|
Sunwood Drive & Waco Street Reconstruction
<br />I.P. 22-01 (S.A.P. 199-105-006 & 199-111-003)
<br />Estimate No. 3 Final
<br />Period Ending November 30, 2022
<br />CONTRACT AMOUNT COMPLETED THIS PERIOD COMPLETED TO DATE
<br />Item No.
<br />MnDOT
<br />No.
<br />Item Description
<br />Unit
<br />Estimated
<br />Quantitv
<br />Unit Price
<br />Extended
<br />Total
<br />Quantity
<br />Extended
<br />=---Tot a I
<br />Quantity
<br />Extended
<br />Total
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1.0
<br />$
<br />25,000.00
<br />$ 25,000.00
<br />0.0
<br />1.0
<br />$
<br />25,000.00
<br />2
<br />2104.502
<br />REMOVE CASTING
<br />EA
<br />6
<br />$
<br />575.00
<br />$ 3,450.00
<br />0
<br />$
<br />9
<br />$
<br />5,175.00
<br />3
<br />2104.502
<br />REMOVE STRUCTURE (STORM)
<br />EA
<br />7
<br />$
<br />1,200.00
<br />$ 8,400-00
<br />0
<br />7
<br />$
<br />8,400.00
<br />4
<br />2104.503
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LF
<br />558
<br />$
<br />5.50
<br />$ 3,069.00
<br />0
<br />505
<br />$
<br />2,777.50
<br />5
<br />2104.503
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LF
<br />196
<br />$
<br />9.00
<br />$ 1,764.00
<br />0
<br />375
<br />$
<br />3,375.00
<br />6
<br />2104.503
<br />REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />562
<br />$
<br />12.00
<br />$ 6,744.00
<br />oi__
<br />827
<br />$
<br />9,924.00
<br />7
<br />2104.503
<br />REMOVE SEWER PIPE (STORM)
<br />LF
<br />236
<br />$
<br />19.00
<br />$ 4,484.00
<br />--o-
<br />..
<br />$.-
<br />-- -- -- -- - -
<br />. .. .....
<br />----
<br />260
<br />$
<br />4,940,00
<br />8
<br />2104,504
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />186
<br />$
<br />9.0®
<br />$ 1,674.00
<br />0
<br />$
<br />183
<br />$
<br />1,647-00
<br />9
<br />2104.504
<br />REMOVE CONCRETE PAVEMENT
<br />SY
<br />33
<br />$
<br />15.00
<br />$ 495.00
<br />0
<br />0
<br />$
<br />-
<br />10
<br />2106.607
<br />COMMON EXCAVATION (EV)
<br />CY
<br />43
<br />$
<br />22.00
<br />$ 946.00
<br />0
<br />43
<br />$
<br />946.00
<br />11
<br />2106.607
<br />HAUL& STOCKPILE RECLAIM MATERIAL (LV)
<br />CY
<br />1627
<br />$
<br />15.00
<br />$ 24,405.00
<br />0
<br />1631
<br />$
<br />24,465.00
<br />12
<br />2112.519
<br />SUBGRADE PREPARATION
<br />RDST
<br />26
<br />$
<br />550.00
<br />$ 14,300.00
<br />0
<br />26
<br />$
<br />14,300.00
<br />13
<br />2130.523
<br />WATER
<br />MGAL
<br />106
<br />$
<br />10.00
<br />$ 1,060.00
<br />0
<br />$
<br />-
<br />40
<br />$
<br />400.00
<br />14
<br />2211.507
<br />AGGREGATE BASE CLASS 5 MODIFIED (CV) 5.011
<br />CY
<br />1641
<br />$
<br />25.00
<br />$ 41,025.00
<br />0
<br />$
<br />-
<br />1641
<br />$
<br />41,025.00
<br />15
<br />2215.504
<br />FULL DEPTH RECLAMATION (9-0")
<br />SY
<br />11713
<br />$
<br />1.40
<br />$ 16,398.20
<br />0
<br />$
<br />-
<br />11740
<br />$
<br />16,436.00
<br />16
<br />2232.504
<br />MILL BITUMINOUS PAVEMENT 2.01t
<br />SY
<br />109
<br />$
<br />9.00
<br />$ 981.00
<br />0
<br />$
<br />-
<br />133
<br />$
<br />1,197.00
<br />17
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />828
<br />$
<br />3.00
<br />$ 2,484.00
<br />0
<br />$
<br />-
<br />805
<br />$
<br />2,415.00
<br />18
<br />2360.509
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)
<br />TON
<br />1323
<br />$
<br />87.80
<br />$ 116,159.401
<br />0
<br />$
<br />-
<br />1466
<br />$ 128,714.80
<br />19
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)
<br />TON
<br />1335
<br />$
<br />90.75
<br />$ 121,151.25
<br />0
<br />$
<br />-
<br />1481
<br />$ 134,400.75
<br />20
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (31C)
<br />DRIVEWAYS
<br />TON
<br />2
<br />$
<br />177.00
<br />$ 354.00
<br />0
<br />$
<br />-
<br />1
<br />$
<br />177.00
<br />21
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) TRAIL
<br />TON
<br />14
<br />$
<br />177.00
<br />$ 2,478.00
<br />0
<br />$
<br />23
<br />$
<br />4,071.00
<br />22
<br />2503.503
<br />12" RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />8
<br />$
<br />65.00
<br />$ 520.00
<br />0
<br />$
<br />8
<br />$
<br />520.00
<br />23
<br />2503.503
<br />15" RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />76
<br />$
<br />65.00
<br />$ 4,940.00
<br />0
<br />$
<br />76
<br />$
<br />4,940.00
<br />24
<br />2503.503
<br />27" RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />45 -
<br />$
<br />105.00
<br />$ 4,725.00
<br />0
<br />$
<br />45
<br />$
<br />4,725.00
<br />25
<br />2503.602
<br />CONNECT TO EXISTING SEWER (STORM)
<br />EA
<br />4
<br />$
<br />950.00
<br />$ 3,800.00
<br />0
<br />$
<br />4
<br />$
<br />3,800.00
<br />26
<br />2503.602
<br />GROUT CATCH BASIN
<br />EA
<br />5
<br />$
<br />550.00
<br />$ 2,750.00,
<br />0
<br />$
<br />6
<br />$
<br />3,300.00
<br />27
<br />2503.602
<br />INTERIOR CHIMNEY SEAL
<br />EA
<br />4
<br />$
<br />450.00
<br />$ 1,800.00
<br />0
<br />$
<br />4
<br />$
<br />1,800.00
<br />28
<br />2504.602
<br />ADJUST VALVE BOX
<br />EA
<br />5
<br />$
<br />600.00
<br />$ 3,000.00
<br />0
<br />$
<br />6
<br />$
<br />3,600.00
<br />29
<br />2504.602
<br />VALVE BOX SECTION
<br />EA
<br />3
<br />$
<br />950.00
<br />$ 2,850.00
<br />0
<br />$
<br />3
<br />$
<br />2,850.00
<br />30
<br />2506.502
<br />ADJUST FRAME AND RING CASTING
<br />EA
<br />15
<br />$
<br />450.00
<br />$ 6,750.00
<br />0
<br />$
<br />15
<br />$
<br />6,750.00
<br />31
<br />2506.502
<br />CASTING ASSEMBLY (SANITARY)
<br />EA
<br />4
<br />$
<br />1,200.00
<br />$ 4,800.00
<br />0
<br />$
<br />4
<br />$
<br />4,800.00
<br />32
<br />2506.502
<br />CASTING ASSEMBLY (STORM)
<br />EA
<br />9
<br />$
<br />11500.00
<br />$ 13,500.00
<br />0
<br />$
<br />12
<br />$
<br />18,000.00
<br />33
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 2'X3'
<br />EA
<br />3
<br />$
<br />2,700.00
<br />$ 8,100.00
<br />0
<br />$
<br />3
<br />$
<br />8,100.00
<br />34
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />EA
<br />1
<br />$
<br />6,000.00
<br />$ 6,000.00
<br />0
<br />1
<br />$
<br />6,000.00
<br />35
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />EA
<br />2
<br />10,000.00
<br />20,000.00
<br />0-- -
<br />-----------
<br />- -------
<br />--------- -
<br />2
<br />20,000.00
<br />36
<br />2521.504
<br />6" CONCRETE WALK
<br />SY
<br />78
<br />$
<br />130.00
<br />$ 10,140-00
<br />0
<br />69
<br />$
<br />8,970.00
<br />37
<br />2521.602
<br />DRILL & GROUT REINF BAR (EPDXY COATED)
<br />EA
<br />52
<br />$
<br />45.00
<br />$ 2,340.00
<br />0
<br />$
<br />52
<br />$
<br />2,340.00
<br />38
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN 6618
<br />LF
<br />451
<br />$
<br />30.00
<br />$ 13,530.00
<br />0
<br />$
<br />867
<br />$
<br />26,010.00
<br />39
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN D418
<br />LF
<br />110
<br />$
<br />30.00
<br />$ 3,300.00
<br />0
<br />$
<br />82
<br />$
<br />2,460.00
<br />40
<br />2531.504
<br />CONCRETE PAVEMENT DRIVEWAYS 6.011
<br />SY
<br />15
<br />$
<br />160.00
<br />$ 2,400.00
<br />0
<br />$
<br />0
<br />$
<br />-
<br />41
<br />2531.618
<br />TRUNCATED DOMES
<br />SF
<br />92
<br />$
<br />110.00
<br />$ 10,120.00
<br />0
<br />$
<br />96
<br />$
<br />10,560.00
<br />42
<br />2540.601
<br />LANDSCAPE RESTORATION
<br />LS
<br />1
<br />$
<br />9,000.00
<br />$ 9,000.00
<br />0
<br />$
<br />-
<br />1
<br />$
<br />9,000.00
<br />43
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$
<br />6,500.00
<br />$ 6,500.00
<br />0
<br />$
<br />-
<br />1
<br />$
<br />6,500.00
<br />44
<br />2563.601
<br />ALTERNATE PEDESTRIAN ROUTE
<br />LS
<br />1
<br />$
<br />1,500.00
<br />$ 1,500.00
<br />0
<br />$
<br />-
<br />I
<br />$
<br />1,500.00
<br />45
<br />2573.502
<br />STORM DRAIN INLET PROTECTION
<br />EA
<br />12
<br />$
<br />95.00
<br />$ 1,140.00
<br />0
<br />$
<br />-
<br />12
<br />$
<br />1,140.00
<br />46
<br />2573.503
<br />SILT FENCE; TYPE MS
<br />LF
<br />40
<br />$
<br />4.00
<br />$ 160.00
<br />0
<br />$
<br />-
<br />0
<br />$
<br />-
<br />47
<br />2574.507
<br />TOPSOIL (LV)
<br />CY
<br />56
<br />$
<br />25.00
<br />$ 1,400-00
<br />0
<br />$
<br />-
<br />80
<br />$
<br />2,000.00
<br />48
<br />2574.508
<br />FERTILIZER TYPE 3
<br />LBS
<br />15
<br />$
<br />40.00
<br />$ 600.00
<br />0
<br />1$
<br />-
<br />15
<br />$
<br />600.00
<br />49
<br />2575.504
<br />SODDING TYPE LAWN
<br />SY
<br />10
<br />$
<br />250.00
<br />$ 2,500.00
<br />0
<br />$
<br />0
<br />$
<br />50
<br />2575,505
<br />SEEDING
<br />ACRE
<br />0.09
<br />$
<br />10,000.00
<br />$ 900.00
<br />0.04
<br />$
<br />400.00
<br />0.09
<br />$
<br />900.00
<br />51
<br />2575.508
<br />HYDRAULIC MULCH MATRIX
<br />LBS
<br />360
<br />$
<br />15.00
<br />$ 5,400-00
<br />180
<br />$
<br />2,700.00
<br />36D
<br />$
<br />5,400.00
<br />52
<br />2575.508
<br />SEED MIXTURE 25-I51
<br />LBS
<br />15
<br />$
<br />6.50 $
<br />97.50
<br />11
<br />$
<br />71.50
<br />15
<br />$
<br />97.50
<br />53
<br />2582.503
<br />4" DOUBLE SOLID LINE PAINT (EPDXY)
<br />LF
<br />2220
<br />$
<br />1.50
<br />$ 3,330.00
<br />0
<br />$
<br />- -
<br />2130
<br />$
<br />3,195.00
<br />54
<br />2582.503
<br />4" SOLID LINE PAINT (EPDXY)
<br />LF
<br />4285
<br />$
<br />1.00
<br />$ 4,285.00
<br />0
<br />$
<br />-
<br />4309
<br />$
<br />4,309.00
<br />55
<br />2582.518
<br />CROSSWALK PAINT (EPDXY)
<br />SF
<br />360
<br />$
<br />5.00
<br />$ 1,800.00
<br />0
<br />$
<br />-
<br />336
<br />$
<br />1,680.00
<br />56
<br />2582.518
<br />1 PAVEMENT MESSAGE PAINT (EPDXY)
<br />SF
<br />15
<br />$
<br />6.50,
<br />$ 97
<br />0
<br />$
<br />-
<br />15
<br />$
<br />97-50
<br />GRAND TOTALS
<br />J50
<br />$ 560,:896.85
<br />$
<br />3,171-X0,
<br />$ 605,730.05
<br />Intemal City Use Only
<br />MSA Funds
<br />$ 3,171.50
<br />$ 529,745.05
<br />Storm Sewer UAlity Funds
<br />$ -
<br />$ 69,385.00
<br />Sanitary Sewer Utility Funds
<br />$ 6,600.00
<br />Total Funds
<br />$ 3,171.50
<br />$ 605,730.05
<br />Pay Estimate Page 2 of 2
<br />
|