|
PAY ESTIMATE #7
<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 />December 1, 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 />Dear Council Members:
<br />
<br />The following work has been completed on the above-referenced project by W.B, Miller, Inc.
<br />
<br />Contractor
<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 I LUMP SUM $ 15,000.00 $ 15,000.00 1 $ 15,000.00
<br /> 2 REMOVE INTEGRANT CURB 75 LF $ 10.00 $ 750.00 0 $
<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 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 AGGREGATE BASE CLASS 5 MODIFIED 5000 TON $ 8.50 $ 42,500.00 4,062 $ 34,527.00
<br /> 8 TYPE MV3 WEARING COURSE MIXTURE 1400 TON $ 35.00 $ 49,000.00 $
<br /> 9 TYPE MV3 NON-WEARh',IG 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" DuCT1LE 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 />
<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 />
<br /> 18 8" DUCTILE IRON PiPE CLASS 52 (Sanitary Sewer) 34 LF $ .31.00 $ 1,054.00 34 $ 1,054.00
<br />
<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 $ 1,9d0.00 $ 1,900.00 $
<br />26 CONNECTTO 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 $ 685.00 900 $ 585.00
<br />29 CONNECTTO 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 $ 16,400.60
<br />31 4" GATE VALVE AND BOX 1 EACH $ 540.00 $ 540.00 I $ 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 $ 2,000.00 3 $ 3,900.00
<br />35 HYDRANT EXTENSION 25 LF $ 300.00 $ 7,500.00 $
<br />36 CONNECTTO EXISTING SANITARY SEWER 3 EACH $ 2,275.00 $ 6,825.00 3 $ 6,825.00
<br />37 DUCTILE IRON FIT'rINGS 4321 LB $ 1.75 $ 7,561.75 4000 $ 7,o00.00
<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 - 8.10 LF $ 326.00 $ 2,640.60 8.1 $ 2,640.60
<br />41 CASTING ASSEMBLIES SPECIAL 7 EACH $ 445.00 $ 3,1~15.00 7 $ 3,115.00
<br />42 ADJUST FRAME & RING CASTING 10 EACH $ 350100 $ 3,500.00 8 $ 2,800.00
<br />43 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPE 2 EACH $ 1,400.00 $ 2,800.00 2 $ 2,800.00
<br />
<br />44 CONSTRUCT WATER QUALITY STRUCTURE SPECI 1 EACH $ 20,000.00 $ 20,000.00 [ 1 $ 20,000.00
<br />45 CONSTRUCT SANITARY MANHOLE - 48 (0-8') 6 EACH $ 1,820.00 $ 10,920.00 I 6 $ 10,920.00
<br />
<br />.... z6pEp~y E ...... #z PE- 1 of 2 -235-
<br />
<br />
<br />
|