|
SP 002-649-003 et. al.
<br />CSAH 32/CSAH 1/CSAH 49 Roundabout Low Bid Summary
<br />Low Bid Unit Cost Total
<br />MOBILIZATION LUMP SUM 1.00 $209,500.00 $209,500.00 0.17 $35,615.00 0.15 $31,425.00 0.17 $35,615.00 0.14 $29,330.00 0.01 $2,095.00 0.01 $2,095.00 0.13 $27,235.00 0.06 $12,570.00 0.16 $33,520.00
<br />FIELD OFFICE EACH 1.00 $71,200.00 $71,200.00 0.17 $12,104.00 0.15 $10,680.00 0.17 $12,104.00 0.14 $9,968.00 0.01 $712.00 0.01 $712.00 0.13 $9,256.00 0.06 $4,272.00 0.16 $11,392.00
<br />GRUBBING (1)ACRE 0.2 $10,300.00 $2,060.00 0.2 $2,060.00
<br />GRUBBING (1)EACH 39 $309.00 $12,051.00 15 $4,635.00 15 $4,635.00 9 $2,781.00
<br />PAVEMENT MARKING REMOVAL (14) LIN FT 15756 $0.88 $13,865.28 4299 $3,783.12 3799 $3,343.12 3959 $3,483.92 3699 $3,255.12
<br />BUILDING REMOVAL LUMP SUM 1 $80,300.00 $80,300.00 1 $80,300.00
<br />REMOVE PIPE APRON EACH 4 $267.00 $1,068.00 1 $267.00 3 $801.00
<br />REMOVE UNDERGROUND TANK (16)EACH 1 $0.01 $0.01 0.34 $0.00 0.33 $0.00 0.33 $0.00
<br />REMOVE LIGHTING UNIT EACH 3 $1,050.00 $3,150.00 1 $1,050.00 1 $1,050.00 1 $1,050.00
<br />REMOVE DRAINAGE STRUCTURE EACH 9 $371.00 $3,339.00 3 $1,113.00 3 $1,113.00 3 $1,113.00
<br />REMOVE SIGN EACH 26 $25.80 $670.80 5 $129.00 4 $103.20 9 $232.20 8 $206.40
<br />REMOVE SIGN TYPE SPECIAL EACH 1 $25.80 $25.80 1 $25.80
<br />REMOVE SIGNAL SYSTEM (12)EACH 1 $28,000.00 $28,000.00 0.25 $7,000.00 0.25 $7,000.00 0.25 $7,000.00 0.25 $7,000.00
<br />REMOVE MAIL BOX SUPPORT EACH 5 $77.30 $386.50 1 $77.30 2 $154.60 2 $154.60
<br />SALVAGE SIGN EACH 9 $25.80 $232.20 2 $51.60 1 $25.80 3 $77.40 3 $77.40
<br />SALVAGE SIGN TYPE SPECIAL EACH 6 $25.80 $154.80 3 $77.40 3 $77.40
<br />SALVAGE MAIL BOX SUPPORT (2)EACH 14 $77.30 $1,082.20 5 $386.50 1 $77.30 8 $618.40
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH) LIN FT 127 $5.15 $654.05 85 $437.75 42 $216.30
<br />SAWING BIT PAVEMENT (FULL DEPTH)LIN FT 959 $1.80 $1,726.20 277 $498.60 142 $255.60 342 $615.60 198 $356.40
<br />REMOVE SEWER PIPE (STORM)LIN FT 526 $10.50 $5,523.00 254 $2,667.00 69 $724.50 203 $2,131.50
<br />REMOVE CURB & GUTTER LIN FT 3613 $2.95 $10,658.35 1487 $4,386.65 158 $466.10 1404 $4,141.80 564 $1,663.80
<br />REMOVE FENCE LIN FT 62 $32.80 $2,033.60 62 $2,033.60
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD 356 $11.90 $4,236.40 201 $2,391.90 146 $1,737.40 9 $107.10
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 619 $10.50 $6,499.50 261 $2,740.50 203 $2,131.50 143 $1,501.50 12 $126.00
<br />REMOVE BITUMINOUS PAVEMENT SQ YD 21921 $0.97 $21,263.37 5565 $5,398.05 7468 $7,243.96 5566 $5,399.02 3322 $3,222.34
<br />REMOVE BITUMINOUS WALK SQ FT 14045 $0.57 $8,005.65 258 $147.06 329 $187.53 6297 $3,589.29 7161 $4,081.77
<br />REMOVE CONCRETE WALK SQ FT 1067 $1.10 $1,173.70 136 $149.60 136 $149.60 362 $398.20 433 $476.30
<br />SALVAGE MAIL BOX EACH 14 $20.60 $288.40 5 $103.00 3 $61.80 6 $123.60
<br />EXCAVATION ‐ COMMON (P)CU YD 12527 $16.40 $205,442.80 2423 $39,737.20 6157 $100,974.80 2423 $39,737.20 1524 $24,993.60
<br />EXCAVATION ‐ SUBGRADE (P)CU YD 10098 $3.35 $33,828.30 2285 $7,654.75 4118 $13,795.30 2285 $7,654.75 1410 $4,723.50
<br />EXCAVATION ‐ CHANNEL AND POND (P)CU YD 2666 $15.30 $40,789.80 2666 $40,789.80
<br />SELECT GRANULAR EMBANKMENT (CV)(P)CU YD 10250 $2.55 $26,137.50 2285 $5,826.75 4209 $10,732.95 2285 $5,826.75 1471 $3,751.05
<br />COMMON EMBANKMENT (CV)(P)CU YD 3989 $21.60 $86,162.40 662 $14,299.20 1264 $27,302.40 662 $14,299.20 1401 $30,261.60
<br />DEWATERING LUMP SUM 1 $12,500.00 $12,500.00 0.17 $2,125.00 0.15 $1,875.00 0.17 $2,125.00 0.14 $1,750.00 0.01 $125.00 0.01 $125.00 0.13 $1,625.00 0.06 $750.00 0.16 $2,000.00
<br />CONTAMINATED DEWATERING LUMP SUM 1 $36,600.00 $36,600.00 0.34 $12,444.00 0.33 $12,078.00 0.33 $12,078.00
<br />STOCKPILE CONTAMINATED SOIL CU YD 705 $32.00 $22,560.00 235 $7,520.00 235 $7,520.00 235 $7,520.00
<br />HAUL & DISPOSE OF CONTAMINATED MATERIAL TON 1269 $37.90 $48,095.10 423 $16,031.70 423 $16,031.70 423 $16,031.70
<br />AGGREGATE SURFACING (CV) CLASS 2CU YD 41 $108.00 $4,428.00 10 $1,080.00 31 $3,348.00
<br />AGGREGATE SURFACING (CV) CLASS 2 (DRIVEWAY)CU YD 6 $145.00 $870.00 6 $870.00
<br />DOZER HOUR 40 $206.00 $8,240.00 10 $2,060.00 10 $2,060.00 10 $2,060.00 10 $2,060.00
<br />STREET SWEEPER (WITH PICKUP BROOM)(4)HOUR 40 $175.00 $7,000.00 10 $1,750.00 10 $1,750.00 10 $1,750.00 10 $1,750.00
<br />1.5 CU YD BACKHOE (3)HOUR 40 $191.00 $7,640.00 10 $1,910.00 10 $1,910.00 10 $1,910.00 10 $1,910.00
<br />WATER (5) M GALLON 150 $55.80 $8,370.00 38 $2,120.40 37 $2,064.60 38 $2,120.40 37 $2,064.60
<br />AGGREGATE BASE (CV) CLASS 5CU YD 5273 $20.50 $108,096.50 1047 $21,463.50 1262 $25,871.00 956 $19,598.00 651 $13,345.50 29 $594.50 55 $1,127.50 943 $19,331.50 330 $6,765.00
<br />AGGREGATE BASE (CV) CLASS 5 (DRIVEWAYS)(13) CU YD 103 $58.20 $5,994.60 24 $1,396.80 42 $2,444.40 37 $2,153.40
<br />CONCRETE PAVEMENT 7.0"SQ YD 1362 $115.00 $156,630.00 227 $26,105.00 227 $26,105.00 227 $26,105.00 227 $26,105.00 227 $26,105.00 227 $26,105.00
<br />CONCRETE PAVEMENT 7.0" SPECIAL 1(6)SQ YD 321 $149.00 $47,829.00 54 $8,046.00 53 $7,897.00 54 $8,046.00 53 $7,897.00 53 $7,897.00 54 $8,046.00
<br />CONCRETE PAVEMENT 7.0" SPECIAL 2(6)SQ YD 426 $138.00 $58,788.00 71 $9,798.00 71 $9,798.00 71 $9,798.00 71 $9,798.00 71 $9,798.00 71 $9,798.00
<br />DRILL & GROUT REINF BAR (EPOXY COATED)EACH 346 $10.40 $3,598.40 3 $31.20 3 $31.20 119 $1,237.60 49 $509.60 50 $520.00 73 $759.20 49 $509.60
<br />BITUMINOUS MATERIAL FOR TACK COAT GALLON 2005 $3.10 $6,215.50 387 $1,199.70 392 $1,215.20 427 $1,323.70 282 $874.20 425 $1,317.50 92 $285.20
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B)(8)TON 451 $116.00 $52,316.00 119 $13,804.00 91 $10,556.00 8 $928.00 41 $4,756.00 125 $14,500.00 67 $7,772.00
<br />TYPE SP 9.5 WEARING COURSE MIX (3,C) (DRIVEWAY) TON 57 $220.00 $12,540.00 6 $1,320.00 32 $7,040.00 19 $4,180.00
<br />TYPE SP 12.5 NON WEAR COURSE MIX (3,B)TON 2264 $77.00 $174,328.00 438 $33,726.00 442 $34,034.00 481 $37,037.00 319 $24,563.00 480 $36,960.00 104 $8,008.00
<br />TYPE SP 12.5 WEARING COURSE MIX (3,C)TON 4525 $84.90 $384,172.50 874 $74,202.60 884 $75,051.60 962 $81,673.80 638 $54,166.20 960 $81,504.00 207 $17,574.30
<br />FILTER MEDIA SPECIAL CU YD 637 $69.40 $44,207.80 637 $44,207.80
<br />15" RC PIPE APRON EACH 1 $3,240.00 $3,240.00 1 $3,240.00
<br />18" RC PIPE APRON EACH 2 $3,660.00 $7,320.00 2 $7,320.00
<br />21" RC PIPE APRON EACH 1 $4,290.00 $4,290.00 1 $4,290.00
<br />24" RC PIPE APRON EACH 2 $4,710.00 $9,420.00 2 $9,420.00
<br />6" PERF PE PIPE DRAIN LIN FT 653 $13.80 $9,011.40 653 $9,011.40
<br />6" PVC PIPE DRAIN CLEANOUT EACH 6 $443.00 $2,658.00 6 $2,658.00
<br />15" RC PIPE SEWER DES 3006 CL VLIN FT 1854 $60.70 $112,537.80 1854 $112,537.80
<br />18" RC PIPE SEWER DES 3006 CL VLIN FT 1666 $65.90 $109,789.40 1666 $109,789.40
<br />21" RC PIPE SEWER DES 3006 CL VLIN FT 43 $83.70 $3,599.10 43 $3,599.10
<br />24" RC PIPE SEWER DES 3006 CL VLIN FT 103 $110.00 $11,330.00 103 $11,330.00
<br />CONNECT TO EXISTING STORM SEWER EACH 3 $784.00 $2,352.00 3 $2,352.00
<br />CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 2 $1,250.00 $2,500.00 2 $2,500.00
<br />ADJUST VALVE BOX EACH 15 $567.00 $8,505.00 4 $2,268.00 8 $4,536.00 3 $1,701.00
<br />CONST DRAINAGE STRUCTURE DESIGN SPEC 2 EACH 1 $6,800.00 $6,800.00 1 $6,800.00
<br />CASTING ASSEMBLY EACH 53 $1,060.00 $56,180.00 53 $56,180.00
<br />ADJUST FRAME & RING CASTING EACH 15 $1,130.00 $16,950.00 7 $7,910.00 7 $7,910.00 1 $1,130.00
<br />CONST DRAINAGE STRUCTURE DESIGN GLIN FT 29 $476.00 $13,804.00 29 $13,804.00
<br />CONST DRAINAGE STRUCTURE DESIGN HLIN FT 73 $371.00 $27,083.00 73 $27,083.00
<br />CONST DRAINAGE STRUCTURE DES 48‐4020 LIN FT 84 $575.00 $48,300.00 84 $48,300.00
<br />CONST DRAINAGE STRUCTURE DES 60‐4020 LIN FT 21 $894.00 $18,774.00 21 $18,774.00
<br />GEOTEXTILE FILTER TYPE 4SQ YD 82 $4.20 $344.40 82 $344.40
<br />RANDOM RIPRAP CLASS III CU YD 21 $125.00 $2,625.00 21 $2,625.00
<br />4" CONCRETE WALK (9)SQ FT 7023 $5.65 $39,679.95 1485 $8,390.25 566 $3,197.90 918 $5,186.70 3100 $17,515.00 954 $5,390.10
<br />4" CONCRETE WALK SPECIAL 1(6)SQ FT 5018 $11.30 $56,703.40 752 $8,497.60 112 $1,265.60 940 $10,622.00 1048 $11,842.40 1411 $15,944.30 755 $8,531.50
<br />4" CONCRETE WALK SPECIAL 3(6)SQ FT 6476 $8.25 $53,427.00 1416 $11,682.00 1563 $12,894.75 1135 $9,363.75 2168 $17,886.00 194 $1,600.50
<br />6" CONCRETE WALK (7)SQ FT 4625 $15.20 $70,300.00 83 $1,261.60 83 $1,261.60 1293 $19,653.60 932 $14,166.40 76 $1,155.20 206 $3,131.20 1236 $18,787.20 716 $10,883.20
<br />CONCRETE CURB & GUTTER DESIGN B418 (MOD)(10) LIN FT 3587 $21.90 $78,555.30 616 $13,490.40 1079 $23,630.10 773 $16,928.70 618 $13,534.20 501 $10,971.90
<br />CONCRETE CURB & GUTTER DESIGN B424 LIN FT 3449 $24.20 $83,465.80 33 $798.60 372 $9,002.40 66 $1,597.20 784 $18,972.80 458 $11,083.60 24 $580.80 1674 $40,510.80 38 $919.60
<br />CONCRETE CURB & GUTTER DESIGN B618 LIN FT 306 $36.30 $11,107.80 273 $9,909.90 33 $1,197.90
<br />CONCRETE CURB & GUTTER DESIGN B624 LIN FT 4228 $22.20 $93,861.60 758 $16,827.60 34 $754.80 1491 $33,100.20 73 $1,620.60 45 $999.00 441 $9,790.20 91 $2,020.20 1295 $28,749.00
<br />CONCRETE CURB & GUTTER DESIGN D424 LIN FT 67 $33.70 $2,257.90 67 $2,257.90
<br />CONCRETE CURB & GUTTER DESIGN R418 LIN FT 261 $45.10 $11,771.10 44 $1,984.40 43 $1,939.30 44 $1,984.40 43 $1,939.30 43 $1,939.30 44 $1,984.40
<br />SURMOUNTABLE CURB & GUTTER (10) LIN FT 133 $31.90 $4,242.70 40 $1,276.00 53 $1,690.70 40 $1,276.00
<br />6" CONCRETE DRIVEWAY PAVEMENT SQ YD 383 $82.80 $31,712.40 146 $12,088.80 91 $7,534.80 146 $12,088.80
<br />TRUNCATED DOMES SQ FT 604 $62.40 $37,689.60 16 $998.40 16 $998.40 202 $12,604.80 80 $4,992.00 38 $2,371.20 136 $8,486.40 116 $7,238.40
<br />INSTALL MAIL BOX EACH 14 $41.20 $576.80 5 $206.00 3 $123.60 6 $247.20
<br />MAIL BOX EACH 5 $51.50 $257.50 1 $51.50 4 $206.00
<br />MAIL BOX SUPPORT EACH 10 $180.00 $1,800.00 6 $1,080.00 3 $540.00 1 $180.00
<br />MAIL BOX SUPPORT (VERTICAL BREAKAWAY)EACH 9 $232.00 $2,088.00 9 $2,088.00
<br />LIGHTING UNIT TYPE 9‐30 EACH 15 $3,970.00 $59,550.00 2 $7,940.00 1.5 $5,955.00 4 $15,880.00 4 $15,880.00 2 $7,940.00 1.5 $5,955.00
<br />LIGHT FOUNDATION DESIGN E EACH 15 $1,460.00 $21,900.00 2 $2,920.00 1.5 $2,190.00 4 $5,840.00 4 $5,840.00 2 $2,920.00 1.5 $2,190.00
<br />LIGHT FOUNDATION DESIGN E MODIFIED EACH 14 $1,340.00 $18,760.00 7 $9,380.00 7 $9,380.00
<br />SERVICE CABINET ‐TYPE L1 EACH 1 $9,060.00 $9,060.00 0.125 $1,132.50 0.125 $1,132.50 0.25 $2,265.00 0.25 $2,265.00 0.125 $1,132.50 0.125 $1,132.50
<br />SERVICE EQUIPMENT EACH 1 $2,230.00 $2,230.00 0.125 $278.75 0.125 $278.75 0.25 $557.50 0.25 $557.50 0.125 $278.75 0.125 $278.75
<br />EQUIPMENT PAD B EACH 1 $2,150.00 $2,150.00 0.125 $268.75 0.125 $268.75 0.25 $537.50 0.25 $537.50 0.125 $268.75 0.125 $268.75
<br />HANDHOLE EACH 1 $2,880.00 $2,880.00 1 $2,880.00
<br />1.5" NON‐METALLIC CONDUIT LIN FT 1950 $8.80 $17,160.00 1950 $17,160.00
<br />2" NON‐METALLIC CONDUIT LIN FT 2151 $9.50 $20,429.75 269 $2,555.50 269 $2,550.75 538 $5,111.00 537 $5,101.50 269 $2,555.50 269 $2,555.50
<br />4" NON‐METALLIC CONDUIT LIN FT 115 $17.90 $2,058.50 115 $2,058.50
<br />UNDERGROUND WIRE 1/C 8 AWG LIN FT 9800 $1.55 $15,190.00 1225 $1,898.75 1225 $1,898.75 2450 $3,797.50 2450 $3,797.50 1225 $1,898.75 1225 $1,898.75
<br />GUIDE POST TYPE B EACH 8 $67.00 $536.00 8 $536.00
<br />TRAFFIC CONTROL LUMP SUM 1 $50,400.00 $50,400.00 0.17 $8,568.00 0.15 $7,560.00 0.17 $8,568.00 0.14 $7,056.00 0.01 $504.00 0.01 $504.00 0.13 $6,552.00 0.06 $3,024.00 0.16 $8,064.00
<br />INSTALL SIGN EACH 9 $464.00 $4,176.00 2 $928.00 1 $464.00 3 $1,392.00 3 $1,392.00
<br />INSTALL SIGN TYPE SPECIAL EACH 6 $206.00 $1,236.00 3 $618.00 3 $618.00
<br />DELINEATOR / MARKER EACH 2 $324.00 $648.00 1 $324.00 1 $324.00
<br />DELINEATOR / MARKER PANEL EACH 10 $97.90 $979.00 1 $97.90 5 $489.50 4 $391.60
<br />SIGN SQ FT 950 $83.70 $79,515.00 135 $11,299.50 134 $11,215.80 341 $28,541.70 340 $28,458.00
<br />EROSION CONTROL SUPERVISOR LUMP SUM 1 $4,890.00 $4,890.00 0.17 $831.30 0.15 $733.50 0.17 $831.30 0.14 $684.60 0.01 $48.90 0.01 $48.90 0.13 $635.70 0.06 $293.40 0.16 $782.40
<br />STORM DRAIN INLET PROTECTION EACH 48 $200.00 $9,600.00 12 $2,400.00 16 $3,200.00 10 $2,000.00 10 $2,000.00
<br />CULVERT END CONTROLS EACH 3 $469.00 $1,407.00 1 $469.00 2 $938.00
<br />SILT FENCE; TYPE MS LIN FT 3846 $2.05 $7,884.30 648 $1,328.40 1865 $3,823.25 1333 $2,732.65
<br />SEDIMENT CONTROL LOG TYPE COMPOST LIN FT 290 $2.60 $754.00 41 $106.60 167 $434.20 41 $106.60 41 $106.60
<br />SOIL BED PREPARATION ACRE 6.3 $368.00 $2,318.40 1.6 $588.80 3.0 $1,104.00 0.9 $331.20 0.8 $294.40
<br />FERTILIZER TYPE 3 POUND 2110 $0.73 $1,540.30 543 $396.39 1012 $738.76 262 $191.26 293 $213.89
<br />FERTILIZER TYPE 4 POUND 147 $2.65 $389.55 114 $302.10 33 $87.45
<br />ROLLED EROSION PREVENTION CATEGORY 20 SQ YD 33058 $1.35 $44,628.30 9925 $13,398.75 15135 $20,432.25 3758 $5,073.30 4240 $5,724.00
<br />SEEDING ACRE 6.3 $368.00 $2,318.40 1.6 $588.80 3.0 $1,104.00 0.9 $331.20 0.8 $294.40
<br />SEED MIXTURE 22‐111 POUND 95 $3.10 $294.50 25 $77.50 44 $136.40 13 $40.30 13 $40.30
<br />SEED MIXTURE 25‐121 POUND 26 $8.35 $217.10 1 $8.35 23 $192.05 1 $8.35 1 $8.35
<br />SEED MIXTURE 25‐131 POUND 395 $5.20 $2,054.00 109 $566.80 220 $1,144.00 47 $244.40 19 $98.80
<br />SEED MIXTURE 25‐151 POUND 102 $7.65 $780.30 33 $252.45 11 $84.15 19 $145.35 39 $298.35
<br />SEED MIXTURE SPECIAL POUND 19 $48.20 $915.80 16 $771.20 3 $144.60
<br />4" REMOVABLE PREFORM PAVEMENT MARKING TAPE (11) LIN FT 3094 $1.30 $4,022.20 774 $1,006.20 773 $1,004.90 774 $1,006.20 773 $1,004.90
<br />UNIT
<br />TOTAL PROJECT
<br />QUANTITIES
<br />ESTIMATED
<br />ITEM DESCRIPTION
<br />SP 002‐649‐003 Hodgson
<br />ESTIMATED
<br />QUANTITIES
<br />ANOKA COUNTY
<br />SP 002‐632‐019 CR J
<br />ESTIMATED
<br />QUANTITIES COST COST ESTIMATED
<br />QUANTITIES COST ESTIMATED
<br />QUANTITIES
<br />LINO LAKES
<br />SP 210‐020‐012 Hodgson SP 210‐020‐014 CR J
<br />FEDERAL PARTICIPATING
<br />SHOREVIEW
<br />SP 167‐020‐029 Hodgson SP 167‐020‐030 CR J
<br />STORM SEWER
<br />PROTECT (15)LOW BID TOTALS
<br />COSTESTIMATED
<br />QUANTITIES COST ESTIMATED
<br />QUANTITIES COSTESTIMATED
<br />QUANTITIESCOST
<br />RAMSEY COUNTY
<br />SP 062‐601‐016 CR J SP 062‐649‐052 Hodgson
<br />ESTIMATED
<br />QUANTITIES COST ESTIMATED
<br />QUANTITIES COST
<br />P:\002-649-003 CSAH 49 at CR J\Documents\Agreements\Lino Lakes JPA\Amendment\Exhibit B - Low Bid Summary and Funding Splits.xlsx 03/25/2024
<br />51
|