|
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 />ESTIMATED
<br />AS BID PREVIOUS ESTIMATE THIS ESTIMATE COMPLETED TO DATE
<br />46 HYDROMULCH WITH SEED MIXTURE 25-151 $1.35 2810 SQ YD $3,793.50 899.00 SQ YD $1,213.65 4,850.00 SQ YD $6,547.50 5,749.00 SQ YD $7,761.15
<br />47 SOD $6.00 5910 SQ YD $35,460.00 509.50 SQ YD $3,057.00 1,452.50 SQ YD $8,715.00 1,962.00 SQ YD $11,772.00
<br />48 BYPASS PUMPING $2,290.00 1 LUMP SUM $2,290.00 1.00 LUMP SUM $2,290.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $2,290.00
<br />49 SUBSURFACE INVESTIGATION $524.00 30 HOUR $15,720.00 18.50 HOUR $9,694.00 0.00 HOUR $0.00 18.50 HOUR $9,694.00
<br />50 REMOVE WATERMAIN $13.50 500 LIN FT $6,750.00 30.00 LIN FT $405.00 0.00 LIN FT $0.00 30.00 LIN FT $405.00
<br />51 REMOVE FORCEMAIN $13.50 170 LIN FT $2,295.00 30.00 LIN FT $405.00 0.00 LIN FT $0.00 30.00 LIN FT $405.00
<br />52 REMOVE HYDRANT $337.00 3 EACH $1,011.00 2.00 EACH $674.00 0.00 EACH $0.00 2.00 EACH $674.00
<br />53 REMOVE GATE VALVE & BOX $168.00 4 EACH $672.00 2.00 EACH $336.00 0.00 EACH $0.00 2.00 EACH $336.00
<br />54 REMOVE WATER SERVICE PIPE $9.60 250 EACH $2,400.00 219.00 EACH $2,102.40 0.00 EACH $0.00 219.00 EACH $2,102.40
<br />55 TRENCH ROCK $39.20 200 TON $7,840.00 130.57 TON $5,118.34 0.00 TON $0.00 130.57 TON $5,118.34
<br />56 TEMPORARY WATER SERVICE $14,000.00 1 LUMP SUM $14,000.00 1.00 LUMP SUM $14,000.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $14,000.00
<br />57 CONNECT TO EXISTING WATERMAIN $1,250.00 1 EACH $1,250.00 2.00 EACH $2,500.00 0.00 EACH $0.00 2.00 EACH $2,500.00
<br />58 CONNECT TO EXISTING FORCEMAIN $1,170.00 2 EACH $2,340.00 2.00 EACH $2,340.00 0.00 EACH $0.00 2.00 EACH $2,340.00
<br />59 1" CURB STOP & BOX $491.00 10 EACH $4,910.00 8.00 EACH $3,928.00 0.00 EACH $0.00 8.00 EACH $3,928.00
<br />60 1" CORPORATION STOP $405.00 10 EACH $4,050.00 8.00 EACH $3,240.00 0.00 EACH $0.00 8.00 EACH $3,240.00
<br />61 TAPPING SADDLE $412.00 10 EACH $4,120.00 8.00 EACH $3,296.00 0.00 EACH $0.00 8.00 EACH $3,296.00
<br />62 6" GATE VALVE & BOX $1,520.00 3 EACH $4,560.00 3.00 EACH $4,560.00 0.00 EACH $0.00 3.00 EACH $4,560.00
<br />63 8" GATE VALVE & BOX $2,010.00 3 EACH $6,030.00 3.00 EACH $6,030.00 0.00 EACH $0.00 3.00 EACH $6,030.00
<br />64 HYDRANT $4,220.00 3 EACH $12,660.00 2.00 EACH $8,440.00 0.00 EACH $0.00 2.00 EACH $8,440.00
<br />65 HYDRANT EXTENSION $854.00 3 LIN FT $2,562.00 0.00 LIN FT $0.00 1.00 LIN FT $854.00 1.00 LIN FT $854.00
<br />66 GATE VALVE EXTENSION $104.00 4 LIN FT $416.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
<br />67 1" COPPER WATER SERVICE, TYPE K $39.10 360 LIN FT $14,076.00 235.00 LIN FT $9,188.50 0.00 LIN FT $0.00 235.00 LIN FT $9,188.50
<br />68 6" DIP, CL. 52 FORCEMAIN $43.50 170 LIN FT $7,395.00 163.00 LIN FT $7,090.50 0.00 LIN FT $0.00 163.00 LIN FT $7,090.50
<br />69 6" DIP, CL. 52 WATERMAIN $45.30 36 LIN FT $1,630.80 23.00 LIN FT $1,041.90 0.00 LIN FT $0.00 23.00 LIN FT $1,041.90
<br />70 8" PVC C900 DR 18 WATERMAIN (OPEN CUT)$42.40 220 LIN FT $9,328.00 235.00 LIN FT $9,964.00 0.00 LIN FT $0.00 235.00 LIN FT $9,964.00
<br />71 8" PVC C900 DR 18 (DIPS) WATERMAIN (DIRECTIONAL DRILL)$62.50 1010 LIN FT $63,125.00 961.00 LIN FT $60,062.50 0.00 LIN FT $0.00 961.00 LIN FT $60,062.50
<br />72 WATERMAIN/FORCEMAIN FITTINGS $8.95 600 POUND $5,370.00 795.00 POUND $7,115.25 0.00 POUND $0.00 795.00 POUND $7,115.25
<br />73 ADJUST GATE VALVE & BOX $261.00 4 EACH $1,044.00 5.00 EACH $1,305.00 0.00 EACH $0.00 5.00 EACH $1,305.00
<br />74 ADJUST FRAME & RING CASTING $693.00 18 EACH $12,474.00 22.00 EACH $15,246.00 0.00 EACH $0.00 22.00 EACH $15,246.00
<br />75 REMOVE SEWER PIPE (STORM)$16.20 327 LIN FT $5,297.40 395.00 LIN FT $6,399.00 0.00 LIN FT $0.00 395.00 LIN FT $6,399.00
<br />76 REMOVE STORM MANHOLE OR CATCH BASIN $503.00 4 EACH $2,012.00 4.00 EACH $2,012.00 0.00 EACH $0.00 4.00 EACH $2,012.00
<br />77 4" HDPE PERFORATED DRAINTILE $14.00 200 LIN FT $2,800.00 10.00 LIN FT $140.00 0.00 LIN FT $0.00 10.00 LIN FT $140.00
<br />78 6" HDPE DRAINTILE $21.70 5 LIN FT $108.50 5.00 LIN FT $108.50 0.00 LIN FT $0.00 5.00 LIN FT $108.50
<br />79 12" RC PIPE APRON $803.00 3 EACH $2,409.00 3.00 EACH $2,409.00 0.00 EACH $0.00 3.00 EACH $2,409.00
<br />80 12" HDPE PIPE APRON $329.00 1 EACH $329.00 1.00 EACH $329.00 0.00 EACH $0.00 1.00 EACH $329.00
<br />81 18" ARCH RC PIPE APRON $952.00 4 EACH $3,808.00 4.00 EACH $3,808.00 0.00 EACH $0.00 4.00 EACH $3,808.00
<br />82 24" RC PIPE APRON $961.00 1 EACH $961.00 1.00 EACH $961.00 0.00 EACH $0.00 1.00 EACH $961.00
<br />83 30" RC PIPE APRON $1,170.00 1 EACH $1,170.00 1.00 EACH $1,170.00 0.00 EACH $0.00 1.00 EACH $1,170.00
<br />84 36" RC PIPE APRON $1,540.00 2 EACH $3,080.00 2.00 EACH $3,080.00 0.00 EACH $0.00 2.00 EACH $3,080.00
<br />85 12" RC PIPE SEWER DES 3006 CL V $50.00 645 LIN FT $32,250.00 657.00 LIN FT $32,850.00 0.00 LIN FT $0.00 657.00 LIN FT $32,850.00
<br />86 12" HDPE PIPE SEWER - DIRECTIONAL DRILL $74.60 66 LIN FT $4,923.60 66.00 LIN FT $4,923.60 0.00 LIN FT $0.00 66.00 LIN FT $4,923.60
<br />87 15" RC PIPE SEWER DES 3006 CL V $55.00 21 LIN FT $1,155.00 21.00 LIN FT $1,155.00 0.00 LIN FT $0.00 21.00 LIN FT $1,155.00
<br />88 18" RC PIPE SEWER DES 3006 CL V $56.10 220 LIN FT $12,342.00 220.00 LIN FT $12,342.00 0.00 LIN FT $0.00 220.00 LIN FT $12,342.00
<br />89 18" ARCH RC PIPE SEWER DES 3006 CL V $81.60 56 LIN FT $4,569.60 45.00 LIN FT $3,672.00 0.00 LIN FT $0.00 45.00 LIN FT $3,672.00
<br />90 21" RC PIPE SEWER DES 3006 CL III $62.80 58 LIN FT $3,642.40 58.00 LIN FT $3,642.40 0.00 LIN FT $0.00 58.00 LIN FT $3,642.40
<br />91 24" RC PIPE SEWER DES 3006 CL III $91.80 10 LIN FT $918.00 4.00 LIN FT $367.20 0.00 LIN FT $0.00 4.00 LIN FT $367.20
|