|
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, Inc100 2104.503 REMOVE CONCRETE CURB AND GUTTER LF 300 $15.00$4,500.00 $8.40 $2,520.00 $3.20 $960.00 $5.55 $1,665.00 $3.18 $954.00101 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 30 $10.00 $300.00 $10.49 $314.70 $21.28 $638.40 $23.09 $692.70 $21.20 $636.00102 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 20 $8.00 $160.00 $20.98 $419.60 $31.91 $638.20 $34.63 $692.60 $21.20 $424.00103 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 50 $5.00 $250.00 $10.49 $524.50 $12.77 $638.50 $13.86 $693.00 $22.26 $1,113.00104 2123.61 STREET SWEEPER (WITH PICKUP BROOM) HOUR 5 $150.00 $750.00 $150.00 $750.00 $185.15 $925.75 $179.06 $895.30 $174.90 $874.50105 2231.509 BITUMINOUS PATCHING MIXTURE TON 30 $250.00 $7,500.00 $167.97 $5,039.10 $207.00 $6,210.00 $179.06 $5,371.80 $153.70 $4,611.00106 2232.504 MILL BITUMINOUS SURFACE (2.0") S Y 2000 $3.00 $6,000.00 $3.56 $7,120.00 $3.68 $7,360.00 $3.20 $6,400.00 $1.89 $3,780.00107 2331.603 JOINT ADHESIVE L F 1010 $1.00 $1,010.00 $0.75 $757.50 $1.15 $1,161.50 $0.69 $696.90 $1.06 $1,070.60108 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 220 $3.50 $770.00 $3.50 $770.00 $4.55 $1,001.00 $3.96 $871.20 $4.24 $932.80109 2360.504 TYPE SP 9.5 WEAR CRS MIX(2,C) 3.0" THICK S Y 50 $45.00 $2,250.00 $44.52 $2,226.00 $34.68 $1,734.00 $30.16 $1,508.00 $31.80 $1,590.00110 2360.509 TYPE SP 9.5 WEARING COURSE MIX (2,B) TON 330 $85.00 $28,050.00 $73.44 $24,235.20 $89.23 $29,445.90 $77.59 $25,604.70 $93.67 $30,911.10111 2504.602 IRRIGATION SYSTEM REPAIR EACH 2 $500.00 $1,000.00 $420.00 $840.00 $402.50 $805.00 $434.09 $868.18 $530.00 $1,060.00112 2505.601 UTILITY COORDINATION L S 1 $500.00 $500.00 $1,500.00 $1,500.00 $1,063.75 $1,063.75 $325.56 $325.56 $318.00 $318.00113 2531.503 CONCRETE CURB & GUTTER DESIGN D412 L F 300 $25.00 $7,500.00 $31.78 $9,534.00 $26.78 $8,034.00 $27.35 $8,205.00 $25.18 $7,554.00114 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 20 $70.00 $1,400.00 $91.30 $1,826.00 $109.18 $2,183.60 $98.21 $1,964.20 $97.79 $1,955.80115 2563.601 TRAFFIC CONTROL LS 1 $500.00 $500.00 $2,420.00 $2,420.00 $5,175.00 $5,175.00 $434.09 $434.09 $424.00 $424.00116 2573.502 STORM DRAIN INLET PROTECTION EACH 1 $200.00 $200.00 $125.00 $125.00 $172.50 $172.50 $542.61 $542.61 $132.50 $132.50117 2573.503 SEDIMENT CONTROL LOG TYPE STRAW BIOROLL L F 100 $3.00 $300.00 $5.25 $525.00 $5.75 $575.00 $5.43 $543.00 $3.18 $318.00118 2574.507 COMMON TOPSOIL BORROW C Y 10 $32.00 $320.00 $47.25 $472.50 $77.63 $776.30 $53.05 $530.50 $43.46 $434.60119 2574.508 FERTILIZER TYPE 3 LB 10 $5.00 $50.00 $2.10 $21.00 $2.10 $21.00 $2.17 $21.70 $2.12 $21.20120 2575.505 SEEDING ACRE 0.1 $5,000.00 $500.00 $5,082.00 $508.20 $5,082.00 $508.20 $5,252.40 $525.24 $5,130.40 $513.04121 2575.508 SEED MIXTURE 25-151 LB 10 $5.00 $50.00 $5.25 $52.50 $5.25 $52.50 $5.43 $54.30 $53.00 $530.00122 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 100 $5.00 $500.00 $21.00 $2,100.00 $21.00 $2,100.00 $21.70 $2,170.00 $21.20 $2,120.00123 2575.523 WATER MGAL 10 $45.00 $450.00 $36.75 $367.50 $36.75 $367.50 $52.09 $520.90 $37.10 $371.00Total Schedule C$69,260.00 $70,618.30 $86,580.50 $67,995.65 $76,624.34SCHEDULE D - WATERMAIN IMPROVEMENTS124 2104.502 REMOVE GATE VALVE & BOX EACH 15 $500.00 $7,500.00 $200.00 $3,000.00 $366.67 $5,500.05 $397.92 $5,968.80 $1,750.00 $26,250.00125 2104.502 SALVAGE HYDRANT EACH 1 $1,500.00 $1,500.00 $300.00 $300.00 $550.00 $550.00 $596.87 $596.87 $954.00 $954.00126 2504.602 CONNECT TO EXISTING WATERMAIN EA 11 $2,200.00 $24,200.00 $500.00 $5,500.00 $500.00 $5,500.00 $542.61 $5,968.71 $1,219.00 $13,409.00127 2504.602 GATE VALVE BOLT REPLACEMENT EACH 12 $1,500.00$18,000.00 $2,759.00 $33,108.00 $2,110.17 $25,322.04 $2,289.99 $27,479.88 $3,657.00 $43,884.00128 2504.602 INSTALL HYDRANT EACH 1 $2,500.00 $2,500.00 $506.00 $506.00 $2,337.50 $2,337.50 $2,536.69 $2,536.69 $2,303.38 $2,303.38129 2504.602 ADJUST HYDRANT EACH 7 $1,500.00 $10,500.00 $1,679.00 $11,753.00 $1,948.57 $13,639.99 $2,114.62 $14,802.34 $1,643.00 $11,501.00130 2504.602 VALVE BOX EACH 15 $1,500.00 $22,500.00 $1,174.00 $17,610.00 $936.83 $14,052.45 $1,016.66 $15,249.90 $1,272.00 $19,080.00131 2504.602 ADJUST GATE VALVE & BOX EACH 9 $500.00 $4,500.00 $577.50 $5,197.50 $586.67 $5,280.03 $636.66 $5,729.94 $614.80 $5,533.20132 2504.602 1" CORPORATION STOP EACH 1 $1,000.00 $1,000.00 $328.00 $328.00 $770.00 $770.00 $835.61 $835.61 $206.70 $206.70133 2504.602 6" GATE VALVE AND BOX EACH 4 $3,000.00 $12,000.00 $4,328.00 $17,312.00 $3,850.00 $15,400.00 $4,178.08 $16,712.32 $3,010.40 $12,041.60134 2504.602 8" GATE VALVE AND BOX EACH 2 $3,000.00 $6,000.00 $5,162.00 $10,324.00 $5,335.00 $10,670.00 $5,789.62 $11,579.24 $3,837.20 $7,674.40135 2504.602 1" CURB STOP & BOX EACH 1 $1,000.00 $1,000.00 $935.00 $935.00 $1,380.50 $1,380.50 $1,498.14 $1,498.14 $392.20 $392.20136 2504.603 1" TYPE K COPPER PIPE L F 50 $85.00 $4,250.00 $44.27 $2,213.50 $79.20 $3,960.00 $85.95 $4,297.50 $47.70 $2,385.00137 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 30 $120.00 $3,600.00 $72.46 $2,173.80 $145.20 $4,356.00 $157.57 $4,727.10 $51.94 $1,558.20138 2504.603 8" WATERMAIN DUCTILE IRON CL 52 L F 10 $120.00 $1,200.00 $84.90 $849.00 $158.40 $1,584.00 $171.90 $1,719.00 $75.26 $752.60139 2504.604 4" POLYSTYRENE INSULATION S Y 20 $45.00 $900.00 $71.20 $1,424.00 $30.25 $605.00 $32.83 $656.60 $65.72 $1,314.40140 2504.608 DUCTILE IRON FITTINGS LB 230 $12.00 $2,760.00 $13.48 $3,100.40 $16.88 $3,882.40 $18.32 $4,213.60 $15.90 $3,657.00Total Schedule D$123,910.00 $115,634.20 $114,789.96 $124,572.24 $152,896.68SCHEDULE E - SANITARY SEWER IMPROVEMENTS141 2104.502 REMOVE CASTING EACH 16 $500.00 $8,000.00 $157.50 $2,520.00 $222.00 $3,552.00 $240.92 $3,854.72 $212.00 $3,392.00142 2506.502 ADJUST FRAME AND RING CASTING EA 20 $500.00$10,000.00 $892.50 $17,850.00 $737.00 $14,740.00 $799.80 $15,996.00 $816.20 $16,324.00143 2506.502 CASTING ASSEMBLY EACH 16 $1,200.00 $19,200.00 $1,184.40 $18,950.40 $755.10 $12,081.60 $819.45 $13,111.20 $1,282.60 $20,521.60144 2506.602 CHIMNEY SEAL EACH 36 $350.00 $12,600.00 $180.00 $6,480.00 $331.67 $11,940.12 $359.93 $12,957.48 $190.80 $6,868.80Total Schedule E$49,800.00 $45,800.40 $42,313.72 $45,919.40 $47,106.40Page 3
|