|
�
<br /> Project Name: STREET RECONSTRUCTION -
<br /> i
<br /> Project Number: 05-24 Engineer's Estimate Dunn Company Illinois Valley Paving Co.
<br /> Division of Tyrolt,Inc. PO Box 648
<br /> Bid Date: April 26,2005 @ 10:00 A.M. 724 N.Mercer Decatur,IL 62525
<br /> City Engineering Division Decatur,IL 62521
<br /> Fund: STREET CAPITAL
<br /> Organization/Object Code: 45484516�60010
<br /> Item pay Item QTY Unit Unit Price Total Unit Price Total Unit Price Total
<br /> Number
<br /> 20800150 RENCH BACKFILL 245 CY $33.00 $8,085.00 $19.25 $4,716.25 $36.75 $9,003.75
<br /> 21400100 GRADING AND SHAPING DITCHES 630 LF $10.00 $6,300.00 $2.20 $1,386.00 $2.10 $1,323.00
<br /> 25200100 SODDING 726 SY $10.00 $7,260.00 $9.90 $7,187.40 $6.83 $4,958.58
<br /> 30103000 SHAPING AND GRADING ROADWAY 21,321 SY $1.40 $29,849.40 $1.95 $41,575.95 $2.00 $42,642.00
<br /> 30103005 PULVERIZE,SHAPE AND COMPACT 24,406 SY $1.85 $45,151.10 $1.95 $47,591.70 $1.94 $47,347.64
<br /> 31001600 BITUMINOUS MATERIALS AC-20 37,102 GAL $0.93 $34,504.86 $1.05 $38,957.10 $1.10 $40,812.20
<br /> 35101400 GGREGATE BASE COURSE,TYPE B 67 TON $41.72 $2,795.24 $40.50 $2,713.50 $8.40 $562.80
<br /> 35200300 PROCESSING SOIL-CEMENT BASE CSE. 5,857 SY $6.15 $36,020.55 $5.05 $29,577.85 $5.46 $31,979.22
<br /> 35200500 CEMENT 6,143100 $6.95 $42,693.85 $6.95 $42,693.85 $7.30 $44,843.90
<br /> 35200601 EARTH EXCAVATION 3,415 CY $30.00 $102,450.00 $30.50 $104,157.50 $29.40 $100,401.00
<br /> 40300100 BITUMINOUS MATERIAL CRS-2 1,851 GAL $1.10 $2,036.10 $2.55 $4,720.05 $2.68 $4,960.68
<br /> 40300600 SEAL COAT AGGREGATE(CA-16) 139 TON $30.00 $4,170.00 $52.25 $7,262.75 $54.86 $7,625.54
<br /> 40600100 BIT.MATL.(PRIME COAT) RC70/CSS-1H 5,750 GAL $1.65 $9,487.50 $1.95 $11,212.50 $2.10 $12,075.00
<br /> 40600400 MIX CRACKS JOINTS FLANGEWAYS 75 TON $110.00 $8,250.00 $110.25 $8,268.75 $210.00 $15,750.00
<br /> 40600980 BIT SURF REM BUTT JT 554 SY $8.81 $4,880.74 $8.35 $4,625.90 $12.60 $6,980.40
<br /> 42300200 PCC DRIVEWAY PAVEMENT,6 INCH 17 SY $45.00 $765.00 $51.10 $868.70 $52.50 $892.50
<br /> 42300500 PCC DRIVEWAY PAVEMENT,9 INCH 110 SY $60.00 $6,600.00 $51.70 $5,687.00 $57.75 $6,352.50
<br /> 44000007 BIT SURF REM 2 INCH 7,000 SY $1.73 $12,110.00 $3.10 $21,700.00 $1.89 $13,230.00
<br /> 44000011 BITUMINOUS REMOVAL SPECIAL,4 INCH 300 SY $2.00 $600.00 $18.50 $5,550.00 $4.20 $1,260.00
<br /> 44000200 DRIVEWAY REMOVAL 92 SY $8.00 $736.00 $31.90 $2,934.80 $8.40 $772.80
<br /> 44001010 ALVE BOX MILLING 21 EA $42.69 $896.49 $46.00 $966.00 $52.50 $1,102.50
<br /> 44001030 CATCH BASIN/MANHOLE MILLING 31 EA $42.69 $1,323.39 $46.00 $1,426.00 $52.50 $1,627.50
<br /> 44001700 COMB.CONC.CURB&GUTTER REM.&REP. 2,017 LF $35.00 $70,595.00 $30.60 $61,720.20 $68.25 $137,660.25
<br /> 44001900 COMB C&G REMOV SPL 89 LF $20.00 $1,780.00 $27.35 $2,434.15 $15.75 $1,401.75
<br /> 44201755 CLASS D PATCH,TYPE 4,7 INCH 67 SY $55.00 $3,685.00 $41.50 $2,780.50 $57.75 $3,869.25
<br /> 44213200 SAW CUTTING 76 LF $2.00 $1,520.00 $4.30 $3,268.00 $3.15 $2,394.00
<br /> 50105220 PIPE CULVERT REMOVE 100 LF $20.35 $2,035.00 $20.35 $2,035.00 $6.30 $630.00
<br /> 54200637 PIPE CLVT.,TY1,CORRUGATED STEEL PIPE 12" 110 LF $24.00 $2,640.00 $24.20 $2,662.00 $17.85 $1,963.50
<br /> 54213447 END SECTIONS 12" 8 EA $120.00 $960.00 $143.00 $1,144.00 $210.00 $1,680.00
<br /> 55021600 STORM SEWER,CLASS III,TY 2,12" 4 LF $32.00 $128.00 $26.40 $105.60 $28.35 $113.40
<br /> 60219000 MAN TA 4 DIA T8G SPECIAL#1 1 EA $2,000.00 $2,000.00 $1,265.00 $1,265.00 $2,625.00 $2,625.00
<br /> 60219000 MAN TA 4 DIA T8G SPECIAL#2 1 EA $2,000.00 $2,000.00 $1,485.00 $1,485.00 $2,625.00 $2,625.00
<br /> 60221700 MH.,TY A.5'DIAMETER,TY 8 GR SPL#2 2 EA $2,700.00 $5,400.00 $1,595.00 $3,190.00 $2,625.00 $5,250.00
<br /> 60236200 INLETS,TYPE A,TYPE 8 FR&GR SPECIAL#1 1 EA $1,000.00 $1,000.00 $1,039.50 $1,039.50 $1,575.00 $1,575.00
<br /> 60250200 CATCH BASIN ADJUSTMENT 3 EA $309.00 $927.00 $907.50 $2,722.50 $210.00 $630.00
<br /> 60255500 MANHOLE ADJUSTMENT 6 EA $901.25 $5,407.50 $907.50 $5,445.00 $315.00 $1,890.00
<br />� 60255501 MANHOLE CONC.FLAT TOP 8"THICK 3 EA $334.24 $1,002.72 $352.00 $1,056.00 $525.00 $1,575.00
<br /> 60255800 MANHOLE ADJ NEW T1F CL 15 EA $1,339.00 $20,085.00 $1,171.50 $17,572.50 $630.00 $9,450.00
<br /> 60266600 ALVE BOXADJUSTMENT 18 EA $589.16 $10,604.88 $583.00 $10,494.00 $105.00 $1,890.00
<br /> 60266800 ALVE BOX FRAME AND LID 9 EA $107.64 $968.76 $132.00 $1,188.00 $315.00 $2,835.00
<br /> 60404300 FR&GRATES TY 3 1 EA $390.89 $390.89 $396.00 $396.00 $105.00 $105.00
<br /> 60623711 NEW CONCRETE MEDIAN 2,700 SF $9.00 $24,300.00 $6.10 $16,470.00 $15.75 $42,525.00
<br /> 62240301 INLETS,TY B,TY 8 FR AND GR,SPL#2 4 EA $850.00 $3,400.00 $1,127.50 $4,510.00 $1,575.00 $6,300.00
<br /> 81012400 CONDUIT IN TRENCH,11/4"DIA.,PVC 276 LF $3.00 $828.00 $4.55 $1,255.80 $3.23 $891.48
<br /> 81012800 CONDUIT IN TRENCH,3"DIA.,PVC 10 LF $15.00 $150.00 $13.65 $136.50 $6.47 $64.70
<br /> 81400100 HANDHOLE 1 EA $900.00 $900.00 $1,310.00 $1,310.00 $510.51 $510.51
<br /> 82102250 LUMINAIRE,SODIUM VAPOR,HORZ.MOUNT,250 VOLT 6 EA $600.00 $3,600.00 $356.75 $2,140.50 $244.86 $1,469.16
<br /> 82202120 1/C NO.8,600V(XLP TYPE USE) 1,387 LF $1.50 $2,080.50 $0.80 $1,109.60 $0.82 $1,137.34
<br /> 82500505 LIGHTING CONTROLLER SPECIAL 1 EA $8,000.00 $8,000.00 $1,693.95 $1,693.95 $1,464.54 $1,464.54
<br /> 83000300 LIGHT POLE,ALUMINUM,30',M.H.,SINGLE,8'DAVIT ARM 2 EA $1,500.00 $3,000.00 $1,727.75 $3,455.50 $1,714.02 $3,428.04
<br /> 8300030D LIGHT POLE,ALUMINUM,30',M.H.,DOUBLE,8'DAVIT ARM 2 EA $2,000.00 $4,000.00 $1,985.65 $3,971.30 $1,971.59 $3,943.18
<br /> 83600200 LIGHT POLE FOUNDATION 20 LF $110.00 $2,200.00 $132.75 $2,655.00 $256.41 $5,128.20
<br /> 84200600 REMOVE EXISTING LIGHTING UNITS-NO SALVAGE 6 EA $300.00 $1,800.00 $284.50 $1,707.00 $233.31 $1,399.86
<br /> 84200700 EXISTING LIGHTING FOUNDATIONS TO BE REMOVED 6 EA $150.00 $900.00 $300.00 $1,800.00 $233.31 $1,399.86
<br /> 84700100 DETECTOR LOOP T1 132 LF $18.03 $2,379.96 $10.00 $1,320.00 $9.40 $1,240.80
<br /> 87800500 CONCRETE FOUNDATION(SPECIAL) 3 LF $300.00 $900.00 $500.00 $1,500.00 $226.38 $679.14
<br /> 87900100 DRILL EXISTING VAULT AND INSTALL CONDUIT 1 EA $100.00 $100.00 $700.00 $700.00 $244.86 $244.86
<br /> 55160900 SS INSTALL CL B 18"PVC C905 DR 25 64 LF $42.00 $2,688.00 $57.20 $3,660.80 $31.50 $2,016.00
<br /> 55161100 SS INSTALL CL B 21"PVC C905 DR 25 12 LF $44.00 $528.00 $92.40 $1,108.80 $36.75 $441.00
<br /> 551 B1200 SS INSTALL CL B 24"PVC C905 DR 25 623 LF $46.00 $28,658.00 $73.10 $45,541.30 $42.00 $26,166.00
<br /> X0301339 REMOVE EXISTING PARKING BLOCKS 69 EA $1Q.00 $690.00 $12.50 $862.5 $26.25 $1,811.25
<br /> X0448400 12"CMP CULVERT REMOVAL 135 LF $6.00 $810.00 $20.35 $2,747.25 $15.75 $2,126.25
<br /> X4066414 BC SC SUPER"C"N50 1,375 TON $50.00 $68,750.00 $52.05 $71,568.75 $60.00 $82,500.00
<br /> X4066424 BC SC SUPER"D"N50 2,131 TON $57.00 $121,467.00 $52.75 $112,410.25 $60.00 $127,860.00
<br /> X4066614 BC BC SUP IL19.0 N 50 1,613 TON $49.75 $80,246.75 $48.95 $78,956.35 $55.00 $88,715.00
<br /> XX003058 PARKING METER POSTS 69 EA $30.00 $2,070.00 $71.30 $4,919.70 $105.00 $7,245.00
<br /> XX003760 DECORATIVE ALUMINUM FENCE 78 LF $150.00 $11,700.00 $46.10 $3,595.80 $105.00 $8,190.00
<br /> XX004847 STONE DRIVEWAY REMOVAL AND REPLACE 54 SY $10.00 $540.00 $33.55 $1,811.70 $52.50 $2,835.00
<br /> Z0000123 FOAM MIX DESIGN AND FIELD TESTING 1 LS $9,000.00 $9,000.00 $7,700.00 $7,700.00 $8,085.00 $8,085.00
<br /> Z0000124 SOIL CEMENT MIX DESIGN AND FIELD TESTING 1 LS $9,000.00 $9,000.00 $2,000.00 $2,000.00 $2,100.00 $2,100.00
<br /> Z0000125 FINAL PROJECT REPORTS 1 LS $1,000.00 $1,000.00 $1,780.00 $1,780.00 $1,470.00 $1,470.00
<br /> Z0004500 BITUMINOUS DRIVEWAY PAVEMENT,3" 4 SY $40.00 $1,920.00 $42.55 $2,042.40 $26.25 $1,260.00
<br /> Z0030700 PARKING METER POSTS TO BE REMOVED 69 EA $10.00 $690.00 $23.50 $1,621.50 $10.50 $724.50
<br /> Z3520100 PROCESS FOAMED ASPHALT BASE COURSE 15,464 SY $4.60 $71,134.40 $5.65 $87,371.60 $6.09 $94,175.76
<br /> 0�
<br /> OTAL BIDS(AS CORRECTED) �� $969,525.58 $993,216.35 $1,106,213.09
<br /> Percent Over Under ENGINEER'S ESTIMATE �� 2.44% 14.10%
<br /> �7���---`-� ;�'/����Z/ G�- ZG-o i"
<br /> Matthew C. Newell, P.E., City Engineer Date
<br />
|