|
PARTIAL PAY ESTIMATE #2
<br />FROM:
<br />TO:
<br />CONTRACTOR: Hydro-Klean, LLC
<br />ADDRESS: 33 N.W. 49th Place, Des Moines, IA 50321-1158
<br />OWNER: CITY OF ARDEN HILLS
<br />PROJECT:
<br />SUBSTANTIAL COMPLETION DATE AMOUNT OF CONTRACT
<br />October 15, 2015 ORIGINAL: $507,465.50
<br />REVISED:
<br />ITEM
<br />NO. ITEM DESCRIPTION UNIT QTY. UNIT PRICE QTY. TOTAL PRICE QTY. TOTAL PRICE
<br />SCHEDULE 1.0 - BASE BID SEWER LINING
<br />1 18 INCH - CIPP LINING LF 1,868.00 58.20 1,876.00 $109,183.20 1,876.00 $109,183.20
<br />2 15 INCH - CIPP LINING LF 3,044.00 43.70 2,518.00 $110,036.60 2,518.00 $110,036.60
<br />3 12 INCH - CIPP LINING LF 557.00 36.70 554.00 $20,331.80 554.00 $20,331.80
<br />4 REOPEN SERVICE EA 31.00 75.00 29.00 $2,175.00 29.00 $2,175.00
<br />5 REMOVE PROTRUDING TAP HR 5.00 250.00 0.00 $0.00 0.00 $0.00
<br />SCHEDULE 1.0 - BASE BID SEWER LINING -- TOTAL $241,726.60 $241,726.60
<br />SCHEDULE 2.0 - BASE BID MANHOLE SEALING
<br />1 SEAL MANHOLE HR 45.00 225.00 0.00 $0.00 7.80 $1,755.00
<br />2 MANHOLE GROUT GAL 300.00 15.00 0.00 $0.00 38.00 $570.00
<br />SCHEDULE 2.0 - BASE BID MANHOLE SEALING -- TOTAL $0.00 $2,325.00
<br />SCHEDULE 3.0 - ALTERNATE A BID SEWER LINING
<br />1 8 INCH - CIPP LINING LF 1,211.00 27.60 0.00 $0.00 1,316.00 $36,321.60
<br />2 REOPEN SERVICE EA 10.00 75.00 0.00 $0.00 9.00 $675.00
<br />3 REMOVE PROTRUDING TAP HR 1.00 250.00 0.00 $0.00 0.00 $0.00
<br />SCHEDULE 3.0 - ALTERNATE A BID-- TOTAL $0.00 $36,996.60
<br />SCHEDULE 4.0 - ALTERNATE B BID SEWER LINING
<br />1 12 INCH - CIPP LINING LF 980.00 36.70 755.00 $27,708.50 990.00 $36,333.00
<br />2 8 INCH - CIPP LINING LF 530.00 27.60 259.00 $7,148.40 567.00 $15,649.20
<br />3 REOPEN SERVICE EA 5.00 75.00 3.00 $225.00 8.00 $600.00
<br />4 REMOVE PROTRUDING TAP HR 1.00 250.00 0.00 $0.00 0.00 $0.00
<br />SCHEDULE 4.0 - ALTERNATE B BID -- TOTAL $35,081.90 $52,582.20
<br />SCHEDULE 5.0 - ALTERNATE C BID SEWER LINING
<br />1 15 INCH - CIPP LINING LF 1,346.00 43.70 1,304.00 $56,984.80 1,304.00 $56,984.80
<br />2 12 INCH - CIPP LINING LF 116.00 36.70 121.00 $4,440.70 121.00 $4,440.70
<br />3 REOPEN SERVICE EA 4.00 75.00 3.00 $225.00 3.00 $225.00
<br />4 REMOVE PROTRUDING TAP HR 1.00 250.00 1.00 $250.00 1.00 $250.00
<br />5 SEAL MANHOLE HR 35.00 225.00 0.00 $0.00 0.70 $157.50
<br />6 MANHOLE GROUT GAL 140.00 15.00 0.00 $0.00 3.00 $45.00
<br />SCHEDULE 5.0 - ALTERNATE C BID -- TOTAL $61,900.50 $62,103.00
<br />SCHEDULE 6.0 - ALTERNATE D BID SEWER LINING
<br />1 10 INCH - CIPP LINING LF 841.00 32.40 820.00 $26,568.00 820.00 $26,568.00
<br />2 8 INCH - CIPP LINING LF 1,075.00 27.60 18.00 $496.80 274.00 $7,562.40
<br />TOTAL TO DATE
<br />ORIGINAL:
<br />REVISED:
<br />ORIGINAL CONTRACT
<br />October 2,2015
<br />November 13, 2015
<br />2015 SANITARY SEWER LINING
<br />THIS PERIOD
<br />1
|