|
Project Name: Street Restoration
<br /> Engineer's Estimate Dunn Company Illinois Valley Paving Co. Merrill's Contractors, Inc.
<br /> Project Number: 05-08 Section No. 05-00508-00-FP A Division of Tyrolt, Inc. PO Box 648 1900 E.Truman Road
<br /> 724 N. Mercer Street Decatur, I� 62525 Springfield, IL 62703
<br /> City Engineering Division Decatur, IL 62522
<br /> Bid Date: Friday, May 20, 2005
<br /> Time: 10:05 A.M.
<br /> Fund: MFT Fund
<br /> Organization Code: 46484606
<br /> Ob'ect Code: 460020
<br /> Item No. Pay Item Quantity Unit Unit Price Total Unit Price Total Unit Price Total Unit Price Total
<br /> 35101400 re ate Base Course, T e B 70.0 SY $30.00 $2,100.00 $15.05 $1,053.50 $10.14 $709.80 $22.64 $1,584.80
<br /> 40600100 Bit. Matl. Primt Coat RC70/CSS-1H 21,200.0 GAL $1.45 $30,740.00 $1.38 $29,256.00 $1.85 $39,220.00 $1.26 $26,712.00
<br /> 40600400 Mix Cracks Joints Flan ewa s 150.0 TON $110.25 $16,537.5 $105.20 $15,780.00 $106.11 $15,916.50 $103.75 $15,562.50
<br /> X4066765 Levelin Binder MM Superpave N50 400.0 TON $43.80 $17,520.00 $48.35 $19,340.00 $53.37 $21,348.00 $57.17 $22,868.00
<br /> 40600980 Bit Surf Rem Butt Jt 2,500.0 SY $4.25 $10,625.00 $4.25 $10,625.00 $9.56 $23,900.00 $9.37 $23,425.00
<br /> 42400200 P.C.0 Sidewalk 5 In. 3,100.0 SF $4.25 $13,175.00 $3.41 $10,571.00 $5.67 $17,577.00 $6.18 $19,158.00
<br /> 44000006 Bit Surf Rem 1 1/2" 106,782.3 SY $1.60 $170,851.6 $1.60 $170,851.6 $1.43 $152,698.6 $2.05 $218,903.7
<br /> 44000030 Bit SurF Rem Variable Depth 24,308.2 SY $1.62 $39,379.2 $1.62 $39,379.2 $1.63 $39,622.37 $2.88 $70,007.6
<br /> 44000500 Comb. Conc. Curb &Gutter Removat 1,100.0 LF $4.00 $4,400.00 $6.83 $7,513.00 $9.27 $10,197.00 $5.36 $5,896.00
<br /> 44000600 Sidewalk Removal 3,100.0 SF $2.00 $6,200.00 $1.47 $4,557.00 $1.55 $4,805.00 $1.58 $4,898.00
<br /> 44001010 Valve Box Millin 90.0 EA $37.00 $3,330.0 $38.50 $3,465.00 $39.76 $3,578.40 $28.57 $2,571.3
<br /> 44001030 Catch Basin/Manhole Millin 160.0 EA $37.00 $5,920.0 $38.50 $6,160.00 $39.77 $6,363.20 $28.57 $4,571.20
<br /> 44001700 Comb. Conc. Curb &Gutter Rem. 8�Re . 4,010.0 LF $35.00 $140,350.0 $31.03 $124,430.30 $28.84 $115,648.4 $44.54 $178,605.4
<br /> 44004250 Paved Shoulder Removal 5" 9,217.7 SY $4.20 $38 714.34 $4.45 $41,018.77 $4.02 $37,055.15 $6.84 $63,049.07
<br /> 44200956 Class B Patches, T pe 2 , 9 Inch 625.0 SY $130.00 $81,250.00 $84.00 $52,500.00 $135.96 $84,975.00 $152.37 $95,231.25
<br /> 44201701 Class D Patches, T pe 1, 5 Inch 100.0 SY $42.30 $4,230.00 $48.15 $4,815.00 $60.48 $6,048.00 $77.18 $7,718.00
<br /> 44201705 Class D Patches, T e 2, 5 Inch 500.0 SY $40.75 $20,375.00 $36.65 $18,325.00 $60.48 $30,240.00 $77.18 $38,590.0
<br /> 44201709 Ctass D Patches, T e 3, 5 Inch 1,000.0 SY $40.75 $40,750.00 $35.83 $35,830.00 $60:48 $60,480.00 $66.15 $66,150.0
<br /> 44201711 Class D Patches, T e 4, 5 Inch 1,000.0 SY $40.75 $40,750.0 $39.38 $39,380.00 $60.48 $60,480.00 $66.15 $66,150.00
<br /> 44201729 Class D Patches, T e 2, 7 Inch 275.0 SY $44.75 $12,306.25 $37.73 $10,375.75 $70.56 $19,404.00 $83.65 $23,003.75
<br /> 44201733 Class D Patches, T e 3, 7 Inch 300.0 SY $44.75 $13,425.00 $45.13 $13,539.00 $70.56 $21,168.00 $72.21 $21,663.00
<br /> 44201735 Class D Patches, T e 4, 7 Inch 600.0 SY $44.75 $26,850.00 $39.66 $23,796.00 $70.56 $42,336.00 $72.21 $43,326.00
<br /> 44213200 Saw Cut 1,500.0 LF $2.00 $3,000.00 $4.20 $6,300.00 $2.37 $3,555.00 $3.46 $5,190.00
<br /> 48100100 re ate Shoulders T pe A 10.0 TON $46.00 $460.00 $28.70 $287.00 $40.20 $402.00 $58.15 $581.50
<br /> 48202300 Bituminous Shoulders Su er ave, 5 In. 9,217.7 SY $11.50 $106,003.5 $11.45 $105,542.6 $13.16 $121,304.9 $17.59 $162,139.3
<br /> 60109520 Pipe Underdrains Fabric Lined Trench 6 In. 1,100.0 LF $10.00 $11,000.00 $10.50 $11,550.00 $16.48 $18,128.00 $17.22 $18,942.00
<br /> 60239100 Inlet T pe A Special with T pe III Fr. 8�Gr. 20.0 EA $1,025.00 $20,500.00 $918.75 $18,375.00 $875.50 $17,510.00 $1,005.38 $20,107.60
<br /> 60255500 Manhole Ad'ustment 40.0 EA $133.40 $5,336.0 $131.21 $5,248.40 $184.15 $7,366.00 $142.46 $5,698.40
<br /> 60255800 Manhole Ad'.w/New T1 Fr 8�Lid 55.0 EA $620.00 $34,100.0 $630.00 $34,650.00 $710.70 $39,088.50 $477.08 $26,239.40
<br /> 60266600 Valve Box Ad'ustment 25.0 EA $135.00 $3,375.00 $14.30 $357.50 $131.47 $3,286.75 $142.46 $3,561.5
<br /> 60300410 Valve Box Frame&Lid 15.0 EA $300.00 $4,500.00 $262.50 $3,937.50 $360.50 $5,407.50 $76.54 $1,148.10
<br /> 60608509 Comb. Conc. Curb &Gutter T pe M 2 : 18 1,100.0 LF $26.00 $28,600.00 $23.10 $25,410.00 $21.63 $23,793.00 $25.00 $27,500.00
<br /> 70300100 Short Term Pavement Markin 900.0 LF $0.68 $612.00 $0.48 $432.00 $1.14 $1,026.00 $0.70 $630.00
<br /> 84700100 Detector Loop T pe 1 980.0 LF $13.50 $13,230.00 $10.02 $9,819.60 $10.35 $10,143.00 $11.60 $11,368.00
<br /> X4066424 SUPERPAVE, MIX"D", N50 BITUMINOUS CONC. SURF. CSE. 8,466.0 TON $47.40 $401,288.4 $47.90 $405,521.40 $48.81 $413,225.4 $60.84 $515,071.44
<br /> X4066414 SUPERPAVE, MIX "C", N50 BITUMINOUS CONC. SURF. CSE. 6,085.8 TON $44.80 $272,643.8 $46.00 $279,946.80 $47.45 $288,771.21 $57.76 $351,515.81
<br /> 60250602 Catch Basin Ad'ust 17"X 22" 5.0 EA $180.00 $900.00 $122.00 $610.00 $309.00 $1,545.00 $455.50 $2,277.50
<br /> 60250603 Catch Basin Ad'ust 17"X 30" 18.0 EA $180.00 $3,240.00 $148.40 $2,671.20 $360.50 $6,489.00 $455.50 $8,199.00
<br /> 60250604 Catch Basin Ad'ust 12"X 28 1/2" 8.0 EA $180.00 $1,440.00 $148.40 $1,187.20 $412.00 $3,296.00 $455.50 $3,644.00
<br /> 0�
<br /> TOTAL BIDS AS CORRECTED �� $1,650,007.84 $1,594,407.5 $1,778,107.8 $2,183,458.2
<br /> Percent Over Under ENGINEER'S ESTIMATE -3.37% 7.76% 32.33%
<br /> �''��-�-_ -�i ��-�/ �--2�3 -c�S
<br /> Matthew C. Newell, P.E., City Engineer Date
<br />
|