BECKER COUNTY HIGHWAY DEPARTMENT

SAP 003-592-001 HIGHLAND DRIVE

ABSTRACT OF BIDS - BID OPENING AUGUST 1, 2022

Engineer's Sellin Brothers, Inc. Mark Sand & Gravel Company

Estimate Hawley, MN Fergus Falls, MN
Spec. # Item Unit Quantity Unit Price Total Unit Price Total Unit Price Total
2021.501 MOBILIZATION LUMP SUM 1 $100,000.00 $ 100,000.00 $ 200,000.00 $ 200,000.00 $ 165,000.00 $ 165,000.00
2101.502 CLEAR & GRUB EACH 15 $850.00 $ 12,750.00 $ 850.00 $ 12,750.00 $ 800.00 $ 12,000.00
2101.505 CLEAR & GRUB ACRE 1 $15,000.00 $ 10,200.00 $ 35,000.00 $ 23,800.00 $ 2,000.00 $ 1,360.00
2104.503 REMOVE PIPE CULVERT LIN FT 718 $16.00 $ 11,488.00 $ 12.00 $ 8,616.00 $ 18.00 $ 12,924.00
2104.503 REMOVE FENCE LIN FT 306 $7.50 $ 2,295.00 $ 6.00 $ 1,836.00 $ 8.00 $ 2,448.00
2104.503 REMOVE CURB & GUTTER LIN FT 185 $7.25 $ 1,341.25 $ 10.00 $ 1,850.00 $ 12.00 $ 2,220.00
2104.504 REMOVE BITUMINOUS PAVEMENT SQ YD 18,662 $4.75 $ 88,644.50 $ 7.00 $ 130,634.00 $ 3.95 $ 73,714.90
2104.504 REMOVE CONCRETE PAVEMENT SQ YD 135 $21.00 $ 2,835.00 $ 25.00 $ 3,375.00 $ 25.00 $ 3,375.00
2104.504 REMOVE CONCRETE MEDIAN SQ YD 71 $15.00 $ 1,065.00 $ 40.00 $ 2,840.00 $ 25.00 $ 1,775.00
2104.618 SALVAGE MODULAR BLOCK RETAINING WALL SQ FT 94 $15.00 $ 1,410.00 $ 30.00 $ 2,820.00 $ 30.00 $ 2,820.00
2106.507 EXCAVATION - COMMON CU YD 20,398 $12.00 $ 244,776.00 $ 9.00 $ 183,582.00 $ 13.20 $ 269,253.60
2106.507 COMMON EMBANKMENT (CV) CU YD 18,042 $10.00 $ 180,420.00 $ 8.00 $ 144,336.00 $ 15.00 $ 270,630.00
2118.507 AGGREGATE SURFACING (CV) CLASS 5 (P) CU YD 255 $35.00 $ 8,925.00 $ 100.00 $ 25,500.00 $ 136.00 $ 34,680.00
2123.610 MACHINE TIME (1) HOUR 10 $600.00 $ 6,000.00 $ 850.00 $ 8,500.00 $ 325.00 $ 3,250.00
2131.509 CALCIUM CHLORIDE SOLUTION GAL 5,324 $1.00 $ 5,324.00 $ 1.10 $ 5,856.40 $ 2.50 $ 13,310.00
2211.507 AGGREGATE BASE (CV) CLASS 5 CU YD 9,758 $35.00 $ 341,530.00 $ 46.00 $ 448,868.00 $ 33.45 $ 326,405.10
2232.504 MILL BITUMINOUS SURFACE (1.5") SQ YD 1,860 $6.00 $ 11,160.00 $ 7.00 $ 13,020.00 $ 7.40 $ 13,764.00
2360.504 TYPE SP 9.5 WEAR CRS MIXTURE (3,C) 1.5" THK SQ YD 28,811 $10.50 $ 302,515.50 $ 11.50 $ 331,326.50 $ 12.35 $ 355,815.85
2360.504 TYPE SP 12.5 WEAR CRS MIXTURE (3,C)2.0" THK SQ YD 26,951 $14.75 $ 397,527.25 $ 14.00 $ 377,314.00 $ 15.90 $ 428,520.90
2360.504 TYPE SP 9.5 WEAR COURSE MIXTURE (3,C) 2.5" THKSQ YD 896 $17.50 $ 15,680.00 $ 21.00 $ 18,816.00 $ 27.90 $ 24,998.40
2411.618 INSTALL MODULAR BLOCK RETAINING WALL SQ FT 94 $90.00 $ 8,460.00 $ 80.00 $ 7,520.00 $ 94.00 $ 8,836.00
2501.502 12" GS PIPE APRON EACH 20 $700.00 $ 14,000.00 $ 350.00 $ 7,000.00 $ 225.00 $ 4,500.00
2501.502 15" GS PIPE APRON EACH 6 $800.00 $ 4,800.00 $ 425.00 $ 2,550.00 $ 250.00 $ 1,500.00
2501.502 24" RC PIPE APRON EACH 10 $1,200.00 $ 12,000.00 $ 1,550.00 $ 15,500.00 $ 1,410.00 $ 14,100.00
2501.503 12" CS PIPE CULVERT LIN FT 373 $9.00 $ 3,357.00 $ 60.00 $ 22,380.00 $ 43.20 $ 16,113.60
2501.503 15" CS PIPE CULVERT LIN FT 132 $20.00 $ 2,640.00 $ 65.00 $ 8,580.00 $ 47.30 $ 6,243.60
2501.503 24" RC PIPE CULVERT LIN FT 319 $155.00 $ 49,445.00 $ 130.00 $ 41,470.00 $ 105.75 $ 33,734.25
2506.502 ADJUST FRAME & CASTING EACH 1 $500.00 $ 500.00 $ 750.00 $ 750.00 $ 3,000.00 $ 3,000.00
2531.503 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 33 $40.00 $ 1,320.00 $ 36.00 $ 1,188.00 $ 141.00 $ 4,653.00
2531.503 CONCRETE CURB & GUTTER DESIGN R418 LIN FT 2,016 $32.00 $ 64,512.00 $ 26.00 $ 52,416.00 $ 85.00 $ 171,360.00
2531.504 6" CONCRETE DRIVEWAY PAVEMENT SQ YD 114 $80.00 $ 9,120.00 $ 135.00 $ 15,390.00 $ 200.00 $ 22,800.00
2540.501 MAIL BOX EACH 1 $3,500.00 $ 3,500.00 $ 2,500.00 $ 2,500.00 $ 500.00 $ 500.00
2573.501 EROSION CONTROL SUPERVISOR LUMP SUM 1 $3,500.00 $ 3,500.00 $ 1,000.00 $ 1,000.00 $ 10,000.00 $ 10,000.00
2573.502 STABILIZED CONSTRUCTION EXIT EACH 3 $500.00 $ 1,500.00 $ 500.00 $ 1,500.00 $ 7,500.00 $ 22,500.00
2573.503 SEDIMENT CONTROL LOG TYPE WOOD FIBER LIN FT 2,785 $3.25 $ 9,051.25 $ 3.25 $ 9,051.25 $ 3.00 $ 8,355.00
2573.602 DITCH CHECK EACH 7 $550.00 $ 3,850.00 $ 500.00 $ 3,500.00 $ 2,500.00 $ 17,500.00
2563.601 TRAFFIC CONTROL LUMP SUM 1 $15,000.00 $ 15,000.00 $ 50,000.00 $ 50,000.00 $ 15,000.00 $ 15,000.00
2573.502 STORM DRAIN INLET PROTECTION EACH 21 $150.00 $ 3,150.00 $ 210.00 $ 4,410.00 $ 500.00 $ 10,500.00
2573.503 SILT FENCE, TYPE MS LIN FT 7,316 $3.00 $ 21,948.00 $ 2.25 $ 16,461.00 $ 2.15 $ 15,729.40
2574.507 COMMON TOPSOIL BORROW CU YD 400 $50.00 $ 20,000.00 $ 50.00 $ 20,000.00 $ 40.00 $ 16,000.00
2575.501 TURF ESTABLISHMENT LUMP SUM 1 $30,000.00 $ 30,000.00 $ 25,000.00 $ 25,000.00 $ 26,500.00 $ 26,500.00
2582.503 4" DBLE SOLID LINE PAINT (YELLOW) LIN FT 6,866 $1.50 $ 10,299.00 $ 0.35 $ 2,403.10 $ 0.30 $ 2,059.80
2582.503 4" SOLD LINE PAINT (WHITE) LIN FT 12,127 $1.00 $ 12,127.00 $ 0.20 $ 2,425.40 $ 0.15 $ 1,819.05
2582.503 12" SOLID LINE PAINT (WHITE) LIN FT 94 $40.00 $ 3,760.00 $ 6.25 $ 587.50 $ 6.00 $ 564.00
2582.503 24" SOLID WHITE PREF TAPE GR IN LIN FT 52 $59.00 $ 3,068.00 $ 40.00 $ 2,080.00 $ 38.00 $ 1,976.00
2582.518 PVMT MSSG PREF TAPEGR IN SQ FT 30 $65.00 $ 1,950.00 $ 50.00 $ 1,500.00 $ 46.00 $ 1,380.00
$ 2,058,743.75 $ 2,262,802.15 $ 2,455,488.45
Percent Over/Under Estimate: 9.91% 19.27%