|
2023 Neighborhood Pavemet Overlay Improvements
<br />LP. 23-07
<br />Estimate No. 2 Partial
<br />Period Ending July 31, 2023
<br />Item No. MnDOT
<br />No.
<br />CONTRACT AMOUNT
<br />COMPLETED THIS PERIOD COMPLETED TO DATE
<br />1 2021.501
<br />2 2194.603
<br />2104.503
<br />21 04.503
<br />21 04,504
<br />Item Description
<br />MOBILIZATION
<br />REMOVE CONCRETE CURB AND GUTTER
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />SAWING CONCRETE 1FUL1. DEPTH)
<br />REMOVE BITUMINOUS PAVEMENT
<br />Unit Estimated
<br />LS
<br />LF
<br />Quantity
<br />1.0
<br />514
<br />Unit Price
<br />$ 17,470.77
<br />$ 8.27
<br />LF 702 S 2,52
<br />LF 261 $ 5.73
<br />Extended Total quantity
<br />Extended Total Quantity
<br />$ 17,470.77 0.0 $
<br />$ 4,250.78 0
<br />$ 1,769,04 0 $
<br />S 1,495.53 0
<br />1
<br />399
<br />425
<br />6 2104.504
<br />7 2211.507
<br />8• 2231,603
<br />9 2231,604
<br />10 2232.504
<br />11 2232,504
<br />12 2301.604
<br />13 2357.506
<br />14 2360.509
<br />15 2360.509
<br />16 2503.602
<br />17
<br />18
<br />19
<br />20
<br />2503.602
<br />2504,602
<br />2506.502
<br />REMOVE CONCRETE WALK
<br />AGGREGATE BASE CLASS 5 MODIFIED (CV)
<br />SAWED & SEALED JOINT
<br />BITUMINOUS PATCH
<br />MILL BITUMINOUS SURFACE (1,0")
<br />MILL BITUMINOUS SURFACE (2,0")
<br />CONCRETE PAVEMENT DRIVEWAYS 6"
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />TYPESP 9.5 WEARING COURSE MIXTURE (3,C)1.5"
<br />TYPE SP 9,5 WEARING COURSE MIXTURE (3,C) 2,0"
<br />GROUTCATCH BASIN •
<br />RESET' CATCH BASIN
<br />ADJUST VALVE BOX
<br />SY
<br />SY
<br />CY
<br />EA
<br />SY
<br />SY
<br />SY
<br />SY
<br />143 $ 8,81
<br />186 $ 9,06
<br />9 $ 43.91
<br />130 S 48.23
<br />333
<br />3023
<br />33377
<br />48.33
<br />2,64
<br />1.04
<br />8 S 80.39
<br />3 973.83 0 $
<br />$ 1,685.16 0 $
<br />$ 4,215,36 0 S
<br />$ 6,269,90 0 $
<br />S 16.093.89 0 $
<br />$ 7,9130.72 0
<br />$ 34,712,08 0
<br />$ 643.12 0
<br />85
<br />Extended Total
<br />$ 17,470.77
<br />3,299.73
<br />1,071.00
<br />167
<br />186
<br />15
<br />205
<br />196
<br />3066
<br />33377
<br />GAL 2546
<br />TON 250
<br />TON 3772
<br />• EA 63
<br />EA 2
<br />2.84
<br />80.16
<br />84,94
<br />91.11
<br />321,55
<br />ADJUST FRAME AND RING CASTING
<br />6" CONCRETE WALK
<br />21
<br />22
<br />DRILL & GROUT REINF BAR (EPDXY COATED)
<br />CONCRETE CURB & GUTTER DESIGN B018
<br />EA 18
<br />EA 28
<br />SY 324
<br />$ 7,230.64 0
<br />$ 22,568,96 0
<br />$ 320,393.68 0
<br />$ ' 5,739.93 0
<br />5
<br />$ 643.10 0 $
<br />107.18 $ 1,929.24 0 $
<br />S 53.59 $ 1,500.52
<br />0 $
<br />0
<br />487.05
<br />1,137.27
<br />1.685.16
<br />658.65
<br />5 9,887,15
<br />9,472.68
<br />$ 8,094,24
<br />S 34,712,08
<br />2190
<br />253
<br />3314
<br />$ 69.67 $ 22,573.08 0 $
<br />A 222 $ 10.72 $
<br />374 $ 48.23 S
<br />2,379.84 0
<br />18,038.02 0
<br />23
<br />24
<br />25
<br />26
<br />27
<br />28
<br />29
<br />(Lem No, MnDOT
<br />Na.
<br />CONCRETE CURB & GUTTER DESIGN SURMOUNTABLE
<br />7" CONCRETE VALLEY GUTTER
<br />TRUNCATED DOMES
<br />LANDSCAPE RESTORATION
<br />TRAFFIC CONTROL
<br />TOPSOIL (LV)
<br />SODDING TYPE LAWN
<br />LF
<br />ORIGINAL CONTRACT TOTALS
<br />Item Description
<br />30A 2232.504 MILL BITUMINOUS SURFACE (1,5") - ALPINE DRIVE
<br />13A 2357.506 BITUMINOUS MATERIAL FOR TACK COAT - ALPINE DRIVE
<br />14A 2360,509 TYPESP 9,5 WEARING COURSE MIXTURE (3,C) i,5"-
<br />ALPINE DRIVE
<br />140 $ 48,23 $ 0,752,20 0
<br />SY 17
<br />5F 370
<br />L5 1
<br />LS 1 $ 3,215.48 $ 3,215,48 0
<br />6,219,60
<br />22,304.40
<br />2131,491.16
<br />7 $ 637.77
<br />0
<br />3
<br />321.54
<br />7 S 375,13
<br />353
<br />378
<br />399
<br />0
<br />3 24,593.51
<br />4,052,18
<br />$ 19,243.77
<br />$
<br />75.03 5 1,275.51 0
<br />48.23 3 17,045.10 0
<br />CY 2
<br />SY
<br />1,607,74 $ 1,607,74 0
<br />49.84 S 1,048.64 " 0
<br />$
<br />$
<br />$
<br />12
<br />378
<br />189 $ 24.27 5 4,587.03
<br />$ 530,806,89
<br />CHANGE ORDER No.1 - REVISE ALPINE DRIVE MILL & OVERLAY
<br />Estimated Unit Price
<br />Quantity
<br />Unit
<br />SY
<br />GAL
<br />5870 $ 2.64
<br />411 $ 2.84
<br />Extended Total
<br />$ '15 5 �4
<br />$ 1,167.24.
<br />TON
<br />498
<br />88.16
<br />$ 43,903,68
<br />CHANGE ORDER TOTALS
<br />$ 60,583.56
<br />350
<br />Quantity
<br />0 $
<br />1
<br />1
<br />31
<br />$ 8,494.50 350
<br />8,404.50
<br />900.38
<br />18,230,94
<br />1,607.74
<br />5 3,215.48
<br />1,545.04
<br />8.494.50
<br />481,208.96
<br />Extended Total Quantity Extended Total
<br />0
<br />0
<br />5
<br />5
<br />7532 $ 19,884.48
<br />5 2,138.52
<br />753
<br />621
<br />$
<br />GRAND TOTALS
<br />$ 697,470.46
<br />$ 8,494,60
<br />54,747.38
<br />70,770.30
<br />557,979.32,
<br />Infernal City Use Only
<br />Pavement Management Fends
<br />Stvm1 Sewer Utility Funds • .•; _ :=.•.t-..
<br />2023 Budgeted Temporary Pavement R pairFvnds : r: _.: �.-::•;
<br />Total Funds
<br />•
<br />.$ 480,571.19
<br />• 037.77
<br />$ 76,770.36
<br />$ , 557,979,32
<br />Pay Estimate Page 2 of 2
<br />
|