|
Juniper Woods 1st - 3rd Street Reconstructions
<br />I.P. 24-12
<br />Estimate No. 3 Final
<br />Period Ending December 31, 2024
<br />CONTRACT AMOUNT
<br />COMPLETED THIS PERIOD COMPLETED TO DATE
<br />MnDOT - Estimated
<br />Item No. No Item Description Unit stlma Quantity Unit Price Extended Total Quantity Extended Total Quantity Extended Total
<br />1 20_21.601 MO�UZATIC�N LS 1.0 $ 20,017.47 $ 20,017.47 0.0 $ 1.0 $ 20,017.47
<br />2 2101,502 GFAElNG ~ EA - 2Lr�T- $ 541.02 $ 1,082.04 0 $ 2 $ 1,082.47
<br />3 2101.502 ' Ca IBBING EA 2 $ 108.21 $ 216.42 0 $ - 2 $ 216.4
<br />2
<br />- 4 2104.502 FEMME CASTING EA 21 $ 189.35 $ 3,976.35 0 $ - 22 $ 4,165.70
<br />5 2104.502 SALVAGE CATCH BASIN EA 1 $ 486.91 $ 486.91 0 $ 4 $ 1,947.64
<br />6 2104.503 SALVAGE[ 41N 1JNKI�ICE lF 55 $ 16.23 $ 892.55 0 $ 57 $ 925.11
<br />7 2104.503 FEMOvESTORM aWER LF 122 $ 10.82 $ 1,320.04 0 $ 130 $ 1,406.60
<br />8 2104.503 SAVVINGBRUMINOUSPAVEMBYT- FULL DEPTH LF 96 $ 3,08 - $ 295.68 0 $ - 698 $ 2,149.84
<br />9 2104.503 SAWING CONCRETE PAVEVI ENT - RJLL DOH LF 110 $ 8.66 $ 952.60 0 $ 128 $ 1,1048.48
<br />10 2104.503 REM OVE °CNC:FETE WM & GUTTER LF 465 $ 7.03 $ - 3,268.95 0 $ 616 $ 4,330.48
<br />11 2104.504 R3VID�VEEITUM!NOUSPAV BNT- DR1/ _ VVAY 5Y 22 $ 14.07 $ 309.54 0 $ - 33 $ 464.31
<br />- 12 2104.504 I$",11C�11EONC1 E PAVEMENT- DF3VEVVAY SY 17__ $ 23.80 $ 404.60 0 $ 24 $ 571.20
<br />-- 13 2104.504 FEMO EC NCRETEVA�1LEYC� SY 29 $ 37.87 $ 1,098.,23 0 $ 14 $ 530,18
<br />14 2105.607 COMMON EXC�AVAT1ON (EEV) _ L1r 66 $ 30,30 $ 1,999.80 0 $ - = 13 $ 393.90
<br />15 2106.607 HAUL& STOC LLERECAJM MATH IAL.{LV) CY 920 $ 12.92 $ 11,886.40 0 $ 1270 $ 16,408.40
<br />16 2130.523 WATERMGAL 20 $ 41.12 $ 822.40 0 $ - 44 $ 1,809,28
<br />17 2215.604 RILL DEPTH Fel. MAT1ON SY 12750 $ 2.34 $ 29,835,00 0 $ - 12750 $ 29,835.40
<br />19 2231.603 SAV1E & EAL D J 9NT EA 115 $ 12.98 $ 1,492.70 0 $ 135 $ 'i ,752.34
<br />- 20 2232.504 MILL BITUMINC JSPAVBIIiB\JT(2.0"1 �s F fSY . 17 $ 16.23 $ 275.91 0 $ 17 $ 275.91
<br />21 2357.506 BITUMINOUS MATERIAL FGRTAO<03AT GAL. _500_ $ 3.79 $ 1,895,00 0 $ ,. 75 $ 284.25
<br />22 2360.509 T PE S' 12.5 NON WE NGC7JUREEMIX URE(3,GjTO
<br />• 90 $ 93.41 $ 8,406.90 0 $ 109 $ 10,181.69
<br />23 2360.509 TYPES°9.5UVEAFINGCOURSE MIXEURE(3,Q2.0" TON 90 $ 95,92 $ 8,632.80 0 $ 90 $ 8,632.80
<br />24 2360.509 TYPE SD 9.5V11EAaNGCOURSE MI?STL (3,f12.5'-^__ TON 1700 $ 69.38 $ 151,946.00 0 $ 1713 $ 153,107.94
<br />25 2360.509 TYPE SD 9.5 1AEAR NG COUFEE MIXTU} €(3,C 2.5" TRAIL TON 4 $ 351.66 $ 1,406.64 0 $ 6 $ 2,109.96
<br />26 2501.502 15" FCF1FEAF 1 EA --
<br />1 2 ._._--..-$ . =1,947.65 $ 3,895.30 0 $ - 2 $ 3,895.30
<br />27 2501.503 12" RCIRPEffiVVER DE9GA3006 C1-ASS111 LF 16 $ 81.15 1,298.40 0 $ 64 $ 5,193.60
<br />28 2501.503 15" FCPWEffiWEREE3G1\13006 C7..A55II1 LF 100 $ _ 81.15 $ 8,115.00 0 $ 60 $ 4,869.00
<br />29 2503.602 GRIT CATCH WON EA 10 $ 270.51 $ 2,705.10 0 $ 10 $ 2,705.11
<br />30 2503.602 OONN TTO DIMING (S STORM . v. EA 3 811.52 $ 2,434.56 0 $ - 3 $ 2,434.56
<br />31 2503.603 INTEFIORCHIMNEYffiAL EA 18 $ 1$4.93 $ 3,256.74 0 $ - 18 $ 3,256.74
<br />32 2504.602 AD,.USTVALVE I31X EA 5 $ 513.96 $ 2,569.80 0 $ 2 $ 1,027.92
<br />33 2504.602 REPLACE BROKEN VALVE BOX EA 3 $ 1,623.04 $ 4,869.12 0 $ 3 $ 4,869.12
<br />34 2506.502 AllUSTFRAMEAND I INGCAS11NG EA - 19 $ 595.11 $ 11,307.09 0 $ 19 $ 11,307.09
<br />35 2506.502 CASTI NG AS33vi ..Y{SANITARN) EA 18 $ 542.79 $ 9,770.22 0 $ 18 $ 9,770.22
<br />36 2506.502 C4STINGAMENIB.Y(STC ) EA 2 $ 787.92 $ 1,575.84 0 $ 2 $ 1,575.84
<br />37 2521.504 6" CONCFEIEDRVEWAY SY 17 $ 73.58 $ 1,250.86 0 $ - 22 $ 1,618.76
<br />38 2521.518 6" CCtiVUtitWALK SY 50 $ 73.58 $ 3,679.00 0 $ - 44 $ 3,237.52
<br />_i9 2521.602 DE GROUT DUTF�NFt3AR(EFO}CYC7OATHD) 12 $ 12.98 $ 155.76 0 $ 25 $ 324.50
<br />40 2531,503 CONCFETE CURS & GLITTER E618 LF 200 $ 48.69 - $ 9,738.00 0 $ 315 $ 15,337.35
<br />41 2531.503 OON4 I L C:1JI 3 & C JTFH SCiRv1C7UNTAa.E LF 200 $ 48.69 9,738,00 0 $ - 279 $ 13,584.51
<br />Pay[ timatePage 2of3
<br />
|