|
PAY ESTIMATE #3
<br />Rhinestone Street Bridge Project
<br /> S.A.P. 199-109-02
<br /> CITY OF RAMSEY "
<br />
<br />Engineer
<br />
<br />.June 10, 2005
<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 /> Used to
<br />Item Description Estimated Quantity Unit Price Contract Price Date Extension
<br />
<br /> I MOBILIZATION 1 LS. $53,310.91 $ 53,310.91 0.5 $ 26,655.46
<br /> 2 COMMON EXCAVATION 1046 CY $6.77 $ 7,040.80 1000 $ 6,770.00
<br /> 3 SELECT GRANULAR MATERIAL 10% (CV) 1436 CY $15.48 $ 22,136.40 1430 $ 22,136.40
<br /> 4 SELECT GRANULAR BORROW (CV) 156 CY $14.16 $ . 2,124.00 125 $ 1,770.00
<br /> 5 AGGREGATE BASE (CV) CLASS 5 (MOD) 128 CY $33.27 $ 4,258.56 0 $
<br /> 6 CONCRETE PAVEMENT STD. WIDTH 7.0" 136 SY $71.53 $ 9,728.08 0 $
<br /> 7 STRUCTURAL CONCRETE 27 CY $100.64 $ 2,717.28 0- $
<br /> 8 BRIDGE APPROACH PANEL 1.74 EACH $18,875.79 $ 32,843.87 1.74 $ 32,843.87
<br /> 9 STRUCTURAL CONCRETE (1A43) 197 (P', CU. YD. $241.38 $ 47,551.86 197 $ 47,551.86
<br /> I,0. STRUCTURAL CONCRETE (3Y43) 385 (P', CU. YD. $384.59 $ 148,067.15 385 $ 148,067.15
<br /> 11 STRUCTURAL CONCRETE (3Y36) 386 (P', CU. YD. $291.93 $ 112,684.98 0 $
<br /> 12 TYPE MODIFIED P-2 RAILING CONCRETE (3Y46) 249 (P', LIN. FT. $84.14 $ 20,950.86 0 $
<br /> 13 SIDEWALK CONCRETE (3Y46) 1475 (P', SQ. FT. $6.22 $ 9,174.50 0 $
<br /> 14 REINFORCEMENT BARS 13165 (P', POUND $0.90 $ 11,848.50 13165 $ 11,848.50
<br /> 15 REINFORCEMENT BARS (EPOXY COATED) 139900 (P~, POUND $0.88 $ 123,112.00 33862 $ 29,798.56
<br /> 16 STRUCTURE EXCAVATION 0~94 LUMP SUM $11,119.18 $ 10,452.03 0.94 $ 10,452.03
<br /> 17 FOUNDATION PREPARATION 1 LUMP SUM $36,131.95 $ 36,131.95 1 $ 36,131.95
<br /> 18 ORNAMENTAL METAL RAILING TYPE SPECIAL 311 (P; LIN. FT. $166.69 $ 51,840.59 0 $
<br /> 19 STRUCTURAL TUBE RAILING DESIGN T-1 224 (P', LIN. FT. $92.72 $ 20,769.28 0 $
<br /> 20 EXPANSION JOINT DEVICES TYPE 4 116 LIN. FT. $116.57 $ 12,822.70 110 $ 12,822.70
<br /> 21 BEARING ASSEMBLY 12 EACH $883.02 $ 10,596.24 0 $
<br /> 22 DRAINAGE SYSTEM TYP (B910) 0.87 L'UMP SUM $1,106.09 $ 962.30 0.87 $ 962.30
<br /> 23 CONCRETE WEARING COURSE (3U17A) 5550 (P', SQ. FT. $6.22 $ 34,521.00 '0 $
<br /> 24 C.I.P. CONCRETE PILING DELIVERED 12" 3096 LIN. FT. $21.93 $ 67,763.70 3026.5 $ 66,371.15
<br /> 25 C.I.P. CONCRETE PILING DRIVEN 12" 3096 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) 1 LUMP SUM $16,091.38 $ 16,091.38 0.3 $ 4,827.41
<br /> 29 4" CONCRETE WALK 124~ SF $4.73 $ 5,874.66 0 $
<br /> 30 6" CONCRETE WALK 120: SF $6.86 $ 823.20 0 $
<br /> 31 CONCRETE CURB AND GUTTER DESIGN B618 160' LF $26.07 $ 4,171.20 0 $
<br /> 32 INTEGRANT CURB & GUTTER DESIGN B6 59 - . LF $14.36 $ 847.24 0 $
<br /> 33 PEDESTRIAN CURB RAMP 2 EA $686.25 $ 1,372.50 0 $
<br />
<br />· Fatal Bid Schedule "A" - Rhinestone Street Bridge
<br />
<br />$ 932,481.88 $ 508,654.03
<br />
<br />
<br />
|