|
161st Avenue Reconstruction
<br />LP. 23-01 (S.A.P. 199-123-001)
<br />Estimate No. 2 Partial
<br />Period Ending June 30, 2023
<br />64
<br />65
<br />66
<br />67
<br />MnDOT
<br />No.
<br />1 2021.501 MOBILIZATION
<br />2101,502
<br />2101.502
<br />2101.505
<br />2101.505
<br />2104.502
<br />2104.502
<br />2104.503
<br />2104.503
<br />2104.503
<br />2104.504
<br />2104.504
<br />2104.602
<br />2106.507
<br />21 06.507
<br />2106.507
<br />2106.607
<br />2108.504
<br />2112.519
<br />2112.604
<br />2123.61
<br />2130.523
<br />2211.607
<br />2215.504
<br />2232.604
<br />2301.604
<br />2357.606
<br />2360.509
<br />2360.509
<br />2360.509
<br />2360.509
<br />2360.509
<br />2360.509
<br />2501.502
<br />2501.502
<br />250 .602
<br />2501.602
<br />2503.503
<br />2503.503
<br />2503.503
<br />2503.602
<br />2503.603
<br />2503.603
<br />2503.603
<br />2504.602
<br />2504.602
<br />2504.602
<br />2504.602
<br />2504.602
<br />2504.602
<br />2504.603
<br />2504.603
<br />2504 608
<br />2506: 502
<br />2506.502
<br />2506.502
<br />2506.502
<br />2506.502
<br />2506.502
<br />2506.502
<br />2506.502
<br />2506.503
<br />2511.507
<br />2621.504
<br />2521.502
<br />2531.503
<br />2531.503
<br />Item Description Unit
<br />CLEARING
<br />GRUBBING
<br />CLEARING
<br />GRUBBING _
<br />REMOVE BASKETBALL HOOP
<br />SALVAGE MAIL BOX SUPPORT
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />REMOVE CONCRETE CURB AND GUTTER
<br />REMOVE BITUMINOUS PAVEMENT
<br />REMOVE CONCRETE PAVEMENT
<br />LANDSCAPE RESTORATION
<br />EXCAVATION - CHANNEL & PONDING (EV)
<br />EXCAVATION - COMMON (EV)
<br />EXCAVATION - SUBGRADE (EV)
<br />HAUL & STOCKPILE RECLAIM MATERIAL (LV)
<br />GEOTEXTILE FABRIC TYPE 4 -
<br />SUBGRADE PREPARATION - ROADWAY
<br />SUBGRADE PREPARATION
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />WATER
<br />AGGREGATE BASE CLASS 5 MODIFIED (CV)
<br />FULL DEPTH RECLAMATION
<br />MILL BITUMINOUS PAVEMENT 2.0"
<br />CONCRETE PAVEMENT DRIVEWAYS 6.0"
<br />TYPE SP 123 NON WEARING COURSE MIXTURE (3,F) -
<br />PARKING LOT
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)
<br />DRIVEWAYS
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) TRAIL
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,F) PARKING
<br />LOT
<br />18" RC PIPE APRON
<br />30" RC PIPE APRON
<br />TRASH GUARD FOR 18" RC PIPE APRON
<br />TRASH GUARD FOR 30" RC PIPE APRON
<br />15" RC PIPE SEWER DESIGN 3006 CLASS 111
<br />18" RC PIPE SEWER DESIGN 3006 CLASS III
<br />30" RC PIPE SEWER DESIGN 3006 CLASS 111
<br />CONNECT TO EXISTING SANITARY SEWER
<br />6°' PVC PIPE SEWER SDR 26
<br />8" PVC PIPE SEWER SDR 26 -
<br />CLEAN & TELEVISE PIPE SEWER
<br />6" PIPE PLUG
<br />6" GATE VALVE & BOX
<br />8" GATE VALVE & BOX
<br />ADJUST VALVE BOX
<br />CONNECT TO EXISTING WATERMAIN
<br />HYDRANT(8.5` BURY)
<br />6" WATERMAIN DUCTILE IRON CL 53
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />WATERMAIN FITTINGS
<br />ADJUST FRAME AND RING CASTING
<br />CASTING ASSEMBLY. (SANITARY)
<br />CASTING ASSEMBLY (STORM)
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 2'X3'
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 27-4020
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020
<br />CONSTRUCT SANITARY SEWER MANHOLE
<br />RANDOM RIP RAP CLASS III
<br />6" CONCRETE WALK
<br />DRILL & GROUT REINF BAR (EPDXY COATED)
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />CONCRETE CURB & GUTTER DESIGN 8612
<br />68 2531.604 7" CONCRETE DRAINAGE FLUME
<br />ACRE
<br />CONTRACT AMOUNT
<br />Estimated
<br />Quantity
<br />Unit Price Extended Total
<br />LS 1.0 $ 35,000.00
<br />EA 16 $ 187.00
<br />EA $ 187.00
<br />0.31 $ 9,500.00
<br />EA $ 9,500.00
<br />2 $ 135.00
<br />GA 13 105.00
<br />ACRE
<br />SY
<br />EA
<br />CY
<br />CY
<br />CY
<br />CY
<br />SY
<br />RDSTp
<br />SY
<br />HOUR
<br />MGAL
<br />CY
<br />5Y
<br />SY
<br />LF
<br />LF
<br />LF
<br />EA
<br />EA
<br />EA
<br />3111
<br />12
<br />7219
<br />686
<br />2025
<br />68
<br />26
<br />5445
<br />45
<br />52
<br />2687
<br />1180
<br />1333
<br />3.00
<br />5.00
<br />$ 10.00
<br />$ 2.30
<br />$ 6.00
<br />$ 500.00
<br />$ � 6.10
<br />$ 6.10
<br />$ 6.10
<br />165,00
<br />$ 35.00
<br />10.50
<br />94.75
<br />$ 3.15
<br />98.10
<br />$ 210.00
<br />$ 101.15
<br />$ 1,430.00
<br />$ 2,025.00
<br />$ 820.00
<br />$ 2,475.00
<br />$ 64.00
<br />72.00
<br />$ 146.00
<br />$ 21,000.00
<br />$ 42.00
<br />41.00
<br />$ 6.00
<br />$ 120.00
<br />$ 2,300.00
<br />$ 3,135.00
<br />$ 385.00
<br />$ 1,485.00
<br />$ 5,910.00
<br />$ 65.00
<br />$ 66.00
<br />$ 16.00
<br />$ 695.00
<br />$ 945.00
<br />$ 790.00
<br />$ 1,850.00
<br />$ 1,460.00
<br />$ 5,285.00
<br />$ 420.00
<br />$ 35,000.00
<br />$ 2,992.00
<br />$ 2,992.00
<br />$ 2,945 00
<br />$ 2.545.00
<br />$ 270:00
<br />$ 840.00
<br />$ 714.00
<br />$ 395.00
<br />i$ 60.00
<br />$7,155.30
<br />$ 414.00
<br />$ 6,000.00
<br />$ 44,036.90
<br />$ 5,404.60
<br />$ 10,784.80
<br />$ 11,137.50
<br />340.00
<br />$ 9,750.00
<br />$ 5,717.25
<br />$ 7,425.00
<br />$ 1,820.00
<br />$ 59,114.00
<br />$ 13,461.00
<br />273.00
<br />7,580.00
<br />$ 1,050.00
<br />$ 38,142.50
<br />$ 22,961.05
<br />$ 1,430.00
<br />$ 2,025.00
<br />$ 820.00
<br />$ 2,475.00
<br />$ 24,192.00
<br />$ 5,760.00
<br />$ 102,054.00
<br />$ 42,000.00
<br />$ 6,426.00
<br />$ 48,380.00
<br />$ 7,998.00
<br />$ 240.00
<br />$ 11,500.00
<br />$ 6,270.00
<br />$ 2,695.00
<br />$ 2,970.00
<br />$ 11,820.00
<br />$ 9,360.00
<br />$ 77,220.00
<br />$ 6,896.00
<br />$ 3,475.00
<br />$ 3,7130.00
<br />$ 9,480.00
<br />$ 5,550.00
<br />1,460.00
<br />$ 11,840.00
<br />$ 10,570.00
<br />$ 18,730.00
<br />$ 23,814.00
<br />CY 20 $ 210.00 $ 4,200.00
<br />SY 124 $ 151.45 $ 18,779.80
<br />EA 88 $ 31,50 $ 2,772.00
<br />LF 4799 $ 18.55 $ 89,021.45
<br />LF 13139 $ 24.30 $ 33,752.70
<br />4 $ 163.00
<br />SY
<br />$ 652.00
<br />COMPLETED THIS PERIOD
<br />Quantity
<br />0.50
<br />0
<br />0
<br />0.00
<br />7056
<br />380
<br />0
<br />1000
<br />0
<br />112
<br />1050
<br />0
<br />0
<br />COMPLETED TO DATE
<br />Quantity
<br />0.75
<br />29.0
<br />29.0
<br />0.31
<br />0
<br />7056
<br />380
<br />0
<br />1000
<br />0
<br />0
<br />0
<br />0
<br />0
<br />8974
<br />0
<br />Extended Total
<br />$ 17,500.00
<br />$ R
<br />$
<br />$
<br />270.00
<br />840.00
<br />300.00
<br />$
<br />$
<br />$
<br />$ 43,041.60
<br />$ 2,318.00
<br />$
<br />$ 5,500.00
<br />$ -
<br />$ 13,461.00
<br />$ 1,430.00
<br />$
<br />$ 820.00
<br />$
<br />$ 1,856,00
<br />$ 3,744.00
<br />$ 42,000.00
<br />$ 4,704.00
<br />$ 43,050.00
<br />2,300.00
<br />9,405.00
<br />2,970.00
<br />5,910.00
<br />1.495.00
<br />$ 560 00
<br />'$
<br />$
<br />$ $ 1,850.00
<br />5,920.00
<br />18,240.60
<br />Extende
<br />Total
<br />$ 26,250.00
<br />$ 5,423.00
<br />$ 5,423.00
<br />$ 2,945.00
<br />$ 2,945.00
<br />$ 270.00
<br />$ I340.00
<br />$ 300.00
<br />$ -
<br />$ 43,041.60
<br />$ 2,318.00
<br />$ $ 5,500.00
<br />$ -
<br />$ -
<br />$ 13,461.00
<br />$ 1,430.00
<br />$ $ 820.00
<br />$ 1,856.00
<br />$ 3,744.00
<br />$ $ 42,000.00
<br />$ 4,704.00
<br />$ 43,050.00
<br />$
<br />$
<br />$ 18,240.60
<br />$ 1,260.00
<br />Pay Estimate Page 2 of 3
<br />
|