|
Project: 02988-14 - 2016 Mill and Overlay Improvement Project
<br />Engineers Estimate
<br />Park Construction
<br />Company - Mpls
<br />Hardrives, Inc. (Rogers)
<br />Midwest Asphalt
<br />Corporation (EdnPrie)
<br />Line No.
<br />Item
<br />Units
<br />Quantity
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />25
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$2,500.00
<br />$2,500.00
<br />$960.00
<br />$960.00
<br />$1,209.78
<br />$1,209.78
<br />$5,000.00
<br />$5,000.00
<br />26
<br />2573.540
<br />FILTER LOG TYPE WOOD FIBER BIOROLL
<br />LIN FT
<br />6000
<br />$4.00
<br />$24,000.00
<br />$2.40
<br />$14,400.00
<br />$3.19
<br />$19,140.00
<br />$2.50
<br />$15,000.00
<br />27
<br />2573.603
<br />SILT FENCE TYPE MACHINE SLICED
<br />LIN FT
<br />1000
<br />$2.75
<br />$2,750.00
<br />$2.25
<br />$2,250.00
<br />$2.09
<br />$2,090.00
<br />$2.50
<br />$2,500.00
<br />28
<br />2575.502
<br />SEED MIXTURE 25-151
<br />LB
<br />200
<br />$5.00
<br />$1,000.00
<br />$3.25
<br />$650.00
<br />$4.40
<br />$880.00
<br />$3.00
<br />$600.00
<br />29
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 3
<br />SQ YD
<br />200
<br />$4.00
<br />$800.00
<br />$1.75
<br />$350.00
<br />$4.40
<br />$880.00
<br />$2.00
<br />$400.00
<br />30
<br />2575.605
<br />SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR)
<br />ACRE
<br />1.5
<br />$2,500.00
<br />$3,750.00
<br />$2,670.00
<br />$4,005.00
<br />$8,798.39
<br />$13,197.59
<br />$3,000.00
<br />$4,500.00
<br />31
<br />2582.502
<br />"4"" DBLE SOLID LINE PAINT"
<br />L F
<br />3400
<br />$1.00
<br />$3,400.00
<br />$0.74
<br />$2,516.00
<br />$0.33
<br />$1,122.00
<br />$0.30
<br />$1,020.00
<br />Total SCHEDULE A - HOLLY DRIVE:
<br />$272,240.00
<br />$248,737.00
<br />$252,687.60
<br />$246,220.00
<br />SCHEDULE B - HOLLY COURT
<br />32
<br />2021.501
<br />MOBILIZATION (5%)
<br />LUMP SUM
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$1,900.00
<br />$1,900.00
<br />$1,123.09
<br />$1,123.09
<br />$2,000.00
<br />$2,000.00
<br />33
<br />2104.501
<br />REMOVE BITUMINOUS CURB
<br />L F
<br />200
<br />$5.00
<br />$1,000.00
<br />$7.50
<br />$1,500.00
<br />$3.14
<br />$628.00
<br />$2.00
<br />$400.00
<br />34
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />S Y
<br />100
<br />$10.00
<br />$1,000.00
<br />$12.50
<br />$1,250.00
<br />$10.15
<br />$1,015.00
<br />$7.00
<br />$700.00
<br />35
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT
<br />L F
<br />100
<br />$5.00
<br />$500.00
<br />$3.85
<br />$385.00
<br />$3.90
<br />$390.00
<br />$3.00
<br />$300.00
<br />36
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />5
<br />$150.00
<br />$750.00
<br />$130.00
<br />$650.00
<br />$161.67
<br />$808.35
<br />$125.00
<br />$625.00
<br />37
<br />2221.501
<br />AGGREGATE SHOULDERING CLASS 5
<br />TON
<br />60
<br />$22.00
<br />$1,320.00
<br />$31.00
<br />$1,860.00
<br />$39.93
<br />$2,395.80
<br />$37.00
<br />$2,220.00
<br />38
<br />2231.501
<br />BITUMINOUS PATCHING MIXTURE
<br />TON
<br />20
<br />$200.00
<br />$4,000.00
<br />$147.00
<br />$2,940.00
<br />$135.09
<br />$2,701.80
<br />$130.00
<br />$2,600.00
<br />39
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />280
<br />$4.00
<br />$1,120.00
<br />$2.75
<br />$770.00
<br />$2.38
<br />$666.40
<br />$2.00
<br />$560.00
<br />40
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />500
<br />$64.00
<br />$32,000.00
<br />$64.60
<br />$32,300.00
<br />$66.96
<br />$33,480.00
<br />$62.00
<br />$31,000.00
<br />41
<br />2535.501
<br />BITUMINOUS CURB
<br />LIN FT
<br />200
<br />$7.00
<br />$1,400.00
<br />$13.30
<br />$2,660.00
<br />$7.68
<br />$1,536.00
<br />$6.00
<br />$1,200.00
<br />42
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$500.00
<br />$500.00
<br />$640.00
<br />$640.00
<br />$329.94
<br />$329.94
<br />$5,000.00
<br />$5,000.00
<br />43
<br />2575.502
<br />SEED MIXTURE 25-151
<br />LB
<br />30
<br />$5.00
<br />$150.00
<br />$3.25
<br />$97.50
<br />$4.40
<br />$132.00
<br />$3.00
<br />$90.00
<br />44
<br />2575.605
<br />SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR)
<br />ACRE
<br />0.2
<br />$2,500.00
<br />$500.00
<br />$2,670.00
<br />$534.00
<br />$8,798.40
<br />$1,759.68
<br />$13,000.00
<br />$2,600.00
<br />Total SCHEDULE B - HOLLY COURT:
<br />$46,240.00
<br />$47,486.50
<br />$46,966.06
<br />$49,295.00
<br />SCHEDULE C - OLD BIRCH STREET
<br />45
<br />2021.501
<br />MOBILIZATION (5%)
<br />LUMP SUM
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$1,600.00
<br />$1,600.00
<br />$1,871.83
<br />$1,871.83
<br />$2,000.00
<br />$2,000.00
<br />46
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />S Y
<br />100
<br />$10.00
<br />$1,000.00
<br />$12.60
<br />$1,260.00
<br />$10.15
<br />$1,015.00
<br />$7.00
<br />$700.00
<br />47
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />100
<br />$5.00
<br />$500.00
<br />$3.85
<br />$385.00
<br />$3.90
<br />$390.00
<br />$3.00
<br />$300.00
<br />48
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />5
<br />$150.00
<br />$750.00
<br />$130.00
<br />$650.00
<br />$161.67
<br />$808.35
<br />$125.00
<br />$625.00
<br />49
<br />2221.501
<br />AGGREGATE SHOULDERING CLASS 5
<br />TON
<br />20
<br />$10.00
<br />$200.00
<br />$46.60
<br />$932.00
<br />$40.37
<br />$807.40
<br />$60.00
<br />$1,200.00
<br />50
<br />2231.501
<br />BITUMINOUS PATCHING MIXTURE
<br />TON
<br />20
<br />$200.00
<br />$4,000.00
<br />$147.00
<br />$2,940.00
<br />$135.09
<br />$2,701.80
<br />$130.00
<br />$2,600.00
<br />51
<br />2232.501
<br />MILL BITUMINOUS SURFACE
<br />S Y
<br />2000
<br />$2.00
<br />$4,000.00
<br />$3.20
<br />$6,400.00
<br />$1.68
<br />$3,360.00
<br />$3.00
<br />$6,000.00
<br />52
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />200
<br />$4.00
<br />$800.00
<br />$3.00
<br />$600.00
<br />$2.38
<br />$476.00
<br />$2.00
<br />$400.00
<br />53
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />380
<br />$64.00
<br />$24,320.00
<br />$64.90
<br />$24,662.00
<br />$64.58
<br />$24,540.40
<br />$66.00
<br />$25,080.00
<br />54
<br />2504.602
<br />ADJUST GATE VALVE
<br />EACH
<br />1
<br />$250.00
<br />$250.00
<br />$64.60
<br />$64.60
<br />$430.59
<br />$430.59
<br />$380.00
<br />$380.00
<br />55
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$500.00
<br />$500.00
<br />$1,400.00
<br />$1,400.00
<br />$714.87
<br />$714.87
<br />$5,000.00
<br />$5,000.00
<br />
|