $ 300.00 $ 7,500.00 $
<br /> 36 iCONNECT TO EXISTING SANITARY SEWER 3 EACH $ 2 275.00 $ 6,825.00 3 $ 6,825.00
<br /> 37 iDIJCTILE IRON FITTINGS 4321 LB $ 1.75 $ 7,561.76 4000 $ 7,000.00
<br /> 38 i6" POLYSTYRENE INSULATION 320 SF $ 1.25 $ 400.00 320 $ 400.00
<br /> ' DESIGN ,~8 -
<br />3~9 _!CONSTRUCT DRAINAGE STRUCTURE 27.0 I LF $ 144.00 $ 3,888.00 27 $ 3,888.00
<br />,~0 iCONSTRUCT ~>.,RAINAGE STRUCTURE DESIGN 72-i 8.10 LF $ 326.00 $ 2,640.60 8.1 $ 2,640.60
<br />
<br /> /,~I. iCAS.T.I_NF'_~.~ASSEMBLIES SPECIAL 7 EACH $ 445.00 $ 3,115.00 7 $ ,3,115.00
<br />
<br /> 42 iADJUST FRAME & RING CASTING 10 EACH I $ 350.00 $ 3,500.00 8 $ 2,800.00
<br /> 4__33.ICONSTRUCT DRAINAGE STRUCTURE DESIGN SPE 2 EACH $ 1,400.00 $ 2,800.00 2 $ 2,800.00
<br /> ,~_~_ [CONSTRUCT WATER QUALI'T-Y STRUCTURE SPEC: 1 ~&CH $ 20,000.00 $ 20,000.00 1 $ 20,000.00
<br /> 45 _~CONST~UCT SANITARY MANHOLE - 48 (0-8') 6 EACH I $ 1,820.00 $ 10,920..00 6 $ 10,920.00
<br />
<br />-1
<br />
<br />,~3176~EP~¥ E=~ma,e ~5 PE - 1 of 2
<br />
<br />
<br />
|