|
•
<br />WSB
<br />cf, Assnciares. Inc.
<br />Project Name.
<br />LINO 013 MIN &Overlay
<br />Client: City of Lino Lakes
<br />Bid Opening: 7/17/13 at 10:00 a.m.
<br />Contract No.:
<br />Project No.: 02029 -52
<br />Owner: Minneaoolis
<br />•
<br />WSB
<br />Project Bid Abstract
<br />Denotes Corrected Figure
<br />7/17/2013
<br />Project: 02029 -52 - LINO - 2013 MM & Overlay Project
<br />Engineers Estimate
<br />Rum Rarer Contracting
<br />North Metro MPh &
<br />contracting
<br />North Valley, Inc.
<br />Item No.
<br />Item
<br />Units
<br />Quantity
<br />Unit Price Total Price
<br />Unit Price Total Price
<br />Unit Price Total Price
<br />Unit Price Total Price
<br />SCHEDULE A - MILL AND OVERLAY IMPROVEMENTS
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LUMP SINN
<br />1
<br />$16,600.00
<br />$16,600.00
<br />$13,300.00
<br />$13,300.00
<br />$14,900.00
<br />$14,900.00
<br />$20,657.94
<br />$20,657.94
<br />2
<br />2104.501
<br />REMOVE BITUMINOUS CURB
<br />LIN FT
<br />4000
<br />$3.00
<br />$12,000.00
<br />$0.15
<br />$600.00
<br />$2.00
<br />$8,000.00
<br />$2.15
<br />$8,600.00
<br />3
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />120
<br />$3.50
<br />$420.00
<br />$3.15
<br />$378.00
<br />$4.00
<br />$480.00
<br />$3.22
<br />$386.40
<br />4
<br />2112.501
<br />SUBGRADE PREPARATION (SPECIAL)
<br />ROAD STA
<br />31
<br />$200.00
<br />$6,200.00
<br />$322.58
<br />$9,999.98
<br />$300.00
<br />$9,300.00
<br />$660.03
<br />$20,460.93
<br />5
<br />2232.604
<br />EDGE MILL BITUMINOUS SURFACE W WIDE (0.00" TO 1.01
<br />SQ YD
<br />9550
<br />$2.00
<br />$19,100.00
<br />$1.15
<br />$10,982.50
<br />$1.30
<br />$12,415.00
<br />$1.60
<br />$15,280.00
<br />6
<br />2331.604
<br />BITUMINOUS PAVEMENT RECLAMATION
<br />SQ YD
<br />10100
<br />$2.00
<br />$20,200.00
<br />$1.09
<br />$11,009.00
<br />$1.85
<br />$18,685.00
<br />$1.27
<br />$12,827.00
<br />7
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />1860
<br />$3.50
<br />$6,510.00
<br />$3.15
<br />$5,859.00
<br />$3.00
<br />$5,580.00
<br />$3.45
<br />$6,417.00
<br />8
<br />2360.501
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (2,B)
<br />TON
<br />2400
<br />$65.00
<br />$156,000.00
<br />$60.72
<br />$145,728.00
<br />$58.50
<br />$140,400.00
<br />$59.97
<br />$143,928.00
<br />9
<br />2360.502
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B)
<br />TON
<br />1300
<br />$63.00
<br />$81,900.00
<br />$63.58
<br />$82,654.00
<br />$58.25
<br />$75,725.00
<br />$61.81
<br />$80,353.00
<br />10
<br />2504.602
<br />ADJUST GATE VALVE
<br />EACH
<br />4
<br />$150.00
<br />$600.00
<br />$76.26
<br />$305.04
<br />$250.00
<br />$1,000.00
<br />$321.94
<br />$1,287.76
<br />11
<br />2506.602
<br />ADJUST FRAME & RING CASTING
<br />EACH
<br />6
<br />$150.00
<br />$900.00
<br />$188.62
<br />$1,131.72
<br />$500.00
<br />$3,000.00
<br />$536.57
<br />$3,219.42
<br />12
<br />2535.501
<br />BITUMINOUS CURB
<br />LIN FT
<br />4000
<br />$7.00
<br />$28,000.00
<br />$0.25
<br />$1,000.00
<br />$1.00
<br />$4,000.00
<br />$2.68
<br />$10,720.00
<br />13
<br />2575.501
<br />SEEDING (INCL TOPSOIL & FERTILIZER)
<br />ACRE
<br />0.7
<br />$1,500.00
<br />$1,050.00
<br />$7,000.00
<br />$4,900.00
<br />$6,000.00
<br />$4,200.00
<br />$11,686.49
<br />$8,180.54
<br />14
<br />2575.502
<br />SEED MIXTURE 260
<br />POUND
<br />70
<br />$3.00
<br />$210.00
<br />$2.00
<br />$140.00
<br />$10.00
<br />$700.00
<br />$8.21
<br />$574.70
<br />15
<br />2575.519
<br />DISK ANCHORING
<br />ACRE
<br />0.7
<br />$300.00
<br />$210.00
<br />$1,000.00
<br />$700.00
<br />$600.00
<br />$420.00
<br />$1,019.47
<br />$713.63
<br />Total SCHEDULE A - MILL AND OVERLAY IMPROVEMENTS:
<br />$349,900.00
<br />$288,687.24
<br />$298,805.00
<br />$333,606.32
<br />Total SCHEDULE A - MILL AND OVERLAY IMPROVEMENTS: $349,900.00 $288,687.24 $298,805.00 $333,606.32
<br />Totals for Project 02029 -52
<br />$349,900.00
<br />$288,687.24
<br />$298,805.00
<br />$333,606.32
<br />% of Estimate for Project 02029 -52
<br />- 17.49%
<br />- 14.60%
<br />-4.66%
<br />
|