|
Project Name: North Water Streetscape Enhancement-Phase I
<br /> Engineer's Estimate Otto Baum Company,Inc. Christy-Foltz,Inc. Mid-States General T
<br /> Project Number: 2010-14 1788 Hubbard Ave. 740 S.Main St. &Mechanical
<br /> Decatur,IL 62526 Decatur,IL 62521 Contracting Corp.
<br /> City Engineering Division 4170 N.Bearsdale Rd.
<br /> Bid Date: Thursday,June 9,2011 (217)876-1000 (217)428-8601 Decatur,IL 62526
<br /> Time: 11:00 A.M. (217)875-1260
<br /> donailen@ottobaum.com halsachristy-foltz.com
<br /> Fund: 2010 Project Fund gary.sebens(a)
<br /> midstatescontracting.com
<br /> Organization Code: 43434305
<br /> Object Code: 469902
<br /> Item Pay Item Quantity Unit Unit Price Total Unit Price Total Unit Price total Unit Price Total
<br /> Number
<br /> 20100110 TREE REMOVAL(6 TO 15 UNITS DIAMETER) 56 UNIT $40.00 $2,240.00 $15.45 $865.20 $17.00 $952.00 $137.00 $7,672.00
<br /> 35300300 PCC BSE CSE 8 438 SQ YD $45.00 $19,710.00 $44.30 $19,403.40 $45.00 $19,710.00 $41.50 $18,177.00
<br /> 40600100 BITUMINOUS MATERIALS(PRIME COAT) 160 GAL $3.50 $560.00 $7.15 $1,144.00 $7.00 $1,120.00 $7.20 $1,152.00
<br /> 40600982 HMA SURF REM BUTT JT 301 SQ YD $50.001 $1,500.00 $44.301 $1,329.00 $43.00 $1,290.00 $45.00 $1,350.00
<br /> 40603310 HMA SC"C"N50 148 TON $95.00 $14,060.00 $140.00 $20,720.00 $135.00 $19,980.00 $141.00 $20,868.00
<br /> 42300400 PCC DRIVEWAY PAVT 8 14 SQ YD $50.00 $700.00 $65.00 $910.00 $50.00 $700.00 $96.00 $1,344.00
<br /> 42400200 PC CONC SIDEWALK 5 14,969 SQ FT $8.00 $119,752.00 $5.40 $80,832.60 $5.00 $74,845.00 $7.50 $112,267.50
<br /> 42400800 DETECTABLE WARNINGS 96 SQ FT $41.00 $3,936.00 $45.00 $4,320.00 $23.00 $2,208.00 $29.00 $2,784.00
<br /> 44000155 HMA SURF REM 1 1/2 1,166 SQ YD $3.50 $4,081.00 $10.35 $12,068.10 $10.00 $11,660.00 $10.50 $12,243.00
<br /> 44000100 PAVEMENT REMOVAL 175 SQ YD $11.00 $1,925.00 $24.85 $4,348.75 $20.00 $3,500.00 $17.00 $2,975.00
<br /> 44000500 COMB CURB GUTTER REM 1,1061 FOOT $7.751 $8,571.50 $8.00 $8,848.00 $4.50 $4,977.00 $30.00 $33,180.00
<br /> 44000600 SIDEWALK REMOVAL 25,456 SQ FT $1.10 $28,001.60 $1.35 $34,365.60 $2.25 $57,276.00 $1.25 $31,820.00
<br /> 550A0050 STORM SEW CL A 1 12 74 FOOT $30.00 $2,220.00 $85.35 $6,315.90 $103.00 $7,622.00 $81.00 $5,994.00
<br /> 550B0020 STORM SEW CL B 1 6 17 FOOT $25.00 $425.00 $81.00 $1,377.00 $76.001 $1,292.00 $90.00 $1,530.00
<br /> 56500600 DOM WAT SER BOX ADJ 3 EACH $375.00 $1,125.00 $378.00 $1,134.00 $260.00 $780.00 $120.00 $360.00
<br /> 60235700 INLETS TAT3F&G 2 EACH $2,000.00 $4,000.00 $1,450.00 $2,900.00 $1,550.00 $3,100.00 $1,457.00 $2,914.00
<br /> 60250500 CB ADJ NEW T1 CL 1 EACH $1,000.00 $1,000.00 $1,080.00 $1,080.00 $630.00 $630.00 $570.00 $570.00
<br /> 60300410 VAL BOX FR ADJ NEW FR 11 EACH 1 $750.00 $750.00 $270.00 $270.00 $350.00 $350.00 $125.00 $125.00
<br /> 60604400 COMB CC&G TB6.18 1,1121 FOOT 1 $28.00 $31,136.00 $27.00 $30,024.00 $28.00 $31,136.00 $48.00 $53,376.00
<br /> 67100100 MOBILIZATION 1 LSUM $10,000.001 $10,000.00 $9,500.00 $9,500.00 $4,000.00 $4,000.00 $57,000.00 $57,000.00
<br /> 70102620 TR CONT&PROT 701501 1 LSUM $5,000.00 $5,000.00 $7,500.00 $7,500.00 $5,000.00 $5,000.00 $6,000.00 $6,000.00
<br /> 70102635 TR CONT&PROT 701701 1 LSUM $5,000.00 $5,000.00 $4,100.00 $4,100.00 $1,000.00 $1,000.00 $4,000.00 $4,000.00
<br /> 70102640 TR CONT&PROT 701801 1 LSUM $5,000.00 $5,000.00 $5,000.00 $5,000.00 $1,000.00 $1,000.00 $2,500.00 $2,500.00
<br /> 78000200 THPL PVT MK 4 587 FOOT $0.65 $381.55 $4.10 $2,406.70 $4.00 $2,348.00 $4.00 $2,348.00
<br /> 78000600 THPL PVT MK 12 192 FOOT $2.00 $384.00 $12.25 $2,352.00 $12.00 $2,304.00 $12.50 $2,400.00
<br /> 78000650 THPL PVT MK 24 47 FOOT $3.851 $180.95 $16.25 $763.75 $16.00 $752.00 $16.00 $752.00
<br /> 78300100 PAVEMENT MARKING REMOVAL 1,259 SQ FT $2.001 $2,518.00 $3.80 $4,784.20 $3.75 $4,721.25 $4.00 $5,036.00
<br /> Z0013798 CONSTRUCTION LAYOUT 1 LSUM $10,000.00 $10,000.00 $7,500.00 $7,500.00 $5,000.00 $5,000.00 $18,500.00 $18,500.00
<br /> Z0036700 PARK METER POSTS REM 15 EACH $100.00 $1,500.00 $21.00 $315.00 $30.00 $450.00 $210.00 $3,150.00
<br /> XX001186 PLANTER REMOVAL 9 EACH $500.00 $4,500.00 $225.00 $2,025.00 $350.00 $3,150.00 $1,582.00 $14,238.00
<br /> 81012500 CONDUIT IN TRENCH-1 1/2"DIA.,PVC 1,400 FOOT $15.26 $21,364.00 $2.12 $2,968.00 $2.00 $2,800.00 $2.15 $3,010.00
<br /> 81012600 CONDUIT IN TRENCH-2"DIA.,PVC 925 FOOT $20.54 $18,999.50 $2.25 $2,081.25 $2.20 $2,035.00 $2.30 $2,127.50
<br /> 81012800 CONDUIT IN TRENCH-3"DIA.,PVC 310 FOOT $26.70 $8,277.00 $4.50 $1,395.00 $4.40 $1,364.00 $4.55 $1,410.50
<br /> 81013000 CONDUIT IN TRENCH-4"DIA.,PVC 510 FOOT $36.27 $18,497.70 $5.05 $2,575.50 $5.00 $2,550.00 $5.10 $2,601.00
<br /> 81021540 CONDUIT,AUGERED 1 1/2"PVC 130 FOOT $30.00 $3,900.00 $17.20 $2,236.00 $16.70 $2,171.00 $17.50 $2,275.00
<br /> 81021590 CONDUIT,AUGERED 4"PVC 110 FOOT $50.00 $5,500.00 $29.90 $3,289.00 $29.00 $3,190.00 $30.00 $3,300.00
<br /> 81400100 HANDHOLE 19 EACH $1,210.00 $22,990.00 $990.00 $18,810.00 $966.00 $18,354.00 $1,003.00 $19,057.00
<br /> *00000001 DEMOLITION-RECEPTACLES 1 LSUM $2,000.00 $2,000.00 $1,130.00 $1,130.00 $1,100.00 $1,100.00 $1,140.00 $1,140.00
<br /> *00000002 REMOVAL OF PEDESTRIAN LIGHT FIXTURES-SALVAGE 14 EACH $220.00 $3,080.00 $128.00 $1,792.00 $128.00 $1,792.00 $130.00 $1,820.00
<br /> *00000003 REMOVAL OF STREET LIGHT FIXTURES-SALVAGE 7 EACH $330.00 $2,310.00 $95.75 $670.25 $100.00 $700.00 $97.00 $679.00
<br /> *00000004 DEMOLITION-POLE FOUNDATIONS 18 EACH $330.00 $5,940.00 $54.00 $972.00 $300.00 $5,400.00 $600.00 $10,800.00
<br /> *00000005 HANDHOLE TO BE ADJUSTED 9 EACH $550.00 $4,950.00 $940.00 $8,460.00 $200.00 $1,800.00 $10.00 $90.00
<br /> *00000006 REMOVE EXISTING HANDHOLE 17 EACH $350.00 $5,950.00 $388.00 $6,596.00 $75.00 $1,275.00 $200.00 $3,400.00
<br /> *00000007 #10 WIRE TYPE XHHW-2 9,570 LF $1.19 $11,388.30 $1.25 $11,962.50 $1.20 $11,484.00 $1.30 $12,441.00
<br /> *00000008 #8 WIRE TYPE XHHW-2 15,610 LF $1.55 $24,195.50 $1.20 $18,732.00 $1.18 $18,419.80 $1.20 $18,732.00
<br /> *00000009 #6 WIRE TYPE XHHW-2 2,400 LF $2.23 $5,352.00 $1.80 $4,320.00 $1.75 $4,200.00 $1.80 $4,320.00
<br /> *00000010 #1 WIRE TYPE XHHW-2 250 LF $5.56 $1,390.00 $4.20 $1,050.00 $4.10 $1,025.001 $4.30 $1,075.00
<br /> *00000011 350 KCM WIRE TYPE XHHW-2 1,000 LF $16.50 $16,500.001 $9.80 $9,800.00 $9.50 $9,500.00 $9.90 $9,900.00
<br /> *00000012 RECEPTACLE TERMINATIONS 75 EACH $55.001 $4,125.001 $90.00 $6,750.00 $87.00 $6,525.00 $91.00 $6,825.00
<br /> *00000013 LIGHTING CONTROLLER SPECIAL 1 EACH $18,590.00 $18,590.00 $10,700.00 $10,700.00 $10,400.00 $10,400.00 $10,801.00 $10,801.00
<br /> *00000014 PEDESTRIAN LIGHT POLE,DECORATIVE,12.5 FT.M.H.,SPECIAL 26 EACH $1,155.00 $30,030.00 $811.00 $21,086.00 $790.00 $20,540.00 $820.00 $21,320.00
<br /> *00000015 PEDESTRIAN LIGHT POLE,DECORATIVE,12.5 FT.M.H.,NO CONCRETE 5 EACH $275.00 $1,375.00 $229.00 $1,145.00 $225.00 $1,125.00 $231.00 $1,155.00
<br /> BASE,SPECIAL
<br /> *00000016 DECORATIVE LIGHTED BOLLARD,SPECIAL 2 EACH $1,880.00 $3,760.00 $711.00 $1,422.00 $700.00 $1,400.00 $718.00 $1,436.00
<br /> *00000017 LIGHT POLE,DECORATIVE 30 FT.M.H.,MAST ARM,SPECIAL 7 EACH $6,930.00 $48,510.00 $9,500.00 $66,500.00 $9,250.00 $64,750.00 $9,608.00 $67,256.00
<br /> *00000018 8"X 96"TREE GRATE 6 EACH $2,500.00 $15,000.00 $2,235.00 $13,410.00 $3,000.00 $18,000.00 $2,887.00 $17,322.00
<br /> *00000019 48"x 72"TREE GRATE 20 EACH $2,000.00 $40,000.00 $2,095.00 $41,900.00 $2,800.00 $56,000.00 $2,600.00 $52,000.00
<br /> *00000020 UNIT PAVERS 6,134 SQ FT $15.00 $92,010.00 $14.80 $90,783.20 $21.00 $128,814.00 $15.25 $93,543.50
<br /> *00000021 CONCRETE BORDER 92 FOOT $7.50 $690.00 $13.00 $1,196.00 $12.00 $1,104.00 $36.00 $3,312.00
<br /> *00000022 CONCRETE PLANTER CURB 112 FOOT $25.00 $2,800.00 $27.00 $3,024.00 $40.00 $4,480.00 $40.00 $4,480.00
<br /> *00000023 CUSTOM FENCE 32 FOOT $350.00 $11,200.00 $938.00 $30,016.00 $950.00 $30,400.00 $930.00 $29,760.00
<br /> *00000024 IRRIGATION EXTENSION 1 LSUM $4,000.00 $4,000.00 $7,100.00 $7,100.00 $3,700.00 $3,700.00 $7,115.00 $7,115.00
<br /> *00000025 TOPSOIL PLACEMENT 134 CU YD $45.00 $6,030.00 $27.00 $3,618.00 $80.00 $10,720.00 $123.00 $16,482.00
<br /> *00000026 TREE,ACER X FREEMANII'AUTUMN FANTASY'(AUTUMN FANTASY 11 EACH $650.00 $7,150.00 $648.00 $7,128.00 $630.00 $6,930.00 $654.00 $7,194.00
<br /> FREEMAN MAPLE),4"CALIPER,BALLED AND BURLAPPED
<br /> *00000027 TREE,GLEDITSIA TRIACANTHOS'STREET KEEPER'(STREET KEEPER 8 EACH $65000 $5,200.00 $648.00 $5,184.00 $630.00 $5,040.00 $654.00 $5,232.00
<br /> HONEYLOCUST),4"CALIPER,BALLED AND BURLAPPED
<br /> *00000028 TREE,ULMUS CARPINIFOLIA'PROSPECTOR'(PROSPECTOR ELM),4" 7 EACH $650.00 $4,550.00 $648.00 $4,536.00 $63000 $4,410.00 $654.00 $4,57800
<br /> CALIPER,BALLED AND BURLAPPED
<br /> C2C01024 SHRUB,BUXUS MICROPHYLLA WINTERGREEN(WINTERGREEN 12 EACH $50.00 $600.00 $65.00 $780.00 $6500 $780.00 $66.00 $792.00
<br /> LITTLELEAF BOXWOOD),2'HEIGHT,CONTAINER
<br /> *00000029 PERENNIAL,LIRIOPE SPICATA(CREEPING LILYTURF),1 QUART CONT. 180 EACH $10.00 $1,800.00 $9.75 $1,755.00 $10.00 $1,800.00 $10.00 $1,800.00
<br /> *00000030 PERENNIAL,RUDBECKIA FULGIDA'GOLDSTRUM'(BLACK-EYED SUSAN),1 34 EACH $15.00 $510.00 $15.00 $510.00 $15.00 $510.00 $16.00 $544.00
<br /> GAL.CONT.
<br /> *00000031 PERENNIAL,SPOROBOLUS HETEROLEPIS,(PRAIRIE DROPSEED),1 GAL. 34 EACH $15.00 $510.00 $15.00 $510.00 $15.00 $510.00 $16.00 $544.00
<br /> CONT.
<br /> *00000032 DRAIN HOLES 56 FOOT $10.00 $560.00 $30.00 $1,680.00 $10.00 $560.00 $25.00 $1,400.00
<br /> K1005420 SEEDING(SPECIAL) 340 SQ YD $1.50 $510.001 $5.101 $1,734.00 $5.00 $1,700.00 $5.00 $1,700.00
<br /> *00000033 ALTERATIONS,CANCELLATIONS,EXTENSIONS,DEDUCTIONS AND 1 EACH $70,000.00 $70,00000 $70,00000 $70,000.001 $70,000.00 $70,000 00 $70,000.00 $70,000.00
<br /> EXTRA WORK
<br /> TOTAL BIDS(AS CORRECTED) 00�]L�O��C�O�
<br /> $842,251.60 $769,808.90 $812,211.05 $951,395.00
<br /> Percent Over Under ENGINEER'S ESTIMATE 8.60% 3.57% 12.96%
<br /> Matthew C. Newell, P.E., City Engineer Date
<br /> Page 1 of 1
<br />
|