|
30TH STREET NORTH GAP SEGMENT IMPROVEMENTS
<br />CITY OF LAKE ELMO
<br />04/18/2024 02:00 PM CDT
<br />Line Item Item Description UofM Quantity Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension
<br />1 MOBILIZATION LUMP SUM 1 $50,000.00 $50,000.00 $45,000.00 $45,000.00 $18,500.00 $18,500.00 $36,000.00 $36,000.00 $20,306.36 $20,306.36 $24,000.00 $24,000.00
<br />2 CLEARING EACH 2 $500.00 $1,000.00 $310.00 $620.00 $278.17 $556.34 $580.80 $1,161.60 $780.00 $1,560.00 $800.00 $1,600.00
<br />3 GRUBBING EACH 2 $500.00 $1,000.00 $52.00 $104.00 $278.17 $556.34 $387.20 $774.40 $600.00 $1,200.00 $800.00 $1,600.00
<br />4 REMOVE CASTING EACH 2 $300.00 $600.00 $180.00 $360.00 $335.14 $670.28 $275.00 $550.00 $120.00 $240.00 $500.00 $1,000.00
<br />5 SALVAGE DELINEATOR/ MARKER PANEL EACH 1 $40.00 $40.00 $26.00 $26.00 $27.82 $27.82 $27.50 $27.50 $40.00 $40.00 $40.00 $40.00
<br />6 SALVAGE SIGN EACH 9 $120.00 $1,080.00 $42.00 $378.00 $44.51 $400.59 $44.00 $396.00 $40.00 $360.00 $40.00 $360.00
<br />7 SAWING BIT PAVEMENT (FULL DEPTH) LIN FT 1,038 $3.00 $3,114.00 $2.75 $2,854.50 $1.82 $1,889.16 $3.00 $3,114.00 $4.00 $4,152.00 $4.00 $4,152.00
<br />8 REMOVE CURB & GUTTER LIN FT 2,254 $5.00 $11,270.00 $7.00 $15,778.00 $2.51 $5,657.54 $5.61 $12,644.94 $10.66 $24,027.64 $12.00 $27,048.00
<br />9 REMOVE CONCRETE PAVEMENT SQ YD 2 $12.00 $24.00 $27.00 $54.00 $185.30 $370.60 $60.00 $120.00 $250.00 $500.00 $12.00 $24.00
<br />10 REMOVE BITUMINOUS PAVEMENT SQ YD 1,012 $7.00 $7,084.00 $5.30 $5,363.60 $7.65 $7,741.80 $6.93 $7,013.16 $4.25 $4,301.00 $12.00 $12,144.00
<br />11 SALVAGE SIGN SPECIAL EACH 1 $100.00 $100.00 $64.00 $64.00 $66.76 $66.76 $66.00 $66.00 $68.00 $68.00 $40.00 $40.00
<br />12 SALVAGE SIGN PANEL SPECIAL EACH 1 $100.00 $100.00 $26.00 $26.00 $27.82 $27.82 $27.50 $27.50 $45.00 $45.00 $40.00 $40.00
<br />13 EXCAVATION ‐ COMMON CU YD 245 $20.00 $4,900.00 $35.00 $8,575.00 $26.26 $6,433.70 $43.78 $10,726.10 $37.42 $9,167.90 $50.00 $12,250.00
<br />14 SELECT GRANULAR EMBANKMENT (CV) CU YD 245 $20.00 $4,900.00 $25.00 $6,125.00 $22.48 $5,507.60 $45.65 $11,184.25 $38.48 $9,427.60 $50.00 $12,250.00
<br />15 COMMON EMBANKMENT (CV) CU YD 23 $10.00 $230.00 $44.00 $1,012.00 $29.89 $687.47 $45.65 $1,049.95 $28.00 $644.00 $50.00 $1,150.00
<br />16 SUBGRADE CORRECTION SQ YD 510 $3.00 $1,530.00 $7.50 $3,825.00 $15.77 $8,042.70 $19.80 $10,098.00 $37.42 $19,084.20 $15.00 $7,650.00
<br />17 SUBGRADE PREPARATION SQ YD 2,827 $3.00 $8,481.00 $2.00 $5,654.00 $3.77 $10,657.79 $1.54 $4,353.58 $4.05 $11,449.35 $5.00 $14,135.00
<br />18 STREET SWEEPER (WITH PICKUP BROOM) HOUR 20 $200.00 $4,000.00 $100.00 $2,000.00 $159.73 $3,194.60 $198.00 $3,960.00 $175.00 $3,500.00 $200.00 $4,000.00
<br />19 WATER M GALLON 33 $75.00 $2,475.00 $50.00 $1,650.00 $39.54 $1,304.82 $49.50 $1,633.50 $62.00 $2,046.00 $200.00 $6,600.00
<br />20 AGGREGATE BASE (CV) CLASS 6 CU YD 186 $35.00 $6,510.00 $38.00 $7,068.00 $40.26 $7,488.36 $55.00 $10,230.00 $36.55 $6,798.30 $100.00 $18,600.00
<br />21 FULL DEPTH RECLAMATION SQ YD 2,549 $3.00 $7,647.00 $3.00 $7,647.00 $2.73 $6,958.77 $2.42 $6,168.58 $2.34 $5,964.66 $2.50 $6,372.50
<br />22 HAUL FULL DEPTH RECLAMATION (LV) CU YD 142 $10.00 $1,420.00 $32.00 $4,544.00 $6.58 $934.36 $17.05 $2,421.10 $28.30 $4,018.60 $78.00 $11,076.00
<br />23 MILL BITUMINOUS SURFACE (2.0'') SQ YD 3,986 $3.00 $11,958.00 $3.00 $11,958.00 $2.07 $8,251.02 $3.19 $12,715.34 $2.45 $9,765.70 $3.20 $12,755.20
<br />24 BITUMINOUS MATERIAL FOR FOG SEAL GALLON 12 $3.00 $36.00 $17.00 $204.00 $111.27 $1,335.24 $3.00 $36.00 $14.00 $168.00 $200.00 $2,400.00
<br />25 BITUMINOUS MATERIAL FOR TACK COAT GALLON 477 $3.00 $1,431.00 $1.00 $477.00 $5.00 $2,385.00 $3.00 $1,431.00 $5.00 $2,385.00 $2.00 $954.00
<br />26 TYPE SP 9.5 WEARING COURSE MIX (2,B) TON 140 $120.00 $16,800.00 $95.00 $13,300.00 $131.68 $18,435.20 $128.26 $17,956.40 $176.84 $24,757.60 $110.00 $15,400.00
<br />27 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 834 $85.00 $70,890.00 $90.00 $75,060.00 $117.68 $98,145.12 $98.78 $82,382.52 $88.84 $74,092.56 $100.00 $83,400.00
<br />28 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 352 $85.00 $29,920.00 $90.00 $31,680.00 $119.32 $42,000.64 $99.99 $35,196.48 $93.25 $32,824.00 $100.00 $35,200.00
<br />29 ADJUST VALVE BOX EACH 1 $250.00 $250.00 $280.00 $280.00 $952.51 $952.51 $550.00 $550.00 $495.00 $495.00 $1,500.00 $1,500.00
<br />30 CASTING ASSEMBLY EACH 2 $1,250.00 $2,500.00 $1,600.00 $3,200.00 $1,272.66 $2,545.32 $1,650.00 $3,300.00 $1,099.00 $2,198.00 $2,200.00 $4,400.00
<br />31 ADJUST FRAME & RING CASTING EACH 3 $700.00 $2,100.00 $725.00 $2,175.00 $853.87 $2,561.61 $1,100.00 $3,300.00 $589.00 $1,767.00 $1,600.00 $4,800.00
<br />32 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 2,514 $35.00 $87,990.00 $19.00 $47,766.00 $20.86 $52,442.04 $19.80 $49,777.20 $19.06 $47,916.84 $18.50 $46,509.00
<br />33 TRAFFIC CONTROL LUMP SUM 1 $20,000.00 $20,000.00 $7,500.00 $7,500.00 $7,744.40 $7,744.40 $2,970.00 $2,970.00 $8,800.00 $8,800.00 $2,800.00 $2,800.00
<br />34 INSTALL SIGN EACH 9 $400.00 $3,600.00 $460.00 $4,140.00 $500.70 $4,506.30 $495.00 $4,455.00 $475.00 $4,275.00 $356.00 $3,204.00
<br />35 INSTALL SIGN SPECIAL EACH 1 $400.00 $400.00 $310.00 $310.00 $333.81 $333.81 $330.00 $330.00 $315.00 $315.00 $255.00 $255.00
<br />36 INSTALL SIGN PANEL SPECIAL EACH 1 $200.00 $200.00 $25.20 $25.20 $27.82 $27.82 $27.50 $27.50 $30.00 $30.00 $101.00 $101.00
<br />37 INSTALL DELINEATOR / MARKER PANEL EACH 1 $50.00 $50.00 $25.20 $25.20 $27.82 $27.82 $27.50 $27.50 $30.00 $30.00 $51.00 $51.00
<br />38 DELINEATOR / MARKER EACH 1 $250.00 $250.00 $78.00 $78.00 $83.45 $83.45 $82.50 $82.50 $82.00 $82.00 $70.00 $70.00
<br />39 SIGN SQ FT 17 $65.00 $1,105.00 $63.00 $1,071.00 $68.99 $1,172.83 $68.20 $1,159.40 $66.00 $1,122.00 $70.00 $1,190.00
<br />40 STORM DRAIN INLET PROTECTION EACH 11 $200.00 $2,200.00 $100.00 $1,100.00 $156.71 $1,723.81 $200.00 $2,200.00 $165.00 $1,815.00 $265.00 $2,915.00
<br />41 SEDIMENT CONTROL LOG TYPE STRAW LIN FT 48 $3.00 $144.00 $5.00 $240.00 $4.78 $229.44 $5.00 $240.00 $5.00 $240.00 $3.00 $144.00
<br />42 SEDIMENT CONTROL LOG TYPE COMPOST LIN FT 1,605 $3.00 $4,815.00 $2.35 $3,771.75 $4.22 $6,773.10 $2.53 $4,060.65 $3.25 $5,216.25 $3.00 $4,815.00
<br />43 COMMON TOPSOIL BORROW CU YD 90 $40.00 $3,600.00 $53.00 $4,770.00 $47.77 $4,299.30 $55.00 $4,950.00 $64.00 $5,760.00 $110.00 $9,900.00
<br />44 FERTILIZER TYPE 1 POUND 42 $1.00 $42.00 $2.30 $96.60 $0.61 $25.62 $3.00 $126.00 $2.20 $92.40 $5.00 $210.00
<br />45 SEED MIXTURE 21‐111 POUND 21 $5.00 $105.00 $4.00 $84.00 $8.39 $176.19 $4.40 $92.40 $4.20 $88.20 $5.00 $105.00
<br />46 RAPID STABILIZATION METHOD 3 M GALLON 2 $700.00 $1,400.00 $640.00 $1,280.00 $535.50 $1,071.00 $687.50 $1,375.00 $885.00 $1,770.00 $1,200.00 $2,400.00
<br />47 4'' SOLID LINE MULTI COMP GR IN (WR) LIN FT 2,948 $1.50 $4,422.00 $2.25 $6,633.00 $2.45 $7,222.60 $2.42 $7,134.16 $2.30 $6,780.40 $2.25 $6,633.00
<br />48 6'' SOLID LINE MULTI COMP GR IN (WR) LIN FT 495 $2.00 $990.00 $3.35 $1,658.25 $3.67 $1,816.65 $3.63 $1,796.85 $3.46 $1,712.70 $3.36 $1,663.20
<br />49 10'' SOLID LINE MULTI COMP GR IN (WR) LIN FT 251 $5.00 $1,255.00 $7.10 $1,782.10 $7.79 $1,955.29 $7.70 $1,932.70 $7.70 $1,932.70 $7.20 $1,807.20
<br />50 12'' SOLID LINE MULTI COMP GR IN (WR) LIN FT 174 $7.00 $1,218.00 $9.10 $1,583.40 $10.01 $1,741.74 $9.90 $1,722.60 $10.00 $1,740.00 $9.20 $1,600.80
<br />51 4'' DBLE SOLID LINE MULTI COMP GR IN (WR) LIN FT 1,605 $3.00 $4,815.00 $4.45 $7,142.25 $4.90 $7,864.50 $4.84 $7,768.20 $4.65 $7,463.25 $4.50 $7,222.50
<br />52 PAVT MSSG PREF THERMO GR IN SQ FT 62 $30.00 $1,860.00 $80.00 $4,960.00 $85.68 $5,312.16 $84.70 $5,251.40 $81.00 $5,022.00 $80.00 $4,960.00
<br />Base Bid Total:$393,851.00 $353,078.85 $370,836.75 $378,066.96 $379,557.21 $425,496.40
<br />Engineer Estimate Bituminous Roadways Inc. Miller Excavating, Inc.Asphalt Surface Technologies
<br />Corp.Northwest OMG Midwest Inc. dba Minnesota
<br />Paving & Materials
|