|
Project: 02988-14 - 2016 Mill and Overlay Improvement Project Engineers Estimate Park Construction Company - Mpls Hardrives, Inc. (Rogers) Midwest AsphaltCorporation (EdnPrie) Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2563.601 TRAFFIC CONTROL LS 1$2,500.00$2,500.00$960.00$960.00$1,209.78$1,209.78$5,000.00$5,000.0026 2573.540 FILTER LOG TYPE WOOD FIBER BIOROLL LIN FT 6000$4.00$24,000.00$2.40$14,400.00$3.19$19,140.00$2.50$15,000.0027 2573.603 SILT FENCE TYPE MACHINE SLICED LIN FT 1000$2.75$2,750.00$2.25$2,250.00$2.09$2,090.00$2.50$2,500.0028 2575.502 SEED MIXTURE 25-151 LB 200$5.00$1,000.00$3.25$650.00$4.40$880.00$3.00$600.0029 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 SQ YD 200$4.00$800.00$1.75$350.00$4.40$880.00$2.00$400.0030 2575.605 SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR) ACRE 1.5$2,500.00$3,750.00$2,670.00$4,005.00$8,798.39$13,197.59$3,000.00$4,500.0031 2582.502 "4"" DBLE SOLID LINE PAINT" L F 3400$1.00$3,400.00$0.74$2,516.00$0.33$1,122.00$0.30$1,020.00Total SCHEDULE A - HOLLY DRIVE: $272,240.00 $248,737.00 $252,687.60 $246,220.00 SCHEDULE B - HOLLY COURT 32 2021.501 MOBILIZATION (5%) LUMP SUM 1$2,000.00$2,000.00$1,900.00$1,900.00$1,123.09$1,123.09$2,000.00$2,000.0033 2104.501 REMOVE BITUMINOUS CURB L F 200$5.00$1,000.00$7.50$1,500.00$3.14$628.00$2.00$400.0034 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 100$10.00$1,000.00$12.50$1,250.00$10.15$1,015.00$7.00$700.0035 2104.513 SAWING BITUMINOUS PAVEMENT L F 100$5.00$500.00$3.85$385.00$3.90$390.00$3.00$300.0036 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 5$150.00$750.00$130.00$650.00$161.67$808.35$125.00$625.0037 2221.501 AGGREGATE SHOULDERING CLASS 5 TON 60$22.00$1,320.00$31.00$1,860.00$39.93$2,395.80$37.00$2,220.0038 2231.501 BITUMINOUS PATCHING MIXTURE TON 20$200.00$4,000.00$147.00$2,940.00$135.09$2,701.80$130.00$2,600.0039 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 280$4.00$1,120.00$2.75$770.00$2.38$666.40$2.00$560.0040 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 500$64.00$32,000.00$64.60$32,300.00$66.96$33,480.00$62.00$31,000.0041 2535.501 BITUMINOUS CURB LIN FT 200$7.00$1,400.00$13.30$2,660.00$7.68$1,536.00$6.00$1,200.0042 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$640.00$640.00$329.94$329.94$5,000.00$5,000.0043 2575.502 SEED MIXTURE 25-151 LB 30$5.00$150.00$3.25$97.50$4.40$132.00$3.00$90.0044 2575.605 SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR) ACRE 0.2$2,500.00$500.00$2,670.00$534.00$8,798.40$1,759.68$13,000.00$2,600.00Total SCHEDULE B - HOLLY COURT: $46,240.00 $47,486.50 $46,966.06 $49,295.00 SCHEDULE C - OLD BIRCH STREET 45 2021.501 MOBILIZATION (5%) LUMP SUM 1$2,000.00$2,000.00$1,600.00$1,600.00$1,871.83$1,871.83$2,000.00$2,000.0046 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 100$10.00$1,000.00$12.60$1,260.00$10.15$1,015.00$7.00$700.0047 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 100$5.00$500.00$3.85$385.00$3.90$390.00$3.00$300.0048 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 5$150.00$750.00$130.00$650.00$161.67$808.35$125.00$625.0049 2221.501 AGGREGATE SHOULDERING CLASS 5 TON 20$10.00$200.00$46.60$932.00$40.37$807.40$60.00$1,200.0050 2231.501 BITUMINOUS PATCHING MIXTURE TON 20$200.00$4,000.00$147.00$2,940.00$135.09$2,701.80$130.00$2,600.0051 2232.501 MILL BITUMINOUS SURFACE S Y 2000$2.00$4,000.00$3.20$6,400.00$1.68$3,360.00$3.00$6,000.0052 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 200$4.00$800.00$3.00$600.00$2.38$476.00$2.00$400.0053 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 380$64.00$24,320.00$64.90$24,662.00$64.58$24,540.40$66.00$25,080.0054 2504.602 ADJUST GATE VALVE EACH 1$250.00$250.00$64.60$64.60$430.59$430.59$380.00$380.0055 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$1,400.00$1,400.00$714.87$714.87$5,000.00$5,000.00
|