|
PAY ESTIMATE #5
<br />Rhinestone Street Bridge Project
<br />S.A.P. 199-109-02
<br /> CITY OF RAMSEY
<br />
<br />Engineer
<br />
<br />August 5, 2005
<br />Honorable Mayor & City Council
<br />City of Ramsey
<br />
<br />15153 Nowthen BIvd. NW
<br />Ramsey, MN 55303-6197
<br />
<br />RE: Rhinestone Street Bridge - S.A.P. 199-109-02
<br />Contractor: Redstene Construction
<br />Contract Amount: $999,279.30
<br />Award Date: October 13, 2004
<br />Completion Date: August 15, 2005
<br />
<br />!~ear 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 />1 MOBILIZATION 1: LS $53,310.91 $ 53,310.91 1 $ 53,310.91
<br />! COMMON EXCAVATION 1040: CY $6.77 $ 7,040.80 1040 $ 7,040.80
<br /> SELECT GRANULAR MATERIAL 10% (CV) 143(: CY $15.48 $ 22,136.40 1430 $ 22,136.40
<br /> SELECT GRANULAR BORROW (CV) 15(: CY $14.16 $ 2,124.00 150 $ 2,124.00
<br />~FS~_ AGGREGATE BASE (CV) CLASS 5 (MOD) 12~ CY $33.27 $ 4,258.56 123.2 $ 4,098.86
<br /> CONCRETE PAVEMENT STD. WIDTH 7.0" 13C SY $71.53 $ 9,728.08 112 $ 8,011.36
<br />[_ 7-- STRUCTURAL CONCRETE 27 CY $100.64 $ 2,717.28 30 $ 3,019.20
<br />~8 BRIDGE APPROACH PANEL 1.7,~ EACH $18,875.79 $ 32,843.87 1.74 $ 32,843.87
<br />L~ STRUCTURAL CONCRETE (1A43) 197 (P: CU. YD. $241.38 $ 47,551.86 197 $ 47,551.86
<br />10 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 $ 112,684.98 386 $ 112,684.98
<br />12 TYPE MODIFIED P-2 RAILING CONCRETE (3Y46) 249 (P', LIN. FT. $84.14 $ 20,950.86 249 $ 20,950.86
<br />I3 SIDEWALK CONCRETE (3Y46) 1475 (P', SQ. FT. $6.22 $ 9,174.50 14.75 $ 91.75
<br /> /
<br />__I4 REINFORCEMENT BARS 13165 (P', POUND $0.90 $ 11,848.50 13165 $ 11,848.50
<br />i_ 15 REINFORCEMENT BARS (EPOXY COATED) 139900 (P', POUND $0.88 $ 123,112.00 139900 $ 123,112.00
<br />16 STRUCTURE EXCAVATION 0.9zl LUMP SUM $1'1,119.18 $ 10,452.03 0.94 $ 10,452.03
<br />I7 FOUNDATION PREPARATION I 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 $ 51,840.59 248.8 $ 41,472.47
<br />I9 STRUCTURAL TUBE RAILING DESIGN T-1 224 (P', LIN. FT. $92.72 $ 20,769.28 179.2 $ 16,615.42
<br />20 EXPANSION JOINT DEVICES TYPE 4 111: LIN. FT. $116157 $ 12,822.70 114.2 $ 13,312.29
<br />21 BEARING ASSEMBLY 12 EACH $883.02 $ 10,596.24 12 $ 10,596.24
<br />22 DRAINAGE SYSTEM TYP (B910) 0.87 LUMP 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 5550 $ 34,521.00
<br />24 C.I.P. CONCRETE PILING DELIVERED 12" 309¢ LIN. FT. $21.~3 $ 67,763.70 3026.5 $ 66,371.15
<br />25 C.I.P. CONCRETE PILING DRIVEN 12" 309£ 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 />2'7 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) 11 LUMP SUM $16,091.38 $ 16,091.38 1 $ 16,091.38
<br />29 4" CONCRETE WALK 1242 SF $4.73 $ 5,874.66 800 $ 3,784.00
<br />~[ 30 6" CONCRETE WALK 120 SF $6.86 $ 823.20 0 $
<br />t_ 31 CONCRETE CURB AND GUTTER DESIGN B618 160 LF $26.07 $ 4,171.20 160 $ 4,171.20
<br />2 INTEGRANT CURB & GUTTER DESIGN B6 59 LF $14.36 $ 847.24 53.5 $ 768.26
<br />33 PEDESTRIAN CURB RAMP 2 EA $686.25 $ 1,372.50 0 $
<br />
<br />i'otal Bid Schedule "A" - Rhinestone Street Bridge
<br />
<br />$ 932,481.88 $ 901,786.89
<br />
<br />h'A3173PEPay EslJmate #5 PE - I
<br />
<br />
<br />
|