|
PARTIAL PAYMENT ESTIMATE
<br /> NO. 5
<br /> PROM: OCTOBER 12, 1996
<br /> TO: JUNE 16, 1997 •
<br /> CONTRACTOR: ROSO CONTRACTING, INC.
<br /> ADDRESS: 7137.20T11 AVENUE NORTH, CENTERVILLE, MN 55038
<br /> OWNER: CITY OF CENTERVILLE, MINNESOTA
<br /> PROJECT: MAIN STREET/PROGRESS ROAD/ELEMENTARY SCHOOL WATERMAIN EXTENSION (260472 -30)
<br /> COMPLETION DATE AMOUNT OF CONTRACT:
<br /> ORIGINAL: JULY 5, 1996 ORIGINAL: S 323,251.50
<br /> REVISED: REVISED: S 310,252.779
<br /> 44 KO....e. M fy •i ce „y N . , S` + . > "w j n tit. l iE e
<br /> > J \ :'9c C do y{ sss f. { 05: b"h :.RY .hW wl t 2 :. YS>. .fi. ' f 'Rdn ✓ 3+ a4.:', �: ;> : ;;;""`w.,�.z.��.: ". '� X;,,.,.��+•,,.;:.. � ;�:. > : :�:. : � �.�.�:,'� ; zs>%: Ti % L3. CS' u ;• z�; 1H:... "...
<br /> . :..,,:ws. ,..c:.us.:::.x.>r;,.. ..;;. o-:..,. <<:..,.r...:Y::.r..:r�..;:.o-n:. . :' > ?s :a..,:r,»:.:;:.:, .. >:>.„.. >;:, :e:. >w.*
<br /> :. e,:.._,...>::.:::`:> >. , .a.,.t..c:•.: ;?r.:<:: »:>w.;:::::>.:: .�""Cn>`."p'�,°w,`'r'. ?.� :"'w �,.a. C ,.:e.."`.�: max.:., ;.s.7uCgt" <, n°"r" Y .. ... ::�" :. ..... .'t.:
<br /> SCHEMO.R l.0 SIMM K
<br /> 1 CLEARING AND GRUBBING AC 0.35 7,400.00 0.00 0.00 0.01 74.00
<br /> 2 REMOVE PLANTER EA 2 100.00 0.00 0.00 0.00 0.00
<br /> 3 SODDING SY 4220 1.50 444.00 666.00 2063.00 3,094.50
<br /> 4 SEEDING AC 0.1 625.00 0.00 0.00 0.06 37.50
<br /> 5 MULCHING AC 0.1 350.00 0.00 0.00 0.06 21.00
<br /> 6 SILT FENCE LF 185 3.25 0.00 0.00 126.00 409.50
<br /> 7 TOPSOIL CY 132 9.00 132.00 0.00 132.00 1.188.00
<br /> T SCHEDULE 1.0 SITEWORK - TOTAL 666.00 4,824.50
<br /> SVHEDIBY 2.0 STREET CONSTRJCTION
<br /> 1 REMOVE BITUMINOUS PAVEMENT SY 3495 1.00 0.00 0.00 2,428.00 2,428.00
<br /> 2 REMOVE BIT. PAVEMENT (9 +50 TO 12 +00) LS 1 2,400.00 0.00 0.00 1.00 2,400.00
<br /> 3 COMMON EXCAVATION (P) CY 1785 4.25 0.00 0.00 1,785.00 7586.25
<br /> 4 SELECT GRANULAR BORROW (P) CY 925 17.00 0.00 0.00 92590 15,725.00
<br /> 5 GEOTEXTILE FABRIC SY 2090 1.25 0.00 0.00 1,72790 2,158.75
<br /> 6 DRAINTILE LF 940 250 0.00 0.00 744.00 1,860.00
<br /> 7 MILL PAVEMENT SURFACE SY 180 2.15 0.00 0.00 0.00 0.00
<br /> 8 AGGREGATE BASE CLASS 5 TN 1400 7.50 0.00 0.00 919.00 6,892.50
<br /> 9 AGGREGATE SHOULDER CLASS 2 CY 80 15.00 0.00 0.00 0.00 0.00
<br /> 10 2331 TYPE 41A BITUMINOUS WEAR COURS 114 375 31.00 0.00 0.00 340.00 10,540.00
<br /> 11 2331 TYPE 31A BITUMINOUS BASE COURSE 714 590 26.25 0.00 0.00 372.00 9,765.00
<br /> • 12 TACK COAT GAL 100 1.00 0.00 0.00 176.00 176.00
<br /> 13 BITUMINOUS D/W RESTORATION SY 150 12.00 0.00 0.00 146.00 1352.00
<br /> 14 CONCRETE D/W AND APRON SY 80 32.00 0.(33 0.00 116.00 3,712.00
<br /> 15 B618 CURB AND GUTTER LF 796 8.00 0.00 0.00 791.00 6,328.00
<br /> 16 BITUMINOUS CURB LF 460 3.25 0.00 0.00 774.00 2315.50
<br /> 17 BITUMINOUS SIDEWALK SY 265 9.75 0.00 0.00 205.W 1,998.75
<br /> 18 TRAFFIC CONTROL LS 1 5,000.00 0.00 0.00 1.00 5,000.00
<br /> 19 AIR VOIDS TEST EA 5 110.00 0.00 0.00 2.00 220.00
<br /> 20 CONCRETE CYLINDER TEST (PER SET OF 3 EA 5 100.00 0.00 0.00 2.00 200.00
<br /> 21 GRADATION TEST EA 3 100.00 0.00 0.00 3.00 300.00
<br /> 22 PROCTOR TEST EA 2 80.00 0.00 0.00 4.00 320.00
<br /> 23 INPLACE DENSITY TEST EA 6 40.00 0.0) 0.00 10.00 400.0
<br /> 24 PAVEMENT STRIPING, 4' EQUIV. WIDTH LF 1250 1.25 0.00 0.00 1,165.00 1.456.25
<br /> T SCHEDULE 2.0 STREET CONSTRUCTION - TOTAL 0.00 83,734.0
<br /> 260072#5.XLS PAGE 1
<br />
|