|
PAY ESTIMATE #9 Owner
<br />Ramsey Town Center Phase 2, Segment 1 Improvements
<br />Zeolita Street NW, Civic Center Drive NW and Sapphire Street NW
<br />Improvement Project No. 05-22
<br />December 7, 2006
<br />Honorable Mayor & Cily Council
<br />City of Ramsey
<br />7550 Sunwood Drive
<br />Ramsey, MN 55303-6197
<br />RE: Utllily and Street Construction Improvement Project 05-22
<br />Contractor. W.B. Miller, Ina
<br />Contract Amount $573,654.70•
<br />Award Date: May 11, 2005
<br />Completion Date: June 30, 2006
<br />Dear Council Members;
<br />The following work has been completed on the above-referenced project by W.B. Miller, Inc.
<br />
<br />Item
<br />Description
<br />Estimated quantity
<br />Unlt Price
<br />Contract Price se o
<br />Dale
<br />Extension
<br />1 MOBILIZATION 1 LUMP SUM $15 000.00 $ 15000.00 1 $ 15 OOD.00
<br />2 REMOVE INTEGRANT CURB 75 LF $ 10.00 $ 756.00 0 $
<br />3 SAWING BITUMINOUS PAVEMENT FULL DEPTH 70 LF S 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 9115 $ 20 053.00
<br />6 SALVAGED TOPSOIL FROM STOCI~ILE, SV 1250 CY $ 3.00 $ 3 750.00 800 $ 2,400.00
<br />T AGGREGATE BASE CLASS 5 MODIFIED 5000 TON $ 8.50 $ 42,500.00 4,839 $ 41 131.50
<br />8 TYPE MV3 WEARING COURSE MIXTURE 1400 TON $ 35.00 $ 49000.00 1,360 $ 47600.00
<br />9 TYPE MV3 NON-WEARING COURSE MIXTURE 2100 TON S 35.00 $ 73,500.00 2 620 $ 70 700.00
<br />10 BITUMINOUS MATERIAL FOR TACK COAT 590 GAL $ 1,30 $ 767.00 700 $ 910.00
<br />11 4" DUCTILE IRON PIPE CLASS 53 50 LF $ 17.40 $ 8711.00 ~ 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 S 7962.50 340 $ 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 10.17 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 $ 8841.00
<br />17 8"SDR 26 PVC PIPE 12-14' 304 LF $ 22.00 $ 6 688.00 304 $ 6 688.00
<br />18 B" DUCTILE IRON PIPE CLASS 52 Sanita Sewer 34 LF $ 31.00 $ 1 054.00 34 $ 1 054.00
<br />19 12" RC PIPE SEWER DESIGN 3006, CL3 6 LF $ 17.80 S 106.80 6 $ 106.80
<br />20 15" RC PIPE SEWER DESIGN 3006 CL3 106 LF $ 19.00 $ 2,014.00 106 $ 2 Ot4.00
<br />21 18" RC PIPE SEWER DESIGN 3006 CL3 161 LF $ 20.65 S 3 324.65 150 $ 3097.50
<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 S 3,322.00 40 $ 3020.00
<br />25 CONSTRUCT 8" INSIDE DROP 1 EACH $ 1900.00 $ 1900.00 $ -
<br />26 CONNECT TO EXISTING STORM SEWER 8 EACH $ 475.00 S 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 $ 585.00 900 $ 585.00
<br />29 CONNECT TO EXISTINGWATERMAIN 2 EACH $ 2400.00 $ 4800.00 3 $ 7,200.00
<br />30 HYDRANT 9 EACH $ 2,050.00 $ 18450.00 8 $ 16400.00
<br />31 4" GATE VALVE AND BOX 1 EACH $ 540.00 S 540.00 1 $ 540.00
<br />32 6" GATE VALVE AND BOX 11 EACH $ 615.00 S 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 $ 2600.00 3 $ 3,900.00
<br />35 HYDRANT EXTENSION 25 LF $ 306.00 $ 7,500.00 2 $ 600.00
<br />36 CONNECT TO EXISTING SANITARY SEWER 3 EACH $ 2,275.00 S 6,825.00 3 S 6 825.00
<br />37 DUCTILE IRON FITTINGS 4321 t.8 $ 1.75 S 7,561.75 4000 $ 7 OD0.00
<br />38 6"POLYSTYRENE INSULATION 320 SF $ 1.25 $ 400.00 320 $ 400.00
<br />39 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020 27.0 LF $ 144.00 $ 3 688.00 27 $ 3,888.00
<br />40 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72 - 4020 8.10 LF $ 326.00 $ 2,640.60 8.1 $ 2,640.60
<br />41 CASTING ASSEMBLIES SPECAL 7 EACH $ 445.00 $ 3115.00 7 $ 3115.00
<br />42 ADJUST FRAME & RING CASTING 10 EACH $ 350.00 $ 3,500,00 B S 2,800.06
<br />43
<br />44 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
<br />CONSTRUCT WATER QUALITY STRUCTURE SPECIAL 2
<br />1 EACH
<br />EACH S 1,400.00
<br />$ 20,000.00 $ 2.600.00
<br />$ 20,000.00 2
<br />1 $ 2 800.00
<br />$ 20,000.00
<br />45 CONSTRUCT SANITARY MANHOLE -48 0-8' 6. EACH $ 1,820.00 $ 10 920.00 6 $ 10,920.E
<br />• Per Change Order No. 1
<br />_gg_
<br />m3176PEPaY Ea14ns~e N9 PE - 1 Of 2
<br />
|