|
PAY ESTIMATE NO
<br />BASE BID
<br />ALTERNATIVE A
<br />BASE BID PLUS ALTERNATIVES
<br />BASE AREA
<br />IP 19-01 Ford Brook Estates Street Reconstructions
<br />Pay Eslamite
<br />2
<br />S 249,901.55
<br />$ 12,601.70
<br />5 262,503.25
<br />S 111,984.20
<br />S 6,186.50
<br />S 118,170.70
<br />$ 246,207.40
<br />S 12,601.70
<br />S 258,809.10
<br />Item No.
<br />MnDot
<br />No.Item
<br />Description
<br />Unit
<br />CONTRACT AMOUNT
<br />PAY THIS PERIOD
<br />PAID TO DATE
<br />Estimated
<br />Quantity
<br />Unit Price
<br />Extension
<br />Quantity
<br />Extension
<br />Quantity
<br />Extension
<br />1
<br />2021.501
<br />Mobilization
<br />IS
<br />1
<br />S25,000.00
<br />$ 25,000.00
<br />0.5
<br />S 12,500.00
<br />1.0
<br />S 25,000.00
<br />2
<br />2101.502
<br />Clearing Tree
<br />I TREE
<br />4
<br />S 450.00
<br />S 1,800.00
<br />2
<br />S 900.00
<br />4
<br />S 1,800.00
<br />3
<br />2101.507
<br />Drubbing Tree
<br />TREE
<br />4
<br />S 350.00
<br />$ 1,400.00
<br />2
<br />S 700.00
<br />4
<br />S 1,400.00
<br />S 1,530.00
<br />4
<br />2104.501
<br />Remove Pipe Culverts
<br />LF
<br />142
<br />S 15.00
<br />S 2,130.00
<br />0
<br />S -
<br />102
<br />5
<br />2104.503
<br />Remove Concrete Pavement - Driveways
<br />SF
<br />1,370
<br />S 1.15
<br />$ 1,575.50
<br />0
<br />$ -
<br />1,574
<br />S 1,810.10
<br />6
<br />2104.505
<br />Remove Bituminous Pavement - Driveways
<br />SY
<br />87
<br />S 5.00
<br />S 435.00
<br />0
<br />S -
<br />88
<br />S 440.00
<br />7
<br />2104.505
<br />Remove Bituminous Pavement - Roadway
<br />I SY
<br />2,641
<br />$ 2.25
<br />S 5,942.25
<br />0
<br />S -
<br />2.641
<br />$ 5,942.25
<br />8
<br />2104.505
<br />Remove Gravel Pavement - Driveways
<br />SY
<br />117
<br />S 4.50
<br />S 526.50
<br />0
<br />$ -
<br />117
<br />$ 526.50
<br />9
<br />2104.507
<br />Subgrade Excavation, Remove Unsuitable Material (EV)
<br />CY
<br />2,097
<br />S 11.50
<br />S 24,115.50
<br />0
<br />$ -
<br />2,220
<br />$ 25,530.00
<br />10
<br />2104.511
<br />Sawing Concrete Pavement - Full Depth
<br />LF
<br />110
<br />S 5.00
<br />S 550.00
<br />0
<br />$ -
<br />112
<br />S 560.00
<br />11
<br />2104.513
<br />Sawing Bituminous Pavement - Full Depth
<br />LF
<br />113
<br />S 3.00
<br />S 319.00
<br />0
<br />$ -
<br />84
<br />$ 252.00
<br />12
<br />2104.521
<br />Salvage and Install Retaining Wall
<br />LF
<br />52
<br />S 100.00
<br />S 5,200.00
<br />0
<br />$ -
<br />26
<br />S 2,600.00
<br />13
<br />2104,523
<br />Salvage and Install Mail Box Support
<br />EA
<br />8
<br />S 125.00
<br />S 1,000.00
<br />8
<br />S 1,000.00
<br />8
<br />$ 1,000.00
<br />14
<br />2104.523
<br />Temporary Mail Box Cluster
<br />EA
<br />I
<br />S 375.00
<br />S 375.00
<br />0
<br />S -
<br />1
<br />S 375.00
<br />15
<br />2105,501
<br />Common Excavation (EV)
<br />CY
<br />175
<br />$ 20.00
<br />S 3,500.00
<br />85
<br />$ 1,700.00
<br />85
<br />S 1,700.00
<br />16
<br />2105.522
<br />Select Granular Borrow (CV)
<br />CY
<br />2,430
<br />$ 13.50
<br />S 32,805.00
<br />0
<br />$ -
<br />2,324
<br />S 31,374.00
<br />17
<br />2105.604
<br />Oeotextile Fabric Type V
<br />SY
<br />3,036
<br />S 1.85
<br />S 5,616.60
<br />0
<br />S -
<br />3,036
<br />S 5,616.60
<br />18
<br />2112.501
<br />Subgrade Preparation
<br />RDST
<br />8
<br />S 300.00
<br />S 2,400.00
<br />0
<br />S -
<br />8
<br />$ 2,400.00
<br />19
<br />2118.502
<br />Aggregate Surfacing, Class S Modified (LV) - Driveways
<br />CY
<br />16
<br />S 65.00
<br />S 1,040.00
<br />0
<br />S -
<br />24
<br />S 1,560.00
<br />20
<br />2130.501
<br />Water
<br />MOAL
<br />16
<br />S 45.00
<br />S 720.00
<br />0.0
<br />$ -
<br />17.5
<br />S 787.50
<br />21
<br />2211.503
<br />Aggregate Base Class 5 Modified (CV)
<br />CY
<br />380
<br />S 40.00
<br />S 15,200.00
<br />0
<br />$ -
<br />372
<br />$ 14,880.00
<br />22
<br />2232.501
<br />Mill Bituminous Pavement (1.5')
<br />SY
<br />126
<br />S 10.00
<br />S 1,260.00
<br />0
<br />S -
<br />126
<br />S 1,260.00
<br />23
<br />2357.502
<br />Bituminous Material for Tack Coat
<br />GAL
<br />200
<br />S 3.00
<br />$ 600.00
<br />225
<br />S 675.00
<br />225
<br />S 675.00
<br />24
<br />2360.501
<br />Type SP 9.5 Wearing Course Mixture (SPWEA340C) (1.5")
<br />TON
<br />230
<br />$ 95.50
<br />S 21,965.00
<br />237
<br />S 22,633.50
<br />237
<br />$ 22,633,50
<br />S 1,500.00
<br />25
<br />2360.501
<br />Type SP 9.5 Wearing Course Mixture (SPWEA34L) Driveways
<br />(2.0 )
<br />TON
<br />10
<br />S 150.00
<br />$ 1,500,00
<br />10
<br />$ 1,500.00
<br />10
<br />26
<br />2360.502
<br />Typo SP 12.5 Non Wearing Course Mixture (SPN1VB330C)
<br />(2.0)
<br />TON
<br />302
<br />S 81.75
<br />S 24,688.50
<br />354
<br />S 28,939.50
<br />354
<br />S 28,939.50
<br />27
<br />2501.511
<br />15" CS Pipe Culvert
<br />LF
<br />127
<br />S 56.00
<br />$ 7,112.00
<br />40
<br />$ 2,240.00
<br />148
<br />S 8,288.00
<br />28
<br />2501.515
<br />15" CS Pipe Apron
<br />EA
<br />8
<br />$ 630.00 I
<br />$ 5,040.03
<br />2
<br />S 1,260.00
<br />8
<br />$ 5,040.00
<br />29
<br />2501.602
<br />Clean Pipe Culvert
<br />EA
<br />5
<br />S 400.00
<br />S 2,000.00
<br />5
<br />S 2,000.00
<br />5
<br />$ 2,000.00
<br />30
<br />2502.541
<br />4" Perf. Pipe Drain I
<br />LF
<br />721
<br />S 15.00 I
<br />$ 10,815.00
<br />0
<br />S -
<br />721
<br />S 10,815.00
<br />31
<br />2506.501
<br />Constmct Drainage Structure Design 48-4020
<br />LF
<br />5.3
<br />S 455.00
<br />$ 2,411.50
<br />5.3
<br />$ 2,411.50
<br />5.3
<br />S 2,411.50
<br />_-32
<br />2506.516
<br />Furnish & Install Casting Assembly - Storm .
<br />EA
<br />1
<br />S 850.00 I
<br />$ 850.00
<br />1
<br />S 850.00
<br />1
<br />S - _850.00_
<br />33
<br />2506.522
<br />Adjust Frame & Ring Casting
<br />EA
<br />1
<br />S 650.00 I
<br />S 650.00
<br />1
<br />$ 650.00
<br />1
<br />S 650.00
<br />34
<br />2531.507
<br />6" Concrete Driveway Pavement
<br />SF
<br />1,377 I
<br />S 13.25
<br />$ 18,245.25
<br />1,372
<br />S 18,179.00
<br />1,372
<br />$ 18,179.00
<br />35 12540.601
<br />'Landscape
<br />Restoration
<br />LS
<br />I
<br />S 4,500.00
<br />$ 4,500.00
<br />0.5
<br />S 2,250.00
<br />0.5
<br />S 2,250.00
<br />$ 1,500.00
<br />36 12563.601
<br />Traffic Control
<br />LS
<br />1
<br />5 1,500.00
<br />$ 1,500.00
<br />0 I
<br />$ -
<br />1
<br />37 12572.501
<br />Tree Protection Fence
<br />LF
<br />155
<br />$ 2.75 I
<br />S 426.25
<br />0
<br />S -
<br />85
<br />$ 233.75
<br />38
<br />2573.502
<br />Silt Fence, Type MS
<br />LF
<br />220
<br />S 2.75
<br />S 605.00
<br />110
<br />S 302.50
<br />220
<br />S 605.00
<br />39
<br />2573.530
<br />Storm ]rain Inlet Protection - Manhole
<br />EA
<br />I
<br />$ 22500
<br />S 225.00
<br />1
<br />S 225.00
<br />1
<br />S 225.00
<br />40
<br />2573.530
<br />Storm Drain Inlet Protection - Culvert
<br />EA
<br />20
<br />$ 120.00
<br />S 2,400.00
<br />12
<br />$ 1,440.00
<br />12 I
<br />S 1,440.00
<br />41
<br />2574.508
<br />Fertilizer Type 3
<br />LBS
<br />52
<br />S 1.10
<br />S 57.20
<br />52
<br />S 57.20
<br />52
<br />S 57.20
<br />42
<br />2574.525
<br />Topsoil (LV)
<br />CY
<br />173
<br />5 40.00
<br />S 6,920.00
<br />160
<br />S 6,400.00
<br />160 I
<br />$ 6,400.00
<br />43 12575.501
<br />Hydroseeding
<br />ACRE
<br />0.52
<br />S 4,500.00
<br />$ 2,340.00
<br />0.52
<br />$ 2,340.00
<br />0.52
<br />S 2,340.00
<br />44
<br />2575.502
<br />Seed Mixture 25.151
<br />LBS
<br />63
<br />S 3.50
<br />$ 220.50
<br />74
<br />S 259.00
<br />74
<br />S 259.00
<br />45
<br />2575.505 'Sodding
<br />Type Lawn
<br />SY
<br />83 I
<br />$ 16.00
<br />$ 1,328.00
<br />0
<br />S -
<br />0
<br />S
<br />46
<br />2575.562
<br />Hydraulic Matrix Type Mulch
<br />LBS
<br />1,040
<br />$ 0.55
<br />S 572.00
<br />1,040
<br />S 572.00
<br />1,040
<br />S 572.00
<br />TOTAL BID
<br />$ 249,901.55
<br />S 111,984.20
<br />S 246,207.40
<br />ALTERNATE A
<br />Item No.
<br />MnDot
<br />No.Item
<br />Description
<br />Unit
<br />CONTRACT AMOUNT
<br />PAY THIS PERIOD
<br />PAID TO DATE
<br />Estimated
<br />Quantity
<br />Unit Price
<br />Extension
<br />Quantity
<br />Extension
<br />Quantity
<br />Extension
<br />1
<br />2101.502
<br />Clearing Tree
<br />TREE
<br />1
<br />S 450.00
<br />S 450.00
<br />1
<br />S 450.00
<br />1
<br />S 450.00
<br />2
<br />2101.507
<br />Grubbing Tree
<br />TREE
<br />1
<br />S 350.00
<br />S 350.00
<br />1
<br />S 350.00
<br />1
<br />S 350.00
<br />3
<br />2104.503
<br />Remove Concrete Pavement - Driveways
<br />SF
<br />208
<br />S 1.15
<br />S 239.20
<br />0
<br />S -
<br />208
<br />$ 239.20
<br />4
<br />2104.507
<br />Subgrade Excavation, Remove Unsuitable Material (EV)
<br />CY
<br />160
<br />S 11.50
<br />$ 1,840.00
<br />0
<br />$ -
<br />160
<br />S 1,840.00
<br />5
<br />2105.501
<br />Common Excavation (EV)
<br />CY
<br />10
<br />S 25.00
<br />S 250.00
<br />10
<br />S 250.00
<br />10
<br />S 250.00
<br />6
<br />2105.522
<br />Select Granular Borrow (CV)
<br />CY
<br />192
<br />S 13.50
<br />S 2,592.00
<br />0
<br />$ -
<br />192
<br />$ 2,592.00
<br />7
<br />2105.604
<br />Geotextile Fabric Type V
<br />SY
<br />240
<br />S 2.00
<br />S 480.00
<br />0
<br />S -
<br />240
<br />$ 480.00
<br />8
<br />2211.503
<br />Aggregate Base Class 5 Modified (CV)
<br />CY
<br />32
<br />S 39.50
<br />I $ 1,264.00
<br />0
<br />S -
<br />32
<br />$ 1,264.00
<br />9
<br />2357.502
<br />Bituminous Material for Tack Coat
<br />GAL
<br />17 I
<br />S 3.00
<br />S 51.00
<br />17
<br />S 51.00
<br />17
<br />$ 51.00
<br />10
<br />2360.501
<br />Type SP 9.5 Wearing Course Mixture (SPWEA34OC) (1.5')
<br />TON
<br />20
<br />S 95.50
<br />S 1,910.00
<br />20
<br />S 1,910.00
<br />20
<br />S 1,910.00
<br />11
<br />2360.502
<br />Typo SPI2.SNon WeaeingCourse Mixture (SPNWB33l1C)
<br />(2.0')
<br />TON
<br />26
<br />S 81.75
<br />S 2,125.50
<br />26
<br />S 2,125.50
<br />26
<br />$ 2,125.50
<br />12
<br />2571.502
<br />Decidious Tree 2.5" Cal. BR
<br />EA
<br />1
<br />S 1,050.00
<br />S 1,050.00
<br />1
<br />I S 1,050.00
<br />1
<br />S 1,050.00
<br />TOTAL BID
<br />S 12,601.70
<br />S 6,186.50
<br />$ 12,601.70
<br />
|