|
PAY ESTIMATE #1
<br />Rhinestone Street Bridge Project
<br />S.A.P. 199-'109-02
<br /> CITY OF RAMSEY
<br />
<br />Contractor
<br />
<br />December 3, 2004
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />
<br />15153 Nowthen Blvd. NW
<br />Ramsey, MN 55303-6197
<br />
<br />RE: Rhinestone Street Bridge - S.A.P. 199-109-02
<br />Contractor: Redstone Construction
<br />Contract Amount: $999,279.30
<br />Award Date: October 13, 2004
<br />Completion Date: August 15, 2005
<br />
<br />Dear Council Members:
<br />
<br />The following work has been completed on the above-referenced project by Redstone Construction
<br />
<br />BID SCHEDULE "A" S.A.P. 199-109-02 - RHINESTONE STREET BRIDGE Redstone Construction
<br />
<br /> Use(~ tO
<br />Item Description Estimated Quantity Unit Price Contract Price Date Extension
<br />
<br /> 1 MOBILIZATION 1 LS $53,310.91 $ 53,310.91 0.5 $ 26,655.46
<br /> 2 COMMON EXCAVATION 1040 CY $6.77 $ 7,040.80 $
<br /> 3 ' ~ELECT GRANULAR MATERIAL 10% (CV) 1430 CY $15.48 $ 22,136.40 $
<br />
<br /> 4 SELECT GRANULAR BORROW (CV) 150 CY $14.16 $ 2,124.00 $
<br /> 5 AGGREGATE BASE (CV) CLASS 5 (MOD) 128 CY $33.27 $ 4,258.56 $
<br /> 6 CONCRETE PAVEMENT STD. WIDTH 7.0" 136 SY $71.53 $ 9,728.08 $
<br /> 7 STRUCTURAL CONCRETE 27 CY $100.64 $ 2,717.28 $
<br /> 8 BRIDGE APPROACH PANEL 1.74 EACH $18,875.79 $ 32,843.87 $
<br /> 9 STRUCTURAL CONCRETE (1A43) 197 CU. YD. $241.38 $ 47,551.86 189 $ 45,620.82
<br /> 10 STRUCTURAL CONCRETE (3Y43) 385 CU. YD. $384.59 $ 148,067.15 31 $ 11,922.29
<br /> 11 STRUCTURAL CONCRETE (3Y36) 386 CU. YD. $291.93 $ 112,684.98 $
<br /> 12 TYPE MODIFIED P-2 RAILING CONCRETE (3Y46) 249 LIN. FT. $84.14 $ ~ 20,950.86 $
<br /> 13 SIDEWALK CONCRETE (3Y46) 1475 SQ. FT. $6.22 $ 9,174.50 $
<br /> 14 :{EINFORCEMENT BARS 13165 POUND $0.90 $ 11,848.50 12902 $ 11,611.80
<br /> 15 REINFORCEMENT BARS (EPOXY COATED) 139900 POUND $0.88 $ 123,112.00 9220 $ 8~113.60
<br /> 16 STRUCTURE EXCAVATION 0.94 LUMP SUM $11,119.18 $ 10,452.03 0.47 $ 5,226.01
<br /> 17 FOUNDATION PREPARATION 1 LUMP SUM $36,131.95 $ 36,131.95 0.5 $ 18,065.98
<br /> 18 ORNAMENTAL METAL RAILING TYPE SPECIAL 311 LIN. FT.' $166.69 $ 51,840.59 $
<br /> 19 STRUCTURAL TUBE RAILING DESIGN T-1 224 LIN. FT. $92.72 $ 20,769.28 $
<br /> 20 EXPANSION JOINT DEVICES TYPE4 110 LIN. FT. $116.57 $ 12,822.70 $
<br /> 21 BEARING ASSEMBLY 12 EACH $883.02 $ 10,596.24 $
<br /> 22 ~RAINAGE SYSTEM TYP (B910) 0.87 LUMP SUM $1,106.09 $ 962.30 $
<br /> 23 CONCRETE WEARING COURSE (3U17A) 5550 SQ. FT. $6.22 $ 34,521.00 .$
<br /> 24 C.I.P. CONCRETE PILING DELIVERED 12" 3090 LIN. FT. $21.93 $ 671763.70 2871 $ 62,961.03
<br /> 25 C.I.P. CONCRETE PILING DRIVEN 12" 3090 LIN. FT. $1.13 $ 3,491.70 2871 $ 3,244.23
<br /> 26 C.I.P. CONCRETE TEST PILE, 65 FT.LG. 12" 4 EACH $7,356.17 -$ 29,424.68 4 $ 29,424.68
<br /> 27 C.I.P. CONCRETE TEST PILE, 75 FT.LG.12" 2 EACH $8,487.89 $ 16,975.78 2 $ 16,975.78
<br /> 28 CONDUIT SYSTEM (LIGHTING) I LUMP SUM $16,091.38 $ 16,091.38 $
<br /> 29 4" CONCRETE WALK 1242 SF $4.73 $ 5,874.66 $
<br /> 30 6" CONCRETE WALK 120 SF $6.86 $ 823.20 $
<br /> 31 CONCRETE CURB AND GUTTER DESIGN B618 160 LF $26.07 $ 4,171.20 $
<br /> 32 INTEGRANT CURB & GUTTER DESIGN B6 59 LF $14.36 $ 847.24 $
<br /> 33 PEDESTRIAN CURB RAMP 2 EA $686.25 $ 1,372.50 $
<br />
<br />Total Bid Schedule "A" ~ Rhineston Street Bridge
<br />
<br />$ 932,481.88 $ 239,821.67
<br />
<br />RA3173PEPay Estimate #1 PE - 1
<br />
<br />
<br />
|