|
2022 Neighborhood Pavement Overlay Improvements
<br />I.P. 22-04
<br />Estimate No. 4 Final
<br />Period Ending November 30, 2022
<br />Item No, MnDOT
<br />'No,
<br />Item Description
<br />1 2021.501 MOBILIZATION__ _
<br />2 2104.503 REMOVE CONCRETE CURB AND GUTTER
<br />..u_3-2104,503� SAWING BITUMINOUS PAVEMENT (FULL DEPTH) �~
<br />-4 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH} LF 58_0 $ 6.50 $• 3,540.00
<br />a 2104.504T. REMOVEBITUMINOUS PAVEMisilt__________________. . _ SY 90 $ 15.33 $ 1,378.70
<br />'..-1 .an+-.rt.....�. �. =.+'x • ...:1.�•��[+__...�3-� r. :.�..-. . .-...--.� S.j'�`r ....__.y-.... J:.-•--_•w..i. r 1. � J. i. rry. .�.
<br />6 2104.504 REMOVE CONCRETE WALK _ _ 5Y 258 $ 10.70 $ 2,760.60
<br />7 . -2211.507-- AGGREGATE BASE CLASS S MODIFIED (CV) CY ~ �64 $ 39.56 $' 2,531.8�4
<br />8 2231.604 BITUMINOUS PATCH_ _ _ SY 432 _ $ 27.52 $ i1,888.64_
<br />w 9- 2232,504 MILL BITUMINOUS _SURFACE. (2.0�')} _.-_. . _� r .... � SY_._. -, -25100 _ --$ ----.- .._1.10_ - $ 27,610.00
<br />10� 2232.504 MILL BITUMINOUS SURFACE (1.5 j __:...._ - Y - _�. .__ 20053 $ _ 1.01 $ 2i,D8'1.53
<br />• 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL -32'17 $ 3.79 $ 12,192.43
<br />2836 $ 89.28 $ 253,198,08
<br />1767 -_ $ ---- -91.10 - $ 160,973.70
<br />-68 $ _200.34 $ 13,623.i2
<br />5 .. $ 351.95 :-$-Ti,---/5-6-.'7-5-
<br />,f EA - _54 •. $_ --$.---, s.10
<br />17 2504.602 ADJUST VALVE BOX --EA' 48 �$ 362.78 $ 17,413.44
<br />----i-8----
<br />-2506.502 ADJUST FRAME AND RING CASTING.. `�"' EA _ _w_ S7 -.._ $
<br />324.88 :$ 18,518.16
<br />19 2521.5046" CONCRETE WALK _ _ SY 347 ^$ 70.39 $ 24,425,33
<br />20 253'1.503 CONCRETE CURB & G UTTER DESIGN B63.8 1.F_ w 140 $ 37,90 $^ 5,306.00
<br />r r - --•-� r+.•-.�,.--y CURB
<br />s ...._� n .x �:..-......+ -...w rcr r_. r-,.. -- -.- .. J .'_ _..-...._..a.....t a�«Y.. ..... - . ;-•--`...�_-. u
<br />21 2531.503 CONCRETE CURB & GUTTER DESIGN SURMOUNTABLE LF 1233 $ u_37,90 ti $ 46,730,70
<br />_ ... r �...- ...ten.. ..-_...� .- ...-._ r ..�-
<br />22 2531.604 7" CONCRETE VALLEY GUTTER SY 7 $ 70.39 $ 492,73
<br />_r. ..�� �,. is....'.�..-�.-»� .�-- .. _.s..-..a..-.-.-cr1 r, _.ca a. -a :::. ��rc��-- �� ,.--r - ti ..s., .` _: __..-.,....a.�..
<br />23 ~253i.6i8 TRUNCATED_DDMES SF 385 $ 43.32 $ 16,67_8.2U_
<br />__._ ��# •-- 2540.501 LANDSCAPE RESTORATION w.__ _....__ �__ _ ___�._ �_�. 2 003.4D $_•_ 2,003.40
<br />25_ 2563.601 TRAFFIC CONTROL _- w._ LS .. 8,500,92 $ 8,500.92
<br />� �._ ... . ...__ •. -. .__.w �Y •
<br />74.34 J"-3,345.30
<br />_�.. w.�._.._ . -__ _ ._ _ _ - -.- _�_ �__.� __
<br />LBS 9.74 $ 19.48
<br />_IF
<br />CONTRACT AMOUNT
<br />Unit Estimated Unit Price Extended
<br />Quantity Total
<br />L5 1.0 $ 55,445.54 $ 55,445.54
<br />LF 1373 6.49 8,910,77
<br />2206 2.65 $ 5 845.90
<br />- - ry 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 2,0" TON_
<br />13 - -� 23Bo,509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 4.5" TON
<br />2503,602 GfiC7UTCATGH 8A51N w .--- EAy
<br />�.�16.� 2503,602 RESET CATCH BASIN
<br />__ 16 2503,603 INTERIOR CHIMNEY SEAL
<br />•
<br />27 2574.508 FERTILIZER TYPE 3 _ ��_ __ __ _-
<br />28 2575,504 SODDING TYRE LAWN SY $ 17.32 $ 5,975,40
<br />29 2575.505 SEEDING ACRE 0,02 $ 10,721.00 $ 214.42
<br />30 2575.508_ HYDRAULIC__MULCH MATRIX LBS_ �52 $� 7.57 $ 393,64
<br />31 2575.508 SEED MiXTUR1: 2S-1.5 .��__. __,.__ _.. - Y �_... ` ifif------1---
<br />-.w _$- __._.--4 .f4 +S 82,28
<br />GRAND TOTALS
<br />' Mobilization: 91% Street / 6 % Storm / 3 % Sanitary
<br />1
<br />45
<br />2
<br />$ 732,929,10
<br />COMPLETED THIS PERIOD COMPLETED TO DATE
<br />Quantity
<br />0.0
<br />83
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />2
<br />0
<br />0
<br />0
<br />33
<br />0
<br />78
<br />0
<br />0
<br />0
<br />0.0
<br />0
<br />0
<br />0
<br />0.00
<br />0
<br />0
<br />Extended
<br />Total
<br />Quantity
<br />1.0
<br />538.67 888
<br />535
<br />273
<br />44
<br />- 381
<br />- 47
<br />- 901
<br />24611
<br />- 20584
<br />2480
<br />2730
<br />1809
<br />69
<br />703.90 5
<br />59
<br />53
<br />63
<br />2,322.87 260
<br />177
<br />2,956.20 628
<br />_ 7
<br />K 426
<br />1
<br />1.0
<br />63
<br />2
<br />345
<br />0.02
<br />52
<br />2
<br />$ 6,521.64
<br />internal City Use Only
<br />Pavement Management Funds $ '6, 817, 74
<br />Storm Sewer Utility Funds °i -$
<br />Sanitary Sewer Utility Funds
<br />Total Funds • ... _' ' : { : $ _ ' 6,521:64'
<br />Extended
<br />Total
<br />$ 55,445.54
<br />$ 5,763,12
<br />$ 1,417.75
<br />$ 1,774.50
<br />$ 674.52
<br />$ 4,076.70
<br />$ 1,859.32
<br />5 24,795.52
<br />$ 27,072,10
<br />$ 20,789.84
<br />$. 9,399.20
<br />$ 243,734.40
<br />$ 164,799.90
<br />$ 13,023.46
<br />$ 1,759.75
<br />$ 8.85
<br />$ 19,227.34
<br />$ 20,467.44
<br />$ 18,301.40
<br />$ 6,708,30
<br />$ 23,801.20
<br />$ 492.73
<br />$ 18,454.32
<br />$ 2,003.40
<br />$ 8,500,92
<br />$ 4,683,42
<br />$ 19,48
<br />$ 5,975.40 -
<br />$ 214,42
<br />$ 393,64
<br />$ 82.28
<br />$ 706,520.16
<br />$ 695,938.00
<br />$''=18909.94
<br />•$'- 1672.22-
<br />$ 708,520.16
<br />Pay Estimate Page 2 of 2
<br />
|