|
PAY ESTIMATE #6 Owner
<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 />November 4, 2005
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />15153 Nowthen Blvd. NW
<br />Ramsey, MN 55303-6197
<br />rtE. Utility and Street Construction Improvement Project 05-22
<br />r;ontractor: W.B. Miller, Inc.
<br />r;pntract Amount: $562,023.30
<br />Award Date: May 11, 2005
<br />Completion Date: June 30, 2006
<br />rear Council Members:
<br />-Ihe following work has been completed on the above -referenced project by W.B. Miller, Inc.
<br />BID SCHEDULE "A" STREET CONSTRUCTION
<br />-
<br />Item
<br />Description
<br />Estimated Quantity
<br />Unit Price
<br />Contract Price
<br />Used to
<br />Date
<br />Extension
<br />1
<br />MOBILIZATION
<br />1
<br />LUMP SUM
<br />$ 15,000.00
<br />$ 15,000.00
<br />1
<br />$ 15,000.00
<br />2
<br />REMOVE INTEGRANT CURB
<br />75
<br />LF
<br />$ 10.00
<br />$ 750.00
<br />0
<br />$
<br />SAWING BITUMINOUS PAVEMENT FULL DEPTH)
<br />70
<br />LF
<br />$ 3.00
<br />$ 210.00
<br />$
<br />_3
<br />4
<br />SALVAGE DIP PLUGS
<br />2
<br />EACH
<br />$ 50.00
<br />$ 100.00
<br />3
<br />$ 150.00
<br />5
<br />COMMON EXCAVATION, EV
<br />9115
<br />CY
<br />$ 2.20
<br />$ 20,053.00
<br />9,115
<br />$ 20,053.00
<br />6
<br />SALVAGED TOPSOIL FROM STOCKPILE, SV
<br />1250
<br />CY
<br />$ 3.00
<br />$ 3,750.00
<br />400
<br />$ 1.200.00
<br />7
<br />AGGREGATE BASE CLASS 5 MODIFIED
<br />5000
<br />TON
<br />$ 8.50
<br />$ 42,500.00
<br />3,800
<br />$ 32,300.00
<br />8
<br />TYPE MV3 WEARING COURSE MIXTURE
<br />1400
<br />TON
<br />$ 35.00
<br />$ 49,000.00
<br />$ .
<br />9
<br />TYPE MV3 NON -WEARING COURSE MIXTURE
<br />2100
<br />TON
<br />$ 35.00
<br />$ 73,500.00
<br />2,020
<br />$ 70,700.00
<br />10
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />590
<br />GAL
<br />$ 1.30
<br />$ 767.00
<br />$
<br />11
<br />4" DUCTILE IRON PIPE CLASS 53
<br />50
<br />LF
<br />$ 17.40
<br />$ 870.00
<br />15
<br />$ 261.00
<br />12
<br />6" DUCTILE IRON PIPE CLASS 53
<br />277
<br />LF
<br />$ 21.50
<br />$ 5,955.50
<br />277
<br />$ 5,955.50
<br />13
<br />8" DUCTILE IRON PIPE CLASS 52
<br />325
<br />LF
<br />$ 24.50
<br />$ 7,962.50
<br />340
<br />$ 8,330.00
<br />12" DUCTILE IRON PIPE CLASS 52
<br />2731
<br />LF
<br />$ 33.30
<br />$ 90,942.30
<br />2700
<br />$ 89,910.00
<br />_14
<br />15 16"
<br />SDR 26 PVC PIPE 10-12'
<br />49
<br />LF
<br />$ 19.00
<br />$ 931.00
<br />60
<br />$ 1,140.00
<br />_16
<br />8" SDR 26 PVC PIPE (10-12')
<br />441
<br />LF
<br />$ 21.00
<br />$ 9,261.00
<br />421
<br />$ 8,641.00
<br />t7
<br />8" SDR 26 PVC PIPE 12-14'
<br />304
<br />LF
<br />$ 22.00
<br />$ 6,688.00
<br />304
<br />$ 6,688.00
<br />18
<br />8" DUCTILE IRON PIPE CLASS 52(Sanitary Sewer
<br />34
<br />LF
<br />$ 31.00
<br />$ 1,054.00
<br />34
<br />$ 1.054.00
<br />9
<br />12" RC PIPE SEWER DESIGN 3006. CL3
<br />6
<br />LF
<br />$ 17.80
<br />$ 106.80
<br />6
<br />$ 106.80
<br />t0
<br />15 RRC PIPE SEWER DESIGN 3006, CL3
<br />106
<br />LF
<br />$ 19.00
<br />$ 2,014.00
<br />106
<br />$ 2,014.00
<br />18" RC PIPE SEWER DESIGN 3006, CL3
<br />161
<br />LF
<br />$ 20.65
<br />$ 3,324.65
<br />150
<br />$ 3,097.50 -
<br />�'2
<br />21" RC PIPE SEWER DESIGN 3006, CL3
<br />24
<br />LF
<br />$ 23.00
<br />$ 552.00
<br />20
<br />$ 460.00
<br />�23
<br />24" RC PIPE SEWER DESIGN 3006, CL3
<br />72
<br />LF
<br />$ 25.00
<br />$ 1,800.00
<br />70
<br />$ 1,750.00
<br />,
<br />48" RC PIPE SEWER DESIGN 3006, CL3
<br />44
<br />LF
<br />$ 75.50
<br />$ 3,322.00
<br />40
<br />$ 3,020.00
<br />25
<br />CONSTRUCT 8" INSIDE DROP
<br />1
<br />EACH
<br />$ 1,900.00
<br />$ 1,900.00
<br />$
<br />26
<br />CONNECT TO EXISTING STORM SEWER
<br />8
<br />EACH
<br />$ 475.00
<br />$ 3,800.00
<br />8
<br />$ 3,800.00
<br />27
<br />CONSTRUCT BULKHEAD
<br />8
<br />EACH
<br />$ 50.00
<br />$ 400.00
<br />4
<br />$ 200.00
<br />28
<br />TELEVISE SEWER LINE
<br />900
<br />LF
<br />$ 0.65
<br />$ 585.00
<br />900
<br />$ 585.00
<br />29
<br />CONNECT TO EXISTING WATERMAIN
<br />2
<br />EACH
<br />$ 2,400.00
<br />$ 4,800.00
<br />3
<br />$ 7,200.00
<br />30
<br />HYDRANT
<br />9
<br />EACH
<br />$ 2,050.00
<br />$ 18,450.00
<br />8
<br />$ 16,400.00-
<br />r--
<br />31
<br />4" GATE VALVE AND BOX
<br />1
<br />EACH
<br />$ 540.00
<br />$ 540.00
<br />1
<br />$ 540.00
<br />32
<br />G" GATE VALVE AND BOX
<br />11
<br />EACH
<br />S 615.00
<br />$ 6,765.00
<br />10
<br />$ 6,150.00
<br />3
<br />�8" GATE VALVE AND BOX
<br />2
<br />EACH
<br />$ 800.00
<br />$ 1,600.00
<br />3
<br />$ 2,400.00
<br />34
<br />12" GATE VALVE AND BOX
<br />2
<br />EACH
<br />$ 1,300.00
<br />$ 2,600.00
<br />3
<br />$ 3,900.00
<br />3:5
<br />HYDRANT EXTENSION
<br />25
<br />LF
<br />$ 300.00
<br />$ 7,500.00
<br />$
<br />36
<br />CONNECTTO EXISTING SANITARY SEWER
<br />3
<br />EACH
<br />$ 2,275.00
<br />$ 6,825.00
<br />3
<br />$ 6,825.00
<br />I 3,
<br />DUCTILE IRON FITTINGS
<br />4321
<br />LB
<br />$ 1.75
<br />$ 7,561.75
<br />4000
<br />$ 7,000.00
<br />it 38
<br />6" POLYSTYRENE INSULATION
<br />320
<br />SF
<br />$ 1.25
<br />$ 400.00
<br />320
<br />$ 400.00
<br />39
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -
<br />27.0
<br />LF
<br />$ 144.00
<br />$ 3,888.00
<br />27
<br />$ 3,888.00
<br />40
<br />rCONSTRUCT DRAINAGE STRUCTURE DESIGN 72 -
<br />8.10
<br />LF
<br />$ 326.00
<br />$ 2,640.50
<br />8.1
<br />$ 2,640.60
<br />CASTING ASSEMBLIES SPECIAL
<br />7
<br />EACH
<br />S 445.00
<br />$ 3.115.00
<br />7
<br />$ 3,115.00
<br />ADJUS'r FRAME & RING CASTING
<br />10
<br />EACH
<br />$ 350.00
<br />$ 3,500.00
<br />8
<br />$ 2,800.00
<br />_,
<br />4L:
<br />1CONSTRUCT DRAINAGE STRUCTURE DESIGN SPd
<br />2
<br />EACH
<br />$ 1,400.00
<br />$ 2,800.00
<br />2
<br />$ 2,800.00
<br />� ��ONSTRUCT
<br />WATER QUALITY STRUCTURE SPECI
<br />1
<br />EACH
<br />$ 20.000.00
<br />$ 20,000.06
<br />1
<br />$ 2cw00.0D
<br />G'ONS"rRUCT SANITARY MANHOLE_ 48 (0.8')
<br />6
<br />EACH
<br />$ 1,820.00
<br />1 $ 10,920.00
<br />6
<br />S 10,920.00
<br />,;"176i EFa/ Elnn,;,ie 15
<br />PE-1of2
<br />-103-
<br />
|