|
Project Name: Drainage Area 18 Improvements-Karen Drive •
<br /> Engineers Estimate Mclntire&Co.Contractors SlciHano,Inc. Bodine Services,Inc. Colclasure,Inc.
<br /> ProJect Number: 02-36 869 Old Rte 36 3650 Winchester Road 5330 E.Firehouse Road 3006 Gill
<br /> PO Box 45 Springiield,IL 62707 Decatur,IL 62521 Suite E
<br /> City Engineering Division Winchester,IL 62694 Bloomington,IL 61704 ,
<br /> Bid Date: Wednesday,May 26,2004
<br /> Time: 10:00 a.m.
<br /> Fund: 2004 Bond Issue ProJect Fund
<br /> Organiution Code: 48484806
<br /> Ob ect Code: 463200
<br /> kem No. Pay Item Quantity Unit Unit Prlce ToWI Unit Price Total Unit Price Total Unit Price TOtal Unit Price Total
<br /> 20100110 Tree Removal Over 15 Units Dia 42 Unit $60.00 $2,520.00 $38.00 $1,596.00 $33.65 $1,413.30 $45.00 $1,890.00 $55.00 $2,310.00
<br /> 20200800 Gredin 8 Sha in Ditches I118 LF $10.00 $11,180.00 $4.00 $4,472.00 $5.10 $5,701.80 $7.50 $8,385.00 $6.50 $7,267.00
<br /> 20800150 Trench Backfill 7127 CY $32.00 $228,064.00 $27.00 $192,429.00 $30.90 $220,224.30 $40.00 $285,080.00 $32.50 $231,627.50
<br /> 25000100 Seedin Class 1 0.20 Aae $40,000.00 $8,000.00 $10,000.00 $2,000.00 $6,400.00 $1,280.00 $5,800.00 $1,160.00 $25,000.00 $5,000.00
<br /> 25200100 Soddin 1900 SY $10.00 $19,000.00 $10.00 $19,000.00 $6.75 $72,825.00 $11.00 $20,900.00 $10.00 $19,000.00
<br /> 28100111 StoneRi Ra ClassA6 20 SY $50.00 $1,000.00 $50.00 $1,000.00 $75.00 $1,500.00 $45.00 $900.00 $40.00 $800.00
<br /> 28200100 Filter Fabric for use with Ri Ra 2o SY $3.00 $60.00 $2.00 $40.00 $11.00 $220.00 $15.00 $300.00 $3.50 370.00
<br /> 42000300 P.C.0 Pavement 8" 224 SY $45.00 $10,080.00 348.00 $10,752.00 $39.t0 $8,758.40 $55.00 $12,320.00 $56.00 $12,544.00
<br />, 42300200 Portland Cement Concrete Drivewa ,6' 22 SY $40.00 $880.00 $45.00 $990.00 $49.50 $1,089.00 $58.00 $1,276.00 $54.00 $1,188.00
<br /> 44000100 Pavement Removal 395o SY $7.00 527,650.00 $8.00 $31,600.00 $2.30 $9,085.00 $8.00 $31,600.00 $11.00 $43,450.00 ,
<br /> 44000200 Drivewa Removal l4o SY $7.00 $980.00 $8.00 $1,120.00 $4.30 $602.00 $11.00 $1,540.00 $11.00 $1,540.00 i
<br /> 44001700 Combination Concrete Curb 8 Gutter Removal and Re lacement 459 LF $30.00 $13,770.00 540.00 $18,360.00 $27.10 $12,438.90 $22.50 $10,327.50 $26.00 511,934.00
<br /> 44002010 Concrete Median Removal 72 LF $3.00 $216.00 $30.00 $2,160.00 $7.40 $532.80 $15.00 $1,080.00 510.00 $720.00
<br /> 54200637 Pi e Culverts,T 1,Corru ated Steel Pi e 12" 287 LF $24.00 $6,888.00 a24.00 $6,888.00 $2120 $6,084.40 $24.00 $6,888.00 $27.00 $7,749.00
<br /> 54213447 End Sections 12' l4 EA $120.00 $1,680.00 $230.00 $3,220.00 $70.00 $980.00 $188.00 $2,632.00 $145.00 $2,030.00
<br /> 54214533 Prepst Reinf Conc Flared End Sec6on 48' 1 EA $1,500.00 $1,500.00 $888.00 $888.00 $865.00 $865.00 $2,005.00 $2,005.00 $2,000.00 a2,000.00
<br /> 54216220 Reinforced Conaete Pi Tee,36'Pi with 12"Riser 2 EA $900.00 $1,800.00 $592.00 $1,184.00 $750.00 $1,500.00 $686.00 $1,372.00 $1,300.00 $2,600.00
<br /> 54217700 Reinforced Concrete Pipe Tce,30'Pipe wiM 24'Riser,Type e Fr 8 Gr,Special#2 3 EA $1,200.00 a3,600.00 $548.00 $1,644.00 $540.00 $1,620.00 $925.00 $2,775.00 $1,500.00 $4,500.00
<br /> 55021600 Storm Sewer,T 2,Class III 12' 114 LF $31.00 $3,534.00 524.00 $2,736.00 $18.05 $2,057.70 $31.00 $3,534.00 $32.00 $3,648.00
<br /> 55021900 Stortn Sewer,T 2,Class III 21' 648 LF $40.00 $25,920.00 $29.50 $19,176.00 $24.85 $16,102.80 $44.00 $28,512.00 $57.00 $36,936.00
<br /> 55022000 Stortn Sewer,T 2,Class III 24' 12 LF $44.00 $528.00 $40.00 $480.00 $36.00 $432.00 $46.00 $552.00 $60.00 $720.00
<br /> 55022200 StortnSewer,T 2,CIass11130' Itla LF $54.00 $60,156.00 $43.50 $48,459.00 $36.65 $40,828.10 $70.00 $77,980.00 $100.00 $111,400.00
<br /> 55022400 Stortn Sewer,T 2,Class 11136" 287 LF $62.00 $17,794.00 $52.00 $14,924.00 $46.80 $13,431.60 $85.00 $24,395.00 $115.00 $33,005.00
<br /> 55022800 Stortn Sewer,T 2,Class III 48" 85 LF $&4.00 $7,140.00 $79.00 $6,715.00 $251.50 $21,377.50 $110.00 $9,350.00 $125.00 $10,625.00
<br /> 55024300 Storm Sewer,T 3,Class IV 30" 68 LF 554.00 $3,672.00 $51.00 $3,468.00 $44.90 a3,053.20 $80.00 $5,440.00 $103.00 $7,004.00
<br /> 55024500 Storm Sewer,T 3,Class IV 36" 804 LF 562.00 $49,848.00 $55.00 $44,220.00 $58.10 $46,712.40 E92.50 $74,370.00 $130.00 $104,520.00
<br /> 55024700 Storm Sewer,T 3,Class IV 48" 211 LF 388.00 $18,568.00 $83.00 $17,513.00 $271.00 $57,181.00 $121.00 $25,531.00 $145.00 $30,595.00
<br /> 55026800 Storm Sewer,T 4,Class IV 48" 521 LF 590.00 $46,890.00 $94.00 $48,974.00 $273.00 $142,233.00 $150.00 $78,150.00 $210.00 $109,410.00
<br /> 56300100 Sanita Sewer Ad ustment,&Inch 90 LF $30.00 $2,700.00 $40.00 $3,600.00 $52.80 $4,752.00 $29.00 $2,610.00 $38.00 $3,420.00
<br /> 60221100 Manholes,T A,5'W/T 1 Frame Closed Lid 8 EA $2,900.00 $23,200.00 $2,500.00 $20,000.00 $2,120.00 $16,960.00 $2,350.00 $18,800.00 $3,750.00 $30,000.00
<br /> 60221600 Manholes,T A,S ial,5'-Diameter,T e 8 Gr S cial#2 3 EA $2,700.00 $8,100.00 $2,500.00 $7.500.00 $3,233.00 y9,699.00 $2,250.00 $6,750.00 $3,500.00 $10,500.00
<br /> 60221700 Manholes,T A,S cial,4'-Diameter,T e 8 Gr S ial#2 1 EA $1,900.00 $1 900.00 $2,200.00 $2,200.00 $1,640.00 51,640.00 $1,250.00 $1,250.00 $1,800.00 $1,800.00
<br /> 60228600 Manholes,S cial,With T 1 Frame,Closed Lid 8'Dia 6 EA $12,000.00 $72,000.00 $7,800.00 $46,800.00 $7,800.00 $46,800.00 $12,200.00 $73,200.00 $12,200.00 $73,200.00
<br /> 60236800 Inlets,T A,T e 11 Fr&Gr 8 EA $650.00 $5,200.00 $700.00 $5,600.00 5520.00 54,160.00 $1,060.00 $8,480.00 $1,200.00 $9,600.00
<br /> 60240301 Inlets,T B,T e 8 Fr 8 Gr,S ecial#2 1 EA $850.00 $850.00 $750.00 $750.00 $570.00 $570.00 $930.00 $930.00 $1,100.00 $1,100.00
<br /> 60300320 Catch Basin Frames and Grates to be Ad'usted 1 EA $500.00 $500.00 $200.00 $200.00 $163.00 $163.00 $270.00 $270.00 $250.00 $250.00
<br /> 60620353 Concrete Median,T e SB-9 285 SF $20.00 $5,700.00 $6.00 $1,710.00 $15.55 $4,431.75 $25.00 $7,125.00 $15.00 $4,275.00
<br /> 70102620 Traffic Control and Protection 701501 1 Lsu $7,000.00 $7,000.00 a10,000.00 $10,000.00 $t6,440.00 $16,440.00 $6,460.00 $6,460.00 37,500.00 $7,500.00
<br /> 70102625 Traffic Control and Protection 701601 1 Lsu $8,000.00 $8,000.00 $10,000.00 $10,000.00 $2,600.00 $2,600.00 $6,460.00 $6,460.00 $5,000.00 $5,000.00
<br /> 550B2520 Storm Sewers,Rubber Gasket,Class B,T 2,12" 55 LF $30.00 $1,650.00 $28.00 $1,540.00 $20.20 $1,111.00 $27.00 $1,485.00 $32.00 $1,760.00
<br /> SSOB2530 Storm Sewers,Rubber Gasket,Class B,T 2,15' 204 LF $34.00 $6,936.00 $29.00 $5,916.00 $26.00 $5,304.00 $34.50 $7,038.00 536.00 a7.344.00
<br /> 55261600 48"Storm Sewer Jacked in Place 154 LF $1,100.00 $169,400.00 51,480.00 $227,920.00 $1,639.00 $252,406.00 $1,320.00 $203,280.00 $1,650.00 $254,100.00
<br /> X0448400 12"CMP Culvert Removal 171 LF $10.00 $1,710.00 $6.00 $1,026.00 $4.20 $718.20 $9.00 $1,539.00 $8.00 $1,368.00
<br /> X4066490 BCSC,Su r ave,IL 9.5,N30 C Low ESAL 445 Ton $80.00 $35,600.00 $55.00 $24,475.00 $57.65 $25,654.25 $56.00 $24,920.00 $140.00 $62,300.00
<br /> X4066614 BCBC,Su ave,IL 79.O,N50 1106 Ton $80.00 $88,480.00 575.00 $82,950.00 $31.65 $35,004.90 $76.00 $84,056.00 $105.00 $116,130.00
<br /> X6050700 Remove Inlet Box 2 EA $500.00 $1,000.00 a300.00 $600.00 $315.00 $630.00 $215.00 $430.00 $330.00 $660.00
<br /> Z0004500 Bituminous Drivewa Pavement,3' 118 SY $30.00 $3,540.00 $30.00 $3,540.00 $30.60 $3,610.80 $30.00 $3,540.00 $42.00 $4,956.00
<br /> TOTA�BIDS AS CORRECTED $1,016,384.00 $962,275.00 $1,062,784.10 $1,178,867.50 $1,399,455.50
<br /> Percent Over Under ENGINEER'S ESTIMATE -5.32% 4.57� 15.99% 37.69%
<br /> �--��-�� G- i - �'`/
<br /> Matthew C.Newell,P.E.,City Engineer Date
<br />
|