|
Project Name: 2011 Misc.Storm&Sanitary Sewer Improvement Project
<br /> Engineer's Estimate Entler Excavating Co.,Inc. Barr&Robison Otto Baum Co.,Inc. Burdick Plumbing&
<br /> Project Number: 2011-09 819 N.Sunnyside Rd Sewer&Excavating,Inc. 1788 Hubbard Ave Heating Co.,Inc.
<br /> Decatur,IL 62522 2332 N.Woodford St. Decatur,IL 62526 728 S.Main St.
<br /> City Engineering Division Decatur,IL 62526 PO Box 496
<br /> Bid Date: Wednesday,April 27,2011 217-428-1865 217-876-1000 Decatur,IL 62525
<br /> 217-428-1895 217-424-2636 217-876-1014
<br /> Time: 10:00 A.M. 217-424-2544 mike(cDburdickplumbina.com
<br /> KarenEntlerex(cDamail.com donallen(c ottobaum.com
<br /> Fund: Sewer/Capitol Projects-Storm Sewer barrexcavatina(d)comcast.net
<br /> Organization Code: 79487906/ 45484516
<br /> Ob ect Code: 489030/ 489040
<br /> Item Pay Item Quantity Unit Unit Price Total Unit Price Total Unit Price Total Unit Price Total Unit Price Total
<br /> Number
<br /> 20800150 TRENCH BACKFILL 1,500 CU YD $42.00 $63,000.00 $30.00 $45,000.00 $29.00 $43,500.00 $35.00 $52,500.00 $35.00 $52,500.00
<br /> 21400100 GRADING AND SHAPING DITCHES 200 FOOT $8.00 $1,600.00 $5.00 $1,000.00 $5.00 $1,000.00 $6.50 $1,300.00 $10.00 $2,000.00
<br /> 25000100 SEEDING,CLASS 1 1 ACRE $5,000.00 $5,000.00 $3,400.00 $3,400.00 $3,000.00 $3,000.00 $3,700.00 $3,700.00 $4,200.00 $4,200.00
<br /> 25100105 MULCH,METHOD 1 1 ACRE $2,500.00 $2,500.00 $1,050.00 $1,050.00 $1,000.00 $1,000.00 $2,300.00 $2,300.00 $2,200.00 $2,200.00
<br /> 25100630 EROSION CONTROL BLANKET 50 SQ YD $7.00 $350.00 $4.00 $200.00 $4.00 $200.00 $4.35 $217.50 $5.00 $250.00
<br /> 25200100 SODDING 50 SQ YD $30.00 $1,500.00 $25.00 $1,250.00 $40.00 $2,000.00 $33.00 $1,650.001 $36.00 $1,800.00
<br /> 28000510 INLET PROTECTION 4 EACH $200.00 $800.00 $125.00 $500.00 $100.00 $400.00 $120.00 $480.00 $125.00 $500.00
<br /> 28000900 FENCE EROSION CONTROL 100 FOOT $10.00 $1,000.00 $6.00 $600.00 $10.00 $1,000.00 $21.80 $2,180.00 $8.00 $800.00
<br /> 40800010 BITUMINOUS MATERIALS PRIME COAT 150 GAL $5.00 $750.00 $2.00 $300.00 $2.00 $300.00 $4.35 $652.50 $5.00 $750.00
<br /> 40800040 INCIDENTAL BITUMINOUS SURFACING 75 TON $250.00 $18,750.00 $225.00 $16,875.00 $200.00 $15,000.00 $290.00 $21,750.00 $275.00 $20,625.00
<br /> 42000100 PORTLAND CEMENT CONCRETE PAVEMENT,6 INCH 250 SQ YD $85.00 $21,250.00 $60.00 $15,000.00 $55.00 $13,750.00 $68.75 $17,187.50 $80.00 $20,000.00
<br /> 42000101 ADDITIONAL DEPTH OF PAVEMENT PER 1 INCH 400 SQ YD $12.00 $4,800.00 $10.00 $4,000.00 $10.00 $4,000.00 $9.80 $3,920.00 $10.00 $4,000.00
<br /> GREATER THAN 6 INCH
<br /> 42300200 PORTLAND CEMENT CONCRETE DRIVEWAY 75 SQ YD $110.00 $8,250.00 $100.00 $7,500.00 $70.00 $5,250.00 $81.75 $6,131.25 $90.00 $6,750.00
<br /> PAVEMENT 6INCH
<br /> 42400200 PORTLAND CEMENT CONCRETE SIDEWALK,5 INCH 100 SQ FT $18.00 $1,800.00 $7.00 $700.00 $7.00 $700.00 $6.85 $685.00 $15.00 $1,500.00
<br /> 44000100 PAVEMENT REMOVAL 700 SQ YD $17.00 $11,900.00 $11.00 $7,700.00 $12.00 $8,400.00 $13.00 $9,100.00 $12.00 $8,400.00
<br /> 44000200 DRIVEWAY PAVEMENT REMOVAL 200 SQ YD $18.00 $3,600.00 $11.00 $2,200.00 $12.00 $2,400.00 $13.00 $2,600.00 $15.00 $3,000.00
<br /> 44000600 SIDEWALK REMOVAL 100 SQ FT $5.001 $500.00 $5.00 $500.00 $2.00 $200.00 $2.20 $220.00 $5.00 $500.00
<br /> 44001700 COMBINATION CONCRETE CURB AND GUTTER 100 FOOT $80.00 $8,000.00 $65.00 $6,500.00 $65.00 $6,500.00 $70.85 $7,085.00 $80.00 $8,000.00
<br /> REMOVAL AND REPLACEMENT
<br /> 44213200 SAW CUTS 2,000 FOOT $5.00 $10,000.00 $4.00 $8,000.00 $3.00 $6,000.00 $4.35 $8,700.00 $4.00 $8,000.00
<br /> 59300100 CONTROLLED LOW-STRENGH MATERIAL 40 CU YD $135.00 $5,400.00 $70.00 $2,800.00 $75.00 $3,000.00 $220.00 $8,800.00 $105.00 $4,200.00
<br /> 60218300 MANHOLES,STORM,4 FT-DIAMETER,TYPE 1 FRAME, 3 EACH $4,400.00 $13,200.00 $4,000.00 $12,000.00 $3,80000 $11,400.00 $4,140.00 $12,420.00 $4,500.00 $13,500.00
<br /> OPEN
<br /> 60218500 MANHOLES,STORM,4 FT-DIAMETER,TYPE 3 FRAME 3 EACH $4,500.00 $13,500.00 $4,100.00 $12,300.00 $4,000.00 $12,000.00 $4,360.00 $13,080.00 $4,000.00 $12,000.00
<br /> AND GRATE
<br /> 60221000 MANHOLES,STORM,5 FT-DIAMETER,TYPE 1 FRAME, 1 EACH $5,500.00 $5,500.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $4,900.00 $4,900.00 $5,000.00 $5,000.00
<br /> OPEN
<br /> 60228110 MANHOLES,SANITARY,4 FT-DIAMETER,TYPE 1 10 EACH $4,400.00 $44,000.00 $4,000.00 $40,000.00 $3,950.00 $39,500.00 $4,140.00 $41,400.00 $4,500.00 $45,000.00
<br /> FRAME,CLOSED LID
<br /> 60228120 MANHOLES,SANITARY,5 FT-DIAMETER,TYPE 1 5 EACH $5,500.00 $27,500.00 $5,000.00 $25,000.00 $4,500.00 $22,500.00 $4,900.00 $24,500.00 $5,300.00 $26,500.00
<br /> FRAME,CLOSED LID
<br /> 60228111 ADDITIONAL DEPTH OF MANHOLE 4 FT-DIAMETER 30 FOOT $275.00 $8,250.00 $225.00 $6,750.00 $250.00 $7,500.00 $295.00 $8,850.00 $250.00 $7,500.00
<br /> 60228112 ADDITIONAL DEPTH OF MANHOLE 5 FT-DIAMETER 51 FOOT $300.00 $1,500.00 $275.00 $1,375.00 $300.001 $1,500.00 $325.00 $1,625.00 $300.00 $1,500.00
<br /> 60240220 INLETS,TYPE A,TYPE 1 FRAME AND GRATE 21 EACH $2,000.00 $4,000.00 $1,800.00 $3,600.00 $2,000.001 $4,000.00 $2,300.00 $4,600.00 $2,000.00 $4,000.00
<br /> 60235700 INLETS,TYPE A,TYPE 3 FRAME AND GRATE 1 EACH $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,800.001 $2,800.00 $2,500.00 $2,500.00 $2,300.00 $2,300.00
<br /> 60238700 INLETS,TYPE B,TYPE 1,FRAME AND GRATE 2 EACH $2,000.00 $4,000.00 $2,500.00 $5,000.00 $2,500.00 $5,000.00 $2,400.00 $4,800.00 $2,500.00 $5,000.00
<br /> 60240220 INLETS,TYPE B,TYPE 3 FRAME AND GRATE 1 EACH $2,000.00 $2,000.00 $2,700.00 $2,700.00 $3,000.00 $3,000.00 $2,600.00 $2,600.00 $2,800.00 $2,800.00
<br /> 67100100 MOBILIZATION 22 EACH $2,500.00 $55,000.00 $1,000.00 $22,000.00 $3,400.00 $74,800.00 $2,100.00 $46,200.00 $2,700.00 $59,400.00
<br /> 70102620 TRAFFIC CONTROL AND PROTECTION,STANDARD 15 EACH $1,500.00 $22,500.00 $1,000.00 $15,000.00 $500.00 $7,500.00 $1,650.00 $24,750.00 $1,200.00 $18,000.00
<br /> 701501
<br /> 70102625 TRAFFIC CONTROL AND PROTECTION,STANDARD 3 EACH $2,000.00 $6,000.00 $1,500.00 $4,500.00 $1,500.00 $4,500.00 $1,960.00 $5,880.00 $1,800.00 $5,400.00
<br /> 701606
<br /> Z0001000 SUSPENSION OF WORK 70 HOUR $350.00 $24,500.00 $300.00 $21,000.00 $250.00 $17,500.00 $305.00 $21,350.00 $325.00 $22,750.00
<br /> Z0018900 DOWEL BARS 150 EACH $20.00 $3,000.00 $15.00 $2,250.00 $10.00 $1,500.00 $22.00 $3,300.00 $15.00 $2,250.00
<br /> Z0059500 SEWER,TYPE 2,6 INCH 50 FOOT $60.00 $3,000.00 $48.00 $2,400.00 $40.00 $2,000.00 $49.00 $2,450.00 $60.00 $3,000.00
<br /> Z0059600 SEWER TYPE 2,8 INCH 100 FOOT $70.00 $7,000.00 $58.00 $5,800.00 $50.00 $5,000.00 $60.00 $6,000.00 $65.00 $6,500.00
<br /> Z0059700 SEWER,TYPE 2,10 INCH 50 FOOT $80.00 $4,000.00 $73.00 $3,650.00 $65.00 $3,250.00 $76.00 $3,800.00 $75.00 $3,750.00
<br /> Z0059800 SEWER,TYPE 2,12 INCH 50 FOOT $90.00 $4,500.00 $87.00 $4,350.00 $80.00 $4,000.00 $93.00 $4,650.00 $90.00 $4,500.00
<br /> Z0059900 SEWER,TYPE 2,15 INCH 10 FOOT $110.00 $1,100.00 $102.00 $1,020.00 $95.00 $950.00 $109.00 $1,090.00 $110.00 $1,100.00
<br /> Z0059925 SEWER,TYPE 2,18 INCH 10 FOOT $130.00 $1,300.00 $123.00 $1,230.00 $115.001 $1,150.00 $131.00 $1,310.00 $135.00 $1,350.00
<br /> Z0059950 SEWER,TYPE 2,24 INCH 10 FOOT $150.00 $1,500.00 $148.00 $1,480.00 $140.001 $1,400.00 $155.00 $1,550.00 $150.00 $1,500.00
<br /> Z0060900 SEWER,TYPE 3,6 INCH 20 FOOT $70.00 $1,400.00 $48.00 $960.00 $40.00 $800.00 $50.00 $1,000.00 $70.00 $1,400.00
<br /> Z0061000 SEWER,TYPE 3,8 INCH 100 FOOT $80.00 $8,000.00 $58.00 $5,800.00 $50.00 $5,000.00 $60.00 $6,000.00 $80.00 $8,000.00
<br /> Z0061100 SEWER,TYPE 3,10 INCH 50 FOOT $90.00 $4,500.00 $73.00 $3650.00 $65.00 $3,250.00 $76.00 $3,800.00 $90.00 $4,500.00
<br /> Z0061200 SEWER,TYPE 3,12 INCH 50 FOOT $100.00 $5,000.00 $88.00 $4,400.00 $80.00 $4,000.00 $92.50 $4,625.00 $100.00 $5,000.00
<br /> Z0061500 SEWER,TYPE 3,15 INCH 50 FOOT $120.00 $6,000.00 $103.00 $5,150.00 $95.00 $4,750.00 $109.00 $5,450.00 $120.00 $6,000.00
<br /> Z0061600 SEWER,TYPE 3,18 INCH 40 FOOT $140.00 $5,600.00 $123.00 $4,920.00 $115.00 $4,600.00 $131.00 $5,240.00 $145.00 $5,800.00
<br /> Z0061700 SEWER,TYPE 3,24 INCH 10 FOOT $160.00 $1,600.00 $145.00 $1,450.00 $140.00 $1,400.00 $153.00 $1,530.00 $150.00 $1,500.00
<br /> Z0009000 ALTERATIONS,CANCELLATIONS,EXTENSIONS, 1 EACH $80,000.00 $80,000.00 $80,000.00 $80,000.00 $80,000.00 $80,000.00 $80,000.00 $80,000.00 $80,000.00 $80,000.00
<br /> DEDUCTIONS AND EXTRA WORK
<br /> Z0064600 SELECTIVE CLEARING 0.2 ACRE $5,000.00 $1,000.00 $4,000.00 $800.00 $5,000.00 $1,000.00 $5,000.00 $1,000.00 $5,000.00 $1,000.00
<br /> XX000541 EXPLORATORY EXCAVATION 15 EACH $1,100.00 $16,500.00 $1,000.00 $15,000.00 $400.00 $6,000.00 $654.00 $9,810.00 $800.00 $12,000.00
<br /> XX000551 STABILIZED CONSTRUCTION ENTRANCE 6-INCH 20 SQ YD $100.00 $2,000.00 $80.00 $1,600.00 $50.00 $1,000.00 $60.00 $1,200.00 $100.00 $2,000.00
<br /> XX003424 CONNECT TO EXISTING STRUCTURE 10 EACH $2,300.00 $23,000.00 $1,000.00 $10,000.00 $1,000.00 $10,000.00 $1,300.00 $13,000.00 $2,000.00 $20,000.00
<br /> XX005486 CONNECT TO EXISTING PIPE 6-12 INCH 51 EACH $300.00 $1,500.00 $500.00 $2,500.00 $300.00 $1,500.00 $327.00 $1,635.00 $200.00 $1,000.00
<br /> XX005487 CONNECT TO EXISTING PIPE 15-24 INCH 10 EACH $500.00 $5,000.00 $600.00 $6,000.00 $400.00 $4,000.00 $545.00 $5,450.00 $400.00 $4,000.00
<br /> XX005488 CONNECT TO EXISTING PIPE WITH STAINLESS 10 EACH $500.00 $5,000.00 $700.00 $7,000.00 $370.00 $3,700.00 $763.00 $7,630.00 $500.00 $5,000.00
<br /> STEEL SHEAR RINGS 8-10 INCH
<br /> XX004209 SANITARY SERVICE CONNECTION 5 EACH $550.00 $2,750.00 $500.00 $2,500.00 $500.00 $2,500.00 $545.00 $2,725.00 $200.00 $1,000.00
<br /> XX005719 FILLING EXISTING SANITARY SEWER<15 INCH 100 FOOT $40.001 $4,000.00 $50.00 $5,000.00 $5.00 $500.00 $49.00 $4,900.00 $25.00 $2,500.00
<br /> 0000000 00
<br /> TOTAL BIDS AS CORRECTED) F$-602,450 001 $482,210.0011 1 $489,350.00H $565275.00
<br /> Percent Over Under ENGINEER'S ESTIMATE -19.96% -18.77% H -6.17%
<br /> y Z8 '�l
<br /> Matthew C.Newell,P.E.,City Engineer Date
<br /> Page 1 of 1
<br />
|