|
161st Avenue Reconstruction
<br /> I.P.23-01(S.A.P.199-123-001)
<br /> Estimate No.S Final
<br /> Period Ending November 30,2023
<br /> CONTRACT AMOUNT COMPLETED THIS PERIOD COMPLETED TO DATE
<br /> MnDOT Estimated Extended
<br /> Item No, Item Description Unit Unit Price Extended Total Quantity Extended Total Quantity
<br /> No. Quantity - Total
<br /> 1 2021.501 MOBILIZATION LS 1.0 $ 35,000.00 $ 35,000.00 0,00 $ 1.00 $ 35,000.00
<br /> 2 2101.502 CLEARING EA 16 $ 187.00 $ 2,992.00 ❑ $ - 29.00 $ 5,423.00
<br /> 3 2101.502 GRUBBING EA 16 $ 187.00 $ 2,992.00 0 $ 29.00 $ 6,423.00
<br /> 4 2101.505 CLEARING ACRE 0.31 $ 9.500.00 $ .20945.00 .0.00 $ 0.31 $ 2,945.00
<br /> 5 2101.505 GRUBBING ACRE 0.31 $ 9,500.00 $ 2,945.00 0.00 $ 0.31 $ 2,945.00
<br /> .::.::.... r�
<br /> 7 2104.502 SALVAGE MAIL BOX SUPPORT EA 8 $ 105.00 $ 840.00 0 $ 8 $ 840.00
<br /> 8 2104.503 SAWING BITUMINOUS PAVEMENT(FULL DEPTH) LF 238 $ 3.00 $ 714.00 0. $ - 250 $ 750.00
<br /> 9 2104.503 SAWING CONCRETE PAVEMENT(FULL DEPTH) LF 79 $ .5.00 $ 395.00 0 $ 70 $ 350.00
<br /> 10 2104.503 REMOVE CONCRETE CURB AND GUTTER LF 6 $ 10.00 $ 60.00 ❑ $ 0 $ -
<br /> 11 2104.504 REMOVE BITUMINOUS PAVEMENT SY 3111 $ 2.30 $ 7,155.30 0 $ - 3111 $ 7,155.30
<br /> 12 2104.504 REMOVE CONCRETE PAVEMENT 5Y 69 $ 6.00 $ 414.0D ❑ $ 69 $ 414.00
<br /> 13 2104.602 LANDSCAPE RESTORATION. EA 12 $ 500.00 $ 6,000.00 0 $_ D $ -
<br /> 14 -2106.507 EXCAVATION CHANNEL&PONDING(EV) CY 7219 $ -6.10 $ 44,035.90 0 $ 7056 $ 43,041.60
<br /> 15 2106.507 EXCAVATION-COMMON(EV) CY 886 $ 6.10 $ 5,404.60 .0 $ - 886 $ 5,404.60-
<br /> 15 2106.507 EXCAVATION--SUBGRADE(EV) CY 1768 $ 6.10 $ 10,784.80 0 $ 1768 $ 10,784.80
<br /> 17 2106*607 HAUL&STOCKPILE RECLAIM MATERIAL(LV) CY 2025 $ 5.50 $ 11,137.60 0 $ - 2025 $ 11,137.50
<br /> 18 2108.504 GEOTEXTILE FABRIC TYPE 4 SY 68 $ 5.00 $ 340.00 0 $ - 0 $ -
<br /> 19 2112.519 SUBGRADE PREPARATION-ROADWAY RDST 26 $ 375.00 $ 9,750.00 0 $ - 26 $ 9,750.00
<br /> 20 2112.604 SUBGRADE PREPARATION SY 5445 $ 1.05 $ 5,717.25 0 $ 5445 $ 5,717.25
<br /> 21 2123.61, STREET SWEEPER(WITH PICKUP BROOM) HOUR 45 $ 165.00 $ 7,425.00 0 $ - 12 $ 1,980.00
<br /> 22 2130.523 WATER MGAL 52 $ 35.00 $ 1,820.00 0 $ - ❑ $ -
<br /> 23 2211.507 AGGREGATE BASE CLASS 5 MODIFIED(CV) CY 2687 $ 22.00 $ 59,114.00 0 $ - 2687 $ 59,114.00
<br /> 24 2215.504 FULL DEPTH RECLAMATION SY 8974 $ 1.50 $ 13,461.00 0 $ 8974 $ 13,461.00
<br /> 25 2232.504 MILL BITUMINOUS PAVEMENT 2.0" SY 26 $ �!0.50 $ 273.00 0 $ - 25 $ 273.00
<br /> 26 2301,604 CONCRETE PAVEMENT DRIVEWAYS 6.❑" SY 80 $ 94.75 $ 7,580.00 0 $ - 79 $ 7,485.25
<br /> 27 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 721 $ 3.15 $ 2,271.15 0 $ - 340 $ 1,071.00
<br /> 28 2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE(3,C) TON 860 $ 89.05 $ .76,583.00 ❑ $ - 969 $ 86,289.45 E
<br /> = S 5:. O G.:CO.1J 5EN1 TU 3;
<br /> .,
<br /> ::::.....:...
<br /> =3 8 0=` 9�� ❑ D
<br /> NG
<br /> =2 7 305 29,920.50
<br /> P tT Rl�f.
<br /> 30 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE(3,C) TON 860 $ 91.70 $ 78,862.00 ❑ $ - 771 $ 70,700.70
<br /> TYPE SP 9.5 WEARING COURSE MIXTURE(3,C)
<br /> 31 2360.509 DRIVEWAYS TON 5 $ 210.00 $ 1,050.00 0 $ - 5 $ 1,050.00 r
<br /> 32 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE(3,C)TRAIL TON 365 $ 104.50 $ 38,142.50 0 $ - - 408 $ 42,636.00
<br /> 9'S: EA.1uG:CO SE' RE 3 PA G:--
<br /> 5 Rl 7(T[I F R P .?4 I1Il
<br /> TY.E.. .. :.. R_
<br /> .....:::::.
<br /> .... .........
<br /> OT
<br /> ....... .. ...... ..............
<br /> ....,.. ..::.
<br /> 5:
<br /> 23,264.50
<br /> 34 2501.502 18".RC PIPE APRON EA 1 $ 1,430.00 $ 1,430.00 0 $ - 1 $ 1,430.00 r
<br /> 35 2501.502 30"RC PIPE APRON EA $ 2,025.00 $ 2,o25.no 0 $ - 1 $ 2,❑25.00
<br /> 36. 2501.602`TRASH GUARD.FOR 18"RC PIPE APRON EA 1 $ 820.00 $ . 820,00 ❑ $ - 1 $ 82D.00
<br /> 1.
<br /> 3.7 2501.602 TRASH GUARD FOR 30"RC PIPE APRON EA 1 $ 23475.00 $ 2,475.00 0 $ 1 $ 2,475.00
<br /> 38. 2503.503 15"RC PIPE SEWER DESIGN 3006 CLASS ill LF 378 $ 64.00 $ 24,192.00 71 $ 4,544.00 449 $ 28,736.00
<br /> `39 2503.503 18 RC PIPE SEWER DESIGN 3006 CLASS fff LF 80 $ 72.OD $ 5,7B0.00 0 $. - 80 $ 5,760.00
<br /> `40 `2503.503 30"RC PIPE SEWER DESIGN 3006 CLASS III LF 699 $ 146.00 $ 102,054.00 D $ - 708 $ 103,368.00
<br /> 41 2503.602 CONNECT TO EXISTING SANITARY SEWER EA 2 $ 21,000.00 $ 42,000.00 0, $ 2 $ .42,000.00
<br /> 42 '2503.603 6"PVC PIPE SEWER SDR 26 I F 153 $ 42.00 $ 6,426.00 0 $ - 162 $ 6,804.00
<br /> 43 25.03.603 8"PVC PIPE SEINER SDR 26 LF 1180 $ 41.00 $ 480380.00 0 $ 1179 $ 48,339.00
<br /> 44 2503.603 CLEAN&TELEVISE PIPE SEWER LF 1333 $ 6.00 $ 7,998.00 ❑ $ - 1333 $ 7,998.00
<br /> .4..6 2604.602 6"PIPE PLUG EA 2 $ 120.00 $ 240.00 1 $ 120.00 3 $ 360.00
<br /> 46 2504.602 6''GATE VALVE&BOX EA 5 $ 2,300.OD $ 11,50❑.00 2 $ (4,6D0.00} 3 $ 6,900.00
<br /> 47 2504.602 8"GATE VALVE&BOX EA 2 $ 3,135.0D $ .6;270.0D 1 $ 3,135.00 4 $ 12,540.00
<br /> 48 2504,602 ADJUST VALVE BOX EA 7 $ 385.q❑ $ 2,695.00 ❑ $ 7 $ 2,695.00
<br /> 49. .2504.602 CONNECTTO EXISTING WATERMAIN EA 2 $ 1,485,00 $ 2,970.00 ❑ $ 2 $ 2,970.00
<br /> 50 25.04.602 HYDRANT(8.5 BURY) EA 2 $ 5,910.0.0 $ 11,820.00 .❑ $ 2 $ 11,820.00 g
<br /> 51 2504.603 6.."WATERMAIN DUCTILE IRON CL 53, LF 144 $ 65.00 $ 9,360.00 -83. $ (5,395.00) fit $ 3,965.00
<br /> -52 2504.603 8"WATERMAIN DUCTILE IRON CL52 LF .1170 $ 66.00 $ 77,220.D0 11D $ 7,260.00 1280 $ 84,480.00
<br /> 53 2504.608 WATERMAIN FITTINGS LBS 431 $ .16.00 $ 6,896,00 0. $- 431 $ fi,896.0❑
<br /> I
<br /> .'54 2506.502 ADJUST FRAME AND RING.CASTING EA. 5 $ 695.00 $ 3,475.00 ❑ $ 5 $ 3,475.00
<br /> 55 2506,502 CASTING ASSEMBLY(SANITARY) EA 4 $ 945.00 $ .3,780.00 ❑ $ - 4 $ 3,780.D0
<br /> :`..:56 2506.502 CASTING ASSEMBLY(STORM) EA 12 $ 790.00 $ 9,480.00 1 $ 790.00 13 $ 10,270.00
<br /> 5? 2506.a02 CONSTRUCT DRAINAGE STRUCTURE DESIGN 2}[ EA 3 $ 1,850,D0 $ a,550.Q0 0 $ - 4 $ 7,400.00
<br /> 58 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 27-4020. EA 1 $ 1,460.00. $ 1,460.0.0. D $ 1 $ 1,460.00 !
<br /> .....59 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 EA 4 $ 2,960.00 $ 11,840.00 0 $ - 4 $ 11,840.00
<br /> 60. 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 EA 2 $ 5,285.00 $ 10,570.00 0 $ - 2 $ 1 p,570,00
<br /> 6'1 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020 EA 2 $ 9,365.00 $ 18,730.00 0 $ - 2 $ 18,730.00
<br /> 62 2506.503 CONSTRUCT SANITARY SEINER MANHOLE LF 56.7 $ 420.00 $ 23,814.00 0.0 $ - 56.7 $ 23,826.60
<br /> `63 2511.507`RANDOM RIP RAP CLASS III CY 20 $ 210.00 $ 4,200.00 D $ 20 $ 4,200.00
<br /> 64 2521.504 6"CONCRETE WALK SY 124 $ 151.45 $ 18,779.80 75 $ 11.358.75 124 $ 18,779.80 `
<br /> 65 2521.602 DRILL.&GROUT REINF BAR(EPDXY COATED) EA 88 $ 31.50 $ 2,772.00 80 $ 2,520.00 80 $ 2,520.00
<br /> fib 2531.5D3 CONCRETE CURB&GUTTER DESIGN g618 LF 4799 $ 18.55 $ 89,021.45 17 $ 315.35 5066 $ 93,974.30
<br /> 67 2531.503 CONCRETE CURB&GUTTER DESIGN B612 LF 1389 $ 24.30 $ 33,752,70 0 $ 1052 $ 25,563.60
<br /> 68 2531.604 7."CONCRETE DRAINAGE FLUME SY 4 $ .163.00 $ 652.00 4 $ 652AD 4 $ 652.00
<br />
|