|
Partial Pay Estimate No.:5
<br />2018 STREET IMPROVEMENTS
<br />PART A
<br />CITY OF ORONO, MN
<br />BMI PROJECT NO. C13.114279
<br />WORK COMPLETED THROUGH JUNE 30, 2019
<br />ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
<br />NO.ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 MOBILIZATION $66,000.00 1 LUMP SUM $66,000.00 1.00 LUMP SUM $66,000.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $66,000.00
<br />2 CLEARING & GRUBBING 4"-12"$260.00 4 EACH $1,040.00 5.00 EACH $1,300.00 -1.00 EACH -$260.00 4.00 EACH $1,040.00
<br />3 CLEARING & GRUBBING 13"-24"$962.00 1 EACH $962.00 0.00 EACH $0.00 1.00 EACH $962.00 1.00 EACH $962.00
<br />4 SAWING BITUMINOUS (FULL DEPTH)$1.90 1065 LIN FT $2,023.50 785.00 LIN FT $1,491.50 0.00 LIN FT $0.00 785.00 LIN FT $1,491.50
<br />5 SAWCUT CONCRETE $3.80 95 LIN FT $361.00 108.50 LIN FT $412.30 0.00 LIN FT $0.00 108.50 LIN FT $412.30
<br />6 MILL BITUMINOUS PAVEMENT (ANY DEPTH)$1.30 3880 SQ YD $5,044.00 3,210.00 SQ YD $4,173.00 0.00 SQ YD $0.00 3,210.00 SQ YD $4,173.00
<br />7 MILL ADJACENT TO BITUMINOUS CURB $0.59 100 LIN FT $59.00 50.00 LIN FT $29.50 0.00 LIN FT $0.00 50.00 LIN FT $29.50
<br />8 FULL DEPTH RECLAMATION (8")$5.90 5960 SQ YD $35,164.00 6,936.00 SQ YD $40,922.40 0.00 SQ YD $0.00 6,936.00 SQ YD $40,922.40
<br />9 FULL DEPTH RECLAMATION (10")$2.95 1120 SQ YD $3,304.00 1,120.00 SQ YD $3,304.00 0.00 SQ YD $0.00 1,120.00 SQ YD $3,304.00
<br />10 CRACK REPAIR $6.90 250 LIN FT $1,725.00 208.00 LIN FT $1,435.20 0.00 LIN FT $0.00 208.00 LIN FT $1,435.20
<br />11 DISPOSE EXCESS RECLAIM MATERIAL OFF-SITE (LV)$24.10 150 CU YD $3,615.00 150.00 CU YD $3,615.00 0.00 CU YD $0.00 150.00 CU YD $3,615.00
<br />12 REMOVE CONCRETE CURB (ANY TYPE)$18.20 340 LIN FT $6,188.00 367.00 LIN FT $6,679.40 0.00 LIN FT $0.00 367.00 LIN FT $6,679.40
<br />13 REMOVE BOLLARDS $40.90 7 EACH $286.30 7.00 EACH $286.30 0.00 EACH $0.00 7.00 EACH $286.30
<br />14 SALVAGE & REINSTALL PAVERS $16.10 100 SQ FT $1,610.00 72.00 SQ FT $1,159.20 0.00 SQ FT $0.00 72.00 SQ FT $1,159.20
<br />15 SALVAGE & REINSTALL LANDSCAPE ROCK $2.05 1470 SQ FT $3,013.50 0.00 SQ FT $0.00 90.00 SQ FT $184.50 90.00 SQ FT $184.50
<br />16 SALVAGE & REINSTALL MULCH $1.30 1990 SQ FT $2,587.00 0.00 SQ FT $0.00 820.00 SQ FT $1,066.00 820.00 SQ FT $1,066.00
<br />17 SALVAGE & REINSTALL FENCE (ANY TYPE)$13.00 40 LIN FT $520.00 0.00 LIN FT $0.00 40.00 LIN FT $520.00 40.00 LIN FT $520.00
<br />18 SALVAGE & REINSTALL IRRIGATION PIPE $15.60 40 LIN FT $624.00 0.00 LIN FT $0.00 84.00 LIN FT $1,310.40 84.00 LIN FT $1,310.40
<br />19 6" PVC CONDUIT $8.45 50 LIN FT $422.50 50.00 LIN FT $422.50 0.00 LIN FT $0.00 50.00 LIN FT $422.50
<br />20 COMMON EXCAVATION (CV)$22.00 1920 CU YD $42,240.00 2,320.00 CU YD $51,040.00 0.00 CU YD $0.00 2,320.00 CU YD $51,040.00
<br />21 COMMON EXCAVATION (PATCHING) (CV)$29.80 225 CU YD $6,705.00 250.00 CU YD $7,450.00 0.00 CU YD $0.00 250.00 CU YD $7,450.00
<br />22 SUBGRADE EXCAVATION (CV)$19.50 3110 CU YD $60,645.00 509.00 CU YD $9,925.50 0.00 CU YD $0.00 509.00 CU YD $9,925.50
<br />23 GRANULAR BORROW (CV)$34.40 3110 CU YD $106,984.00 491.00 CU YD $16,890.40 0.00 CU YD $0.00 491.00 CU YD $16,890.40
<br />24 GEOTEXTILE FABRIC TYPE V $0.88 4700 SQ YD $4,136.00 1,707.00 SQ YD $1,502.16 0.00 SQ YD $0.00 1,707.00 SQ YD $1,502.16
<br />25 AGGREGATE BASE CLASS 5 (100% CRUSHED)$17.90 2820 TON $50,478.00 3,193.00 TON $57,154.70 0.00 TON $0.00 3,193.00 TON $57,154.70
<br />26 AGGREGATE BASE CLASS 5 (100% CRUSHED) LIMESTONE $37.80 40 TON $1,512.00 55.65 TON $2,103.57 0.00 TON $0.00 55.65 TON $2,103.57
<br />27 TYPE SP 9.5 WEAR COURSE MIX (2,B)$63.50 1440 TON $91,440.00 1,661.00 TON $105,473.50 0.00 TON $0.00 1,661.00 TON $105,473.50
<br />28 TYPE SP 12.5 NON WEAR COURSE MIX (2,B)$61.10 1285 TON $78,513.50 1,340.60 TON $81,910.66 0.00 TON $0.00 1,340.60 TON $81,910.66
<br />29 TYPE SP 12.5 NON WEAR COURSE MIX (2,B) FOR PATCHING $86.60 95 TON $8,227.00 32.00 TON $2,771.20 0.00 TON $0.00 32.00 TON $2,771.20
<br />30 6" CONCRETE DRIVEWAY $5.70 1140 SQ FT $6,498.00 787.50 SQ FT $4,488.75 0.00 SQ FT $0.00 787.50 SQ FT $4,488.75
<br />31 3" BITUMINOUS DRIVEWAY $21.90 1094 SQ YD $23,958.60 775.20 SQ YD $16,976.88 0.00 SQ YD $0.00 775.20 SQ YD $16,976.88
<br />32 BITUMINOUS CURB $6.30 300 LIN FT $1,890.00 47.00 LIN FT $296.10 0.00 LIN FT $0.00 47.00 LIN FT $296.10
<br />33 MOUNTABLE CONCRETE CURB & GUTTER $15.60 540 LIN FT $8,424.00 525.00 LIN FT $8,190.00 0.00 LIN FT $0.00 525.00 LIN FT $8,190.00
<br />34 MOUNTABLE CONCRETE CURB & GUTTER (SPOT REPAIRS)$26.00 100 LIN FT $2,600.00 127.00 LIN FT $3,302.00 0.00 LIN FT $0.00 127.00 LIN FT $3,302.00
<br />35 CONCRETE CURB & GUTTER DESIGN B412 $10.90 4430 LIN FT $48,287.00 4,948.00 LIN FT $53,933.20 0.00 LIN FT $0.00 4,948.00 LIN FT $53,933.20
<br />36 CONCRETE CURB & GUTTER DESIGN B612 $15.60 680 LIN FT $10,608.00 752.00 LIN FT $11,731.20 0.00 LIN FT $0.00 752.00 LIN FT $11,731.20
<br />37 MAINTAIN DRIVEWAY ACCESS $133.00 5 EACH $665.00 5.00 EACH $665.00 0.00 EACH $0.00 5.00 EACH $665.00
<br />38 MAINTAIN MAIL SERVICE $216.00 1 LUMP SUM $216.00 1.00 LUMP SUM $216.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $216.00
<br />39 8" CONCRETE CROSS PAN $9.00 640 SQ FT $5,760.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
<br />40 TRAFFIC BARRIER, DESIGN B8338 $26.00 75 LIN FT $1,950.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
<br />41 GUIDE POST TYPE B $52.00 12 EACH $624.00 0.00 EACH $0.00 13.00 EACH $676.00 13.00 EACH $676.00
<br />42 END TREATMENT-TANGENT TERMINAL $3,536.00 2 EACH $7,072.00 2.00 EACH $7,072.00 0.00 EACH $0.00 2.00 EACH $7,072.00
<br />43 TRAFFIC CONTROL $1,870.00 1 LUMP SUM $1,870.00 1.00 LUMP SUM $1,870.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $1,870.00
<br />44 COMMON TOPSOIL BORROW (LV)$41.70 937 CU YD $39,072.90 787.00 CU YD $32,817.90 0.00 CU YD $0.00 787.00 CU YD $32,817.90
<br />45 LANDSCAPING $5,000.00 1 ALLOWANCE $5,000.00 0.58 ALLOWANCE $2,892.86 0.35 ALLOWANCE $1,750.00 0.93 ALLOWANCE $4,642.86
<br />ESTIMATED
<br />AS BID PREVIOUS ESTIMATE THIS ESTIMATE COMPLETED TO DATE
|