Loading...
Bid Tabulations 4/15/2016 WS B Pr o j e c t B i d A b s t r a c t Pr o j e c t N a m e : SH O R - 2 0 1 6 M i l l a n d O v e r l a y Im p r o v e m e n t P r o j e c t Co n t r a c t N o . : Cl i e n t : C i t y o f S h o r e w o o d Pr o jec t N o . : 0 2 9 2 5-09 Bi d O pen i n g: 0 4 / 1 4 / 2 0 1 6 1 0 : 0 0 A M Ow n e r : S t . P a u l Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e GM H A s p h a l t Co r p o r a t i o n As t e c h C o r p . Valley Paving -Shakopee Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e Total PriceUnit PriceTotal Price SC H E D U L E A . - S U R F A C E I M P R O V E M E N T S 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $1 3 , 8 0 0 . 0 0 $1 3 , 8 0 0 . 0 0 $6 , 1 0 0 . 0 0 $6 , 1 0 0 . 0 0 $1 7 , 0 0 0 . 0 0 $17,000.00$5,000.00$5,000.00 2 21 0 4 . 5 0 1 RE M O V E B I T U M I N O U S C U R B L F 12 0 $4 . 0 0 $4 8 0 . 0 0 $1 . 5 0 $1 8 0 . 0 0 $5 . 0 0 $600.00$2.50$300.00 3 21 0 4 . 5 0 5 RE M O V E C O N C R E T E D R I V E W A Y P A V E M E N T S Y 10 $1 0 . 0 0 $1 0 0 . 0 0 $1 2 . 0 0 $1 2 0 . 0 0 $1 5 . 0 0 $150.00$40.00$400.00 4 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S D R I V E W A Y P A V E M E N T S Y 80 $1 0 . 0 0 $8 0 0 . 0 0 $4 . 0 0 $3 2 0 . 0 0 $3 . 5 0 $280.00$7.00$560.00 5 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S P A V E M E N T S Y 70 $1 0 . 0 0 $7 0 0 . 0 0 $4 . 0 0 $2 8 0 . 0 0 $6 . 2 5 $437.50$7.00$490.00 6 21 0 4 . 5 0 9 RE M O V E C A S T I N G EA C H 2 $7 5 . 0 0 $1 5 0 . 0 0 $2 0 0 . 0 0 $4 0 0 . 0 0 $2 5 0 . 0 0 $500.00$100.00$200.00 7 21 0 4 . 5 1 1 SA W I N G C O N C R E T E P A V E M E N T ( F U L L D E P T H ) L F 20 $1 0 . 0 0 $2 0 0 . 0 0 $5 . 0 0 $1 0 0 . 0 0 $7 . 5 0 $150.00$6.00$120.00 8 21 0 4 . 5 1 3 SA W I N G B I T U M I N O U S P A V E M E N T ( F U L L D E P T H ) L F 20 0 $8 . 0 0 $1 , 6 0 0 . 0 0 $2 . 5 0 $5 0 0 . 0 0 $3 . 0 0 $600.00$6.00$1,200.00 9 21 0 4 . 6 0 1 RE M O V E & R E P L A C E C O N C R E T E C U R B & G U T T E R L F 91 0 $4 0 . 0 0 $3 6 , 4 0 0 . 0 0 $2 8 . 4 5 $2 5 , 8 8 9 . 5 0 $2 4 . 7 5 $22,522.50$33.90$30,849.00 10 21 0 4 . 6 0 2 SA L V A G E A N D R E I N S T A L L M A I L B O X EA C H 10 $1 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 2 0 . 0 0 $1 , 2 0 0 . 0 0 $1 7 5 . 0 0 $1,750.00$130.00$1,300.00 11 21 0 5 . 5 2 3 CO M M O N B O R R O W ( L V ) C Y 10 $2 5 . 0 0 $2 5 0 . 0 0 $2 0 . 0 0 $2 0 0 . 0 0 $1 5 . 0 0 $150.00$50.00$500.00 12 21 0 5 . 6 0 3 MI N O R G R A D I N G S Y 70 $2 5 . 0 0 $1 , 7 5 0 . 0 0 $3 . 0 0 $2 1 0 . 0 0 $3 . 0 0 $210.00$10.00$700.00 13 21 2 3 . 6 1 0 ST R E E T S W E E P E R ( W I T H P I C K U P B R O O M ) HO U R 10 $1 5 0 . 0 0 $1 , 5 0 0 . 0 0 $1 . 0 0 $1 0 . 0 0 $1 3 0 . 0 0 $1,300.00$105.00$1,050.00 14 22 3 1 . 5 0 1 BI T U M I N O U S P A T C H I N G M I X T U R E TO N 10 $2 0 0 . 0 0 $2 , 0 0 0 . 0 0 $1 0 0 . 0 0 $1 , 0 0 0 . 0 0 $2 5 0 . 0 0 $2,500.00$135.00$1,350.00 15 22 3 2 . 5 0 1 MI L L B I T U M I N O U S S U R F A C E S Y 90 0 0 $1 . 5 0 $1 3 , 5 0 0 . 0 0 $1 . 1 0 $9 , 9 0 0 . 0 0 $0 . 5 0 $4,500.00$1.12$10,080.00 16 23 3 1 . 5 0 1 JO I N T A D H E S I V E - M A S T I C L F 91 0 0 $0 . 7 5 $6 , 8 2 5 . 0 0 $0 . 6 0 $5 , 4 6 0 . 0 0 $0 . 6 5 $5,915.00$0.60$5,460.00 17 23 5 7 . 5 0 2 BI T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 13 1 0 $3 . 5 0 $4 , 5 8 5 . 0 0 $2 . 8 0 $3 , 6 6 8 . 0 0 $3 . 0 0 $3,930.00$2.15$2,816.50 18 23 6 0 . 5 0 1 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) TO N 20 3 0 $6 4 . 0 0 $1 2 9 , 9 2 0 . 0 0 $6 1 . 0 5 $1 2 3 , 9 3 1 . 5 0 $5 7 . 2 5 $116,217.50$62.75$127,382.50 19 23 6 0 . 5 0 3 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 80 $3 5 . 0 0 $2 , 8 0 0 . 0 0 $3 5 . 0 0 $2 , 8 0 0 . 0 0 $4 6 . 0 0 $3,680.00$28.00$2,240.00 20 23 6 0 . 6 0 1 BI T U M I N O U S S P I L L W A Y EA C H 1 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $2 5 0 . 0 0 $2 5 0 . 0 0 $5 0 0 . 0 0 $500.00$300.00$300.00 21 25 0 3 . 6 0 2 CH I M N E Y S E A L S ( E X T E R N A L ) EA C H 24 $2 5 0 . 0 0 $6 , 0 0 0 . 0 0 $1 6 5 . 0 0 $3 , 9 6 0 . 0 0 $2 5 0 . 0 0 $6,000.00$150.00$3,600.00 22 25 0 4 . 6 0 2 AD J U S T G A T E V A L V E EA C H 5 $2 5 0 . 0 0 $1 , 2 5 0 . 0 0 $2 7 0 . 0 0 $1 , 3 5 0 . 0 0 $2 5 0 . 0 0 $1,250.00$300.00$1,500.00 23 25 0 6 . 5 1 6 CA S T I N G A S S E M B L Y EA C H 2 $8 0 0 . 0 0 $1 , 6 0 0 . 0 0 $7 0 0 . 0 0 $1 , 4 0 0 . 0 0 $7 5 0 . 0 0 $1,500.00$500.00$1,000.00 24 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G EA C H 12 $5 5 0 . 0 0 $6 , 6 0 0 . 0 0 $5 0 0 . 0 0 $6 , 0 0 0 . 0 0 $4 5 0 . 0 0 $5,400.00$450.00$5,400.00 De n o t e s c o r r e c t e d f i g u r e Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e GM H A s p h a l t Co r p o r a t i o n As t e c h C o r p . Valley Paving -Shakopee Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit PriceTotal Price 25 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S T O R M ) EA C H 8 $4 5 0 . 0 0 $3 , 6 0 0 . 0 0 $3 1 5 . 0 0 $2 , 5 2 0 . 0 0 $4 5 0 . 0 0 $3,600.00$450.00$3,600.00 26 25 0 6 . 6 0 2 AD J U S T F R A M E & R I N G C A S T I N G ( S P E C I A L ) EA C H 12 $6 5 0 . 0 0 $7 , 8 0 0 . 0 0 $4 7 5 . 0 0 $5 , 7 0 0 . 0 0 $5 0 0 . 0 0 $6,000.00$650.00$7,800.00 27 25 1 1 . 5 0 1 RA N D O M R I P R A P C L A S S I I C Y 0. 5 $5 0 0 . 0 0 $2 5 0 . 0 0 $1 8 0 . 0 0 $9 0 . 0 0 $3 0 0 . 0 0 $150.00$250.00$125.00 28 25 3 1 . 5 0 1 CO N C R E T E C U R B & G U T T E R D E S I G N B 6 1 8 L F 14 0 $1 8 . 0 0 $2 , 5 2 0 . 0 0 $1 9 . 9 5 $2 , 7 9 3 . 0 0 $2 6 . 7 0 $3,738.00$26.00$3,640.00 29 25 3 1 . 5 0 7 "6 " " C O N C R E T E D R I V E W A Y P A V E M E N T " S Y 10 $6 5 . 0 0 $6 5 0 . 0 0 $7 5 . 9 5 $7 5 9 . 5 0 $7 7 . 0 0 $770.00$75.00$750.00 30 25 3 5 . 5 0 1 BI T U M I N O U S C U R B L F 12 0 $1 0 . 0 0 $1 , 2 0 0 . 0 0 $6 . 5 0 $7 8 0 . 0 0 $9 . 1 5 $1,098.00$8.00$960.00 31 25 5 7 . 6 0 2 RE P A I R D O G F E N C E EA C H 5 $2 0 0 . 0 0 $1 , 0 0 0 . 0 0 $9 0 . 0 0 $4 5 0 . 0 0 $2 0 0 . 0 0 $1,000.00$100.00$500.00 32 25 6 3 . 6 0 1 TR A F F I C C O N T R O L LS 1 $2 , 5 0 0 . 0 0 $2 , 5 0 0 . 0 0 $2 , 5 0 0 . 0 0 $2 , 5 0 0 . 0 0 $2 , 4 0 0 . 0 0 $2,400.00$2,200.00$2,200.00 33 25 7 3 . 5 3 0 ST O R M D R A I N I N L E T P R O T E C T I O N EA C H 9 $2 0 0 . 0 0 $1 , 8 0 0 . 0 0 $1 5 0 . 0 0 $1 , 3 5 0 . 0 0 $1 5 0 . 0 0 $1,350.00$90.00$810.00 34 25 7 5 . 5 0 5 SO D D I N G T Y P E L A W N S Y 50 0 $2 0 . 0 0 $1 0 , 0 0 0 . 0 0 $1 1 . 6 0 $5 , 8 0 0 . 0 0 $4 . 5 0 $2,250.00$9.00$4,500.00 To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $2 1 7 , 9 7 1 . 5 0 $2 1 9 , 3 9 8 . 5 0 $228,683.00 To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $2 1 7 , 9 7 1 . 5 0 $2 1 9 , 3 9 8 . 5 0 $228,683.00 To t a l s f o r P r o j e c t 0 2 9 2 5 - 0 9 $2 6 6 , 1 3 0 . 0 0 $2 1 7 , 9 7 1 . 5 0 $2 1 9 , 3 9 8 . 5 0 $228,683.00 % o f E s t i m a t e f o r P r o j e c t 0 2 9 2 5 - 0 9 -1 8 . 1 0 % -17.56% -14.07% Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e Pa r k C o n s t r u c t i o n Co m p a n y - M p l s Wm . M u e l l e r & S o n s , In c . Northwest Asphalt, Inc. Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit PriceTotal Price SC H E D U L E A . - S U R F A C E I M P R O V E M E N T S 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $1 3 , 8 0 0 . 0 0 $1 3 , 8 0 0 . 0 0 $1 0 , 8 0 0 . 0 0 $1 0 , 8 0 0 . 0 0 $1 3 , 0 0 0 . 0 0 $13,000.00$10,500.00$10,500.00 2 21 0 4 . 5 0 1 RE M O V E B I T U M I N O U S C U R B L F 12 0 $4 . 0 0 $4 8 0 . 0 0 $1 . 8 5 $2 2 2 . 0 0 $4 . 0 0 $480.00$8.00$960.00 3 21 0 4 . 5 0 5 RE M O V E C O N C R E T E D R I V E W A Y P A V E M E N T S Y 10 $1 0 . 0 0 $1 0 0 . 0 0 $4 4 . 9 0 $4 4 9 . 0 0 $2 2 . 0 0 $220.00$15.00$150.00 4 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S D R I V E W A Y P A V E M E N T S Y 80 $1 0 . 0 0 $8 0 0 . 0 0 $1 7 . 7 0 $1 , 4 1 6 . 0 0 $1 2 . 0 0 $960.00$7.50$600.00 5 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S P A V E M E N T S Y 70 $1 0 . 0 0 $7 0 0 . 0 0 $1 3 . 6 0 $9 5 2 . 0 0 $1 2 . 0 0 $840.00$7.50$525.00 6 21 0 4 . 5 0 9 RE M O V E C A S T I N G EA C H 2 $7 5 . 0 0 $1 5 0 . 0 0 $7 4 . 2 0 $1 4 8 . 4 0 $2 0 0 . 0 0 $400.00$100.00$200.00 7 21 0 4 . 5 1 1 SA W I N G C O N C R E T E P A V E M E N T ( F U L L D E P T H ) L F 20 $1 0 . 0 0 $2 0 0 . 0 0 $5 . 1 0 $1 0 2 . 0 0 $8 . 0 0 $160.00$5.00$100.00 8 21 0 4 . 5 1 3 SA W I N G B I T U M I N O U S P A V E M E N T ( F U L L D E P T H ) L F 20 0 $8 . 0 0 $1 , 6 0 0 . 0 0 $3 . 0 5 $6 1 0 . 0 0 $3 . 0 0 $600.00$2.50$500.00 9 21 0 4 . 6 0 1 RE M O V E & R E P L A C E C O N C R E T E C U R B & G U T T E R L F 91 0 $4 0 . 0 0 $3 6 , 4 0 0 . 0 0 $3 6 . 8 0 $3 3 , 4 8 8 . 0 0 $3 8 . 5 0 $35,035.00$35.77$32,550.70 10 21 0 4 . 6 0 2 SA L V A G E A N D R E I N S T A L L M A I L B O X EA C H 10 $1 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 1 4 . 0 0 $1 , 1 4 0 . 0 0 $2 5 5 . 0 0 $2,550.00$25.00$250.00 11 21 0 5 . 5 2 3 CO M M O N B O R R O W ( L V ) C Y 10 $2 5 . 0 0 $2 5 0 . 0 0 $2 7 . 2 0 $2 7 2 . 0 0 $3 2 . 0 0 $320.00$25.00$250.00 12 21 0 5 . 6 0 3 MI N O R G R A D I N G S Y 70 $2 5 . 0 0 $1 , 7 5 0 . 0 0 $3 . 9 0 $2 7 3 . 0 0 $1 6 . 0 0 $1,120.00$10.00$700.00 13 21 2 3 . 6 1 0 ST R E E T S W E E P E R ( W I T H P I C K U P B R O O M ) HO U R 10 $1 5 0 . 0 0 $1 , 5 0 0 . 0 0 $1 3 3 . 0 0 $1 , 3 3 0 . 0 0 $1 1 0 . 0 0 $1,100.00$110.00$1,100.00 14 22 3 1 . 5 0 1 BI T U M I N O U S P A T C H I N G M I X T U R E TO N 10 $2 0 0 . 0 0 $2 , 0 0 0 . 0 0 $1 7 3 . 0 0 $1 , 7 3 0 . 0 0 $1 4 5 . 0 0 $1,450.00$175.00$1,750.00 15 22 3 2 . 5 0 1 MI L L B I T U M I N O U S S U R F A C E S Y 90 0 0 $1 . 5 0 $1 3 , 5 0 0 . 0 0 $1 . 1 5 $1 0 , 3 5 0 . 0 0 $1 . 2 9 $11,610.00$1.37$12,330.00 16 23 3 1 . 5 0 1 JO I N T A D H E S I V E - M A S T I C L F 91 0 0 $0 . 7 5 $6 , 8 2 5 . 0 0 $0 . 5 8 $5 , 2 7 8 . 0 0 $0 . 7 7 $7,007.00$0.60$5,460.00 17 23 5 7 . 5 0 2 BI T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 13 1 0 $3 . 5 0 $4 , 5 8 5 . 0 0 $2 . 1 5 $2 , 8 1 6 . 5 0 $3 . 0 0 $3,930.00$2.50$3,275.00 18 23 6 0 . 5 0 1 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) TO N 20 3 0 $6 4 . 0 0 $1 2 9 , 9 2 0 . 0 0 $5 8 . 2 0 $1 1 8 , 1 4 6 . 0 0 $5 5 . 7 0 $1 1 3 , 0 7 1 . 0 0 $58.64$119,039.20 19 23 6 0 . 5 0 3 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 80 $3 5 . 0 0 $2 , 8 0 0 . 0 0 $4 6 . 3 0 $3 , 7 0 4 . 0 0 $5 0 . 0 5 $4,004.00$36.25$2,900.00 20 23 6 0 . 6 0 1 BI T U M I N O U S S P I L L W A Y EA C H 1 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $8 9 6 . 0 0 $8 9 6 . 0 0 $2 , 6 0 0 . 0 0 $2,600.00$250.00$250.00 21 25 0 3 . 6 0 2 CH I M N E Y S E A L S ( E X T E R N A L ) EA C H 24 $2 5 0 . 0 0 $6 , 0 0 0 . 0 0 $2 6 2 . 0 0 $6 , 2 8 8 . 0 0 $1 6 5 . 0 0 $3,960.00$230.00$5,520.00 22 25 0 4 . 6 0 2 AD J U S T G A T E V A L V E EA C H 5 $2 5 0 . 0 0 $1 , 2 5 0 . 0 0 $2 4 5 . 0 0 $1 , 2 2 5 . 0 0 $2 2 0 . 0 0 $1,100.00$325.00$1,625.00 23 25 0 6 . 5 1 6 CA S T I N G A S S E M B L Y EA C H 2 $8 0 0 . 0 0 $1 , 6 0 0 . 0 0 $8 9 4 . 0 0 $1 , 7 8 8 . 0 0 $4 5 0 . 0 0 $900.00$750.00$1,500.00 24 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G EA C H 12 $5 5 0 . 0 0 $6 , 6 0 0 . 0 0 $5 4 9 . 0 0 $6 , 5 8 8 . 0 0 $5 8 0 . 0 0 $6,960.00$550.00$6,600.00 25 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S T O R M ) EA C H 8 $4 5 0 . 0 0 $3 , 6 0 0 . 0 0 $1 0 2 . 0 0 $8 1 6 . 0 0 $4 5 0 . 0 0 $3,600.00$200.00$1,600.00 26 25 0 6 . 6 0 2 AD J U S T F R A M E & R I N G C A S T I N G ( S P E C I A L ) EA C H 12 $6 5 0 . 0 0 $7 , 8 0 0 . 0 0 $7 3 7 . 0 0 $8 , 8 4 4 . 0 0 $8 3 5 . 0 0 $10,020.00$625.00$7,500.00 27 25 1 1 . 5 0 1 RA N D O M R I P R A P C L A S S I I C Y 0. 5 $5 0 0 . 0 0 $2 5 0 . 0 0 $8 1 2 . 0 0 $4 0 6 . 0 0 $5 0 0 . 0 0 $250.00$200.00$100.00 28 25 3 1 . 5 0 1 CO N C R E T E C U R B & G U T T E R D E S I G N B 6 1 8 L F 14 0 $1 8 . 0 0 $2 , 5 2 0 . 0 0 $3 9 . 5 0 $5 , 5 3 0 . 0 0 $2 6 . 2 5 $3,675.00$27.02$3,782.80 29 25 3 1 . 5 0 7 "6 " " C O N C R E T E D R I V E W A Y P A V E M E N T " S Y 10 $6 5 . 0 0 $6 5 0 . 0 0 $8 5 . 5 5 $8 5 5 . 5 0 $9 0 . 0 0 $900.00$80.00$800.00 30 25 3 5 . 5 0 1 BI T U M I N O U S C U R B L F 12 0 $1 0 . 0 0 $1 , 2 0 0 . 0 0 $1 3 . 1 0 $1 , 5 7 2 . 0 0 $1 4 . 0 0 $1,680.00$8.00$960.00 31 25 5 7 . 6 0 2 RE P A I R D O G F E N C E EA C H 5 $2 0 0 . 0 0 $1 , 0 0 0 . 0 0 $7 6 . 5 0 $3 8 2 . 5 0 $1 5 0 . 0 0 $750.00$150.00$750.00 32 25 6 3 . 6 0 1 TR A F F I C C O N T R O L LS 1 $2 , 5 0 0 . 0 0 $2 , 5 0 0 . 0 0 $2 , 0 4 0 . 0 0 $2 , 0 4 0 . 0 0 $4 , 0 0 0 . 0 0 $4,000.00$17,950.00$17,950.00 33 25 7 3 . 5 3 0 ST O R M D R A I N I N L E T P R O T E C T I O N EA C H 9 $2 0 0 . 0 0 $1 , 8 0 0 . 0 0 $1 5 3 . 0 0 $1 , 3 7 7 . 0 0 $8 5 . 0 0 $765.00$150.00$1,350.00 34 25 7 5 . 5 0 5 SO D D I N G T Y P E L A W N S Y 50 0 $2 0 . 0 0 $1 0 , 0 0 0 . 0 0 $1 2 . 5 0 $6 , 2 5 0 . 0 0 $1 1 . 0 0 $5,500.00$10.00$5,000.00 Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e Pa r k C o n s t r u c t i o n Co m p a n y - M p l s Wm . M u e l l e r & S o n s , In c . Northwest Asphalt, Inc. Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit PriceTotal Price To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $2 3 8 , 0 8 4 . 9 0 $2 4 4 , 5 1 7 . 0 0 $248,427.70 To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $2 3 8 , 0 8 4 . 9 0 $2 4 4 , 5 1 7 . 0 0 $248,427.70 To t a l s f o r P r o j e c t 0 2 9 2 5 - 0 9 $2 6 6 , 1 3 0 . 0 0 $2 3 8 , 0 8 4 . 9 0 $2 4 4 , 5 1 7 . 0 0 $248,427.70 % o f E s t i m a t e f o r P r o j e c t 0 2 9 2 5 - 0 9 -1 0 . 5 4 % -8.12% -6.65% Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e Mi d w e s t A s p h a l t Co r p o r a t i o n - H o p k i n s Bit u m i n o u s R o a d w a y s , In c . Hardrives, Inc. (Rogers) Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit PriceTotal Price SC H E D U L E A . - S U R F A C E I M P R O V E M E N T S 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $1 3 , 8 0 0 . 0 0 $1 3 , 8 0 0 . 0 0 $7 , 0 0 0 . 0 0 $7 , 0 0 0 . 0 0 $5 , 5 0 0 . 0 0 $5,500.00$9,024.39$9,024.39 2 21 0 4 . 5 0 1 RE M O V E B I T U M I N O U S C U R B L F 12 0 $4 . 0 0 $4 8 0 . 0 0 $5 . 0 0 $6 0 0 . 0 0 $2 . 0 0 $240.00$7.69$922.80 3 21 0 4 . 5 0 5 RE M O V E C O N C R E T E D R I V E W A Y P A V E M E N T S Y 10 $1 0 . 0 0 $1 0 0 . 0 0 $2 0 . 0 0 $2 0 0 . 0 0 $2 4 . 0 0 $240.00$38.19$381.90 4 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S D R I V E W A Y P A V E M E N T S Y 80 $1 0 . 0 0 $8 0 0 . 0 0 $9 . 0 0 $7 2 0 . 0 0 $6 . 5 0 $520.00$9.88$790.40 5 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S P A V E M E N T S Y 70 $1 0 . 0 0 $7 0 0 . 0 0 $1 6 . 0 0 $1 , 1 2 0 . 0 0 $1 1 . 5 0 $805.00$8.10$567.00 6 21 0 4 . 5 0 9 RE M O V E C A S T I N G EA C H 2 $7 5 . 0 0 $1 5 0 . 0 0 $9 0 . 0 0 $1 8 0 . 0 0 $1 0 0 . 0 0 $200.00$178.01$356.02 7 21 0 4 . 5 1 1 SA W I N G C O N C R E T E P A V E M E N T ( F U L L D E P T H ) L F 20 $1 0 . 0 0 $2 0 0 . 0 0 $6 . 0 0 $1 2 0 . 0 0 $1 1 . 5 0 $230.00$10.71$214.20 8 21 0 4 . 5 1 3 SA W I N G B I T U M I N O U S P A V E M E N T ( F U L L D E P T H ) L F 20 0 $8 . 0 0 $1 , 6 0 0 . 0 0 $3 . 0 0 $6 0 0 . 0 0 $1 1 . 5 0 $2,300.00$4.28$856.00 9 21 0 4 . 6 0 1 RE M O V E & R E P L A C E C O N C R E T E C U R B & G U T T E R L F 91 0 $4 0 . 0 0 $3 6 , 4 0 0 . 0 0 $3 6 . 0 0 $3 2 , 7 6 0 . 0 0 $3 3 . 0 0 $30,030.00$35.73$32,514.30 10 21 0 4 . 6 0 2 SA L V A G E A N D R E I N S T A L L M A I L B O X EA C H 10 $1 0 0 . 0 0 $1 , 0 0 0 . 0 0 $5 5 . 0 0 $5 5 0 . 0 0 $1 4 0 . 0 0 $1,400.00$160.66$1,606.60 11 21 0 5 . 5 2 3 CO M M O N B O R R O W ( L V ) C Y 10 $2 5 . 0 0 $2 5 0 . 0 0 $5 5 . 0 0 $5 5 0 . 0 0 $5 0 . 0 0 $500.00$60.15$601.50 12 21 0 5 . 6 0 3 MI N O R G R A D I N G S Y 70 $2 5 . 0 0 $1 , 7 5 0 . 0 0 $7 . 0 0 $4 9 0 . 0 0 $4 . 5 0 $315.00$12.96$907.20 13 21 2 3 . 6 1 0 ST R E E T S W E E P E R ( W I T H P I C K U P B R O O M ) HO U R 10 $1 5 0 . 0 0 $1 , 5 0 0 . 0 0 $1 2 5 . 0 0 $1 , 2 5 0 . 0 0 $1 4 0 . 0 0 $1,400.00$163.33$1,633.30 14 22 3 1 . 5 0 1 BI T U M I N O U S P A T C H I N G M I X T U R E TO N 10 $2 0 0 . 0 0 $2 , 0 0 0 . 0 0 $1 3 0 . 0 0 $1 , 3 0 0 . 0 0 $1 4 0 . 0 0 $1,400.00$197.73$1,977.30 15 22 3 2 . 5 0 1 MI L L B I T U M I N O U S S U R F A C E S Y 90 0 0 $1 . 5 0 $1 3 , 5 0 0 . 0 0 $1 . 8 0 $1 6 , 2 0 0 . 0 0 $2 . 2 0 $19,800.00$1.97$17,730.00 16 23 3 1 . 5 0 1 JO I N T A D H E S I V E - M A S T I C L F 91 0 0 $0 . 7 5 $6 , 8 2 5 . 0 0 $0 . 6 0 $5 , 4 6 0 . 0 0 $0 . 7 0 $6,370.00$0.61$5,551.00 17 23 5 7 . 5 0 2 BI T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 13 1 0 $3 . 5 0 $4 , 5 8 5 . 0 0 $2 . 0 0 $2 , 6 2 0 . 0 0 $4 . 0 0 $5,240.00$1.39$1,820.90 18 23 6 0 . 5 0 1 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) TO N 20 3 0 $6 4 . 0 0 $1 2 9 , 9 2 0 . 0 0 $6 0 . 0 0 $1 2 1 , 8 0 0 . 0 0 $5 9 . 0 0 $1 1 9 , 7 7 0 . 0 0 $61.82$125,494.60 19 23 6 0 . 5 0 3 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 80 $3 5 . 0 0 $2 , 8 0 0 . 0 0 $4 5 . 0 0 $3 , 6 0 0 . 0 0 $4 0 . 0 0 $3,200.00$37.08$2,966.40 20 23 6 0 . 6 0 1 BI T U M I N O U S S P I L L W A Y EA C H 1 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $9 0 0 . 0 0 $9 0 0 . 0 0 $5 0 0 . 0 0 $500.00$473.55$473.55 21 25 0 3 . 6 0 2 CH I M N E Y S E A L S ( E X T E R N A L ) EA C H 24 $2 5 0 . 0 0 $6 , 0 0 0 . 0 0 $1 9 0 . 0 0 $4 , 5 6 0 . 0 0 $2 2 5 . 0 0 $5,400.00$216.94$5,206.56 22 25 0 4 . 6 0 2 AD J U S T G A T E V A L V E EA C H 5 $2 5 0 . 0 0 $1 , 2 5 0 . 0 0 $2 3 5 . 0 0 $1 , 1 7 5 . 0 0 $3 0 0 . 0 0 $1,500.00$378.89$1,894.45 23 25 0 6 . 5 1 6 CA S T I N G A S S E M B L Y EA C H 2 $8 0 0 . 0 0 $1 , 6 0 0 . 0 0 $1 , 1 0 0 . 0 0 $2 , 2 0 0 . 0 0 $7 5 0 . 0 0 $1,500.00$878.87$1,757.74 24 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G EA C H 12 $5 5 0 . 0 0 $6 , 6 0 0 . 0 0 $7 0 0 . 0 0 $8 , 4 0 0 . 0 0 $4 1 0 . 0 0 $4,920.00$517.78$6,213.36 25 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S T O R M ) EA C H 8 $4 5 0 . 0 0 $3 , 6 0 0 . 0 0 $2 2 5 . 0 0 $1 , 8 0 0 . 0 0 $4 1 0 . 0 0 $3,280.00$501.11$4,008.88 26 25 0 6 . 6 0 2 AD J U S T F R A M E & R I N G C A S T I N G ( S P E C I A L ) EA C H 12 $6 5 0 . 0 0 $7 , 8 0 0 . 0 0 $1 , 3 0 0 . 0 0 $1 5 , 6 0 0 . 0 0 $5 5 0 . 0 0 $6,600.00$803.33$9,639.96 27 25 1 1 . 5 0 1 RA N D O M R I P R A P C L A S S I I C Y 0. 5 $5 0 0 . 0 0 $2 5 0 . 0 0 $6 0 0 . 0 0 $3 0 0 . 0 0 $6 5 0 . 0 0 $325.00$555.54$277.77 28 25 3 1 . 5 0 1 CO N C R E T E C U R B & G U T T E R D E S I G N B 6 1 8 L F 14 0 $1 8 . 0 0 $2 , 5 2 0 . 0 0 $2 5 . 0 0 $3 , 5 0 0 . 0 0 $3 0 . 0 0 $4,200.00$25.98$3,637.20 29 25 3 1 . 5 0 7 "6 " " C O N C R E T E D R I V E W A Y P A V E M E N T " S Y 10 $6 5 . 0 0 $6 5 0 . 0 0 $1 1 5 . 0 0 $1 , 1 5 0 . 0 0 $1 3 5 . 0 0 $1,350.00$74.98$749.80 30 25 3 5 . 5 0 1 BI T U M I N O U S C U R B L F 12 0 $1 0 . 0 0 $1 , 2 0 0 . 0 0 $1 4 . 0 0 $1 , 6 8 0 . 0 0 $2 2 . 0 0 $2,640.00$9.34$1,120.80 31 25 5 7 . 6 0 2 RE P A I R D O G F E N C E EA C H 5 $2 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 5 0 . 0 0 $7 5 0 . 0 0 $4 2 5 . 0 0 $2,125.00$129.89$649.45 32 25 6 3 . 6 0 1 TR A F F I C C O N T R O L LS 1 $2 , 5 0 0 . 0 0 $2 , 5 0 0 . 0 0 $3 , 3 0 0 . 0 0 $3 , 3 0 0 . 0 0 $7 , 5 0 0 . 0 0 $7,500.00$2,570.57$2,570.57 33 25 7 3 . 5 3 0 ST O R M D R A I N I N L E T P R O T E C T I O N EA C H 9 $2 0 0 . 0 0 $1 , 8 0 0 . 0 0 $1 2 5 . 0 0 $1 , 1 2 5 . 0 0 $2 0 0 . 0 0 $1,800.00$133.88$1,204.92 34 25 7 5 . 5 0 5 SO D D I N G T Y P E L A W N S Y 50 0 $2 0 . 0 0 $1 0 , 0 0 0 . 0 0 $1 7 . 5 0 $8 , 7 5 0 . 0 0 $2 0 . 0 0 $10,000.00$16.07$8,035.00 Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e Mi d w e s t A s p h a l t Co r p o r a t i o n - H o p k i n s Bit u m i n o u s R o a d w a y s , In c . Hardrives, Inc. (Rogers) Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit PriceTotal Price To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $2 5 2 , 3 1 0 . 0 0 $2 5 3 , 1 0 0 . 0 0 $253,355.82 To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $2 5 2 , 3 1 0 . 0 0 $2 5 3 , 1 0 0 . 0 0 $253,355.82 To t a l s f o r P r o j e c t 0 2 9 2 5 - 0 9 $2 6 6 , 1 3 0 . 0 0 $2 5 2 , 3 1 0 . 0 0 $2 5 3 , 1 0 0 . 0 0 $253,355.82 % o f E s t i m a t e f o r P r o j e c t 0 2 9 2 5 - 0 9 -5 . 1 9 % -4.90% -4.80% Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e T. A . S c h i f s k y & S o n s , I n c . Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price SC H E D U L E A . - S U R F A C E I M P R O V E M E N T S 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $1 3 , 8 0 0 . 0 0 $1 3 , 8 0 0 . 0 0 $12,500.00$12,500.00 2 21 0 4 . 5 0 1 RE M O V E B I T U M I N O U S C U R B L F 12 0 $4 . 0 0 $4 8 0 . 0 0 $3.00$360.00 3 21 0 4 . 5 0 5 RE M O V E C O N C R E T E D R I V E W A Y P A V E M E N T S Y 10 $1 0 . 0 0 $1 0 0 . 0 0 $20.00$200.00 4 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S D R I V E W A Y P A V E M E N T S Y 80 $1 0 . 0 0 $8 0 0 . 0 0 $20.00$1,600.00 5 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S P A V E M E N T S Y 70 $1 0 . 0 0 $7 0 0 . 0 0 $20.00$1,400.00 6 21 0 4 . 5 0 9 RE M O V E C A S T I N G EA C H 2 $7 5 . 0 0 $1 5 0 . 0 0 $150.00$300.00 7 21 0 4 . 5 1 1 SA W I N G C O N C R E T E P A V E M E N T ( F U L L D E P T H ) L F 20 $1 0 . 0 0 $2 0 0 . 0 0 $8.00$160.00 8 21 0 4 . 5 1 3 SA W I N G B I T U M I N O U S P A V E M E N T ( F U L L D E P T H ) L F 20 0 $8 . 0 0 $1 , 6 0 0 . 0 0 $4.00$800.00 9 21 0 4 . 6 0 1 RE M O V E & R E P L A C E C O N C R E T E C U R B & G U T T E R L F 91 0 $4 0 . 0 0 $3 6 , 4 0 0 . 0 0 $35.00$31,850.00 10 21 0 4 . 6 0 2 SA L V A G E A N D R E I N S T A L L M A I L B O X EA C H 10 $1 0 0 . 0 0 $1 , 0 0 0 . 0 0 $95.00$950.00 11 21 0 5 . 5 2 3 CO M M O N B O R R O W ( L V ) C Y 10 $2 5 . 0 0 $2 5 0 . 0 0 $50.00$500.00 12 21 0 5 . 6 0 3 MI N O R G R A D I N G S Y 70 $2 5 . 0 0 $1 , 7 5 0 . 0 0 $10.00$700.00 13 21 2 3 . 6 1 0 ST R E E T S W E E P E R ( W I T H P I C K U P B R O O M ) HO U R 10 $1 5 0 . 0 0 $1 , 5 0 0 . 0 0 $110.00$1,100.00 14 22 3 1 . 5 0 1 BI T U M I N O U S P A T C H I N G M I X T U R E TO N 10 $2 0 0 . 0 0 $2 , 0 0 0 . 0 0 $150.00$1,500.00 15 22 3 2 . 5 0 1 MI L L B I T U M I N O U S S U R F A C E S Y 90 0 0 $1 . 5 0 $1 3 , 5 0 0 . 0 0 $2.80$25,200.00 16 23 3 1 . 5 0 1 JO I N T A D H E S I V E - M A S T I C L F 91 0 0 $0 . 7 5 $6 , 8 2 5 . 0 0 $0.70$6,370.00 17 23 5 7 . 5 0 2 BI T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 13 1 0 $3 . 5 0 $4 , 5 8 5 . 0 0 $0.01$13.10 18 23 6 0 . 5 0 1 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) TO N 20 3 0 $6 4 . 0 0 $1 2 9 , 9 2 0 . 0 0 $66.00$133,980.00 19 23 6 0 . 5 0 3 TY P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 80 $3 5 . 0 0 $2 , 8 0 0 . 0 0 $35.00$2,800.00 20 23 6 0 . 6 0 1 BI T U M I N O U S S P I L L W A Y EA C H 1 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $350.00$350.00 21 25 0 3 . 6 0 2 CH I M N E Y S E A L S ( E X T E R N A L ) EA C H 24 $2 5 0 . 0 0 $6 , 0 0 0 . 0 0 $220.00$5,280.00 22 25 0 4 . 6 0 2 AD J U S T G A T E V A L V E EA C H 5 $2 5 0 . 0 0 $1 , 2 5 0 . 0 0 $125.00$625.00 23 25 0 6 . 5 1 6 CA S T I N G A S S E M B L Y EA C H 2 $8 0 0 . 0 0 $1 , 6 0 0 . 0 0 $850.00$1,700.00 24 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G EA C H 12 $5 5 0 . 0 0 $6 , 6 0 0 . 0 0 $550.00$6,600.00 25 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S T O R M ) EA C H 8 $4 5 0 . 0 0 $3 , 6 0 0 . 0 0 $350.00$2,800.00 26 25 0 6 . 6 0 2 AD J U S T F R A M E & R I N G C A S T I N G ( S P E C I A L ) EA C H 12 $6 5 0 . 0 0 $7 , 8 0 0 . 0 0 $550.00$6,600.00 27 25 1 1 . 5 0 1 RA N D O M R I P R A P C L A S S I I C Y 0. 5 $5 0 0 . 0 0 $2 5 0 . 0 0 $500.00$250.00 28 25 3 1 . 5 0 1 CO N C R E T E C U R B & G U T T E R D E S I G N B 6 1 8 L F 14 0 $1 8 . 0 0 $2 , 5 2 0 . 0 0 $35.00$4,900.00 29 25 3 1 . 5 0 7 "6 " " C O N C R E T E D R I V E W A Y P A V E M E N T " S Y 10 $6 5 . 0 0 $6 5 0 . 0 0 $85.00$850.00 30 25 3 5 . 5 0 1 BI T U M I N O U S C U R B L F 12 0 $1 0 . 0 0 $1 , 2 0 0 . 0 0 $10.00$1,200.00 31 25 5 7 . 6 0 2 RE P A I R D O G F E N C E EA C H 5 $2 0 0 . 0 0 $1 , 0 0 0 . 0 0 $300.00$1,500.00 32 25 6 3 . 6 0 1 TR A F F I C C O N T R O L LS 1 $2 , 5 0 0 . 0 0 $2 , 5 0 0 . 0 0 $8,500.00$8,500.00 33 25 7 3 . 5 3 0 ST O R M D R A I N I N L E T P R O T E C T I O N EA C H 9 $2 0 0 . 0 0 $1 , 8 0 0 . 0 0 $95.00$855.00 34 25 7 5 . 5 0 5 SO D D I N G T Y P E L A W N S Y 50 0 $2 0 . 0 0 $1 0 , 0 0 0 . 0 0 $17.00$8,500.00 Pr o j e c t : 0 2 9 2 5 - 0 9 - S H O R - 2 0 1 6 M i l l a n d O v e r l a y I m p r o v e m e n t P r o j e c t En g i n e e r s E s t i m a t e T. A . S c h i f s k y & S o n s , I n c . Li n e N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $272,793.10 To t a l S C H E D U L E A . - S U R F A C E I M P R O V E M E N T S : $2 6 6 , 1 3 0 . 0 0 $272,793.10 To t a l s f o r P r o j e c t 0 2 9 2 5 - 0 9 $2 6 6 , 1 3 0 . 0 0 $272,793.10 % o f E s t i m a t e f o r P r o j e c t 0 2 9 2 5 - 0 9 2.50% I h e r e b y c e r t i f y t h a t t h i s i s a n e x a c t r e p r o d u c t i o n o f b i d s r e c e i v e d . Ce r t i f i e d B y : _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ L i c e n s e N o . _ _ _ _ _ _ _ _ Da t e : __ _ _ _ _ _ _ _ _ _ _ 23 3 5 9 Ap r i l 1 5 , 2 0 1 6