|
Wood Pond Hills 2nd .6th Street Reconstructions
<br />I.P. 22.06
<br />Estimate No. 4 Final
<br />Period Ending November 30, 2022
<br />CONTRACT AMOUNT COMPLETED THIS PERIOD COMPLETED TO DATE
<br />MnDOT . Estimated Extended Extended Extended
<br />Item No. No. Item Description Unit Quantity chit Price Total Quantity Total Quantity Total
<br />1 2021.601 Mobilization L5 1.0 $ 28,865.67 $ 28,865.67 0.0 $ - 1.0 $ 28,865.67
<br />___♦-2__� 2104.503 Remove Concrete Curb and Gutter ......�" " IF _..-.-�..644 - - , $ - _ 6.11 W5 _5,_222.84 0 $ - 602 5 4,892.22
<br />�3 2104.603 Sawing Bituminous Pavement (Full Depth) IF_ 402 $ _2,5_4 S_ 1,021.08 0 $ - 34 $ 85.36
<br />_ 4 _2104,5€?3 Sawing Concrete Pavement (Fu0 Depth) Li M 168 ` .� $ �p_ 7.42 3 ~f 248,58 0 $ 66 $ 489.72
<br />_ __ r
<br />5 - 2104504- Remove Bituminous pavement _ SY -- ��74� $ _15.20 $ 1,124.80 0 $ - 74 $ 1,124.80
<br />6 2104.504 Remove. Concrete Valley Gutter _ _ SY __73 .�- $ 17.98 $ T r 1,312.54 0
<br />_ _ _ $ • 73 $ 1,312.54
<br />T _2105507_ Common Excavation (EV)- __. ,_�.. _ s,= 4Y G�; 4 ~ _T.B $ 989.36 24 $ 885.36 24 $ 909.36
<br />180 $ 4,870,80 180 $ 4,870.80
<br />8 2105.507 Subgrade Excavation, Remove Unsuitable Material (EV) CY 236 $ 27.06 $ 6,386.16
<br />- 9 _ 2105.607 Haul & 5tackplie Reclaim Material (LV} T. �_w ",� _ .-: CY _-w_ 2061-.. _.. $ � 10.73 $ 221 i4.53 0 $ 2089 $ 22,414.97
<br />14 2i08.607 _ Select Granular Borrow CV • � r ��, -
<br />� � ��._.�..__-.__...�--- � _.r,..u. 15 �.... w� ... a1,98 S 7I9.40 0 $ 0 $
<br />-_ 11.. 2112.515 Subgrade Preparation . _�_� .._ _ ___...-�-.._ RDST----�._940__ _ $ __.w 258.86 �$ i_ 1.9_04.8u 0 $ - 46 $ 11,904.80
<br />_ 12 _ 2130.523 Water .y _ MGAL 164 $ __ 41.14 $4 7,569,76 50 $ 2,386.12 150 $ 6,171.00
<br />13 2211.507 Aggregate Base Class 5_M_odI9ed (CV3 4" - ._ ,___ _ _CY ..._ 23_88 _ $_ _ 24.17 $ - 57,71'7.9g 0 $ - 2388 $ 57,717.96
<br />14 2215.504 Full bepth Reclamation {7.0"j ~5Y� 1895T - 1$ _ 2,28 $ 38,i53,26 0 $ 16928 $ 39 088.00
<br />15 2231,60i- 8ituminouj Patch �.. ,5 __ _ SY 29 Tp. $ 1.98 S i,505,64 0 $ 48 $ 2,�494.08
<br />16 '' -2232.5044 Mili Bfturnnous Pavement (2.0") _ SY _65 - $ 16.53 $ 1,009.45 0 $ - 65 $ 1,009.45
<br />17 2357.506 Bituminous Material for Coat - -r--.� __ - _ GAL 1194'.� $ 3.79 $ .." 4 52 6
<br />. _ . _. ,._� _. ,_ . �.,- _., �.� _�.. _ ._.__ - 0 $ 866 $ 3,282.14
<br />18 2360.509 Type SP 12.5 Non Wearing Course Mixture (3,C) 2,0" TON 1927 $ 62.93 $ 159,606.11 0 $ 1905 3 167,981,65
<br />.. 19 666.509 Type'Sp 9.5 Wearing C_ ourse Mixture a-;e11.! -- -- - TL?�l _ _._i448- $t�.._- 89.53 S 129,4_60.38 0 $ 1635 $ 137 428,55
<br />-.. 20 2503.602 Grout Catch Basin ' • _ ' - _ EA 10 $ 200.27 5 2,602,70 0
<br />21 _' _2$43.$_02 Reset Catch Basin�.�.._. _.. ..--,�._._..-_._....._-�....� $ • 11 $ 2,202.97
<br />_ _ _ _ .-.. -EA 2 $ 703.65, _$ 1,407,30 1 $ 703.65 2 $ 1,407.30
<br />�-" rr.�«-.i...f_++ ..-r- �y �Y.- �. l.a-1- _r .. as.-�n 7
<br />�22 2503.603 lnteriorChlmneySeal _�wf. __ �_. _ �y ~ , EA . . 24 $ T157,72 5� 3,7_85.28 0 $ 24 $ 3 55.28
<br />F 23w 2504.642 Remove and pIa�e Valve Box Section - EA 4 � 5 •� $ __ - 243,57 $ �1,2#7,85 0 $ - 5 $ 1,217.65
<br />24 2504.602 Adjust Valve Box . ^. ��. EA 11 $ 362.65 $ 3,989.15 4 $ 1,450.60 12 5 4,351,80
<br />26 �2506,502 Adttt Frame and Ring Casting . _ - , � __EA__ 24 $ 909,33 $ 21,823,92 0 $ - 24 $ 21,823.92
<br />28 2521.504 6'" Concrete Walk SY 73 T $ 70.36 $ 5,135.28 16 $ 1,125.76 58 $ 4,080.68
<br />27 2531,503 Con ete Curb $e Gutter p8sign 8ti18 _ _• w._ IF 246 $ 39,24 5 9,653.44 78 $ 3,060.72 256 5 10,045.44
<br />28 � 263.1.503 Concrete Curb & Gutter &esign Surmountable . - _�___ LF.. �_ 398 $ 33.24 $ i 5,817.52 0 $ - 423 $ 16,598,52
<br />29 2531.604 - 7" Concrete Valley Gutter � SY 63 T $ 70.36 $ 4,432.68 47 $ 3,306.92 85 $ 5,980.60
<br />�� 30 _ 2531.618 Truncated Domes ., �._ , , ... SF _ 102_
<br />�' . � ...-1.--,,,-...- 43.33 $ ,+4,418.60 0 $ 92 $ 3,583.6€3
<br />31 2540.601 Landscape Restoration �,-_- ' 1 ��2;419,4s $ 2,419,46 0 $ 1 $ 2,419.46
<br />32 2563.601 Traffic Control _ _ LS` _ �.� i $_ 4,600.75_ $_ 4,600.75 0.0 $ - 1.0 $ 4,600.75
<br />33 2573,502-- Storm Drain inlet Protection . __.. �_._ £A _ .._ 15 .., -- $ 146.14 $ 2,r192.10 0 $ - 15 $ 2,192.10
<br />-��� _..._ - . - _ $ 213.60
<br />34 2573.503 Silt Fence ' IF �sa �._._� ._$ ._ �3.5s $ T 213.sa 0 $ - 60
<br />3-- 5� - 2574.507 Topsoil (LV) .___, .___. _� __ _ ... �__, CY _ ... 40 $ __ 66.36 $ __2,654A0 10 $ 683,60 34 $ 2.256,24
<br />$ 5.40 $ 27.00 0 $ 5 5 27.00
<br />$ 20.56 $ 616,80 0 $ - 30 5 616.80
<br />__ 38 25755505 Seeding• __ _... �_ ....... _ .�. ACRE 0.05 $ 7,469,40 $373,47 0.00 $ 0.05 $ 373.47
<br />39 257_5.5088 I~iydraulic Mulch Malrix LSS 200 $ 3,24 5~ 648.00 0 $ 200
<br />T, �.._ _ _ _ _ $ fi46,00
<br />40 2575.508 Seed Mixture 25-151 �� _�� �P _,__...,.._._ -1.8S -�r f0 - -- $ 27.05 $ 270.5D 0 $ 1.4 $ 270,50
<br />36 2574.508 Fertilizer Type 3 r.�..__ E85 5
<br />37 2575.504 Rolled Erosion Prevention Category 72 SY 30
<br />GRAND TOTALS $ 668,136.15
<br />'Mobilization: 95% Street/1% Storm/3% Sanitary/ 1% Water
<br />$ 18,477.53 $ 670,130.15
<br />internal City Us@ only
<br />Pavement Management Fundy ' :... '1 47.773,88.
<br />Storm Sower Uflltly Funds
<br />Sanity Sower Utility Funds
<br />Water Ullu y Funds
<br />Total Funds • 3 15, 477.53 -
<br />$ 560,073.47
<br />5 3.898.93
<br />$ 4,651.25
<br />$ 1.506.51
<br />$ 370, i30.15 pay Estimate page z of 2
<br />
|