|
WIDSETH SMITH NOLTING TABULATION OFBIDS
<br /> 7804 Iadmtrtal Park Road,Barter,MN 56425 NAME:20041nduatria1 Park Improvements
<br /> PRONE 218-829-5117 CLIENT:Cry ofPegmt Lakes DATE:Supt-bw 2,2004
<br /> PROJECT NO:1308028 TIME:11:00 a.m.
<br /> Yonne Ex-stug,I.a ReASmne Construction Compao Lanni Eanvating Coutncton Anderson Brothers Construe' RIG Exuvstieg,Inc. S.J.Louis Constroctioo,Is, J.R.Fembs,Inc Gladm Comwctioo,Inc R.L.Lorsm Excavating,Ine.
<br /> 2658 State Highwry 371 NW P.O.Box 218 41354 County) P.O.Bus 668 67692 Minn H, 3032 County R 13265-25th A 40739 U.S.71 2255-12th Sir
<br /> ENGINEER'S ESTIMATE Hackeesaek,MN%452 Man,MN 55051 Holdiv fwd,MN 56340 Braimrd,MN 56401 Watkins,MN 55389 Waite Park,MN 56367-0399 Rice,MN 56367 Lispofte,MN 56461 St.Cloud,MN 56304-9705
<br /> U. l . !:11... : C111:1:` Mb
<br /> 20219501 Mobilimtion 1.00 L.S. 520,000900 520,000.00 55,000.00 55,000.00 $11,291.32 $11,291.32 519,030.20 $19,030.20 58,443.84 58,44184 53,786999 13786.99 57,470.00 57,470.00 24,000.00 $4,000900 SI0000.00 $10000.00 $1500000 515,000.00
<br /> 2101.502 Clearin 10.00 Tra $100.00 $1000.00 $10000 $1,000.00 562.00 5620.00 $100.00 11000.00 $62.00 5620.00 $103.50 $1,015.00 $65.00 5650.00 5200.00 52,000.00 $75.00 $750.00 215000 $1,500.00
<br /> 2101.506 Gmbbin 1000 Tree $100.00 SI,000.00 $50.00 5500.00 562.00 5620.00 5100.00 51000.00 562.00 562000 $101.50 $1,015.00 865.00 5650.00 $200.00 52,000.00 $75.00 I750.00 5150.00 51,500.00
<br /> 21040501 Remove Curb and Gutter 65.00 LF 54.00 5260.00 $5.00 532500 56.20 5403.00 $3.00 $195.00 5610 540100 13.05 1198.25 54900 $26000 52.00 $130.00 53.50 1227.50 S3.D0 $195.00
<br /> 21040505 Remove Bituminous P-sm 147.00 S.Y. $2.50 5367.50 $2.00 5294.00 $110 $455.70 53.00 5441.00 53.10 5455.70 52.33 5342.51 52.50 $367.50 55.00 173500 57.60 $1,117.20 5100 5441000
<br /> 2104.5131 Swim Bituminous Pavemen[Full th) 99.00 L.F. 94.00 5396.00 S5.501 $544.50 54.96 5491.04 $3.00 5297.00 S4.96 5491.04 $330 $326070 5400 5396.00 55.00 5495.00 $1.60 1158.40 54.00 5396.00
<br /> 2105.5011 Common Exnevatiou(P) 4,18000 C.Y. $5.00 $20900.00 $3.75 $15,675.00 $3.86 S16,34.80 $4.75 $19,855.00 5186 516,134.80 54.82 $20147.60 54.50 818810.00 54.25 $17,765.00 54.50 SI881000 58400 $33440.00
<br /> 2105.525 Topsoil Borrow C 783.00 C,Y, 515.00 SI 1,775.00 810.00 $7850.00 55025 54121.25 $0.01 $7.85 $5.25 (4,121.25 $9.14 $7174.90 89.00 57065.00 $8.50 $6,672.50 $6.00 54710.00 516.00 $12560.00
<br /> 2118.502 teSurfwin Clsas$ P 26.00 C,y, 517.00 5442.00 (1405 $365.30 $27.50 5715.00 527490 $725940 527.50 $715.00 525.38 5659988 529.00 $754.00 $27.50 5715.00 $25.00 $650000 $30.00 $780.00
<br /> 2211503 A ate Base Clays5 C P 822.00 C.Y. 520.00 516440.00 $14.05 $11549.10 51770 514349.40 S17.95 $14754.90 $17.70 (14549.40 $12.96 $1065112 $19.00 $15618900 517.70 $1454940 513.40 171014.80 $18900 $14796.00
<br /> 2350.501 T SP Wmrin Course Mirturc SPWEA240C 510.00 Ton 535.00 517850.00 537.95 $19354.50 136.32 118523.20 536484 518788.40 536.33 518528.30 $35002 517860.20 53800 519380.00 I19.00 $19,890.00 536.22 118472.20 137.00 518870.00
<br /> 2350502 T SPNon-Wewin Course Mixture SPNWB240 681.00 Ton 535.00 523835.00 537.93 523843.95 537.88 525796.28 $38.43 526,170.83 $36.25 (24686.25 $35.02 523848.62 $40.00 $27240.00 540.56 827621.36 536.22 524665.62 53800 $25,878.00
<br /> 23570502 Bituminous Material for Took Cost 29600 Gal S200 $592,00 $1.80 153230 52.50 5740.00 $2.54 575114 52.50 $740.00 51.67 5494.32 $2060 $769.60 $2.30 $740.00 51.73 $51108 52.50 $740.00
<br /> 2535.501 Concrete Curb and Gutter,Dni n 8618 2,953.00 L.F, $10.00 $29,530+00 $8.25 S24,362.25 $8.10 $23,919.30 5792 S23,397.76 58.25 $24,362.25 57997 $23,535.41 59900 $26,577.00 $7.50 $22,147.50 57.81 $23,062.93 $8.50 S25,100.50
<br /> 2503.541 12"HOPE Pi Sewer 72.00 L.F. $20.00 51400.00 574050 51,044.00 513905 5939.60 $72.80 5921.60 $13.08 594176 516.33 $1175.76 $16.00 S1,152.00 517000 S1,224.00 517980 11261.60 $21.00 57512.00
<br /> 2503.541 IS"F3OPE Pi Sewer 3%.00 L.F. 52500 59,900.00 $15.70 (6217.20 514.70 $5821.20 514.06 55567.76 $14.35 $5,682.60 $17.69 $7005.24 518.00 $7,128.00 $20400 $7920.00 $19.80 57840980 522.00 $8712.00
<br /> 2503.541 12"E3DPE Pi Sewer 690.00 L.F. $30.00 $20700.00 $21075 $15007.50 $22054 515552.60 520047 $14124.30 $21.83 515,062.70 525.69 $17726.10 526000 S17940.00 527900 516630.00 527.50 S18975.00 $27.00 $18630.00
<br /> 2506.501 Construct Drain Structure 63.14 L.F. $150.00 $9471.00 $125400 57892.50 5148.33 $9365.56 $200005 512631.16 5155420 $9799.33 $190004 511999.13 Si 80000 $11365.20 5220600 $13890.60 5244000 515406.16 $20000 812628.00
<br /> 2506.516 Cart-n Assemb Sani S- 6.00 pooh $500.00 S3.000.00 5227.00 $1.362.00 5633.31 $3,799.86 5461.52 $2,769.12 $286.25 $1,717.50 S543.75 S3.262.50 $800.00 S4.800.00 (30000 S1,800.00 5425.06 $2,55036 $315.00 51 89000
<br /> 2506.516 Cason Assembly Storm Sewer 7400 Each 5500.00 $3.500900 5255.00 S1.78500 $661.40 $4,629.90 $782.69 55 478.83 5313.10 S3,605.70 $605.55 S4,239.85 $600.00 $4,200.00 $495.00 $3.465.00 5445.00 S3,115.00 5480 013 $3,360.00
<br /> 2506.522 Ad A Frame R-n and Castro 1.00 Each 5200.00 $200.00 $175000 5175 00 1283974 5283.74 8245.72 5245.72 5217.60 5217.80 $214.13 $214.13 $200.00 5200.00 5250.00 5250.00 $225.00 $225.00 $250.00 5250000
<br /> 2563601 Traffic Control 1.00 L.S. $1,20000 11200.00 51,300.00 $1,30000 $7300.00 $1,300.00 5700000 51000.00 I1495.00 $1495.00 $1319.30 51319.50 5140000 $1400.00 $1,300.00 $1,300.00 $1700.00 $1700.00 57500.00 $1500.00
<br /> 2564.603 Stri in 1.00 L.S. 13,500.00 $3,500r00 S3,443. S3,443.00 S3 130.00 S3.13000 S3.379.52 $3,379.52 $3,536.90 $3,336.90 $3,17695 S3,176+95 $3.300.00 S3.300.00 $3 13000 S3,130.00 S3.500900 S3,500+00 $3,200.00 $3,200.00
<br /> 2573.502 SiltF T Munhim Slinsd 61800 L.F. $2.50 SI545O0 5325 $2,006.50 $2.25 $1390.50 $2.00 51236.00 53.16 I1,952.88 $2.79 $172422 52.25 $1390.50 52.25 $1390.50 52.10 $1297.80 $3.00 $1854.00
<br /> 2573.530 Inlet Pmteuion T A 11.00 Sonh $50.00 $550.00 575.00 $925.00 $50.00 5550.00 $10.00 $11000 $69D0 5159.00 560.90 5669.90 EI00DO $1,100.00 $45.00 5495.00 $15000 5163000 5200.00 52200.00
<br /> 2575.501 Seadin 1.46 Acre 530000 5438900 5285.00 $416910 $250.00 $365.00 51,014.40 51481.02 5431.25 5629.63 $380.63 $555.72 S90D.00 51314.00 5275.00 5401.50 5240.00 $35040 $400.00 $584.00
<br /> 2575.502 Seed Mixer MoD0T 260 146.00 Ws. $300 $438.00 53.30 5481.80 $2.25 $328.50 $3955 $518.30 12.42 $353.32 $2.13 $310.98 54.50 $657.00 $2.25 5328.50 53.40 S4%.40 52.50 $365.00
<br /> 25750311 Mulch Material,$ 1 2.92 Ton 5200.00 $584.00 $19500 556940 $11000 $321.20 5202.88 5592.41 5172.50 $50370 $152.25 $444.37 $160.00 546720 $1 WOO 5321.20 $158.00 546136 $175.00 5511.00
<br /> 2575.519 Disc Amhorin 1.46 Anie $150.00 5219.00 $260.00 $379.60 5125.00 3182.50 5101.44 $148.10 $201.25 5293.83 5177.63 5259.34 $75.00 5109.50 $125.00 5182.50 564.00 59344 5200.00 5292900
<br /> 2575.532 Commercial Fertliser,Analysis 24-12-24 292.00 Lb.. 50.75 $2!9.00 5175 8511.00 50038 $110.96 80.76 5221.92 50.44 512846 5039 $I 17.88 $0.50 5106.00 30.38 TI10.% 51.05 1306.60 50.50 $116.00
<br /> 2600.4E Ri'd lnsulatian 192.00 S.F. 1225 5432.00 11.00 !192.00 $1.55 529760 $2.00 5381.00 51.49 S286.08 $2.85 $547.20 53.00 $576.00 S2.00 $384.170 $1.00 5192.00 52.00 $364.00
<br /> 2611.4A 6'PVC Watcrmein Pipe 287.00 L.F. 511.00 54 879.00 515.20 S4,362.40 512909 S3,469.83 511.38 S3,266.06 $12052 S3,593.24 516.04 $4,603.48 $10.00 52 870.00 S17.DO $4,87900 517060 S5,05110 $15.00 S4,305.00
<br /> F11. e•PVC Watenwn Pi 1.838.00 L.F. $19.00 $7q 922,00 $17,45 $32,077.10 514.97 $27 514.86 $13.55 524904.90 515.12 527 790.56 116.72 5299%.I6 513.00 523,694.00 $20.00 $36,760,00 $21.00 S39,598.00 (2000 $36,760.00
<br /> 6•Gam Valve&Box 4.00 p d, 5620.00 82 480.00 5625.00 500.00 7681.88 S2 727.52 (63624 S2 544.% $681.25 $2 725.00 560540 52 421.60 5800.00 t3 00.00 $56500 S2 260.00 8875.00 S3 500.00 5665.00 S2 660.00
<br /> 8"Gate Vale&Box R2,1440+00 park $840.00 $1680.00 5840.91 $1681.82 1965.09 $1930.18 5935.57 $1871.14 S8%.30 $1792.60 5851.45 51,702.90 53000.00 $2000.00 $80000 $1600.00 $1140.00 I2280.00 5850.00 51700.00
<br /> 1.5"Co Servim Pi L.F. $15.00 $5,670.00 $14.75 SS 48.70 59.91 $3745.98 $1377 55205.06 512.66 54,78548 $1065 $4025.70 $12.00 54536.00 214.50 $5481.00 520.35 $7692.30 578.00 56804.00
<br /> 1.5'Co oration &Saddle Each $140.00 51540.00 $148000 $1,628.00 $217.42 52391.62 $166018 $1,827.98 5207.35 52,280.85 $202002 52222.22 5210.00 $2310.00 $250.00 $2,750.00 5245.00 52695.00 5170900 SI870.00
<br /> 15•Curb Sm &Box Bach $150.00 51,650.00 $143.00 $1573.00 521875 52406.25 $160.06 $1760.66 $181.85 $2000.35 5163.31 $1796.41 $170.00 $1870.00 5250.00 52750.00 528800 $3168.00 $185.00 52,03500
<br /> H dram Each $2,200.00 $8 800.00 51,827.43 $7,309.72 $2 290.54 $9 162.16 S2 126.59 S8 506.36 $2,172.80 $8 691 20 $1 972.07 $7 888.28 S2 300.00 $9,200.00 $1,975.00 57,900.00 $2 075.00 58 300.00 f2 415.00 $9 660.00
<br /> Ductile Iron Watcrumin Fittings Lb. 53.25 56,95500 52.45 $5 43.00 52.41 $5 157 40 52.22 I4 750.80 $2.39 SS 114.60 5236 $5 050.40 $2.85 $6 099.00 12.50 $5 350.00 52.52 $5 39280 52.35 SS 029.00
<br /> Co..-m Eiaimi Watmmtin Each $500.00 51000.00 5250.00 5500.00 5347.83 $695.66 5661.91 $7323.82 $620.00 $1,240.00 5913.50 SI827.00 $90000 $1800 DO 550000 $1000.00 5400.00 $80000 5650.00 57300.00
<br /> K262140 8-PVC Sewer Pi SUR 26 1,923.00 LF, $22.00 $42306.00 $14.59 $28056.57 517.46 533575.58 $13.72 526,383.56 519.59 537671.57 $20.56 539,536.88 $19.50 537498.50 518.50 535575.50 526.60 $51151.80 $24.00 546152.00
<br /> San- Sewer Manhole MnDOT 4007 91.07 L.F. $140.00 512749.80 5126.10 $11483.93 5124.16 511307.25 5138.58 $12620.48 $145.37 $13,238.85 $132.89 512102.29 $120.00 $10928.40 5140.00 $12,749.80 $173.00 S15755.11 $155.00 $14115.85
<br /> 6'PVC Service Pi Sch.40 426.00 L.F. $18.00 57,668.00 512.53 55 337 78 58.44 S3,59544 512.72 $5,419.72 514.05 55 98530 510 47 54,460.22 $10.00 54,260.00 (10.00 54,260.00 519.55 S8,328.30 SI8.00 S7,668.00
<br /> B".6"PVCWy, 11.00 Such $120.00 51,320.00 $66.65 $953.15 $207.17 $2278.87 $73.07 580333 5105.04 51,15564 5127.33 51400.63 514000 $1,540.00 585.00 $935.00 $202.00 $2222.00 79500 $1045.00
<br /> Connecter Eziw Sari Sewer En Rod 7.00 Eooh I1,200.00 II 200.00 5300.00 $300.00 5576.89 $576.89 5553.97 5357.97 $1004.40 51004.40 52,054.35 52054.35 51,200.00 51,200.00 5600.00 $600.00 5150.00 5450.00 �S2�,000.00 52000.00
<br /> ConnecterF'atin Sanitary Sewer Morehouse Dri 1.00 E. $1.200.00 II 200.00 8300.00 (300.00 5834.76 $834.76 5553.97 5553.97 5620.00 $620.00 597440 597440 $750.00 1750.00 5600.00 $600.00 5175.00 5175.00 .00 Ca on Tnd 57.00 TM 55000 12850.00 561.00 53,477.00 $42.98 .244966 56800 $3,676.00 54943 $2,817.51 $21.81 $1,243.17 $5600 53,306.00 545.00 $2,565.00 555.00 53135.00 .00 $2850.00
<br /> TOTAL 5340,59330 $268,934.17 5280,569.02 $283,385.71 $284,343.97 5289,10856 $300,514.40 $302,700.02 5333,037.36 5356,16835
<br /> I ere
<br /> bby emt-y thus this tebn W-on is
<br /> a Due turd eorreu myy ofthe bids for 20041 duw-al Pmk Improvements,Paquot Lakes,MN
<br /> 3n I" a EG Hof,
<br /> NAME: S NO. DATE
<br /> Pogo I of I
<br />
|