|
West Shadow Lake Drive Area Street & Utility Improvement Project (#5841541)
<br />Owner: City of Lino Lakes, MN
<br />Bid Date: 08/21/2018 01:00 PM CDT
<br />Engineer
<br />Estimate
<br />Geislinger &
<br />Sons
<br />Forest Lake
<br />Contracting, Inc.
<br />RL Larson
<br />Excavating Inc.
<br />Park Construction
<br />Company
<br />Section Title Line Item Item Code Item Description UofM Quantity Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension
<br />SCHEDULE A ‐ STREET IMPROVEMENTS $2,809,402.25 $2,693,125.51 $3,197,119.78 $3,332,278.41 $3,342,174.42
<br />1 2021.501 MOBILIZATION LS 1 $130,000.00 $130,000.00 $70,500.00 $70,500.00 $264,000.00 $264,000.00 $450,000.00 $450,000.00 $151,000.00 $151,000.00
<br />2 2101.501 CLEARING ACRE 0.5 $3,000.00 $1,500.00 $3,000.00 $1,500.00 $5,000.00 $2,500.00 $3,150.00 $1,575.00 $3,250.00 $1,625.00
<br />3 2101.502 CLEARING TREE 27 $350.00 $9,450.00 $175.00 $4,725.00 $300.00 $8,100.00 $165.00 $4,455.00 $162.00 $4,374.00
<br />4 2101.506 GRUBBING ACRE 0.5 $3,000.00 $1,500.00 $3,000.00 $1,500.00 $4,000.00 $2,000.00 $3,150.00 $1,575.00 $3,250.00 $1,625.00
<br />5 2101.507 GRUBBING TREE 27 $350.00 $9,450.00 $175.00 $4,725.00 $200.00 $5,400.00 $165.00 $4,455.00 $702.00 $18,954.00
<br />6 2104.501 REMOVE CURB & GUTTER L F 20 $4.00 $80.00 $12.00 $240.00 $8.00 $160.00 $30.00 $600.00 $16.50 $330.00
<br />7 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 707 $5.00 $3,535.00 $7.00 $4,949.00 $4.00 $2,828.00 $8.00 $5,656.00 $9.80 $6,928.60
<br />8 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 1820 $4.00 $7,280.00 $7.00 $12,740.00 $3.00 $5,460.00 $7.00 $12,740.00 $6.70 $12,194.00
<br />9 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 23102 $1.50 $34,653.00 $2.00 $46,204.00 $3.00 $69,306.00 $4.00 $92,408.00 $2.40 $55,444.80
<br />10 2104.509 REMOVE SIGN EACH 24 $100.00 $2,400.00 $35.00 $840.00 $35.00 $840.00 $40.00 $960.00 $35.50 $852.00
<br />11 2104.513 SAWING BITUMINOUS PAVEMENT L F 110 $4.00 $440.00 $4.00 $440.00 $4.00 $440.00 $5.00 $550.00 $2.30 $253.00
<br />12 2104.523 SALVAGE SIGN EACH 5 $150.00 $750.00 $35.00 $175.00 $35.00 $175.00 $40.00 $200.00 $35.50 $177.50
<br />13 2104.523 SALVAGE MAIL BOX SUPPORT EACH 57 $50.00 $2,850.00 $45.00 $2,565.00 $90.00 $5,130.00 $50.00 $2,850.00 $48.70 $2,775.90
<br />14 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1 $10,000.00 $10,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $20,000.00 $20,000.00 $9,010.00 $9,010.00
<br />15 2105.501 COMMON EXCAVATION (EV) (P) C Y 25453 $12.00 $305,436.00 $13.00 $330,889.00 $16.00 $407,248.00 $15.00 $381,795.00 $11.00 $279,983.00
<br />16 2105.505 MUCK EXCAVATION C Y 20300 $18.00 $365,400.00 $13.00 $263,900.00 $18.00 $365,400.00 $15.00 $304,500.00 $18.00 $365,400.00
<br />17 2105.507 SUBGRADE EXCAVATION (EV) C Y 17882 $12.00 $214,584.00 $13.00 $232,466.00 $12.00 $214,584.00 $12.00 $214,584.00 $14.80 $264,653.60
<br />18 2105.522 SELECT GRANULAR BORROW (CV) C Y 17882 $17.00 $303,994.00 $20.00 $357,640.00 $18.00 $321,876.00 $22.00 $393,404.00 $24.70 $441,685.40
<br />19 2105.522 SELECT GRANULAR BORROW MOD (CV) C Y 15563 $24.00 $373,512.00 $22.00 $342,386.00 $22.00 $342,386.00 $22.00 $342,386.00 $29.90 $465,333.70
<br />20 2105.601 DEWATERING LS 1 $5,000.00 $5,000.00 $0.01 $0.01 $5,000.00 $5,000.00 $0.01 $0.01 $67,300.00 $67,300.00
<br />21 2105.604 GEOTEXTILE FABRIC TYPE VS Y 5365 $1.25 $6,706.25 $2.00 $10,730.00 $5.00 $26,825.00 $2.50 $13,412.50 $1.95 $10,461.75
<br />22 2112.501 SUBGRADE PREPARATION RDST 86 $200.00 $17,200.00 $60.00 $5,160.00 $50.00 $4,300.00 $400.00 $34,400.00 $267.00 $22,962.00
<br />23 2123.61 STREET SWEEPER (WITH PICKUP BROOM) HOUR 40 $140.00 $5,600.00 $135.00 $5,400.00 $160.00 $6,400.00 $125.00 $5,000.00 $132.00 $5,280.00
<br />24 2130.501 WATER MGAL 200 $30.00 $6,000.00 $50.00 $10,000.00 $40.00 $8,000.00 $25.00 $5,000.00 $43.30 $8,660.00
<br />25 2211.501 AGGREGATE BASE CLASS 5 TON 9140 $14.50 $132,530.00 $13.00 $118,820.00 $23.00 $210,220.00 $19.00 $173,660.00 $19.60 $179,144.00
<br />26 2221.604 SHOULDER BASE AGGREGATE S Y 1384 $4.00 $5,536.00 $7.00 $9,688.00 $5.00 $6,920.00 $8.00 $11,072.00 $11.20 $15,500.80
<br />27 2301.504 CONCRETE PAVEMENT 7.0" S Y 65 $50.00 $3,250.00 $76.00 $4,940.00 $80.00 $5,200.00 $78.50 $5,102.50 $73.50 $4,777.50
<br />28 2301.504 CONCRETE PAVEMENT 8.0" S Y 297 $60.00 $17,820.00 $87.00 $25,839.00 $120.00 $35,640.00 $89.00 $26,433.00 $69.70 $20,700.90
<br />29 2331.501 JOINT ADHESIVE ‐ MASTIC L F 8678 $0.75 $6,508.50 $0.75 $6,508.50 $0.60 $5,206.80 $0.55 $4,772.90 $0.54 $4,686.12
<br />30 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1175 $3.00 $3,525.00 $4.00 $4,700.00 $4.00 $4,700.00 $3.50 $4,112.50 $2.60 $3,055.00
<br />31 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B) TON 2166 $58.00 $125,628.00 $72.00 $155,952.00 $72.00 $155,952.00 $74.00 $160,284.00 $76.20 $165,049.20
<br />32 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,B) TON 2888 $56.00 $161,728.00 $67.00 $193,496.00 $69.00 $199,272.00 $70.00 $202,160.00 $72.60 $209,668.80
<br />33 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B), 3.0" THICK S Y 1820 $28.00 $50,960.00 $20.00 $36,400.00 $40.00 $72,800.00 $24.00 $43,680.00 $49.20 $89,544.00
<br />34 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B) 3.0" THICK‐TRAI S Y 56 $29.00 $1,624.00 $33.00 $1,848.00 $55.00 $3,080.00 $40.00 $2,240.00 $40.80 $2,284.80
<br />35 2504.602 IRRIGATION SYSTEM REPAIR EACH 25 $400.00 $10,000.00 $700.00 $17,500.00 $600.00 $15,000.00 $500.00 $12,500.00 $1,020.00 $25,500.00
<br />36 2505.601 UTILITY COORDINATION LS 1 $3,000.00 $3,000.00 $2,500.00 $2,500.00 $2,000.00 $2,000.00 $5,000.00 $5,000.00 $11,000.00 $11,000.00
<br />37 2521.501 6" CONCRETE WALK S F 1070 $8.00 $8,560.00 $7.00 $7,490.00 $10.00 $10,700.00 $6.80 $7,276.00 $10.10 $10,807.00
<br />38 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 225 $20.00 $4,500.00 $20.00 $4,500.00 $20.00 $4,500.00 $19.00 $4,275.00 $32.20 $7,245.00
<br />39 2531.501 CONCRETE CURB & GUTTER DESIGN SURMOUNTABLE L F 4314 $12.00 $51,768.00 $13.00 $56,082.00 $14.00 $60,396.00 $12.85 $55,434.90 $15.70 $67,729.80
<br />40 2531.501 CONCRETE RIBBON CURB L F 4364 $12.00 $52,368.00 $11.00 $48,004.00 $12.00 $52,368.00 $11.25 $49,095.00 $11.90 $51,931.60
<br />41 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y 707 $52.00 $36,764.00 $50.00 $35,350.00 $74.00 $52,318.00 $49.00 $34,643.00 $71.40 $50,479.80
<br />42 2531.618 TRUNCATED DOMES S F 36 $50.00 $1,800.00 $45.00 $1,620.00 $40.00 $1,440.00 $42.00 $1,512.00 $37.00 $1,332.00
<br />43 2533.507 PORTABLE PRECAST CONC BARRIER DES 8337 L F 120 $20.00 $2,400.00 $18.00 $2,160.00 $16.00 $1,920.00 $20.00 $2,400.00 $25.40 $3,048.00
<br />44 2540.602 INSTALL MAIL BOX SUPPORT EACH 57 $100.00 $5,700.00 $55.00 $3,135.00 $100.00 $5,700.00 $60.00 $3,420.00 $60.90 $3,471.30
<br />45 2540.602 MAIL BOX EACH 5 $50.00 $250.00 $25.00 $125.00 $200.00 $1,000.00 $50.00 $250.00 $30.50 $152.50
<br />46 2540.602 MAIL BOX SUPPORT EACH 5 $50.00 $250.00 $50.00 $250.00 $100.00 $500.00 $60.00 $300.00 $60.90 $304.50
<br />47 2540.602 MAIL BOX (TEMPORARY) EACH 57 $40.00 $2,280.00 $35.00 $1,995.00 $50.00 $2,850.00 $50.00 $2,850.00 $42.60 $2,428.20
<br />48 2563.601 TRAFFIC CONTROL LS 1 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $12,000.00 $12,000.00 $9,000.00 $9,000.00 $8,630.00 $8,630.00
<br />49 2564.531 SIGN PANELS TYPE CS F 125 $50.00 $6,250.00 $32.00 $4,000.00 $32.00 $4,000.00 $60.00 $7,500.00 $32.00 $4,000.00
<br />50 2564.602 INSTALL SIGN SUPPORT EACH 23 $150.00 $3,450.00 $100.00 $2,300.00 $100.00 $2,300.00 $110.00 $2,530.00 $102.00 $2,346.00
|