|
Fox Ridge Estates 1st & 2nd Street Reconstructions
<br />I.P. 24-13
<br />Estimate No. 7
<br />Period Ending
<br />Final
<br />May 31, 2026
<br />Final
<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 />$ 101,466.00
<br />$ 101,466.00
<br />0.000
<br />$ -
<br />1.000
<br />$ 101,466.00
<br />2
<br />2101.502
<br />CLEARING
<br />ACRE
<br />0.34
<br />$ 7,883.00
<br />$ 2,680.22
<br />0.00
<br />$ -
<br />0.76
<br />$ 6,014.73
<br />3
<br />2101.502
<br />GRUBBING
<br />ACRE
<br />0.34
<br />$ 4,118.00
<br />$ 1,400.12
<br />0.00
<br />$ -
<br />0.76
<br />$ 3,129.68
<br />4
<br />2101.503
<br />REMOVE STORM SEWER
<br />LF
<br />558
<br />$ 19.90
<br />$ 11,104.20
<br />0
<br />$ -
<br />542
<br />$ 10,785.80
<br />5
<br />2104.502
<br />REMOVE STRUCTURE (STORM)
<br />EA
<br />9
<br />$ 693.45
<br />$ 6,241.05
<br />0
<br />$ -
<br />9
<br />$ 6,241.05
<br />6
<br />2104.502
<br />SALVAGE MAIL BOX SUPPORT
<br />EA
<br />79
<br />$ 75.00
<br />$ 5,925.00
<br />0
<br />$ -
<br />72
<br />$ 5,400.00
<br />7
<br />2104.503
<br />SAWING BITUMINOUS PAVEMENT - FULL DEPTH
<br />LF
<br />1050
<br />$ 2.65
<br />$ 2,782.50
<br />0
<br />$ -
<br />1140
<br />$ 3,021.00
<br />8
<br />2104.503
<br />SAWING CONCRETE PAVEMENT - FULL DEPTH
<br />LF
<br />590
<br />$ 3.55
<br />$ 2,094.50
<br />0
<br />$ -
<br />519
<br />$ 1,842.45
<br />9
<br />2104.503
<br />REMOVE CONCRETE CURB & GUTTER
<br />LF
<br />152
<br />$ 3.85
<br />$ 585.20
<br />0.0
<br />$ -
<br />167.5
<br />$ 644.88
<br />10
<br />2104.503
<br />REMOVE BITUMINOUS CURB
<br />LF
<br />22300
<br />$ 0.25
<br />$ 5,575.00
<br />0
<br />$ -
<br />22300
<br />$ 5,575.00
<br />11
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT - SOIL CORRECTION
<br />AREA
<br />SY
<br />12900
<br />$ 3.85
<br />$ 49,665.00
<br />0
<br />$ -
<br />12900
<br />$ 49,665.00
<br />12
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT- DRIVEWAYS
<br />SY
<br />870
<br />$ 8.05
<br />$ 7,003.50
<br />0
<br />$ -
<br />1041
<br />$ 8,380.05
<br />13
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT - TRAIL
<br />SY
<br />65
<br />$ 6.15
<br />$ 399.75
<br />0
<br />$ -
<br />65
<br />$ 399.75
<br />14
<br />2104.504
<br />REMOVE CONCRETE PAVEMENT - DRIVEWAYS
<br />SY
<br />520
<br />$ 15.60
<br />$ 8,112.00
<br />0.0
<br />$ -
<br />583.5
<br />$ 9,102.60
<br />15
<br />2104.504
<br />REMOVE CONCRETE VALLEY GUTTER
<br />SY
<br />27
<br />$ 13.80
<br />$ 372.60
<br />0
<br />$ -
<br />27
<br />$ 372.60
<br />16
<br />2104.504
<br />REMOVE GRAVEL SURFACE - DRIVEWAYS
<br />SY
<br />11
<br />$ 16.45
<br />$ 180.95
<br />0
<br />$ -
<br />0
<br />$ -
<br />17
<br />2104.504
<br />REMOVE BITUMINOUS FLUME
<br />SY
<br />31
<br />$ 7.80
<br />$ 241.80
<br />0
<br />$ -
<br />31
<br />$ 241.80
<br />18
<br />2105.507
<br />GEOTEXTILE FABRIC TYPE 4
<br />SY
<br />160
<br />$ 0.90
<br />$ 144.00
<br />0.0
<br />$ -
<br />152.2
<br />$ 136.98
<br />19
<br />2105.507
<br />GEOTEXTILE FABRIC TYPE 10
<br />SY
<br />13800
<br />$ 2.65
<br />$ 36,570.00
<br />0.0
<br />$ -
<br />13800.0
<br />$ 36,570.00
<br />20
<br />2105.607
<br />COMMON EXCAVATION (EV)
<br />CY
<br />1460
<br />$ 12.80
<br />$ 18,688.00
<br />0.0
<br />$ -
<br />2098.6
<br />$ 26,862.08
<br />21
<br />2105.607
<br />SUBGRADE EXCAVATION, REMOVE UNSUITABLE
<br />MATERIALS (EV)
<br />CY
<br />4500
<br />$ 18.15
<br />$ 81,675.00
<br />0.0
<br />$ -
<br />4826.2
<br />$ 87,595.53
<br />22
<br />2106.507
<br />SELECT GRANULAR BORROW (CV)
<br />CY
<br />5000
<br />$ 18.10
<br />$ 90,500.00
<br />0.0
<br />$ -
<br />4519.7
<br />$ 81,806.57
<br />23
<br />2106.607
<br />HAUL & STOCKPILE RECLAIM MATERIAL (LV)
<br />CY
<br />2050
<br />$ 9.00
<br />$ 18,450.00
<br />0
<br />$ -
<br />2377.6
<br />$ 21,398.40
<br />24
<br />2112.519
<br />SUBGRADE PREPARATION
<br />RDST
<br />114
<br />$ 192.35
<br />$ 21,927.90
<br />0
<br />$ -
<br />114
<br />$ 21,927.90
<br />25
<br />2123.61
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />20
<br />$ 154.25
<br />$ 3,085.00
<br />0.0
<br />$ -
<br />14.0
<br />$ 2,159.50
<br />26
<br />2130.523
<br />WATER
<br />MGAL
<br />50
<br />$ 77.25
<br />$ 3,862.50
<br />0
<br />$ -
<br />52
<br />$ 4,017.00
<br />27
<br />2211.507
<br />AGGREGATE BASE CLASS 5 - MODIFIED (CV)
<br />CY
<br />4350
<br />$ 33.60
<br />$ 146,160.00
<br />0.0
<br />$ -
<br />4020.9
<br />$ 135,102.24
<br />28
<br />2215.504
<br />FULL DEPTH RECLAMATION
<br />SY
<br />26200
<br />$ 0.90
<br />$ 23,580.00
<br />0
<br />$ -
<br />26200
<br />$ 23,580.00
<br />29
<br />2232.504
<br />MILL BITUMINOUS PAVEMENT (2.0")
<br />SY
<br />170
<br />$ 20.00
<br />$ 3,400.00
<br />0
<br />$ -
<br />0
<br />$ -
<br />30
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />2500
<br />$ 4.00
<br />$ 10,000.00
<br />0
<br />$ -
<br />1695
<br />$ 6,780.00
<br />31
<br />2360.509
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)
<br />2.0"
<br />TON
<br />4000
<br />$ 89.70
<br />$ 358,800.00
<br />0
<br />$ -
<br />3663
<br />$ 328,571.10
<br />32
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 1.5"
<br />TON
<br />3000
<br />$ 96.70
<br />$ 290,100.00
<br />0
<br />$ -
<br />3266
<br />$ 315,822.20
<br />33
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 2.0"
<br />DRIVEWAYS
<br />TON
<br />85
<br />$ 314.75
<br />$ 26,753.75
<br />0
<br />$ -
<br />168
<br />$ 52,878.00
<br />34
<br />2411.502
<br />CONCRETE FLUME
<br />SY
<br />10
<br />$ 81.00
<br />$ 810.00
<br />0.0
<br />$ -
<br />6.4
<br />$ 518.40
<br />35
<br />2501.502
<br />15" RC PIPE APRON
<br />EA
<br />8
<br />$ 1,456.00
<br />$ 11,648.00
<br />0
<br />$ -
<br />9
<br />$ 13,104.00
<br />36
<br />2501.502
<br />15" ARCH RC PIPE APRON
<br />EA
<br />2
<br />$ 1,426.00
<br />_
<br />$ 2,852.00
<br />0
<br />$ -
<br />2
<br />$ 2,852.00
<br />37
<br />2501.502
<br />21" RC PIPE APRON
<br />EA
<br />1
<br />$ 1,782.00
<br />$ 1,782.00
<br />0
<br />$ -
<br />1
<br />$ 1,782.00
<br />Pay Estimate Page 2 of 3
<br />
|