|
Project Name: 2018 Water Main Replacement Project,Fairlawn Neighborhood
<br /> Engineer's Estimate Burdick Plumbing&
<br /> Project Number: 2018-10 Heating Co.,Inc.
<br /> 1175 N 20th St.
<br /> City Engineering Division Decatur,IL 62521
<br /> Bid Date:Wednesday,0412512018
<br /> 217-429-2385
<br /> Time: 10:00 A.M.
<br /> Douglas W.Burdick,Pres.
<br /> Fund: Water Non-Lake Capital Jeffrey Burdick,VP
<br /> ieff0burdickpiumbing.com
<br /> Organization Code:
<br /> Object Code:
<br /> `Item -Pay Item Quantity Unit Unit Price Tot21 Unit Price ;:� Tbah;+'
<br /> Number
<br /> 1 6 INCH POLYWRAPPED D.I.P.WATER MAIN _ 240 FEET $45.00 $10,800.00 $40.00 $9,600.00
<br /> 2 81NCH POLYWRAPPED D.I.P.WATER MAIN 11,420 FEET $50.00 $571,000.00 $42.00 $479,640.00
<br /> 3 12 INCH X 8 INCH TAPPING SLEEVE AND VALVE,MJ,WNALVE BOX 1 EACH $8,000.00 $8,000.00 $9,000.00 $9,000.00
<br /> 4 6 INCH X 6 INCH TAPPING SLEEVE AND VALVE,MJ,WNALVE BOX 3 EACH $6,000.00 $18,000.00 $6,000.00 $18,000.00
<br /> 5 18INCH VALVE,MJ WITH VALVE BOX 261 EACH $6.000.001 $156,000.00 $3,300,001 $85,800.00
<br /> 6 8INCH 45 DEGREE BENDS,MJ 4 EACH $450.00 $1,800.00 $500.00 $2,000.00
<br /> 7 8 INCH 22.5 DEGREE BENDS,MJ 1 EACH $450.00 $450.00 $500.00 $500.00
<br /> 8 8 INCH X8 INCH CROSS,MJ 2 EACH $1,000.00 $2,000.00 $1,000.00 $2,000.00
<br /> 9 81NCH X 8 INCH TEE,MJ 16 EACH $800.00 $12,800.00 $1,000.00 $16,000.00
<br /> 10 8 INCH GRIP RING ACCESSORY KITS 160 EACH $215.00 $34,400.00 $250.00 $40,000.00
<br /> 11 8 INCH FIELDLOCK GASKETS 147 EACH $170.00 $24,990.00 $175.00 $25,725.00
<br /> 12 8 INCH SLEEVES,MJ 3 EACH $575.00 $1,725.00 $500.00 $1,500.00
<br /> 13 18 INCH X 6 INCH REDUCER,MJ 3 EACH $800.001 $2,400.00 $750.001 $2,250.00
<br /> 14 8 INCH X 6 INCH TEE,MJ 23 EACH $800.00 $18,400.00 $900.00 $20,700.00
<br /> 15 8 INCH CAP/PLUG,MJ 3 EACH $350.00 $1,050.00 $500.00 $1,500.00
<br /> 16 6 INCH VALVE,MJ WITH VALVE BOX 22 EACH $2,000.00 $44,000.00 $2,400.00 $52,800.00
<br /> 17 6 INCH 45 DEGREE BENDS,MJ 4 EACH $350.00 $1,400.00 $450.00 $1,800.00
<br /> 18 6 INCH GRIP RING ACCESSORY KITS 98 EACH $100.00 $9,800.00 $150.00 $14,700.00
<br /> 19 6 INCH CAP/PLUG,MJ 3 EACH $250.00 $750.00 $500.00 $1,500.00
<br /> 20 6 INCH SLEEVE,MJ 21 EACH 1 $350.00 $700.00 $400.00 $800.00
<br /> 21 FIRE HYDRANT,4.5'BURY 22 EACH $5,100.00 $112,200.00 $5,300.00 $116,600.00
<br /> 22 FIRE HYDRANT,5.5'BURY 1 EACH $5,600.00 $5,600.00 $6,000.00 $6,000.00
<br /> 23 6 INCH FIRE HYDRANT LIFT KIT(AS NEEDED) 1 EACH $500.00 $500.00 $500.00 $500.00
<br /> 24 12 INCH FIRE HYDRANT LIFT KIT(AS NEEDED) 1 EACH $600.00 $600.00 $600.00 $600.00
<br /> 25 1181NCH FIRE HYDRANT LIFT KIT(AS NEEDED) 1 EACH $700.00 $700.00 $700.00 $700.00
<br /> 26 24 INCH FIRE HYDRANT LIFT KIT(AS NEEDED) 1 EACH $900.00 $900.00 $800.00 $800.00
<br /> 27 30 INCH FIRE HYDRANT LIFT KIT(AS NEEDED) 1 EACH $1,000.00 $1,000.001 $900.00 $900.00
<br /> 28 36 INCH FIRE HYDRANT LIFT KIT(AS NEEDED) 1 EACH 1 $1,100.00 $1,100.00 $1,200.00 $1,200.00
<br /> 29 1 INCH X 10 FT WATER SERVICE(SHORT)W/CORP&CURB STOP, 109 EACH $1,600.00 $174,400.00 $1,775.00 $193,475.00
<br /> TYPE II
<br /> 30 1 INCH X 50 FT WATER SERVICE(LONG)W/CORP&CURB STOP, 122 EACH $2,800.00 $341,600.00 $3,000.00 $366,000.00
<br /> BORED,TYPE II
<br /> 31 REMOVE FIRE HYDRANT AND ABANDON EXISTING VALVE 16 EACH $1,500.00 $24,000.00 $1,500.00 $24,000.00
<br /> 32 ABANDON EXISTING VALVE(REMOVE VALVE BOX) 36 EACH $700.00 $25,200.00 $900.00 $32,400.00
<br /> 33 CUT AND PLUG EXISTING VALVE 4 EACH $1,100.00 $4,400.00 $1,000.00 $4,000.00
<br /> 34 CUT AND CAP EXISTING MAIN 1 EACH $1,100.00 $1,100.00 $1,000.00 $1,000.00
<br /> 35 TRENCH BACKFILL 3,390 TONS $31.00 $105,090.00 $33.00 $111,870.00
<br /> 36 PAVEMENT SAW CUTS 12,600 FEET $4.00 $50,400.00 $3.75 $47,250.00
<br /> 37 5 INCH SIDEWALK REMOVAL 1,220 SQ FT $5.00 $6,100.00 $5.00 $6,100.00
<br /> 38 51NCH PORTLAND CEMENT CONCRETE SIDEWALK
<br /> REPLACEMENT 1,220 SQ FT $15.00 $18,300.00 $10.00 $12,200.00
<br /> 39 TEMPORARY PATCHES,3 INCH 59 SQ YD $50.00 $2,950.00 $90.00 $51310.00
<br /> 40 CLASS D PATCHES,5 INCH PAVEMENT 3,473 SQ YD $125.00 $434,125.001 $88.00 $305,624.00
<br /> 41 CLASS B PATCHES,8 INCH PAVEMENT 59 SQ YD $100.00 $5,900.00 $100.00 $5,900.00
<br /> 42 CLASS D PATCHES,3 INCH DRIVEWAYS 527 SQ YD $60.00 $31,620.00 $95.00 $501065.00
<br /> 43 CLASS B PATCHES,61NCH DRIVEWAYS 340 SO YD $75.00 $25,500.00 $90.00 $30,600.00
<br /> 44 AGGREGATE DRIVEWAY REPLACEMENT,8 INCH 2,230 TONS $31.00 $69,130.00 $33.00 $73,590.00
<br /> 45 TEMPORARY EROSION CONTROL,SEEDING 50 LB $3.00 $150.00 $20.00 $1,000.00
<br /> 46 TEMPORARY EROSION CONTROL,PERIMETER BARRIER 100 FEET $5.00 $500.00 $4.00 $400.00
<br /> 47 GRADING&SHAPING DITCHES 11,420 FEET $7.50 $85,650.00 $7.00 $79,940.00
<br /> 48 SEEDING,CLASS 1(LAWN MIXTURE)(100 LB/ACRE) 175.0 LB $20.00 $3,500.001 $55.00 $9,625.00
<br /> 49 PHOSPHORUS FERTILIZER NUTRIENT(90 LB/ACRE) 1621 LB 1 $3.00 $486.00 $3.00 $486.00
<br /> 50 POTASSIUM FERTILIZER NUTRIENT(90 LB/ACRE) 162 LB $3.00 $486.00 $3.00 $486.00
<br /> 51 NITROGEN FERTILIZER NUTRIENT(90 LB/ACRE) 162 LB $3.00 $486.00 $3.00 $486.00
<br /> 52 MULCH,METHOD 2(2 TONS/ACRE) 3.5 TONS $4.00 $14.00 $1,200.00 $4,200.00
<br /> 53 EXPLORATION EXCAVATIONS 50 EACH $1,100.00 $55,000.00 $750.00 $37,500.00
<br /> 54 1 TRAFFIC CONTROL 1 LSUM $25,000.00 $25,000.00 $40,000.00 $40,000.00
<br /> 55 MOBILIZATION 1 LSUM $25,000.00 $25,000.00 $40,000.00 $40,000.00
<br /> 56 ALTERATIONS,CANCELLATIONS,EXTENSIONS,DEDUCTIONS AND 1 LSUM $75,000.00
<br /> EXTRA WORK $75,000.00 $75,000.00 $75,000.00
<br /> 57 12 INCH CASINGS 80 FEET $100.00 $8,000.00 $70,00 $5,600.00
<br /> 58 STORM SEWER WATER MAIN QUALITY PIPE 40 FEET $75.00 $3,000 $80.00 $3,200.00
<br /> 0�00�
<br /> TOTAL BIDS(AS CORRECTED) ���$2,645,152.00 $2,480,422.00
<br /> Percent Over Under ENGINEER'S ESTIMATE -6.23%
<br /> .,CRy Engineer Date
<br />
|