|
PROJECT NUMBER:2025-20 '
<br /> PROJECT NAME:Galvanized Water Service Line Replacement Program Engineer's Estimate Burdick Plumbing&
<br /> Heating Co.,Inc
<br /> BID DATE: 3/25/2026 P.O.Box 496
<br /> TIME: 10:00AM City Engineering Division I Decatur,IL 62525
<br /> Douglas W.Burdick
<br /> FUND:Water Non Lake Capital President
<br /> ORGANIZATION CODE:81808118 I douq[a1t?urdickolumbinq.com
<br /> OBJECT CODE:497000 -4'9-238
<br /> item Pay Item 'Quantity Unit Unit Price Total Unit Price Total
<br /> Number
<br /> 1 SHORT WATER SERVICE-PUBLIC REPLACEMENT,1"DIA 5.00 EA $5,800 00 $29.000.001 $6,000.00 $30,000.00
<br /> 2 LONG WATER SERVICE-PUBLIC REPACEMENT,1"DIA ! 5.00' EA $7.400.00 $37,000.00 $7,000.00 $35,000 00
<br /> 3 SHORT WATER SERVICE-FULL REPLACEMENT, 1"DIA 40.00 EA ) $10,000.00 $400,000.00 $6,500.00 $260,000 00
<br /> 4 LONG WATER SERVICE-FULL REPLACEMENT,1"DIA 40.00 EA i $12,500.00 $500,000 00r $8.500 00 $340,000 00
<br /> 5 'SHORT PRIVATE-SIDE WATER SERVICE LINE REPLACEMENT,1"DIA 50.00 EA $8,200.00 $410,000.00 $6,000 00 $300.000.00
<br /> 6 LONG PRIVATE-SIDE WATER SERVICE LINE REPLACEMENT. 1"DIA 50.00, EA $8,500.00 $425,000.00 $7.000.00 $350,000.00
<br /> 7 INTERIOR COPPER PIPE 900.00' LF $35.00 $31,500.00 $56.00 $50.400.00
<br /> 8 1-112"TYPE K COPPER PIPE.SHORT WATER SERVICE-FULL REPLACEMENT 10.00 EA $500 00 $5.000.00 $7.600.00 $76,000.00
<br /> ADDER
<br /> 9 ;1-1/2"TYPE K COPPER PIPE,LONG WATER SERVICE-FULL REPLACEMENT- 10 00;
<br /> ADDER EA $500.00 $5.000.00 $12,400.00 $124,000,00
<br /> 10 2"TYPE K COPPER PIPE,SHORT WATER SERVICE-FULL REPLACEMENT- 10.00 EA $1,000.00 $10,000.00' $9,200.00 $92,000.00
<br /> ADDER
<br /> 11 2"TYPE K COPPER PIPE.LONG WATER SERVICE-FULL REPLACEMENT- 10.00 EA ? $1,000.00 $10,000.00, $15,500.00 $155,000.00
<br /> ADDER
<br /> 12 CORING INTERIOR WALL 180 00 EA sl $350.00 $63,000.00 $300.00 $54,000.00
<br /> 13 WATER SERVICE POTHOLING 50.00 EA • $300.00 $15,000.00 $1,600 00 $80,000.00
<br /> 14 SITE RESTORATION 200.00 EA $2,500.00 $500,000.00 $3,500 00 $700,000.00
<br /> 15 NEW METER INSTALLATION 5.00 EA , $300.00 $1,500.00 $1,900.00 $9,500.00
<br /> 16 BRICK PAVER PATCH,ADDER 100.00 SY - $200.00 $20,000.00 $470.00 $47.000.00
<br /> 17 CLASS B PATCHES.SPECIAL.10"PAVEMENT,ADDER 50.00SY $1,000.00 $50.000.00' $350.00 $17,500.00
<br /> 18 TEMPORARY PAVEMENT 450.00I SY $22.00 $9.900.001 $192.00 $86,400.00
<br /> 19 DISCONNECT SERVICE 10.00 EA $500.00 $5,000.001 $1,500.00 $15.000.00
<br /> 20 TRAFFIC CONTROL 1.00• LS $30,000.00 $30,000.00 $125,000 00 $125.000.00
<br /> 21 'MOBILIZATION 190.00 EA $2.250.00 $427,500.00; $900 00 $171,000.00
<br /> 22 'TEPA PROJECT SIGNS 1.00 LS $100.00 $100.001 $14,500.00 $14,500.00
<br /> 23 !LEAD BASED PLANT AND ASBESTOS MATERIAL ALLOWANCE 1 1.00 LS $5,000 00 $5,000.00 $5,000.00 $5.000.00
<br /> 24 ELECTRICAL GROUNDING ALLOWANCE 1 00 LS l $10,000.00 $10,000.00 $10,000.00 $10,000.00
<br /> 25 EXPLORATION EXCAVATION(UP TO 8 FEET DEEP) 20 00 EA $900.00 $18,000.00 $2,200.00 $44,000.00
<br /> 26 'WATER FILTER 400.00 EA $55.00 $22,000.00_ $75.00 $30,000.00
<br /> ALTERNATE BID
<br /> A 1 REPLACEMENT OF EXTENDED GRR WATER SERVICE,1"DIA.(INCLUDING 3000,00 LF $110.00 $330,000 00 $150 00 $450,000.00
<br /> SITE RESTORATION,CORING INTERIOR WALL AND MOBILIZATION)
<br /> B 2 REPLACEMENT OF EXTENDED GRR WATER SERVICE,1"DIA.(INCLUDING 4000.00 LF $110.00 $440,000.00 $150 00 $600,000.00
<br /> SITE RESTORATION.CORING INTERIOR WALL AND MOBILIZATION)
<br /> C.3 REPLACEMENT OF EXTENDED GRR WATER SERVICE.1"DIA (INCLUDING 6000.00. LF $110.00 $660.000 00 $150.00 $900,000.00
<br /> SITE RESTORATION.CORING INTERIOR WALL AND MOBILIZATION) l
<br /> ADDITIONAL,SHORT PRIVATE-SIDE WATER SERVICE LINE REPLACEMENT, I
<br /> D.4 1"DIA WATER SERVICES(INCLUDING SITE RESTORATION.CORING 10.00 EA $13,300.00 $133,000.00 $7,700.00 $77,000 00
<br /> INTERIOR WALL AND MOBILIZATION)
<br /> ADDITIONAL,SHORT PRIVATE-SIDE WATER SERVICE LINE REPLACEMENT, '
<br /> E 5 1"DIA WATER SERVICES(INCLUDING SITE RESTORATION.CORING 40 00 EA $13.300.00 $532,000.00! $7,700.00 $308.000 00
<br /> _INTERIOR WALL AND MOBILIZATION) _
<br /> BASE BID 0$3.039,500.001 50% 53,221.300.00
<br /> A.1 ALTERNATE"A" $330,000 00 36 4% $450.000 00
<br /> B.2 ALTERNATE"B" ` $440,000.00 364% $600.000.00
<br /> C.3 ALTERNATE"C" $660,000.00 36.4% $900.000.00
<br /> 0.4 ALTERNATE"D" 1 $133,000 00 421% $77,000.00
<br /> E 5 ALTERNATE"E" , $532,000.00 .42.1% $308,000.00
<br /> TOTAL BIDS(AS CORRECTED) $5,134,500.00 $5,556,300.00
<br /> Percent Over Under ENGINEER'S ESTIMATE 8.22%
<br /> f% -?`_._-�- ' 3f dtaa-f-/
<br /> Paul E.Caswell.P.E.City Engineer Date
<br /> Page 1 of 1
<br />
|