|
High Point Street Reconstruction
<br />I.P. 25-05
<br />Estimate No. 1 Partial
<br />Period Ending
<br />May 31, 2025
<br />CONTRACT AMOUNT
<br />COMPLETED THIS PERIOD
<br />COMPLETED TO DATE
<br />Item No.
<br />MnDOT
<br />No.
<br />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
<br />MOBILIZATION
<br />LS
<br />1.0
<br />$ 69,655.06
<br />$ 69,655.06
<br />0.5
<br />$ 34,827.53
<br />0.5
<br />$ 34,827.53
<br />2
<br />2101.502
<br />CLEARING
<br />ACRE
<br />0.10
<br />$ 26,797.80
<br />$ 2,679.78
<br />0.10
<br />$ 2,679.78
<br />0.10
<br />$ 2,679.78
<br />2101.502
<br />GRUBBING
<br />ACRE
<br />0.10
<br />$ 5,359.50
<br />$ 535.95
<br />0.10
<br />$ 535.95
<br />0.10
<br />$ 535.95
<br />2101.503
<br />REMOVE STORM SEWER
<br />LF
<br />118
<br />$ 8.58
<br />$ 1,012.44
<br />0
<br />$ -
<br />0
<br />$ -
<br />2104.502
<br />SALVAGE MAIL BOX SUPPORT
<br />EA
<br />68
<br />$ 80.39
<br />$ 5,466.52
<br />60
<br />$ 4,823.40
<br />60
<br />$ 4,823.40
<br />2104.503
<br />SAWING BITUMINOUS PAVEMENT - FULL DEPTH
<br />LF
<br />837
<br />$ 2.25
<br />$ 1,883.25
<br />0
<br />$ -
<br />0
<br />$ -
<br />2104.503
<br />SAWING CONCRETE PAVEMENT - FULL DEPTH
<br />LF
<br />389
<br />$ 5.47
<br />$ 2,127.83
<br />0
<br />$ -
<br />0
<br />$ -
<br />2104.503
<br />REMOVE BITUMINOUS CURB
<br />LF
<br />17100
<br />$ 0.11
<br />$ 1,881.00
<br />0
<br />$ -
<br />0
<br />$
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT - DRIVEWAYS
<br />SY
<br />667
<br />$ 4.33
<br />$ 2,888.11
<br />0
<br />$ -
<br />0
<br />$ .
<br />•
<br />2104.504
<br />REMOVE CONCRETE PAVEMENT - DRIVEWAYS
<br />SY
<br />472
<br />$ 7.28
<br />$ 3,436.16
<br />0
<br />$ -
<br />0
<br />$
<br />11
<br />2104.504
<br />REMOVE CONCRETE VALLEY GUTTER
<br />SY
<br />122
<br />$ 10.73
<br />$ 1,309.06
<br />0
<br />$ -
<br />0
<br />$ -
<br />12
<br />2104.504
<br />REMOVE GRAVEL SURFACE - DRIVEWAYS
<br />SY
<br />80
<br />$ 1.07
<br />$ 85.60
<br />0
<br />$ -
<br />0
<br />$ -
<br />13
<br />2104.504
<br />REMOVE BITUMINOUS FLUME
<br />SY
<br />122
<br />$ 5.21
<br />$ 635.62
<br />0
<br />$ -
<br />0
<br />$ -
<br />14
<br />2105.507
<br />GEOTEXTILE FABRIC TYPE 4
<br />SY
<br />100
<br />$ 3.22
<br />$ 322.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />15
<br />2105.607
<br />COMMON EXCAVATION (EV)
<br />CY
<br />1180
<br />$ 29.28
<br />$ 34,550.40
<br />752
<br />$ 22,018.56
<br />752
<br />$ 22,018.56
<br />iI_2106.607
<br />•
<br />HAUL & STOCKPILE RECLAIM MATERIAL (LV)
<br />CY
<br />3460
<br />$ 6.11
<br />$ 21,140.60
<br />0
<br />$ -
<br />0
<br />$ -
<br />SU8GRADE PREPARATION
<br />RDST
<br />88
<br />$ 186.94
<br />$ 16,450.72
<br />0
<br />$
<br />0
<br />$
<br />2123.61
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />20
<br />$ 91.11
<br />$ 1,822.20
<br />5
<br />$ 455.55
<br />5
<br />$ 455.55
<br />19
<br />2130.523
<br />WATER
<br />MGAL
<br />40
<br />$ 42.88
<br />$ 1,715.20
<br />0
<br />$ -
<br />0
<br />$ -
<br />20
<br />2211.507
<br />AGGREGATE BASE CLASS 5 - MODIFIED (CV)
<br />CY
<br />3225
<br />$ 0.11
<br />$ 354.75
<br />0
<br />$ -
<br />0
<br />$ -
<br />21
<br />2215.504
<br />FULL DEPTH RECLAMATION
<br />SY
<br />29650
<br />$ 2.17
<br />$ 64,340.50
<br />0
<br />$
<br />0
<br />$
<br />22
<br />2232.504
<br />MILL BITUMINOUS PAVEMENT (2.0")
<br />SY
<br />15
<br />$ 6.84
<br />$ 102.60
<br />0
<br />$ -
<br />0
<br />$ -
<br />23
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />1715
<br />$ 3.48
<br />$ 5,968.20
<br />D
<br />$ -
<br />0
<br />$ -
<br />24
<br />2360.509
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)
<br />2.0"
<br />TON
<br />2770
<br />$ 79.29
<br />$ 219,633.30
<br />0
<br />$ -
<br />0
<br />$ -
<br />25
<br />2360 509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 1.5"
<br />TON
<br />2075
<br />$ 86.30
<br />$ 179,072.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />262360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 2.0"
<br />DRIVEWAYS
<br />TON
<br />80
<br />$ 172.69
<br />$ 13,815.20
<br />0
<br />$ -
<br />0
<br />$ -
<br />27
<br />2411.502
<br />CONCRETE FLUME _
<br />SY
<br />34
<br />$ 107.19
<br />$ 3,644.46
<br />0
<br />$ -
<br />0
<br />$ -
<br />28
<br />2501.502
<br />15" RC PIPE APRON
<br />EA
<br />4
<br />$ 1,607.87
<br />$ 6,431.48
<br />D
<br />$ -
<br />0
<br />$ -
<br />29
<br />2501.502
<br />18" RC PIPE APRON
<br />EA
<br />1
<br />$ 1,607.87
<br />$ 1,607.87
<br />0
<br />$ -
<br />0
<br />$ -
<br />•
<br />2501.502
<br />24" RC PIPE APRON
<br />EA
<br />1
<br />$ 1,929.45
<br />$ 1,929.45
<br />0
<br />$ -
<br />0
<br />$ -
<br />31
<br />2501.503
<br />15" RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />1247
<br />$ 62.17
<br />$ 77,525.99
<br />0
<br />$ -
<br />0
<br />$ -
<br />32
<br />2501.503
<br />18" RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />720
<br />$ 73.96
<br />$ 53,251.20
<br />0
<br />$ -
<br />0
<br />$
<br />33
<br />2501.50321"
<br />RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />94
<br />$ 94.33
<br />$ 8,867.02
<br />0
<br />$
<br />0
<br />$ -
<br />H•
<br />•
<br />24" RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />78
<br />$ 101.83
<br />$ 7,942.74
<br />0
<br />$
<br />0
<br />$
<br />• • •
<br />TRASH GUARD FOR 15" PIPE APRON
<br />EA
<br />2
<br />$ 0.01
<br />$ 0.02
<br />0
<br />$ -
<br />0
<br />$
<br />36
<br />2501.602
<br />TRASH GUARD FOR 18" PIPE APRON
<br />EA
<br />1
<br />$ 0.01
<br />$ 0.01
<br />0
<br />$ -
<br />0
<br />$ -
<br />37
<br />2501.602
<br />TRASH GUARD FOR 24" PIPE APRON
<br />EA
<br />1
<br />$ 1,018.31
<br />$ 1,018.31
<br />0
<br />$ -
<br />0
<br />$ -
<br />38
<br />2503.503
<br />CLEAN AND VIDEO SEWER
<br />LF
<br />2175
<br />$ 3.22
<br />$ 7,003.50
<br />0
<br />$ -
<br />0
<br />$
<br />39
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />EA
<br />16
<br />$ 3,001.36
<br />$ 48,021.76
<br />0
<br />$ -
<br />0
<br />$
<br />Pay Estimate Page 2 t 3
<br />
|