|
2023 MSA Pavement Overlay Improvements
<br />1.P.1P 23-06
<br />(S.A.P.199-114-001)
<br />Estimate No. 3 Final
<br />Period Ending November 30, 2023
<br />CONTRACT AMOUNT
<br />COMPLETED THIS PERIOD
<br />COMPLETED
<br />TO DATE
<br />Item No.
<br />MnDOT
<br />No. Item Description
<br />Unit
<br />Estimated
<br />Quantity
<br />Unit Price
<br />Extended Total
<br />Quantity
<br />Extended Total
<br />Quantity
<br />Extended Total
<br />1
<br />2021.501 MOBILIZATION
<br />LS
<br />1.0
<br />$
<br />10,610.61
<br />$ 10,610.51
<br />0.0
<br />$ -
<br />1.0
<br />$
<br />10,610.51
<br />2
<br />21m.50.2 REMOVE CASTING ASSEMBLY
<br />EA
<br />16
<br />$
<br />308.67
<br />$ 4,937,12
<br />0
<br />$
<br />16
<br />$
<br />4,937J2
<br />3
<br />2104.603 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LF
<br />664
<br />$
<br />3.09
<br />$ 2,051.76
<br />❑
<br />$ -
<br />535
<br />$
<br />1,656.24
<br />4
<br />2104.603 SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LF
<br />187
<br />$
<br />8.66
<br />$ 1,619.42
<br />0
<br />$ -
<br />185
<br />$
<br />1,602.10
<br />5
<br />2104.503 REMOVE CONCRETE CURB AND GUTTER
<br />LF
<br />601
<br />$
<br />10.79
<br />$ 6,484.79
<br />0
<br />$
<br />535
<br />$
<br />6,772.65
<br />C
<br />2104.504 REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />99
<br />$
<br />28.07
<br />$ 2,778.93
<br />0
<br />$ -
<br />282
<br />$
<br />7,915.74
<br />7
<br />2104.604 REMOVE CONCRETE VALLEY GUTTER
<br />SY
<br />46
<br />$
<br />41.19
<br />$ 1,894.74
<br />0.
<br />$ _
<br />44
<br />$
<br />1,812.36
<br />8
<br />2104.504 REMOVE CONCRETE WALK
<br />SY
<br />333
<br />$
<br />19.75
<br />$ 6,676.76
<br />0
<br />$ -
<br />413
<br />$
<br />8,156.75
<br />9
<br />2211.507 AGGREGATE BASE CLASS 5 MODIFIED (CV)
<br />CY
<br />51
<br />$
<br />92.03
<br />$ 4,693,63
<br />0
<br />$ -
<br />10
<br />$
<br />920.30
<br />10
<br />2231.603 SAWED & SEALED JOINT
<br />EA
<br />101
<br />$
<br />54.14
<br />$ 5,468.14
<br />0
<br />$
<br />101
<br />$
<br />5,468.14
<br />11
<br />2231.604 BITUMINOUS PATCH
<br />SY
<br />235
<br />$
<br />48.63
<br />$ 11,428.05
<br />0
<br />$ -
<br />319
<br />$
<br />15,512.97
<br />12
<br />2232.504 MILL BITUMINOUS PAVEMENT 2.0"
<br />SY
<br />23522
<br />$
<br />1.32
<br />$ 31,049.04
<br />0
<br />$ -
<br />23645
<br />$
<br />31,211.40
<br />13
<br />2357.606 BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />1647
<br />$
<br />4.60
<br />$ 7,576.20
<br />0
<br />$ -
<br />1907
<br />$
<br />8,772.20
<br />14
<br />2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)
<br />TON
<br />2658
<br />$
<br />95.79
<br />$ 254,609.82
<br />❑
<br />$ -
<br />2626
<br />$
<br />251,544.54
<br />15
<br />2504.602 ADJUST VALVE BOX
<br />EA
<br />3
<br />$
<br />460.15
<br />$ 1,380.45
<br />0
<br />$ -
<br />12
<br />$
<br />6,621.80
<br />16
<br />2506.502 ADJUST FRAME AND RING CASTING
<br />EA
<br />16
<br />$
<br />595.49
<br />$ 9,527.84
<br />0
<br />$ -
<br />16
<br />$
<br />9,527.84
<br />17
<br />2506.502 . CASTING ASSEMBLY (SANITARY)
<br />EA
<br />16
<br />$
<br />812.03
<br />$ 12,992.48
<br />❑
<br />$ -
<br />16
<br />$
<br />12,992.48
<br />18
<br />2606.602 GROUT ADJUSTMENT RINGS
<br />EA
<br />16
<br />$
<br />162.41
<br />$ 2,598.56
<br />0
<br />$
<br />16
<br />$
<br />2,598.56
<br />19
<br />2506.602 : GROUT CATCH BASIN
<br />EA
<br />39
<br />$
<br />189.47
<br />$ 7,389.33
<br />❑
<br />$ -
<br />39
<br />$
<br />7,389.33
<br />20
<br />2506.602 RESET CASTING ASSEMBLY
<br />EA
<br />5
<br />$
<br />703.76
<br />$ 3,518.80
<br />0
<br />$ -
<br />5
<br />$
<br />3,618.80
<br />21
<br />2621.618 6" CONCRETE WALK
<br />SF
<br />3284
<br />$
<br />7.80
<br />$ 25,615.20
<br />0
<br />$ -
<br />3720
<br />$
<br />29$016.00
<br />22
<br />2621.602 DRILL& GROUT RElNF BAR (EPDXY COATED)
<br />EA
<br />202
<br />$
<br />10.83
<br />$ 2,187.66
<br />❑
<br />$ -
<br />266
<br />$
<br />2,880.78
<br />23
<br />2531,503 CONCRETE CURB & GUTTER DESIGN B61.8
<br />LF
<br />601
<br />$
<br />48.72
<br />$ 29,280.72
<br />0
<br />$ -
<br />535
<br />$
<br />26.065.20
<br />24
<br />2631.604 7" CONCRETE VALLEY GUTTER
<br />SY
<br />46
<br />$
<br />75.79
<br />$ 3,486.34
<br />0
<br />$ -
<br />44
<br />$
<br />3,334.76
<br />25
<br />2531.618 TRUNCATED DOMES
<br />SF
<br />381
<br />$
<br />48.72
<br />$ 18,562.32
<br />0
<br />$ -
<br />381
<br />$
<br />18,662.32
<br />26
<br />2540.601 LANDSCAPE RESTORATION
<br />LS
<br />1
<br />$
<br />2,706.77
<br />$ 2,706.77
<br />0
<br />$ -
<br />1
<br />$
<br />2,706.77
<br />27
<br />2563.601 TRAFFIC CONTROL
<br />LS
<br />1
<br />$
<br />2,923.30
<br />$ 2,923.30
<br />0.00
<br />$ -
<br />1.00
<br />$
<br />2,923.30
<br />28
<br />2563.601 ALTERNATE PEDESTRIAN ROUTE
<br />LS
<br />1
<br />$
<br />974.44
<br />$ 974.44
<br />0
<br />$ -
<br />1
<br />$
<br />974.44
<br />29
<br />2574.507 TOPSOIL (LV)
<br />CY
<br />43
<br />$
<br />81.20
<br />$ 3,491.60
<br />0
<br />$ -
<br />32
<br />$
<br />2,598.40
<br />30
<br />2575.504 SODDING TYPE LAWN
<br />SY
<br />300
<br />$
<br />21.65
<br />$ 6,495.00
<br />0
<br />$ -
<br />577
<br />$
<br />12,492.05
<br />31
<br />2582,503 4" DOUBLE SOLID LINE PAINT (EPDXY)
<br />LF
<br />2645
<br />$
<br />1.84
<br />$ 4,866.80
<br />0
<br />$ -
<br />2652
<br />$
<br />4,879.68
<br />32
<br />2582.603 4" SOLID LINE PAINT (EPDXY)
<br />LF
<br />5446
<br />$
<br />0.92
<br />$ 5,010.32
<br />0
<br />$ -
<br />5426
<br />$
<br />4,991.92
<br />33 1
<br />2582.618 CROSSWALK PAINT (EPDXY)
<br />5F
<br />318 1
<br />$
<br />12.99
<br />$ 4,130.82
<br />0
<br />$ -
<br />318
<br />$
<br />4,130.82
<br />GRAND TOTALS
<br />$ 498,917.65
<br />$ _
<br />$
<br />612,998.27
<br />Internal City Use Only
<br />Municipal State Aid Funds {0.57 Mob}
<br />305,96.36
<br />Pavement Management Funds 0.33 Mob}
<br />............... .
<br />$
<br />$ 175,304.55
<br />Storm Sewer.U111it Funds 0.04 Mob
<br />$
<br />$ 71 fi57. 37
<br />Sanitary Sewer UtilityFunds O,06 Mob
<br />$ ::
<br />.20,639.97
<br />Total un s
<br />$ -
<br />$ v72,998.27
<br />Pay Estimate Page 2 of 2
<br />
|