|
Flintwood Hills 2nd & 3rd Street Reconstructions
<br />I.P. 26-05
<br />Estimate No. 3
<br />Period Ending
<br />Partial
<br />July 31, 2026
<br />CONTRACT AMOUNT
<br />COMPLETED THIS PERIOD
<br />COMPLETED TO DATE
<br />Item No.
<br />MnDONo T
<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 />$ 85,808.53
<br />$ 85,808.53
<br />0.0
<br />$ -
<br />1.0
<br />$ 85,808.53
<br />2
<br />2104.502
<br />REMOVE CATCH BASIN
<br />EA
<br />1.00
<br />$ 616.37
<br />$ 616.37
<br />0.00
<br />$ -
<br />1.0
<br />$ 616.37
<br />3
<br />2104.502
<br />SALVAGE MAIL BOX SUPPORT
<br />EA
<br />98.00
<br />$ 81.21
<br />$ 7,958.58
<br />0
<br />$ -
<br />98
<br />$ 7,958.58
<br />4
<br />2104.503
<br />SAWING BITUMINOUS PAVEMENT- FULL DEPTH
<br />LF
<br />1361
<br />$ 2.00
<br />$ 2,722.00
<br />39
<br />$ 78.00
<br />.1431
<br />$ 2,862.00
<br />5
<br />2104.503
<br />SAWING CONCRETE PAVEMENT- FULL DEPTH
<br />LF
<br />727
<br />$ 5.25
<br />$ 3,816.75
<br />0
<br />$ -
<br />609
<br />$ 3,197.25
<br />6
<br />7
<br />2104.503
<br />2104.503
<br />REMOVE CURB AND GUTTER
<br />LF
<br />LF
<br />8091
<br />27
<br />$ 2.62
<br />$ 21,198.42
<br />10
<br />$ 26.20
<br />7560
<br />$ 19,807.20
<br />REMOVE PIPE - STORM SEWER
<br />$ 13.33
<br />0
<br />$ -
<br />27
<br />$ 359.91
<br />$ 359.91
<br />8
<br />2104.503
<br />REMOVE BITUMINOUS CURBING
<br />LF
<br />217
<br />$ 1.08
<br />$ 234.36
<br />0
<br />$ -
<br />217
<br />$ 234.36
<br />9
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT -TRAILS
<br />SY
<br />11
<br />$ 23.82
<br />$ 262.02
<br />0
<br />$ -
<br />11
<br />$ 262.02
<br />10
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT- DRIVEWAYS
<br />SY
<br />1054
<br />$ 6.17
<br />$ 6,503.18
<br />268
<br />$ 1,653.56
<br />1146
<br />$ 7,070.82
<br />11
<br />2104.504
<br />REMOVE CONCRETE PAVEMENT - DRIVEWAYS
<br />SY
<br />569
<br />$ 10.77
<br />$ 6,128.13
<br />0
<br />$ -
<br />633
<br />$ 6,817.41
<br />12
<br />2104.504
<br />REMOVE CONCRETE VALLEY GUTTER
<br />SY
<br />23
<br />$ 24.90
<br />S 572.70
<br />0
<br />$ -
<br />23
<br />$ 572.70
<br />13
<br />2105.607
<br />SUBGRADE EXCAVATION, REMOVE UNSUITABLE MATERIALS
<br />(EV)
<br />CY
<br />1387
<br />$ 1.08
<br />S 1,497.96
<br />0
<br />$
<br />503
<br />$ 543.24
<br />14
<br />2106.507
<br />COMMON EXCAVATION (EV)
<br />CY
<br />654
<br />$ 0.22
<br />S 143.88
<br />40
<br />$ 8.80
<br />694
<br />$ 152.68
<br />15
<br />2106.607
<br />HAUL & STOCKPILE RECLAIM MATERIAL (LV)
<br />CY
<br />3005
<br />$ 0.22
<br />$ 661.10
<br />0
<br />$ -
<br />3005
<br />$ 661.10
<br />16
<br />2112.519
<br />SUBGRADE PREPARATION
<br />RDST
<br />43
<br />$ 250.50
<br />$ 10,771.50
<br />0
<br />$ -
<br />43
<br />$ 10,771.50
<br />17
<br />2123.61
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />20
<br />$ 200.32
<br />$ 4,006.40
<br />9
<br />$ 1,802.88
<br />31
<br />$ 6,209.92
<br />18
<br />2130.523
<br />WATER FOR DUST CONTROL
<br />MGAL
<br />40
<br />$ 45.48
<br />$ 1,819.20
<br />0
<br />$ -
<br />58
<br />$ 2,637.84
<br />19
<br />2211.507
<br />AGGREGATE BASE CLASS 5 - MODIFIED (CV)
<br />CY
<br />2230
<br />$ 0.11
<br />$ 245.30
<br />2193
<br />$ 241.23
<br />2230
<br />$ 245.30
<br />20
<br />2215.504
<br />FULL DEPTH RECLAMATION
<br />SY
<br />13314
<br />$ 5.71
<br />$ 76,022.94
<br />0
<br />$ -
<br />13314
<br />$ 76,022.94
<br />21
<br />2232.504
<br />MILL BITUMINOUS PAVEMENT (2.0")
<br />SY
<br />36
<br />$ 12.99
<br />$ 467.64
<br />36
<br />$ 467.64
<br />36
<br />$ 467.64
<br />22
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />937
<br />$ 3.09
<br />$ 2,895.33
<br />845
<br />$ 2,611.05
<br />845
<br />$ 2,611.05
<br />23
<br />2360.504
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) - DRIVEWAYS
<br />SY
<br />1033
<br />$ 21.34
<br />$ 22,044.22
<br />1117
<br />$ 23,836.78
<br />1117
<br />$ 23,836.78
<br />24
<br />2360.509
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C) 2.0"
<br />TON
<br />1512
<br />$ 81.20
<br />$ 122,774.40
<br />12
<br />$ 974.40
<br />1470
<br />$ 119,364.00
<br />25
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 1.5"
<br />TON
<br />1134
<br />$ 85.58
<br />$ 97,047.72
<br />1233.4
<br />$ 105,554.37
<br />1233.4
<br />$ 105,554.37
<br />26
<br />2501.503
<br />15" RC PIPE SEWER DESIGN 3006 CLASS III
<br />LF
<br />28
<br />$ 111.06
<br />$ 3,109.68
<br />0
<br />$ -
<br />28
<br />$ 3,109.68
<br />27
<br />2503.602
<br />RESET CATCH BASIN CASTING
<br />EA
<br />12
<br />$ 254.46
<br />$ 3,053.52
<br />0
<br />$ -
<br />12
<br />$ 3,053.52
<br />28
<br />2504.602
<br />ADJUST VALVE BOX
<br />EA
<br />12
<br />$ 477.55
<br />S 5,730.60
<br />0
<br />$ -
<br />16
<br />$ 7,640.80
<br />29
<br />2504.602
<br />VALVE BOX SECTION
<br />EA
<br />6
<br />$ 149.93
<br />$ 899.58
<br />0
<br />$ -
<br />19
<br />$ 2,848.67
<br />30
<br />2506.502
<br />ADJUST FRAME & RING CASTING
<br />EA
<br />21
<br />$ 888.46
<br />S 18,657.66
<br />0
<br />$ -
<br />21
<br />$ 18,657.66
<br />31
<br />2506.502
<br />CASTING ASSEMBLY (STORM)
<br />EA
<br />1
<br />$ 990.76
<br />S 990.76
<br />0
<br />$ -
<br />1
<br />$ 990.76
<br />32
<br />2506.502
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 2'X3'
<br />EA
<br />1
<br />$ 3,109.60
<br />S 3,109.60
<br />0
<br />$ -
<br />1
<br />$ 3,109.60
<br />33
<br />2521.518
<br />6" CONCRETE WALK
<br />SY
<br />11
<br />$ 77.96
<br />S 857.56
<br />6
<br />$ 467.76
<br />6
<br />$ 467.76
<br />34
<br />2521.602
<br />DRILL & GROUT REINFORCEMENT BAR (EPDXY COATED)
<br />EA
<br />7
<br />$ 21.66
<br />$ 151.62
<br />7
<br />$ 151.62
<br />7
<br />$ 151.62
<br />35
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />LF
<br />493
<br />$ 26.53
<br />$ 13,079.29
<br />0
<br />$ -
<br />547
<br />$ 14,511.91
<br />36
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN SURMOUNTABLE
<br />LF
<br />8313
<br />$ 17.87
<br />$ 148,553.31
<br />10
<br />$ 178.70
<br />7834
<br />$ 139,993.58
<br />37
<br />2531.504
<br />6" CONCRETE PAVEMENT - DRIVEWAYS
<br />SY
<br />576
<br />$ 67.13
<br />S 38,666.88
<br />0
<br />$ -
<br />596
<br />$ 40,009.48
<br />38
<br />2531.604
<br />7" CONCRETE VALLEY GUTTER
<br />SY
<br />66
<br />$ 87.71
<br />S 5,788.86
<br />0
<br />$ -
<br />20
<br />$ 1,754.20
<br />Pay Estimate Page 2 of 3
<br />
|