|
PAY ESTIMATE #7 (FINAL) Engineer
<br />Rhinestone Street Bridge Project
<br />S.A.P.199-109-02
<br />CITY OF RAMSEY
<br />BID SCHEDULE "B" -RHINESTONE STEET BRIDGE fRAMSEY LOCAL FUNDING-
<br />
<br />Item
<br />Description
<br />Estimated Quantity
<br />Unit Prtce
<br />Contract Price Used to
<br />Date
<br />Extension
<br />34 BRIDGE APPROACH PANEL 0.26 EACH $18,875.79 $ 4,907.71 0.26 $ 4,907.71
<br />35 STRUCTURAL CONCRETE (tA43 19 (P) CU. YD. $241.38 $ 4,586.22 19 $ 4,586.22
<br />36 STRUCTURAL CONCRETE (3Y43) 37 (P} CU. YD. $384.59 $ 14,229.83 37 $ 14,229.83
<br />37 STRUCTURAL CONCRETE (3Y36 56 (P) CU. YD. $291.93 $ 16,348.08 56 $ 16,348.08
<br />38 SIDEWALK CONCRETE (3Y46) 787 (P) SO. FT. $6.22 $ 4,895.14 787 $ 4,895.14
<br />39 REINFORCEMENT BARS 1045 (P) POUND $0.90 $ 940.50 1045 $ 940.50
<br />40 REINFORCEMENT BARS'(EPOXY COATED) 17040 (P) POUND $0.88 $ 14,995.20 17040 $ 14,995.20
<br />41 STRUCTURE EXCAVATION 0.06 P) LUMP SUM $11,119.18 $ 667.15 0.06 $ 667.15
<br />42 EXPANSION JOINT DEVICES TYPE 4 16 LIN. FT. $116.57 $ 1,865.12 16.6 $ 1,935.06
<br />43 DRAINAGE SYSTEM TYP (8910) 0,13 LUMP SUM $883.02 $ 114.79 0.13 $ 114.79
<br />44 C.I.P. CONCRETE PILING DELIVERED 12" 120 LIN. FT. $21.93 $ 2,631.60 119.9 $ 2,629.41
<br />45 C.I.P. CONCRETE PILING DRIVEN 12" 120 LIN. FT. $1.13 $ 135.60 119.9 $ 135.49
<br />46 6" PVC CASING PIPE 66 LF $2.81 $ 185.46 73.5 $ 206.54
<br />47 8" PVC CASING PIPE 66 LF $4.47 $ 295.02 71 $ 317.37
<br />Total Bid Schedule "B" -Rhinestone Street Bridge (Ramsey Local Funding)
<br />CHANGE ORDERS
<br />$ 66,797.42 $ 66,908.48
<br /> ADD SAWING OF THE SIDEWALK AND
<br />No. 1 APPROACH PANEL 1 LS $2,250.D0 $ 2,250.00 1 $ 2,250.00
<br /> DEDUCT FOR ORNAMENTAL METAL AND
<br />No. 2 STRUCTURAL TUBE RAlL1NG 1 LS $ -7621.48 $ -7621.48 1 $ -7621.48
<br /> SANDBLASTING AND CLEANUP OF THE BRIDGE
<br />No.2 SIDEWALK 1 LS $1,884.00 $1,884.00 1 $1,884.00
<br />Total Change Order No. 1
<br />Total Change Order No. 2
<br />SUMMARY OF COSTS
<br />Bid Schedule "A" -S.A.P. 199.109-02 Rhinestone Street Bridge
<br />Sid Schedule "B" - Rhinestone Street Bridge (Ramsey Local Funding)
<br />Base Bid Total
<br />Change Order No. 1
<br />Change Order No. 2
<br />TOTAL
<br />LESS PAY ESTIMATE #1
<br />LESS PAY ESTIMATE #2
<br />LESS PAY ESTIMATE #3
<br />LESS PAY ESTIMATE #4
<br />LESS PAY ESTIMATE #5
<br />LESS PAY ESTIMATE #6
<br />WE RECOMMEND FINAL PAYMENT OF:
<br />$ (-5371.48) $ (-5371.48)
<br />$ 1,884.00 $ 1,884.00
<br />
<br />$ 932,481.88 $ 926,905.22
<br />$ 66,797.42 $ 66,908.48
<br />$ 999,279.30 $ 992,300.10
<br />$ (-5371.48) $ (-5371.48)
<br />$ 1,884.00 $ 1,884.00
<br />$ 995,791.82 $ 988,812.62
<br /> $ 237,321.60
<br /> $ 133,656.69
<br /> $ 139,376.03
<br /> $ 248,477.96
<br /> $ 161,426.31
<br /> $ 17,321.60
<br /> $ 52,744,03
<br />Please verify the amount of previous payments, and the receipt of the following items prior to making payment.
<br />1. Certificate of claims payment (lien waiver),
<br />2. Affidavit of payment of States taxes (MN State TAX Form IC 134).
<br />3. Letter of consent from surety firm.
<br />APPROVALS:
<br />CONTRACTOR: REDSTONE CONSTR TION
<br />Certfcation ctor. I at all items and amounts are correct for the work completed to date.
<br />Signed:
<br />TiBe: ~~'t Date f2-G'7-D,~
<br />ENGINEER: HAKANSON ANDERSON ASSOCIATES, INC.
<br />Certification by Engine We re men yment for work and uantities as shown.
<br />Signed• ''~ -
<br />Title; ~~~"7~ ~f.w ~ Date /.%~ ~~ -~ ~C ~
<br />OWNER: CITY RAM Y~
<br />Signed• ~ /
<br />- H O -I`itle: ~t ~ :~~° Date / ~ !~~ 7fC
<br />RA3i73PEPey Estimate #7 PE - 2
<br />
|