|
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 ExtensionEngineer Estimate Northwest Asphalt, Inc. Dresel Contracting Inc. North Valley, Inc. T. A. Schifsky & Sons, IncSCHEDULE B - SURFACE IMPROVEMENTS - PARTIAL RECONSTRUCTION FOUNTAIN AVE NORTH52 2021.501 MOBILIZATION LS 1 $10,100.00 $10,100.00 $5,000.00 $5,000.00 $14,895.00 $14,895.00 $9,224.32 $9,224.32 $21,200.00 $21,200.0053 2101.502 CLEARING EACH 2 $500.00 $1,000.00 $525.00 $1,050.00 $402.50 $805.00 $572.99 $1,145.98 $530.00 $1,060.0054 2101.502 GRUBBING EACH 2 $500.00 $1,000.00 $105.00 $210.00 $287.50 $575.00 $382.00 $764.00 $132.50 $265.0055 2104.502 SALVAGE SIGN EA 1 $100.00 $100.00 $262.50 $262.50 $28.75 $28.75 $27.13 $27.13 $26.50 $26.5056 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LF 300 $5.00 $1,500.00 $2.00 $600.00 $2.24 $672.00 $2.97 $891.00 $1.80 $540.0057 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 110 $5.00 $550.00 $5.00 $550.00 $6.33 $696.30 $5.97 $656.70 $4.24 $466.4058 2104.503 REMOVE CONCRETE CURB AND GUTTER LF 130 $15.00$1,950.00 $8.40 $1,092.00 $6.02 $782.60 $10.51 $1,366.30 $4.37 $568.1059 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 200 $8.00 $1,600.00 $20.98 $4,196.00 $11.50 $2,300.00 $12.48 $2,496.00 $4.81 $962.0060 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 200 $5.00 $1,000.00 $10.49 $2,098.00 $11.50 $2,300.00 $12.48 $2,496.00 $4.61 $922.0061 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 2700 $3.00 $8,100.00 $2.34 $6,318.00 $6.38 $17,226.00 $6.92 $18,684.00 $3.22 $8,694.0062 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURL S 1 $1,500.00 $1,500.00 $500.00 $500.00 $5,750.00 $5,750.00 $6,239.98 $6,239.98 $5,300.00 $5,300.0063 2105.504 GEOTEXTILE FABRIC TYPE 5 SY 240 $3.50 $840.00 $1.50 $360.00 $2.35 $564.00 $2.55 $612.00 $1.48 $355.2064 2106.507 EXCAVATION - COMMON (P) (P) CY 843 $20.00 $16,860.00 $25.30 $21,327.90 $27.28 $22,997.04 $29.60 $24,952.80 $18.90 $15,932.7065 2106.507 EXCAVATION - SUBGRADE C Y 100 $32.00 $3,200.00 $41.76 $4,176.00 $22.20 $2,220.00 $24.09 $2,409.00 $18.82 $1,882.0066 2106.507 SELECT GRANULAR EMBANKMENT (CV) C Y 100 $32.00 $3,200.00 $11.95 $1,195.00 $24.50 $2,450.00 $26.59 $2,659.00 $23.64 $2,364.0067 2112.519 SUBGRADE PREPARATION SPECIAL ROAD STA7 $200.00 $1,400.00 $271.80 $1,902.60 $492.86 $3,450.02 $453.86 $3,177.02 $408.10 $2,856.7068 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10 $150.00 $1,500.00 $150.00 $1,500.00 $186.30 $1,863.00 $179.06 $1,790.60 $174.90 $1,749.0069 2123.610 1.5 CU YD BACKHOE HOUR 8 $200.00 $1,600.00 $200.00 $1,600.00 $139.15 $1,113.20 $179.06 $1,432.48 $185.50 $1,484.0070 2211.507 AGGREGATE BASE (CV) CLASS 5 (P) C Y 572 $10.00 $5,720.00 $20.14 $11,520.08 $0.01 $5.72 $39.72 $22,719.84 $41.34 $23,646.4871 2331.603 JOINT ADHESIVE L F 1470 $1.00 $1,470.00 $0.75 $1,102.50 $1.15 $1,690.50 $0.69 $1,014.30 $1.06 $1,558.2072 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 200 $3.50 $700.00 $3.50 $700.00 $4.55 $910.00 $3.96 $792.00 $4.24 $848.0073 2360.504 TYPE SP 9.5 WEAR CRS MIX(2,C) 3.0" THICK S Y 200 $45.00 $9,000.00 $44.52 $8,904.00 $34.68 $6,936.00 $30.16 $6,032.00 $31.80 $6,360.0074 2360.509 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 230 $95.00 $21,850.00 $83.61 $19,230.30 $99.02 $22,774.60 $86.10 $19,803.00 $93.67 $21,544.1075 2360.509 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 380 $92.00 $34,960.00 $79.35 $30,153.00 $93.05 $35,359.00 $80.91 $30,745.80 $90.60 $34,428.0076 2504.602 IRRIGATION SYSTEM REPAIR EACH 5 $500.00 $2,500.00 $367.50 $1,837.50 $402.50 $2,012.50 $379.83 $1,899.15 $212.00 $1,060.0077 2505.601 UTILITY COORDINATION L S 1 $500.00 $500.00 $1,500.00 $1,500.00 $2,300.00 $2,300.00 $325.56 $325.56 $318.00 $318.0078 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 200 $70.00 $14,000.00 $91.30 $18,260.00 $108.92 $21,784.00 $98.21 $19,642.00 $97.79 $19,558.0079 2531.603 CONCRETE CURB & GUTTER DES SURMOUNTABLELF 1380 $25.00 $34,500.00 $18.48 $25,502.40 $16.58 $22,880.40 $19.10 $26,358.00 $20.46 $28,234.8080 2540.602 TEMPORARY MAIL BOX EACH 3 $100.00 $300.00 $50.00 $150.00 $189.00 $567.00 $189.91 $569.73 $37.10 $111.3081 2557.602 REPAIR DOG FENCE EACH 3 $500.00 $1,500.00 $262.50 $787.50 $383.33 $1,149.99 $271.30 $813.90 $53.00 $159.0082 2563.601 TRAFFIC CONTROL LS 1 $500.00 $500.00 $2,420.00 $2,420.00 $1,610.00 $1,610.00 $434.09 $434.09 $424.00 $424.0083 2564.502 INSTALL SIGN EACH 1 $100.00 $100.00 $262.50 $262.50 $287.50 $287.50 $271.31 $271.31 $265.00 $265.0084 2571.502 CONIFEROUS TREE 8' HT B&B EACH 1 $650.00 $650.00 $620.00 $620.00 $992.25 $992.25 $1,025.53 $1,025.53 $1,001.70 $1,001.7085 2571.502 DECIDUOUS TREE 2.5" CAL B&B EACH 1 $650.00 $650.00 $625.00 $625.00 $913.50 $913.50 $944.14 $944.14 $922.20 $922.2086 2573.501 STABILIZED CONSTRUCTION EXIT LS 1 $2,000.00 $2,000.00 $500.00 $500.00 $2,081.50 $2,081.50 $2,258.88 $2,258.88 $1,335.60 $1,335.6087 2573.502 STORM DRAIN INLET PROTECTION EACH 10 $200.00 $2,000.00 $125.00 $1,250.00 $172.50 $1,725.00 $352.70 $3,527.00 $132.50 $1,325.0088 2573.503 SEDIMENT CONTROL LOG TYPE STRAW BIOROLL L F 500 $3.00 $1,500.00 $3.90 $1,950.00 $3.68 $1,840.00 $3.80 $1,900.00 $2.12 $1,060.0089 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 $1,325.0090 2574.507 COMMON TOPSOIL BORROW C Y 209 $32.00 $6,688.00 $36.75 $7,680.75 $38.49 $8,044.41 $53.05 $11,087.45 $31.80 $6,646.2091 2574.508 FERTILIZER TYPE 3 LB 140 $5.00 $700.00 $1.05 $147.00 $1.05 $147.00 $1.09 $152.60 $1.06 $148.4092 2575.505 SEEDING ACRE 0.4 $5,000.00 $2,000.00 $5,082.00 $2,032.80 $5,082.00 $2,032.80 $5,252.43 $2,100.97 $5,130.40 $2,052.1693 2575.508 SEED MIXTURE 25-151 LB 50 $5.00 $250.00 $5.25 $262.50 $5.25 $262.50 $5.43 $271.50 $5.30 $265.0094 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 1200 $5.00 $6,000.00 $2.10 $2,520.00 $2.10 $2,520.00 $2.17 $2,604.00 $2.12 $2,544.0095 2575.523 WATER MGAL 40 $45.00 $1,800.00 $34.65 $1,386.00 $116.03 $4,641.20 $52.09 $2,083.60 $34.98 $1,399.2096 2575.523 RAPID STABILIZATION METHOD 3 MGAL 2 $750.00 $1,500.00 $420.00 $840.00 $420.00 $840.00 $434.09 $868.18 $424.00 $848.00Total Schedule B$211,838.00 $197,531.83 $228,310.28 $242,623.84 $226,014.94SCHEDULE C - SURFACE IMPROVEMENTS - 2" MILL FOUNTAIN AVE SOUTH OF EGG LAKE97 2021.501 MOBILIZATION LS 1 $3,300.00 $3,300.00 $5,000.00 $5,000.00 $13,395.00 $13,395.00 $5,426.07 $5,426.07 $13,000.00 $13,000.0098 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LF 200 $5.00 $1,000.00 $2.50 $500.00 $2.24 $448.00 $2.97 $594.00 $4.24 $848.0099 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 30 $5.00 $150.00 $5.00 $150.00 $6.33 $189.90 $5.97 $179.10 $4.24 $127.20Page 2
|