|
WSB
<br />Project Name: 2015 Mill and Overlay /
<br />2015 Road Maintenance Project
<br />Client: City of Lino Lakes
<br />Bid Opening: 06/18/2015 10:00 AM
<br />: Project No.: 02029-92
<br />Owner: City of Lino Lakes
<br />WSB
<br />Project Bid Abstract
<br />Denotes Corrected Figure
<br />6/18/2015
<br />Project: 02029-92 - 2015 Mill and Overlay (Road Maintenance) Project
<br />Engineers Estimate
<br />Valley Paving -
<br />Shakopee
<br />Midwest Asphalt
<br />Corporation (EdnPne)
<br />Hardrives, Inc. (Rogers)
<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 />Schedule A - Base Bid
<br />1
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1
<br />$25,877.00
<br />$25,877.00
<br />$15,000.00
<br />$15,000.00
<br />$20,000.00
<br />$20,000.00
<br />$15,234.09
<br />$15,234.09
<br />2
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />S Y
<br />1346
<br />$3.00
<br />$4,038.00
<br />$2.20
<br />$2,961.20
<br />$5.00
<br />$6,730.00
<br />$2.43
<br />$3,270.78
<br />3
<br />2105.501
<br />COMMON EXCAVATION
<br />C Y
<br />301
<br />$20.00
<br />$6,020.00
<br />$35.80
<br />$10,775.80
<br />$23.00
<br />$6,923.00
<br />$25.56
<br />$7,693.56
<br />4
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />1899
<br />$14.00
<br />$26,586.00
<br />$13.00
<br />$24,687.00
<br />$14.00
<br />$26,586.00
<br />$21.41
<br />$40,657.59
<br />5
<br />2215.501
<br />FULL DEPTH RECLAMATION
<br />S Y
<br />19705
<br />$4.50
<br />$88,672.50
<br />$1.60
<br />$31,528.00
<br />$3.00
<br />$59,115.00
<br />$2.76
<br />$54,385.80
<br />6
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />1710
<br />$4.00
<br />$6,840.00
<br />$2.90
<br />$4,959.00
<br />$2.00
<br />$3,420.00
<br />$1.94
<br />$3,317.40
<br />7
<br />2360.501
<br />TYPE SP 12.5 WEARING COURSE MIX (2,C)
<br />TON
<br />1823
<br />$80.00
<br />$145,840.00
<br />$69.55
<br />$126,789.65
<br />$68.00
<br />$123,964.00
<br />$74.84
<br />$136,433.32
<br />8
<br />2360.502
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)
<br />TON
<br />2431
<br />$80.00
<br />$194,480.00
<br />$71.60
<br />$174,059.60
<br />$70.00
<br />$170,170.00
<br />$71.36
<br />$173,476.16
<br />9
<br />2506.522
<br />ADJUST FRAME & RING CASTING
<br />EACH
<br />11
<br />$500.00
<br />$5,500.00
<br />$570.00
<br />$6,270.00
<br />$850.00
<br />$9,350.00
<br />$519.73
<br />$5,717.03
<br />10
<br />2535.501
<br />BITUMINOUS CURB
<br />L F
<br />8957
<br />$2.50
<br />$22,392.50
<br />$0.28
<br />$2,507.96
<br />$0.15
<br />$1,343.55
<br />$3.57
<br />$31,976.49
<br />11
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />$1,500.00
<br />$1,500.00
<br />$2,500.00
<br />$2,500.00
<br />$1,178.92
<br />$1,178.92
<br />Total Schedule A - Base Bid:
<br />$531,246.00
<br />$401,038.21
<br />$430,101.55
<br />$473,341.14
<br />Schedule B - Alternate #1
<br />12
<br />2021.501
<br />MOBILIZATION
<br />LS
<br />1
<br />$11,162.00
<br />$11,162.00
<br />$5,000.00
<br />$5,000.00
<br />$9,000.00
<br />$9,000.00
<br />$4,823.02
<br />$4,823.02
<br />13
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />1401
<br />$14.00
<br />$19,614.00
<br />$8.00
<br />$11,208.00
<br />$14.00
<br />$19,614.00
<br />$21.94
<br />$30,737.94
<br />14
<br />2215.501
<br />FULL DEPTH RECLAMATION
<br />S Y
<br />9710
<br />$4.50
<br />$43,695.00
<br />$1.60
<br />$15,536.00
<br />$3.00
<br />$29,130.00
<br />$2.85
<br />$27,673.50
<br />15
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />449
<br />$4.00
<br />$1,796.00
<br />$2.90
<br />$1,302.10
<br />$2.00
<br />$898.00
<br />$2.50
<br />$1,122.50
<br />16
<br />2360.501
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)
<br />TON
<br />707
<br />$80.00
<br />$56,560.00
<br />$69.55
<br />$49,171.85
<br />$68.00
<br />$48,076.00
<br />$78.45
<br />$55,464.15
<br />17
<br />2360.502
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)
<br />TON
<br />942
<br />$80.00
<br />$75,360.00
<br />$71.60
<br />$67,447.20
<br />$70.00
<br />$65,940.00
<br />$74.36
<br />$70,047.12
<br />18
<br />2506.522
<br />ADJUST FRAME & RING CASTING
<br />EACH
<br />3
<br />$500.00
<br />$1,500.00
<br />$570.00
<br />$1,710.00
<br />$850.00
<br />$2,550.00
<br />$519.73
<br />$1,559.19
<br />19
<br />2535.501
<br />BITUMINOUS CURB
<br />L F
<br />2261
<br />$2.50
<br />$5,652.50
<br />$0.28
<br />$633.08
<br />$0.15
<br />$339.15
<br />$3.73
<br />$8,433.53
<br />20
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />$525.00
<br />$525.00
<br />$2,000.00
<br />$2,000.00
<br />$482.29
<br />$482.29
<br />Total Schedule B - Alternate #1:
<br />$220,339.50
<br />$152,533.23
<br />$177,547.15
<br />$200,343.24
<br />Schedule C - Alternate #2
<br />
|