|
Partial Pay Estimate No.:4 & FINAL
<br />2022 CSAH 19 Watermain
<br />CITY OF ORONO, MN
<br />BMI PROJECT NO. 0C1.126638
<br />WORK COMPLETED THROUGH 8/9/2023 $981,850.46
<br />ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
<br />NO.ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />1 MOBILIZATION $83,000.00 1 LUMP SUM $83,000.00 1 LUMP SUM $83,000.00 1.00 LUMP SUM $83,000.00
<br />2 TRAFFIC CONTROL $9,000.00 1 LUMP SUM $9,000.00 1.0805 LUMP SUM $9,724.50 1.08 LUMP SUM $9,724.50
<br />3 REMOVE CONCRETE SIDEWALK $3.00 1388 SQ FT $4,164.00 1643.3 SQ FT $4,929.90 1,643.30 SQ FT $4,929.90
<br />4 REMOVE CONCRETE CURB AND GUTTER $5.00 182 LIN FT $910.00 72.5 581368.14 $362.50 72.50 LIN FT $362.50
<br />5 REMOVE WATERMAIN $5.00 146 LIN FT $730.00 326 LIN FT $1,630.00 326.00 LIN FT $1,630.00
<br />6 REMOVE HYDRANT ASSEMBLY $250.00 7 EACH $1,750.00 7 EACH $1,750.00 7.00 EACH $1,750.00
<br />7 REMOVE GATE VALVE AND BOX $125.00 11 EACH $1,375.00 13 EACH $1,625.00 13.00 EACH $1,625.00
<br />8 SALVAGE & REINSTALL STORM PIPE $4,000.00 1 LUMP SUM $4,000.00 0 LUMP SUM $0.00 0.00 LUMP SUM $0.00
<br />9 EXPLORATORY EXCAVATION $1,000.00 10 HOUR $10,000.00 1 HOUR $1,000.00 1.00 HOUR $1,000.00
<br />10 TEMPORARY WATER SERVICE $10,000.00 1 LUMP SUM $10,000.00 1 LUMP SUM $10,000.00 1.00 LUMP SUM $10,000.00
<br />11 SUBGRADE EXCAVATION (EV)$25.00 59 CU YD $1,475.00 0 CU YD $0.00 0.00 CU YD $0.00
<br />12 STABILIZING AGGREGATE (CV)$70.00 59 CU YD $4,130.00 0 CU YD $0.00 0.00 CU YD $0.00
<br />13 GEOTEXTILE FABRIC, TYPE V $7.00 100 SQ YD $700.00 0 SQ YD $0.00 0.00 SQ YD $0.00
<br />14 BITUMINOUS COUNTY ROAD PATCH $140.00 137 SQ YD $19,180.00 39.2 SQ YD $5,488.00 39.20 SQ YD $5,488.00
<br />15 BITUMINOUS DRIVEWAY PATCH $77.00 127 SQ YD $9,779.00 127 SQ YD $9,779.00 127.00 SQ YD $9,779.00
<br />16 BITUMINOUS CITY STREET PATCH $118.00 87 SQ YD $10,266.00 87 SQ YD $10,266.00 87.00 SQ YD $10,266.00
<br />17 6" PIPE BURST FUSIBLE PVC/HDPE WM $125.00 89 LIN FT $11,125.00 115 LIN FT $14,375.00 115.00 LIN FT $14,375.00
<br />18 8" PIPE BURST FUSIBLE PVC/HDPE WM $150.00 47 LIN FT $7,050.00 85 LIN FT $12,750.00 85.00 LIN FT $12,750.00
<br />19 10" PIPE BURST FUSIBLE PVC/HDPE WM (6", 8", & 10" EXISTING WM)$150.00 2523 LIN FT $378,450.00 2523 LIN FT $378,450.00 2,523.00 LIN FT $378,450.00
<br />20 6" C900 PVC WATERMAIN (OPEN CUT)$200.00 58 LIN FT $11,600.00 68 LIN FT $13,600.00 68.00 LIN FT $13,600.00
<br />21 6" DIP WATERMAIN, CL. 52 (OPEN CUT)$225.00 55 LIN FT $12,375.00 69 LIN FT $15,525.00 69.00 LIN FT $15,525.00
<br />22 8" C900 PVC WATERMAIN (OPEN CUT)$180.00 33 LIN FT $5,940.00 6 LIN FT $1,080.00 6.00 LIN FT $1,080.00
<br />23 6" GATE VALVE AND BOX $2,100.00 4 EACH $8,400.00 7 EACH $14,700.00 7.00 EACH $14,700.00
<br />24 8" GATE VALVE AND BOX $3,000.00 2 EACH $6,000.00 2 EACH $6,000.00 2.00 EACH $6,000.00
<br />25 10" GATE VALVE AND BOX $4,000.00 12 EACH $48,000.00 14 EACH $56,000.00 14.00 EACH $56,000.00
<br />26 1" CURB STOP & BOX $1,000.00 2 EACH $2,000.00 1 EACH $1,000.00 1.00 EACH $1,000.00
<br />27 1" CORPORATION STOP $3,000.00 8 EACH $24,000.00 5 EACH $15,000.00 5.00 EACH $15,000.00
<br />28 1" WATER SERVICE PIPE $1.00 64 LIN FT $64.00 20.5 LIN FT $20.50 20.50 LIN FT $20.50
<br />29 HYDRANT & VALVE $12,000.00 7 EACH $84,000.00 7 EACH $84,000.00 7.00 EACH $84,000.00
<br />30 CONNECT TO EXISTING WATERMAIN $3,000.00 9 EACH $27,000.00 9 EACH $27,000.00 9.00 EACH $27,000.00
<br />31 CONNECT TO EXISTING WATER SERVICE $20.00 8 EACH $160.00 8 EACH $160.00 8.00 EACH $160.00
<br />32 DUCTILE IRON FITTINGS $12.00 1703 POUNDS $20,436.00 1703 POUNDS $20,436.00 1,703.00 POUNDS $20,436.00
<br />33 4" INSULATION $50.00 25 SY $1,250.00 0 SY $0.00 0.00 SY $0.00
<br />34 BITUMINOUS CURB $60.00 25 LIN FT $1,500.00 0 LIN FT $0.00 0.00 LIN FT $0.00
<br />35 CONCRETE CURB & GUTTER (B618)$110.00 120 LIN FT $13,200.00 72.5 LIN FT $7,975.00 72.50 LIN FT $7,975.00
<br />36 CONCRETE CURB & GUTTER (MOUNTABLE)$130.00 42 LIN FT $5,460.00 0 LIN FT $0.00 0.00 LIN FT $0.00
<br />37 4" CONCRETE WALK $19.00 1388 SQ FT $26,372.00 2136.29 SQ FT $40,589.51 2,136.29 SQ FT $40,589.51
<br />38 BIOLOG $3.00 200 LIN FT $600.00 220 LIN FT $660.00 220.00 LIN FT $660.00
<br />39 TOPSOIL BORROW (LV)$55.00 115 CU YD $6,325.00 120 CU YD $6,600.00 120.00 CU YD $6,600.00
<br />40 SOD, TYPE LAWN $8.00 758 SQ YD $6,064.00 758 SQ YD $6,064.00 758.00 SQ YD $6,064.00
<br />41 4" SOLID LINE MULTI-COMPONENT (WHITE)$3.00 62 LIN FT $186.00 0 LIN FT $0.00 0.00 LIN FT $0.00
<br />42 VERIFY WATER SERVICE (POST-PIPE BURSTING) $1,000.00 8 EACH $8,000.00 0 EACH $0.00 0.00 EACH $0.00
<br />43 REPAIR WATER SERVICE (POST-PIPE BURSTING) $5,000.00 2 EACH $10,000.00 0 EACH $0.00 0.00 EACH $0.00
<br />44 LANDSCAPE ALLOWANCE $5,000.00 1 ALLOWANCE $5,000.00 0 ALLOWANCE $0.00 1.00 ALLOWANCE $5,000.00
<br />CHANGE ORDER 1
<br />45 BITUMINOUS DRIVEWAY PATCH $77.00 0 SQ YD $0.00 188 SQ YD $14,476.00 188.00 SQ YD $14,476.00
<br />46 BITUMINOUS CITY STREET PATCH $118.00 0 SQ YD $0.00 276.52 SQ YD $32,629.36 276.52 SQ YD $32,629.36
<br />47 10" PIPE BURST FUSIBLE PVC/HDPE WM (6", 8", & 10" EXISTING WM)$150.00 0 LIN FT $0.00 69 LIN FT $10,350.00 69.00 LIN FT $10,350.00
<br />48 DUCTILE IRON FITTINGS $12.00 0 POUNDS $0.00 1372 POUNDS $16,464.00 1,372.00 POUNDS $16,464.00
<br />CHANGE ORDER 2
<br />49 SOD, TYPE LAWN $8.00 0 SQ YD $0.00 742 SQ YD $5,936.00 742.00 SQ YD $5,936.00
<br />CHANGE ORDER 3
<br />50 IRRIGATION REPAIRS $979.10 0 LUMP SUM $0.00 0 LUMP SUM $0.00 1.00 LUMP SUM $979.10
<br />TOTAL AMOUNT: $901,016.00 $941,395.27 $947,374.37
<br />AS BID PREVIOUS ESTIMATE COMPLETED TO DATE
<br />ESTIMATED
|