|
Countryside Estates Street Reconstructions
<br />I.P. '
<br />Estimate No. 3 Partial
<br />Period Ending
<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 />2
<br />2021.501
<br />2101.503
<br />MOBILIZATION
<br />REMOVE STORM SEWER
<br />LS
<br />LF
<br />1.0
<br />602
<br />$ 137,915.30
<br />$ 16.29
<br />$ 137,915.30
<br />0.25
<br />$ 34,478.83
<br />1.00
<br />$ 137,915.30
<br />$ 9,806.58
<br />0
<br />$ -
<br />602
<br />$ 9,806.58
<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 />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />2104.502
<br />2104.503
<br />2104.503
<br />2104.504
<br />2104.504
<br />2104.504
<br />2105.607
<br />2105.607
<br />2106.607
<br />2112.519
<br />2123.61
<br />2130.523
<br />2211.507
<br />2215.504
<br />2232.504
<br />2357.506
<br />2360.509
<br />2360.509
<br />2360.509
<br />2360.509
<br />SALVAGE MAIL BOX SUPPORT
<br />SAWING BITUMINOUS PAVEMENT- FULL DEPTH
<br />SAWING CONCRETE PAVEMENT - FULL DEPTH
<br />REMOVE BITUMINOUS PAVEMENT- DRIVEWAYS
<br />REMOVE CONCRETE PAVEMENT- DRIVEWAYS
<br />REMOVE GRAVEL SURFACE - DRIVEWAYS
<br />COMMON EXCAVATION (EV)
<br />SUBGRADE EXCAVATION (EV)
<br />HAUL & STOCKPILE RECLAIM MATERIAL (LV)
<br />SUBGRADE PREPARATION
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />WATER FOR DUST CONTROL
<br />AGGREGATE BASE CLASS 5 - MODIFIED (CV)
<br />FULL DEPTH RECLAMATION
<br />MILL BITUMINOUS PAVEMENT (2.0")
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)
<br />2.0"
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 1.5"
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 2.5"
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)
<br />DRIVEWAYS
<br />EA
<br />LF
<br />LF
<br />SY
<br />SY
<br />SY
<br />CY
<br />CY
<br />CY
<br />RDST
<br />HOUR
<br />MGAL
<br />CY
<br />SY
<br />SY
<br />GAL
<br />TON
<br />TON
<br />TON
<br />SY
<br />104
<br />2000
<br />550
<br />1150
<br />640
<br />580
<br />3200
<br />1850
<br />4100
<br />207
<br />30
<br />60
<br />5200
<br />55750
<br />70
<br />3150
<br />5151
<br />3800
<br />1660
<br />1150
<br />$ 81.43
<br />$ 1.95
<br />$ 5.92
<br />$ 5.34
<br />$ 8.45
<br />$ 4.73
<br />$ 23.13
<br />$ 0.11
<br />$ 14.89
<br />$ 410.90
<br />$ 48.86
<br />$ 45.74
<br />$ 0.11
<br />$ 2.61
<br />$ 13.41
<br />$ 0.01
<br />$ 78.28
<br />$ 84.32
<br />$ 84.03
<br />$ 27.33
<br />$ 8,468.72
<br />0
<br />$ -
<br />104
<br />$ 8,468.72
<br />$ 3,900.00
<br />0
<br />$ -
<br />1541
<br />$ 3,004.95
<br />$ 3,256.00
<br />0
<br />$ -
<br />472
<br />$ 2,794.24
<br />$ 6,141.00
<br />0
<br />$ -
<br />1034
<br />$ 5,521.56
<br />$ 5,408.00
<br />50
<br />$ 422.50
<br />480
<br />$ 4,056.00
<br />$ 2,743.40
<br />0
<br />$ -
<br />580
<br />$ 2,743.40
<br />$ 74,016.00
<br />0
<br />$ -
<br />3176
<br />$ 73,460.88
<br />$ 203.50
<br />0
<br />$ -
<br />0
<br />$ -
<br />$ 61,049.00
<br />100
<br />$ 1,489.00
<br />3967
<br />$ 59,068.63
<br />$ 85,056.30
<br />0
<br />$ -
<br />207
<br />$ 85,056.30
<br />$ 1,465.80
<br />0
<br />$ -
<br />24
<br />$ 1,172.64
<br />$ 2,744.40
<br />0
<br />$ -
<br />82
<br />$ 3,750.68
<br />$ 572.00
<br />0.0
<br />$ -
<br />5200.0
<br />$ 572.00
<br />$ 145,507.50
<br />0
<br />$ -
<br />55750
<br />$ 145,507.50
<br />$ 938.70
<br />72
<br />$ 965.52
<br />72
<br />$ 965.52
<br />$ 31.50
<br />2715
<br />$ 27.15
<br />2760
<br />$ 27.60
<br />$ 403,220.28
<br />20
<br />$ 1,565.60
<br />5210
<br />$ 407,838.80
<br />$ 320,416.00
<br />3791
<br />$ 319,657.12
<br />3791
<br />$ 319,657.12
<br />$ 139,489.80
<br />1566
<br />$ 131,590.98
<br />1566
<br />$ 131,590.98
<br />$ 31,429.50
<br />0
<br />$ -
<br />1143
<br />$ 31,238.19
<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 />2501.502
<br />2501.503
<br />2503.503
<br />2531.504
<br />2531.504
<br />2531.604
<br />2540.602
<br />2540.602
<br />2563.601
<br />2573.501
<br />2573.503
<br />2573.503
<br />2574.507
<br />2575.501
<br />2575.504
<br />15" RC PIPE APRON
<br />15" RC PIPE SEWER DESIGN 3006 CLASS V
<br />CLEAN AND VIDEO SEWER
<br />6" CONCRETE PAVEMENT DRIVEWAY
<br />GRAVEL SURFACE
<br />7" CONCRETE VALLEY GUTTER
<br />TEMPORARY MAIL BOX CLUSTER
<br />INSTALL MAIL BOX SUPPORT
<br />TRAFFIC CONTROL
<br />STABILIZED CONSTRUCTION ENTRANCE
<br />SEDIMENT CONTROL LOG TYPE STRAW
<br />SILT FENCE, TYPE MS
<br />TOPSOIL (LV)
<br />TURF ESTABLISHMENT
<br />ROLLED EROSION PREVENTION CATEGORY 20
<br />EA
<br />LF
<br />LF
<br />SY
<br />SY
<br />SY
<br />EA
<br />EA
<br />LS
<br />EA
<br />LF
<br />LF
<br />CY
<br />ACRE
<br />SY
<br />30
<br />464
<br />644
<br />640
<br />600
<br />62
<br />5
<br />104
<br />1
<br />4
<br />4900
<br />4010
<br />3400
<br />5.0
<br />620
<br />$ 743.72
<br />$ 70.57
<br />$ 3.26
<br />$ 68.40
<br />$ 5.40
<br />$ 97.71
<br />$ 2,714.29
<br />$ 135.71
<br />$ 2,714.29
<br />$ 244.29
<br />$ 3.26
<br />$ 2.71
<br />$ 0.54
<br />$ 4,342.87
<br />$ 4.34
<br />$ 22,311.60
<br />0
<br />$ -
<br />30
<br />$ 22,311.60
<br />$ 32,744.48
<br />0
<br />$ -
<br />464
<br />$ 32,744.48
<br />$ 2,099.44
<br />0
<br />$ -
<br />0
<br />$ -
<br />$ 43,776.00
<br />0
<br />$ -
<br />620
<br />$ 42,408.00
<br />$ 3,240.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />$ 6,058.02
<br />0
<br />$ -
<br />77
<br />$ 7,523.67
<br />$ 13,571.45
<br />0
<br />$ -
<br />5
<br />$ 13,571.45
<br />$ 14,113.84
<br />104
<br />$ 14,113.84
<br />104
<br />$ 14,113.84
<br />$ 2,714.29
<br />0.25
<br />$ 678.57
<br />1.00
<br />$ 2,714.29
<br />$ 977.16
<br />0
<br />$ -
<br />4
<br />$ 977.16
<br />$ 15,974.00
<br />0
<br />$ -
<br />2880
<br />$ 9,388.80
<br />$ 10,867.10
<br />0
<br />$ -
<br />2940
<br />$ 7,967.40
<br />$ 1,836.00
<br />20
<br />$ 10.80
<br />20
<br />$ 10.80
<br />$ 21,714.35
<br />0
<br />$ -
<br />0
<br />$ -
<br />$ 2,690.80
<br />0
<br />$ -
<br />0
<br />$ -
<br />Pay Estimate Page 2 of 3
<br />
|