|
MBA Sunwood Drive Reconstruction
<br />I.P. 25-02
<br />Estimate No. 3
<br />Period Ending
<br />Partial
<br />June 30, 2025
<br />CONTRACT AMOUNT
<br />COMPLETED THIS PERIOD
<br />COMPLETED TO DATE
<br />Item No.
<br />MnDOT
<br />No,
<br />item Descdplion
<br />Unit
<br />Estimated
<br />Quantity
<br />Unit Price
<br />Extended Total
<br />Quantity
<br />Extended Total
<br />°tardily
<br />Extended Total
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />18
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />26
<br />27
<br />28
<br />29
<br />30
<br />31
<br />32
<br />33
<br />34
<br />35
<br />36
<br />37
<br />38
<br />39
<br />40
<br />41
<br />42
<br />2021.501
<br />2104.502
<br />2104.503
<br />2104.503
<br />2104.503
<br />2104.504
<br />2104.504
<br />2104.518
<br />2106.507
<br />2106.607
<br />2112.604
<br />2123.61
<br />2130.523
<br />2211.507
<br />2215.504
<br />2231.603
<br />2232.504
<br />2357.506
<br />2360.509
<br />23130.509
<br />2503.602
<br />2504.802
<br />2504.1302
<br />2506.502
<br />2521.518
<br />2521.602
<br />2531.503
<br />2531.604
<br />2531.618
<br />2563.601
<br />2563.801
<br />2573.502
<br />2573.602
<br />2574.507
<br />2574.508
<br />2575.505
<br />2575.508
<br />2575.508
<br />2575.602
<br />2582.503
<br />2582.503
<br />2582.518
<br />MOBILIZATION
<br />REMOVE VALVE BOX & VALVE EMENSION
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />REMOVE CONCRETE CURB AND GUTTER
<br />REMOVE CONCRETE VALLEY GUTTER
<br />REMOVE CONCRETE PAVEMENT
<br />REMOVE BITUMINOUS PAVEMENT
<br />EXCAVATION- COMMON (EV)
<br />HAUL & STOCKPILE RECLAIM MATERIAL (LV)
<br />SUBGRADE PREPARATION
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />WATER
<br />AGGREGATE BASE CLASS MODIFIED (CV)
<br />FULL DEPTH RECLAMATION
<br />SAWED & SEALED JOINT
<br />MILL BITUMINOUS PAVEMENT 2.0'
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)
<br />TYPE 5P 9.5 WEARING COURSE MIXTURE (3,C)
<br />GROUT CATCH BASIN
<br />ADJUST VALVE BOX
<br />VALVE BOX
<br />ADJUST FRAME & RING CASTING
<br />6' CONCRETE WALK
<br />DRILL & GROUT REINF BAR (EPDXY COATED)
<br />CONCRETE CURB & GUTTER DESIGN 8618
<br />7' CONCRETE VALLEY GUTTER
<br />TRUNCATED DOMES
<br />TRAFFIC CONTROL
<br />ALTERNATE PEDESTRIAN ROUTE
<br />STORM DRAIN INLET PROTECTION
<br />STABIUZED CONSTRUCTION EXIT
<br />TOPSOIL(LV)
<br />FERTILIZER TYPE
<br />SEEDING
<br />HYDRAULIC MULCH MATRIX
<br />SEED MIXTURE 25-151
<br />LANDSCAPE RESTORATION
<br />4' SOLID LINE PAINT (MULTI -COMP)
<br />4' DOUBLE SOLID LINE PAINT(MULTI-COMP)
<br />CROSSWALK PAINT(MULTI-COMP)
<br />GRAND TOTALS
<br />15
<br />EA
<br />LF
<br />LF
<br />LF
<br />5Y
<br />5Y
<br />5Y
<br />CY
<br />CY
<br />SY
<br />HOUR
<br />MGAL
<br />CY
<br />5Y
<br />EA
<br />SY
<br />GAL
<br />TON
<br />TON
<br />EA
<br />EA
<br />EA
<br />EA
<br />SY
<br />EA
<br />LF
<br />5Y
<br />SF
<br />L5
<br />LS
<br />EA
<br />EA
<br />CY
<br />LBS
<br />ACRE
<br />LBS
<br />LBS
<br />EA
<br />LF
<br />LF
<br />5F
<br />1.0
<br />1
<br />230
<br />65
<br />285
<br />81
<br />145
<br />60
<br />280
<br />1050
<br />4800
<br />5
<br />10
<br />780
<br />4600
<br />30
<br />360
<br />350
<br />520
<br />580
<br />4
<br />4
<br />1
<br />5
<br />150
<br />70
<br />285
<br />80
<br />240
<br />1
<br />1
<br />4
<br />2
<br />30
<br />10
<br />0.05
<br />200
<br />10
<br />1
<br />1700
<br />850
<br />144
<br />$ 14,032.01
<br />$ 1,299.87
<br />$ 4.89
<br />5 13.05
<br />5 25.21
<br />$ 32.07
<br />5 15.93
<br />5 9.79
<br />5 47.53
<br />5 12.79
<br />5 0.77
<br />5 212.11
<br />$ 59.83
<br />$ 1.09
<br />$ 3.81
<br />$ 54.39
<br />5 12.95
<br />$ 4.35
<br />5 87.96
<br />S 90.95
<br />$ 712.48
<br />5 968.10
<br />$ 1250.91
<br />$ 1,158.46
<br />$ 12727
<br />5 27.19
<br />$ 40.79
<br />S 88.11
<br />5 76.14
<br />5 5,438.77
<br />5 543.88
<br />5 148.85
<br />5 543.88
<br />5 82.14
<br />$ (.09
<br />5 6,528.60
<br />$ 5.44
<br />5 5.17
<br />$ 815.81
<br />5 1.11
<br />$ 2.22
<br />5 7.63
<br />$ 14,032.01
<br />0.25
<br />$ 3,508,00
<br />1.00
<br />5 14,032.01
<br />$ 1,299.87
<br />0
<br />•$ -
<br />1
<br />5 1,299.87
<br />5 1,124.70
<br />0
<br />$ •
<br />245
<br />$ 1,198.05
<br />$ 848.25
<br />0
<br />$ -
<br />85
<br />$ 1,109.25
<br />$ 7,184.85
<br />0
<br />$
<br />335
<br />5 8,445.35
<br />$ 2,597.67
<br />0
<br />$ -
<br />81
<br />5 2,597.67
<br />5 2,309,135
<br />0
<br />$ -
<br />145
<br />$ 2,309.85
<br />5 587.40
<br />0
<br />$ -
<br />59
<br />$ 577.61
<br />$ 12,357.80
<br />0
<br />$ -
<br />256
<br />$ 12,167.88
<br />5 13,429.50
<br />0
<br />$ -
<br />1008
<br />5 12,886.74
<br />$ 3,698.00
<br />0
<br />$ -
<br />4800
<br />5 3,89,9.00
<br />$ 1,060.55
<br />5
<br />$ 1,080.55
<br />9
<br />$ 1,908.99
<br />$ 598.30
<br />0
<br />$ -
<br />40
<br />$ 2,393.20
<br />$ 828.40
<br />0
<br />5 -
<br />780
<br />$ 850.20
<br />$ 17,526.00
<br />0
<br />5 -
<br />4600
<br />S 17,526.00
<br />S 1,631.70
<br />0
<br />$ -
<br />0
<br />$ -
<br />$ 4,862.00
<br />122
<br />$ 1,579.90
<br />482
<br />5 5,241.90
<br />$ 1,522.513
<br />300
<br />$ 1,305.00
<br />330
<br />$ 1,435.50
<br />5 45,739.20
<br />0.0
<br />$ -
<br />637.5
<br />5 56,074 50
<br />$ 50,932.00
<br />529
<br />$ 48,076.17
<br />549
<br />5 49,967.93
<br />$ 2,849.92
<br />2
<br />$ 1,424.96
<br />4
<br />5 2,849.92
<br />5 3,672.40
<br />0
<br />$ -
<br />4
<br />$ 3,872.40
<br />$ 1,250.91
<br />0
<br />$ -
<br />3
<br />5 3,752.73
<br />$ 5,792.30
<br />0.0
<br />0 -
<br />5.0
<br />5 5,792.30
<br />$ 19,090.50
<br />0
<br />3 -
<br />175
<br />$ 22,272.25
<br />5 1,903.30
<br />0
<br />0 -
<br />100
<br />5 2,719.00
<br />5 11,625.15
<br />0
<br />$ -
<br />335
<br />$ 13,664.65
<br />$ 7,048.80
<br />12
<br />5 1,057.32
<br />80
<br />$ 7,048.80
<br />5 18,273.60
<br />0
<br />$ -
<br />245
<br />$ 18,854.30
<br />$ 5,438.77
<br />0.1
<br />$ 543.88
<br />1.0
<br />5 5,438.77
<br />$ 543.88
<br />0
<br />$ -
<br />1
<br />$ 543.88
<br />$ 587.40
<br />0
<br />5 -
<br />4
<br />5 587.40
<br />$ 1,087.76
<br />0
<br />5 -
<br />2
<br />5 1,087.76
<br />$ 2,464.20
<br />0
<br />5 -
<br />96
<br />$ 7,885.44
<br />$ (0.90
<br />0
<br />5 -
<br />10
<br />$ 10.90
<br />5 326.33
<br />0.00
<br />5 -
<br />0.05
<br />5 326.33
<br />$ 1,086.00
<br />0
<br />$ -
<br />200
<br />$ 1,088.00
<br />5 51.70
<br />0
<br />S -
<br />10
<br />$ 51.70
<br />5 815.81
<br />1
<br />5 815.81
<br />1
<br />$ 815.81
<br />5 1,887.00
<br />1740
<br />$ 1,931.40
<br />1740
<br />5 1,931.40
<br />$ 1,887.00
<br />847
<br />$ 1,880.34
<br />847
<br />5 1,880.34
<br />5 1,098.72
<br />$ 272,962.90
<br />144
<br />$ 1,098.72
<br />144
<br />5 1,098.72
<br />$ 64,282.0S
<br />$ 300,071.10
<br />Internal City Use Only
<br />Municipal Slate Ald Funds
<br />Water Utility Funds
<br />$ 64.252.05
<br />S 295,018.50
<br />S 5,052.60
<br />Total Funds
<br />$ 84,282.05
<br />$ 300,071.10
<br />ay Estimate Pale 2 er 2
<br />
|