7/2/2018

PCPW
Project Bid Abstract


Project Name:  Located on CSAH 61 over the Willow River, 0.2 miles S of CSAH 41 Contract No.: 
Client:  Pine County Highway Project No.:  SAP 058-661-026
Bid Opening:  07/02/2018 10:00 AM Owner:  Pine County Highway

  Project: SAP 058-661-026 - Located on CSAH 61 over the Willow River, 0.2 miles S of CSAH 41     Engineers Estimate Landwehr Construction, Inc. Northland Constructors of Duluth, Inc. S & R Reinforcing, Inc.
Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price
Non-Participating
21 2021.501 MOBILIZATION LS 0.81 $40,000.00 $32,400.00 $27,500.00 $22,275.00 $62,770.80 $50,844.35 $70,129.00 $56,804.49
22 2105.601 DEWATERING LS 1 $2,500.00 $2,500.00 $6,385.00 $6,385.00 $4,800.00 $4,800.00 $28,500.00 $28,500.00
23 2105.601 TEMPORARY STREAM DIVERSION SYSTEM LS 1 $15,000.00 $15,000.00 $49,500.00 $49,500.00 $19,900.00 $19,900.00 $39,345.00 $39,345.00
24 2412.502 14X13 PRECAST CONCRETE BOX CULV END SECT EACH 6 $19,000.00 $114,000.00 $22,185.00 $133,110.00 $25,800.00 $154,800.00 $46,580.00 $279,480.00
25 2412.503 14X13 PRECAST CONCRETE BOX CULVERT L F 282 $1,100.00 $310,200.00 $1,475.00 $415,950.00 $1,500.00 $423,000.00 $1,200.00 $338,400.00
26 2442.501 REMOVE EXISTING BRIDGE LS 1 $25,000.00 $25,000.00 $22,165.00 $22,165.00 $33,500.00 $33,500.00 $34,114.00 $34,114.00
28 2451.507 GRANULAR BACKFILL (CV) C Y 4063 $35.00 $142,205.00 $12.30 $49,974.90 $18.00 $73,134.00 $15.00 $60,945.00
27 2451.507 COARSE AGGREGATE BEDDING (CV) C Y 623 $24.00 $14,952.00 $36.20 $22,552.60 $44.00 $27,412.00 $30.00 $18,690.00
29 2501.507 CULVERT EXCAVATION CLASS U C Y 3282 $11.00 $36,102.00 $7.00 $22,974.00 $17.00 $55,794.00 $15.00 $49,230.00
30 2511.507 RANDOM RIPRAP CLASS IV C Y 245 $80.00 $19,600.00 $72.00 $17,640.00 $63.00 $15,435.00 $45.00 $11,025.00
31 2554.502 END TREATMENT-TANGENT TERMINAL EACH 4 $2,800.00 $11,200.00 $4,725.00 $18,900.00 $4,400.00 $17,600.00 $4,225.00 $16,900.00
32 2554.503 TRAFFIC BARRIER DESIGN B8338 L F 575 $20.00 $11,500.00 $30.00 $17,250.00 $28.00 $16,100.00 $26.75 $15,381.25
33 2563.601 TRAFFIC CONTROL LS 0.81 $8,500.00 $6,885.00 $6,150.00 $4,981.50 $5,000.00 $4,050.00 $5,200.00 $4,212.00
Total Non-Participating:   $741,544.00   $803,658.00   $896,369.35   $953,026.74
Participating
1 2021.501 MOBILIZATION LS 0.19 $40,000.00 $7,600.00 $27,500.00 $5,225.00 $62,770.80 $11,926.45 $70,129.00 $13,324.51
2 2101.501 CLEARING & GRUBBING LS 1 $1,500.00 $1,500.00 $5,700.00 $5,700.00 $3,000.00 $3,000.00 $2,500.00 $2,500.00
3 2104.503 SAWING BITUMINOUS PAVEMENT L F 80 $4.00 $320.00 $1.95 $156.00 $5.00 $400.00 $15.00 $1,200.00
4 2104.503 REMOVE PIPE CULVERTS L F 32 $18.00 $576.00 $11.50 $368.00 $18.00 $576.00 $20.00 $640.00
5 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 1774 $1.00 $1,774.00 $2.80 $4,967.20 $3.00 $5,322.00 $3.54 $6,279.96
6 2104.518 REMOVE CONCRETE PAVEMENT S F 1200 $4.00 $4,800.00 $1.00 $1,200.00 $0.75 $900.00 $5.00 $6,000.00
7 2105.504 GEOTEXTILE FABRIC TYPE 6 (P) S Y 1950 $2.20 $4,290.00 $1.70 $3,315.00 $3.00 $5,850.00 $5.00 $9,750.00
8 2105.507 COMMON EXCAVATION (P) C Y 1831 $7.00 $12,817.00 $5.00 $9,155.00 $12.00 $21,972.00 $10.00 $18,310.00
9 2105.507 SELECT GRANULAR BORROW (CV) (P) C Y 1318 $28.00 $36,904.00 $12.00 $15,816.00 $18.00 $23,724.00 $18.00 $23,724.00


  Project: SAP 058-661-026 - Located on CSAH 61 over the Willow River, 0.2 miles S of CSAH 41     Engineers Estimate Landwehr Construction, Inc. Northland Constructors of Duluth, Inc. S & R Reinforcing, Inc.
Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price
10 2118.507 AGGREGATE SURFACING (CV) CLASS 1 (P) C Y 52 $35.00 $1,820.00 $27.50 $1,430.00 $105.00 $5,460.00 $25.00 $1,300.00
11 2211.507 AGGREGATE BASE (CV) CLASS 5 (P) C Y 700 $35.00 $24,500.00 $26.00 $18,200.00 $35.00 $24,500.00 $30.00 $21,000.00
12 2360.509 TYPE SP 12.5 WEARING COURSE MIX (3;B) TON 307 $85.00 $26,095.00 $115.00 $35,305.00 $110.00 $33,770.00 $100.00 $30,700.00
13 2360.509 TYPE SP 12.5 NON WEAR COURSE MIX (3;B) TON 205 $75.00 $15,375.00 $115.00 $23,575.00 $105.00 $21,525.00 $100.00 $20,500.00
14 2563.601 TRAFFIC CONTROL LS 0.19 $8,500.00 $1,615.00 $6,150.00 $1,168.50 $5,000.00 $950.00 $5,200.00 $988.00
15 2573.503 SILT FENCE; TYPE HI L F 1710 $3.50 $5,985.00 $2.50 $4,275.00 $3.60 $6,156.00 $3.00 $5,130.00
16 2574.507 COMMON TOPSOIL BORROW C Y 233 $40.00 $9,320.00 $18.50 $4,310.50 $12.00 $2,796.00 $50.00 $11,650.00
17 2575.501 TURF ESTABLISHMENT LS 1 $3,000.00 $3,000.00 $5,030.00 $5,030.00 $2,100.00 $2,100.00 $900.00 $900.00
18 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N S Y 2792 $2.50 $6,980.00 $3.30 $9,213.60 $2.10 $5,863.20 $3.00 $8,376.00
19 2582.503 6" SOLID LINE MULTI COMP L F 800 $1.20 $960.00 $2.25 $1,800.00 $2.10 $1,680.00 $2.00 $1,600.00
20 2582.503 4" BROKEN LINE MULTI COMP L F 80 $3.00 $240.00 $2.25 $180.00 $2.00 $160.00 $1.90 $152.00
Total Participating:   $166,471.00   $150,389.80   $178,630.65   $184,024.47
 
  Total Non-Participating:   $741,544.00   $803,658.00   $896,369.35   $953,026.74
  Total Participating:   $166,471.00   $150,389.80   $178,630.65   $184,024.47
 
  Totals for Project SAP 058-661-026   $908,015.00   $954,047.80   $1,075,000.00   $1,137,051.21
  % of Estimate for Project SAP 058-661-026       5.07%   18.39%   25.22%


  Project: SAP 058-661-026 - Located on CSAH 61 over the Willow River, 0.2 miles S of CSAH 41     Engineers Estimate RL Larson Excavating, Inc. Midwest Contracting, LLC
Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price
Non-Participating
21 2021.501 MOBILIZATION LS 0.81 $40,000.00 $32,400.00 $120,000.00 $97,200.00 $72,000.00 $58,320.00
22 2105.601 DEWATERING LS 1 $2,500.00 $2,500.00 $5,000.00 $5,000.00 $10,000.00 $10,000.00
23 2105.601 TEMPORARY STREAM DIVERSION SYSTEM LS 1 $15,000.00 $15,000.00 $129,000.00 $129,000.00 $50,000.00 $50,000.00
24 2412.502 14X13 PRECAST CONCRETE BOX CULV END SECT EACH 6 $19,000.00 $114,000.00 $21,600.00 $129,600.00 $45,000.00 $270,000.00
25 2412.503 14X13 PRECAST CONCRETE BOX CULVERT L F 282 $1,100.00 $310,200.00 $1,507.00 $424,974.00 $2,100.00 $592,200.00
26 2442.501 REMOVE EXISTING BRIDGE LS 1 $25,000.00 $25,000.00 $15,000.00 $15,000.00 $32,000.00 $32,000.00
28 2451.507 GRANULAR BACKFILL (CV) C Y 4063 $35.00 $142,205.00 $10.00 $40,630.00 $5.00 $20,315.00
27 2451.507 COARSE AGGREGATE BEDDING (CV) C Y 623 $24.00 $14,952.00 $50.00 $31,150.00 $45.00 $28,035.00
29 2501.507 CULVERT EXCAVATION CLASS U C Y 3282 $11.00 $36,102.00 $8.00 $26,256.00 $5.00 $16,410.00
30 2511.507 RANDOM RIPRAP CLASS IV C Y 245 $80.00 $19,600.00 $100.00 $24,500.00 $70.00 $17,150.00
31 2554.502 END TREATMENT-TANGENT TERMINAL EACH 4 $2,800.00 $11,200.00 $4,450.00 $17,800.00 $4,000.00 $16,000.00
32 2554.503 TRAFFIC BARRIER DESIGN B8338 L F 575 $20.00 $11,500.00 $28.10 $16,157.50 $27.00 $15,525.00
33 2563.601 TRAFFIC CONTROL LS 0.81 $8,500.00 $6,885.00 $7,500.00 $6,075.00 $6,000.00 $4,860.00
Total Non-Participating:   $741,544.00   $963,342.50   $1,130,815.00
Participating
1 2021.501 MOBILIZATION LS 0.19 $40,000.00 $7,600.00 $120,000.00 $22,800.00 $72,000.00 $13,680.00
2 2101.501 CLEARING & GRUBBING LS 1 $1,500.00 $1,500.00 $12,000.00 $12,000.00 $2,000.00 $2,000.00
3 2104.503 SAWING BITUMINOUS PAVEMENT L F 80 $4.00 $320.00 $6.00 $480.00 $4.00 $320.00
4 2104.503 REMOVE PIPE CULVERTS L F 32 $18.00 $576.00 $16.00 $512.00 $8.00 $256.00
5 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 1774 $1.00 $1,774.00 $7.50 $13,305.00 $3.00 $5,322.00
6 2104.518 REMOVE CONCRETE PAVEMENT S F 1200 $4.00 $4,800.00 $4.00 $4,800.00 $3.00 $3,600.00
7 2105.504 GEOTEXTILE FABRIC TYPE 6 (P) S Y 1950 $2.20 $4,290.00 $3.00 $5,850.00 $3.00 $5,850.00
8 2105.507 COMMON EXCAVATION (P) C Y 1831 $7.00 $12,817.00 $20.00 $36,620.00 $4.00 $7,324.00
9 2105.507 SELECT GRANULAR BORROW (CV) (P) C Y 1318 $28.00 $36,904.00 $18.15 $23,921.70 $10.00 $13,180.00
10 2118.507 AGGREGATE SURFACING (CV) CLASS 1 (P) C Y 52 $35.00 $1,820.00 $40.00 $2,080.00 $50.00 $2,600.00
11 2211.507 AGGREGATE BASE (CV) CLASS 5 (P) C Y 700 $35.00 $24,500.00 $27.00 $18,900.00 $25.00 $17,500.00
12 2360.509 TYPE SP 12.5 WEARING COURSE MIX (3;B) TON 307 $85.00 $26,095.00 $100.00 $30,700.00 $98.00 $30,086.00
13 2360.509 TYPE SP 12.5 NON WEAR COURSE MIX (3;B) TON 205 $75.00 $15,375.00 $100.00 $20,500.00 $98.00 $20,090.00
14 2563.601 TRAFFIC CONTROL LS 0.19 $8,500.00 $1,615.00 $7,500.00 $1,425.00 $6,000.00 $1,140.00
15 2573.503 SILT FENCE; TYPE HI L F 1710 $3.50 $5,985.00 $2.00 $3,420.00 $3.00 $5,130.00
16 2574.507 COMMON TOPSOIL BORROW C Y 233 $40.00 $9,320.00 $30.00 $6,990.00 $6.00 $1,398.00
17 2575.501 TURF ESTABLISHMENT LS 1 $3,000.00 $3,000.00 $2,500.00 $2,500.00 $4,000.00 $4,000.00
18 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N S Y 2792 $2.50 $6,980.00 $2.50 $6,980.00 $3.00 $8,376.00
19 2582.503 6" SOLID LINE MULTI COMP L F 800 $1.20 $960.00 $2.10 $1,680.00 $4.00 $3,200.00


  Project: SAP 058-661-026 - Located on CSAH 61 over the Willow River, 0.2 miles S of CSAH 41     Engineers Estimate RL Larson Excavating, Inc. Midwest Contracting, LLC
Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price
20 2582.503 4" BROKEN LINE MULTI COMP L F 80 $3.00 $240.00 $2.00 $160.00 $3.00 $240.00
Total Participating:   $166,471.00   $215,623.70   $145,292.00
 
  Total Non-Participating:   $741,544.00   $963,342.50   $1,130,815.00
  Total Participating:   $166,471.00   $215,623.70   $145,292.00
 
  Totals for Project SAP 058-661-026   $908,015.00   $1,178,966.20   $1,276,107.00
  % of Estimate for Project SAP 058-661-026       29.84%   40.54%
 
I hereby certify that this is an exact reproduction of bids received.


Certified By:  _______________________________  License No.  ________
Date:  ____________