|
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 />92 30" RC PIPE SEWER DES 3006 CL III $95.60 52 LIN FT $4,971.20 46.00 LIN FT $4,397.60 0.00 LIN FT $0.00 46.00 LIN FT $4,397.60
<br />93 36" RC PIPE SEWER DES 3006 CL III $124.00 49 LIN FT $6,076.00 35.00 LIN FT $4,340.00 0.00 LIN FT $0.00 35.00 LIN FT $4,340.00
<br />94 CONNECT TO EXISTING STORM SEWER $1,010.00 5 EACH $5,050.00 5.00 EACH $5,050.00 0.00 EACH $0.00 5.00 EACH $5,050.00
<br />95 CONSTRUCT DRAINAGE STRUCTURE DESIGN H $301.00 24 LIN FT $7,224.00 25.30 LIN FT $7,615.30 0.00 LIN FT $0.00 25.30 LIN FT $7,615.30
<br />96 CONSTRUCT DRAINAGE STRUCTURE DESIGN R-1 $436.00 43.7 LIN FT $19,053.20 42.70 LIN FT $18,617.20 0.00 LIN FT $0.00 42.70 LIN FT $18,617.20
<br />97 CONSTRUCT DRAINAGE STRUCTURE DESIGN 4020-48"$340.00 7 LIN FT $2,380.00 14.50 LIN FT $4,930.00 0.00 LIN FT $0.00 14.50 LIN FT $4,930.00
<br />98 CONSTRUCT DRAINAGE STRUCTURE DESIGN 4022-48"$428.00 20.3 LIN FT $8,688.40 15.90 LIN FT $6,805.20 0.00 LIN FT $0.00 15.90 LIN FT $6,805.20
<br />99 CONSTRUCT DRAINAGE STRUCTURE DESIGN 4020-60"$675.00 4.8 LIN FT $3,240.00 4.80 LIN FT $3,240.00 0.00 LIN FT $0.00 4.80 LIN FT $3,240.00
<br />100 CONSTRUCT DRAINAGE STRUCTURE DESIGN 4022-60"$478.00 8.3 LIN FT $3,967.40 14.60 LIN FT $6,978.80 0.00 LIN FT $0.00 14.60 LIN FT $6,978.80
<br />101 CONSTRUCT DRAINAGE STRUCTURE DESIGN 4022-72"$777.00 17.3 LIN FT $13,442.10 10.50 LIN FT $8,158.50 0.00 LIN FT $0.00 10.50 LIN FT $8,158.50
<br />102 FURNISH & INSTALL CASTING ASSEMBLY - STORM $697.00 31 EACH $21,607.00 33.00 EACH $23,001.00 0.00 EACH $0.00 33.00 EACH $23,001.00
<br />103 RANDOM RIPRAP CLASS III $66.90 314 TON $21,006.60 62.20 TON $4,161.18 0.00 TON $0.00 62.20 TON $4,161.18
<br />104 SILT FENCE, TYPE MS $2.05 700 LIN FT $1,435.00 680.00 LIN FT $1,394.00 210.00 LIN FT $430.50 890.00 LIN FT $1,824.50
<br />105 FLOATATION SILT CURTAIN, TYPE STILL WATER $15.30 35 LIN FT $535.50 35.00 LIN FT $535.50 15.00 LIN FT $229.50 50.00 LIN FT $765.00
<br />106 STORM DRAIN INLET PROTECTION $136.00 28 EACH $3,808.00 28.00 EACH $3,808.00 0.00 EACH $0.00 28.00 EACH $3,808.00
<br />107 SEDIMENT CONTROL LOG TYPE STRAW $8.00 700 LIN FT $5,600.00 480.00 LIN FT $3,840.00 0.00 LIN FT $0.00 480.00 LIN FT $3,840.00
<br />EXTRA WORK
<br />EW-1 EXTERNAL CHIMNEY SEALS $197.00 0 EACH $0.00 30.00 EACH $5,910.00 0.00 EACH $0.00 30.00 EACH $5,910.00
<br />EW-2 UNMARKED SEWER CLEANOUT FOREST LAKE LANDING $1,593.73 0 LUMP SUM $0.00 1.00 LUMP SUM $1,593.73 0.00 LUMP SUM $0.00 1.00 LUMP SUM $1,593.73
<br />EW-3 STUMP WITH GAS AND PHONE THROUGH ROOT BALL FOREST LAKE $2,497.55 0 LUMP SUM $0.00 1.00 LUMP SUM $2,497.55 0.00 LUMP SUM $0.00 1.00 LUMP SUM $2,497.55
<br />EW-4 ADJUST PIPE GRADE TO AVOID ELEC. WILDHURST DITCH $1,581.80 0 LUMP SUM $0.00 1.00 LUMP SUM $1,581.80 0.00 LUMP SUM $0.00 1.00 LUMP SUM $1,581.80
<br />EW-5 GAS MAIN CONFLICT CATSH BASINS WILDHURST $812.90 0 LUMP SUM $0.00 1.00 LUMP SUM $812.90 0.00 LUMP SUM $0.00 1.00 LUMP SUM $812.90
<br />EW-6 REMOBILIZATION FOR CENTURY LINK CURB WEST LAFAYETTE $963.00 0 LUMP SUM $0.00 1.00 LUMP SUM $963.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $963.00
<br />EW-7 JERSEY BARRIERS $1,875.00 0 LUMP SUM $0.00 1.00 LUMP SUM $1,875.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $1,875.00
<br />EW-8 REGRADE DITCH AROUND GAS MAIN,REMOVE TREES ADD RIP RAP $3,430.50 LUMP SUM $0.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $3,430.50 1.00 LUMP SUM $3,430.50
<br />EW-9 GRADE AND PLACE RIP RAP AT 305. CONSTRUCT BOULDER WALL $4,725.50 LUMP SUM $0.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $4,725.50 1.00 LUMP SUM $4,725.50
<br />ON WILDHURST
<br />TOTAL AMOUNT:$1,245,652.45 $998,021.88 $31,141.40 $1,029,163.28
|