|
Bid Tabulation2023 Birch Tree Ponds Area Street Improvements (#8366629)Owner: City of HugoSolicitor: WSB02/28/2023 02:00 PM CSTDENOTES CORRECTED FIGURELine # Item # Item Description Units QuantityUnit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price ExtensionSCHEDULE A - SURFACE IMPROVEMENTS FULL DEPTH PAVEMENT REMOVAL1 2021.501 MOBILIZATION EACH 1 $64,800.00 $64,800.00 $86,325.00 $86,325.00 $96,400.00 $96,400.00 $97,568.75 $97,568.75 $95,000.00 $95,000.002 2101.502 CLEARING EACH 10 $500.00 $5,000.00 $525.00 $5,250.00 $517.50 $5,175.00 $572.99 $5,729.90 $530.00 $5,300.003 2101.502 GRUBBING EACH 10 $500.00 $5,000.00 $105.00 $1,050.00 $287.50 $2,875.00 $382.00 $3,820.00 $132.50 $1,325.004 2104.502 SALVAGE SIGN EA 5 $100.00 $500.00 $26.25 $131.25 $28.75 $143.75 $27.13 $135.65 $26.50 $132.505 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 110 $5.00 $550.00 $5.00 $550.00 $6.33 $696.30 $3.26 $358.60 $4.24 $466.406 2104.503 SAWING BIT PAVEMENT (FULL DEPTH) L F 600 $5.00 $3,000.00 $2.50 $1,500.00 $2.24 $1,344.00 $2.47 $1,482.00 $1.80 $1,080.007 2104.503 REMOVE CONCRETE CURB AND GUTTER LF 5000 $15.00 $75,000.00 $8.40 $42,000.00 $2.17 $10,850.00 $2.71 $13,550.00 $3.65 $18,250.008 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 100 $8.00 $800.00 $20.98 $2,098.00 $11.50 $1,150.00 $12.48 $1,248.00 $6.66 $666.009 2104.504 REMOVE CONCRETE PAVEMENT S Y 50 $15.00 $750.00 $24.33 $1,216.50 $23.00 $1,150.00 $24.96 $1,248.00 $6.69 $334.5010 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 300 $5.00 $1,500.00 $10.49 $3,147.00 $4.17 $1,251.00 $4.53 $1,359.00 $4.61 $1,383.0011 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 26700 $3.00 $80,100.00 $2.56 $68,352.00 $4.35 $116,145.00 $4.72 $126,024.00 $6.50 $173,550.0012 2104.618 SALVAGE BRICK PAVERS S F 100 $15.00 $1,500.00 $5.00 $500.00 $2.88 $288.00 $3.13 $313.00 $15.56 $1,556.0013 2106.507 EXCAVATION - COMMON C Y 720 $32.00 $23,040.00 $22.27 $16,034.40 $25.56 $18,403.20 $27.74 $19,972.80 $18.41 $13,255.2014 2106.507 EXCAVATION - SUBGRADE C Y 1000 $32.00 $32,000.00 $41.76 $41,760.00 $11.93 $11,930.00 $12.95 $12,950.00 $15.35 $15,350.0015 2106.507 SELECT GRANULAR EMBANKMENT (CV) C Y 1000 $32.00 $32,000.00 $11.95 $11,950.00 $18.26 $18,260.00 $17.37 $17,370.00 $20.18 $20,180.0016 2106.607 HAUL & STOCKPILE EXCESS MATERIAL C Y 500 $12.00 $6,000.00 $22.27 $11,135.00 $16.01 $8,005.00 $17.37 $8,685.00 $20.00 $10,000.0017 2108.504 GEOTEXTILE FABRIC TYPE 5 S Y 2800 $3.50 $9,800.00 $1.50 $4,200.00 $3.04 $8,512.00 $3.31 $9,268.00 $2.99 $8,372.0018 2112.519 SUBGRADE PREPARATION SPECIAL ROAD STA80 $200.00 $16,000.00 $262.86 $21,028.80 $233.59 $18,687.20 $454.58 $36,366.40 $402.80 $32,224.0019 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 60 $150.00 $9,000.00 $150.00 $9,000.00 $157.50 $9,450.00 $92.24 $5,534.40 $165.36 $9,921.6020 2123.610 1.5 CU YD BACKHOE HOUR 20 $200.00 $4,000.00 $200.00 $4,000.00 $115.00 $2,300.00 $179.06 $3,581.20 $186.56 $3,731.2021 2211.509 AGGREGATE BASE (CV) CLASS 5 TON 3000 $24.00 $72,000.00 $0.01 $30.00 $0.01 $30.00 $0.01 $30.00 $11.00 $33,000.0022 2331.603 JOINT ADHESIVE L F 16500 $1.00 $16,500.00 $0.75 $12,375.00 $1.15 $18,975.00 $0.69 $11,385.00 $1.01 $16,665.0023 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 1500 $3.50 $5,250.00 $3.50 $5,250.00 $4.08 $6,120.00 $3.96 $5,940.00 $4.24 $6,360.0024 2360.504 TYPE SP 9.5 WEAR CRS MIX(2,C) 3.0" THICK S Y 300 $45.00 $13,500.00 $44.52 $13,356.00 $31.66 $9,498.00 $30.15 $9,045.00 $31.64 $9,492.0025 2360.509 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 2600 $95.00 $247,000.00 $83.61 $217,386.00 $90.41 $235,066.00 $86.10 $223,860.00 $76.03$197,678.0026 2360.509 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 4400 $92.00 $404,800.00 $79.35 $349,140.00 $84.96 $373,824.00 $80.91 $356,004.00 $72.96 $321,024.0027 2504.602 IRRIGATION SYSTEM REPAIR EACH 20 $500.00 $10,000.00 $262.50 $5,250.00 $287.50 $5,750.00 $271.30 $5,426.00 $265.00 $5,300.0028 2505.601 UTILITY COORDINATION L S 1 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $2,300.00 $2,300.00 $325.56 $325.56 $318.00 $318.0029 2531.503 CONCRETE CURB & GUTTER DESIGN D412 L F 5000 $25.00 $125,000.00 $26.67 $133,350.00 $26.52 $132,600.00 $27.35 $136,750.00 $25.18 $125,900.0030 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 100 $70.00 $7,000.00 $91.30 $9,130.00 $93.47 $9,347.00 $98.21 $9,821.00 $97.79 $9,779.0031 2531.604 7" CONCRETE VALLEY GUTTER S Y 150 $45.00 $6,750.00 $103.42 $15,513.00 $122.57 $18,385.50 $106.89 $16,033.50 $107.64 $16,146.0032 2540.602 TEMPORARY MAIL BOX EACH 150 $100.00 $15,000.00 $50.00 $7,500.00 $189.00 $28,350.00 $189.91 $28,486.50 $37.10 $5,565.0033 2540.618 INSTALL BRICK PAVERS S F 100 $25.00 $2,500.00 $27.50 $2,750.00 $23.00 $2,300.00 $17.91 $1,791.00 $15.90 $1,590.0034 2557.602 REPAIR DOG FENCE EACH 10 $500.00 $5,000.00 $210.00 $2,100.00 $230.00 $2,300.00 $217.04 $2,170.40 $37.10 $371.0035 2563.601 TRAFFIC CONTROL LS 1 $5,000.00 $5,000.00 $12,520.00 $12,520.00 $6,210.00 $6,210.00 $2,604.52 $2,604.52 $33,000.00 $33,000.0036 2564.502 INSTALL SIGN EACH 5 $100.00 $500.00 $262.50 $1,312.50 $287.50 $1,437.50 $271.30 $1,356.50 $265.00 $1,325.0037 2564.518 SIGN PANELS TYPE C S F 30 $65.00 $1,950.00 $26.25 $787.50 $28.75 $862.50 $27.13 $813.90 $26.50 $795.0038 2571.502 CONIFEROUS TREE 8' HT B&B EACH 5 $650.00 $3,250.00$620.00 $3,100.00 $1,039.50 $5,197.50 $1,025.53 $5,127.65 $1,001.70 $5,008.5039 2571.502 DECIDUOUS TREE 2.5" CAL B&B EACH 5 $650.00 $3,250.00 $625.00 $3,125.00 $957.00 $4,785.00 $944.14 $4,720.70 $922.20 $4,611.0040 2573.501 STABILIZED CONSTRUCTION EXIT LS 1 $3,000.00 $3,000.00$1,500.00 $1,500.00 $2,081.50 $2,081.50 $2,258.88 $2,258.88 $1,351.50 $1,351.5041 2573.502 STORM DRAIN INLET PROTECTION EACH 42 $200.00 $8,400.00 $125.00 $5,250.00 $172.50 $7,245.00 $352.69 $14,812.98 $132.50 $5,565.0042 2573.503 SEDIMENT CONTROL LOG TYPE STRAW BIOROLL L F 1000 $3.00 $3,000.00 $3.90 $3,900.00 $3.68 $3,680.00 $3.80 $3,800.00 $3.71 $3,710.0043 2573.503 SILT FENCE, TYPE MS L F 500 $3.00 $1,500.00 $2.90 $1,450.00 $2.63 $1,315.00 $2.71 $1,355.00 $2.65 $1,325.0044 2574.507 COMMON TOPSOIL BORROW C Y 300 $32.00 $9,600.00 $47.25 $14,175.00 $39.45 $11,835.00 $53.05 $15,915.00 $47.70 $14,310.0045 2574.508 FERTILIZER TYPE 3 LB 110 $5.00 $550.00 $2.10 $231.00 $2.10 $231.00 $2.17 $238.70 $2.12 $233.2046 2575.504 RAPID STABILIZATION METHOD 4 S Y 2500 $2.00 $5,000.00 $4.20 $10,500.00 $4.20 $10,500.00 $4.34 $10,850.00 $4.24 $10,600.0047 2575.505 SEEDING ACRE 0.7 $5,000.00 $3,500.00 $5,082.00 $3,557.40 $5,082.00 $3,557.40 $5,252.44 $3,676.71 $5,130.40 $3,591.2848 2575.508 SEED MIXTURE 25-151 LB 70 $5.00 $350.00 $5.25 $367.50 $5.25 $367.50 $5.43 $380.10 $5.30 $371.0049 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 1600 $5.00 $8,000.00 $4.20 $6,720.00 $4.20 $6,720.00 $4.34 $6,944.00 $4.24 $6,784.0050 2575.523 WATER MGAL 100 $45.00 $4,500.00 $34.65 $3,465.00 $34.65 $3,465.00 $52.09 $5,209.00 $34.98 $3,498.0051 2575.523 RAPID STABILIZATION METHOD 3 MGAL 4 $750.00 $3,000.00 $420.00 $1,680.00 $420.00 $1,680.00 $434.09 $1,736.36 $424.00 $1,696.00Total Schedule A$1,366,490.00 $1,179,498.85 $1,249,030.85 $1,255,432.66 $1,259,039.88Engineer Estimate Northwest Asphalt, Inc. Dresel Contracting Inc. North Valley, Inc. T. A. Schifsky & Sons, IncPage 1
|