|
Project Name: Nelson Park Neighborhood Combined Sewer Separation Project
<br /> Engineer's Estimate Freesen,A Division of
<br /> Project Number: 2012.22,IEPA Loan No.L17-5315 Entler Excavating Co.,Inc. Otto Baum Co.,Inc. United Contractors
<br /> Blank,Wesselink,Cook& 819 N Sunnyside Rd 1788 Hubbard Ave Midwest,Inc.
<br /> Associates,Inc. Decatur,IL 62522 Decatur,IL 62526 3151 Robbins Rd
<br /> Bid Date: Thursday,March 30,2017 BWC Springfield,IL 62704
<br /> for Stuart Entler,Pres. Terry L Baum,Pres.
<br /> Time: 10:30 A.M. City of Decatur Ph. 217-428.1865 Ph. 217.876-1000 Robert W Bruner,Pres.
<br /> Fax 217-428.1895 Fax 217.876.1014 Ph.217.546-6192
<br /> Fund: Sanitary Sewer Capital Projects,Storm Sewer Capital Projects Ph 217-428-0973 Matthew D Allen Fax None Listed
<br /> Fax 217-428-8934 Karenentlerex(a)gmail.coin mattalien(LDoltobaum.com davidbruner(o1)ucm.biz
<br /> Organization Codes: 78487806,79487906
<br /> Object Codes: 489040,489030
<br /> ITEM NO. Pay Item QTY Unit Unit Price Total Unit Price Total Unit Price Total Unit Price Total
<br /> 20100110 TREE REMOV 6-15 106.00 UNIT $30.00 $3,180.00 $41.00 $4,346.00 $53.25 $5,644.50 $37.28 $3,951.68
<br /> 20100210 TREE REMOV OVER 15 332.00 UNIT $30.00 $9,960.00 $46.00 $15,272.00 $63.55 $21,098.60 $42.01 $13,947.32
<br /> 20200100 EARTH EXCAVATION 3,638.00 CU YD $50.00 $181,900.00 $23.37 $85,020,06 $26.89 $97,825.82 $21.89 $79,635.82
<br /> 20201200 REMOVAL AND DISPOSAL OF UNSUITABLE MATERIAL 500.00 CU YD $20.00 $10,000.00 $18.00 $9,000.00 $21,50 $10,750.00 $30.20 $15,100.00
<br /> 20800150 TRENCH BACKFILL 6,971.00 CU YD $55.001 $383,405.00 $35.00 $243,985.00 $38.601 $269,080.60 $44,021 $306,863.42
<br /> 21400100 GRADING&SHAP DITCH 899.00 FOOT $15.00 $13,485.00 $35.00 $31,465.00 $29.35 $26,385.65 $12.28 $11,039.72
<br /> 25000115 SEEDING CL 18 9.50 ACRE $2,500.00 $23,750.00 $1,045.00 $9,927.50 $1,115.00 $10,592.50 $997.68 $9,477.96
<br /> 25100115 MULCH METHOD 2 8.25 ACRE $2,000.00 $16,500.00 $1,072.50 $8,848.13 $1,153.00 $9,512.25 $1,023.93 $8,447.42
<br /> 25100630 EROSION CONTR BLANKET 6,050.00 SO YD $1.80 $10,890.00 $2.04 $12,342.00 $2.15 $13,007.50 $1.94 $11,737.00
<br /> 28000250 TEMP EROS CONTR SEED 950.00 POUND $4.50 $4,275.00 $1.71 $1,624.50 $2.40 $2,280.00 $2.57 $2,441.50
<br /> 28000400 PERIMETER EROS BAR 2,145.00 FOOT $4.30 $9,223.50 $2.48 $5,319.60 $2.78 $5,963.10 $4.91 $10,531.95
<br /> 28000500 INLET&PIPE PROTECT 128.00 EACH 1 $160.001 $20,480.00 $95.001 $12,160.00 $170.151 $21,779.20 $173.391 $22,193.92
<br /> 30103000 SHAPING&GRAD RDWAY 14,241.00 SQ YD $6.00 $85,446.00 $4.78 $68,071.98 $4.85 $69,068.65 $4.48 $63,799.68
<br /> 30103005 PULVERIZE,SHAPE AND COMPACT 14,241.00 SQ YD $6.00 $85,446.00 $4.35 $61,948.35 $4.40 $62,660.40 $4.07 $57,960.87
<br /> 35200300 PROC SOIL-CEM BC 8 14,241.00 SQ YD $10.00 $142,410.00 $8.14 $115,921.74 $8.20 $116,776.20 $7.62 $108,516.42
<br /> 35200500 CEMENT 10,685.00 100 WT $7.00 $74,795.00 $7.87 $84,090.95 $7.95 $64,945.75 $7.36 $78,641.60
<br /> 40200800 AGG SURF CSE 8 79.00 TON $50.00 $3,950.00 $56.10 $4,431.901 $64.45 $5,091.55 $52.53 $4,149.87
<br /> 40201000AGGREGATE-TEMP ACCESS 963.00 TON $33.00 $31,779.00 $25.00 $24,075.00 $23.80 $22,919.40 $36.05 $34,716.15
<br /> 40600290 BITUMINOUS MATERIALS(TACK COAT) 205,141.00 POUNDI $0.251 $51,285.25 $0.44 $90,262.04 $0.451 $92,313.45 $0.41 $64,107.81
<br /> 40603080 HMA BC IL-19.0 N50 1,702.00 TON $103.00 $175,306.00 $121.00 $205,942.00 $121.40 $206,622.80 $113.30 $192,836.60
<br /> 40603310 HMA SC"C'N50 1,702.00 TON $110.00 $187,220.00 $133.00 $226,366.00 $133.50 $227,217.00 $124.63 $212,120.26
<br /> 42300200 PCC DRIVEWAY PAVT 6 176.00 SQ YD $65.00 $11,440.00 $72.60 $12,777.60 $69.75 $12,276.00 $152.85 $26,901.60
<br /> 42400200 PC CONC SIDEWALK 5 3,898.00 SO FT $10.00 $38,980.00 $9-681 $37,732.64 $8.98 $35,004.04 $10.12 $39,447.76
<br /> 42400800 DETECTABLE WARNINGS 384.00 SQ FT $40.00 $15,360.00 $31.001 $11,904.00 $32.52 $12,487.681 $13.39 $5,141.76
<br /> 44000200 DRIVE PAVEMENT REM 319.001 SQ YD $20.00 $6,380.00 $11.001 $3,509.00 $14.18 $4,523.42 $25.25 $8,054.75
<br /> 44000300 CURB REM 17.00 FOOT I $15.0DJ $255.00 $20.00 $340.00 $60.75 $1,032.75 $33.47 $568.99
<br /> 44000400 GUTTER REM 201.00 FOOT $15.00 $3,015.00 $15.00 $3,015.00 $19.80 $3,979.80 $50.56 $10,162.56
<br /> 44000500 COMB CURB GUTTER REM 1,345.00 FOOT $15.00 $20,175.00 $12.00 $16,140.00 $13.70 $18,426.50 $26.72 $35,938.40
<br /> 44000600 SIDEWALK REM 3,579.00 SQ FT $3.00 $10,737.00 $3.00 $10,737.00 $3.50 $12,526.50 $2.57 $9,198.03
<br /> 44201717 CL D PATCH T2 6 111.00 SO YD $100.00 $11,100.00 $121.00 $13,431.00 $126.951 $14,091.45 $113.30 $12,576.30
<br /> 44201721 CL D PATCH T3 6 42.00 SQ YD $100.00 $4,200.00 $121.00 $5,082.00 $136.65 $5,739.30 $113.301 $4,756.60
<br /> 44201723 CL D PATCH T4 6 640.001 SQ YD $100.00 $64,000.00 $96,801 $61,952.00 $97.85 $62,624.00 $90.64 $58,009.60
<br /> 50102400 CONC REM 3.70 CU YD 1 $7.501 $27.75 $250.001 $925.00 $439.55 $1,626.34 $1,162.84 $4,302.51
<br /> 50105220 PIPE CULVERT REMOV 323.00 FOOT $20.00 $6,460.00 $10.00 $3,230.00 $13.05 $4,215.15 $20.43 $6,598.89
<br /> 50300225 CONC STRUCT 4.50 CU YD $1,000.00 $4,500.00 $1,210.00 $5,445.00 $1,246.25 $5,608.13 $4,269.46 $19,212.57
<br /> 54213657 PRC FLAR END SEC 12 1.00 EACH $600.00 $600.00 $700.00 $700.00 $1,428.15 $1,428.15 $705.53 $705.53
<br /> 54215547 MET END SEC 12 2.00 EACH $200.00 $400.00 $125.00 $250.00 $456.601 $933.20 $492.87 $985.74
<br /> 54216180 R C PIPE TEE 12P 12R 5.00 EACH $1,000.00 $5,000.00 $1,250.00 $6,250.00 $1,506.65 $7,533.25 $1,299.701 $6,498.50
<br /> 54216190 R C PIPE TEE 18P 12R 2.001 EACH $1,000.00 $2,000.00 $1,350.00 $2,700.00 $1,814.05 $3,628.10 $1,351.13 $2,702.26
<br /> 54216200 R C PIPE TEE 24P 12R 1.00 EACH $1,000.001 $1,000.00 $2,100.001 $2,100.00 $2,968.10 $2,968.10 $2,235.34 $2,235.34
<br /> 54216220 R C PIPE TEE 36P 12R 1.00 EACH $1,000.00 $1,000.00 $3.000.001 $3,000.00 $3,958.10 $3,958.10 $3,183.00 $3,183.00
<br /> 54248510 CONCRETE COLLAR 1.30 CU YD $1,500.00 $1,950.00 $750.00 $975.00 $1,331.25 $1,730.63 $3,842.89 $4,995.76
<br /> 55100300 STORM SEWER REM 8 16.00 FOOT $10.00 $160.00 $25.00 $400.00 $68.65 $1,098.40 $27.64 $442.24
<br /> 55100500 STORM SEWER REM 12 317.00 FOOT $12.00 $3,804.00 $20.00 $6,340.00 $24.101 $7,639.70 $16.60 $5,262.20
<br /> 55100700 STORM SEWER REM 15 37.00 FOOT $15.00 $555.00 $30.00 $1,110.00 $50.80 $1,879.60 $23.911 $884.67
<br /> 55100900 STORM SEWER REM 18 1,437.00 FOOT $20.00 $28,740.00 $10.00 $14,370.00 $22.45 $32,260.65 $18.27 $26,253.99
<br /> 55200900 STORM SEWERS JKD 24 67.00 FOOT $1,000,001 $67,000.00 $1,310.00 $87,770.00 $1,450.85 $97,206.95 $903.78 $60,553.26
<br /> 55201100 STORM SEWERS JKD 30 56.00 FOOT $1,000.00 $56,000.00 $1.235.001 $69,160.00 $1,370.25 $76,734.00 $892.81 $49,997.36
<br /> 55201300 STORM SEWERS JKD 36 158.00 FOOT $1,330.00 $210,140.00 $1,205.00 $190,390.00 $1,329.65 $210,084.701 $966.21 $152,661.18
<br /> 56106200 ADJ WATER MAIN 4 25.00 FOOT $150.00 $3,750.00 $484.00 $12,100.00 $558.75 $13,968.75 $226.84 $5,671.00
<br /> 56106300 ADJ WATER MAIN 6 40.00 FOOT $150.00 $6,000.00 $502.00 $20,080.00 $568.65 $22,746.00 $238.39 $9,535.60
<br /> 56300100 ADJ SAN SEWER 8 LESS 250.00 FOOT $50.00 $12,500.00 $40.00 $10,000.00 $46.65 $11,662.50 $117.62 $29,405.00
<br /> 56300300 ADJ WATER SERV LINES 180.00 FOOT $50.00 $9,000.001 $160.00 $28,800.00 $179.65 $32,337.00 $98.19 $17,674.20
<br /> 59300100 CONTR LOW-STRENG MATL 2.00 CU YD $200.00 $400.00 $125.00 $250.001 $456.55 $933.10 $803.50 $1,607.00
<br /> 60218300 MAN TA 4 DIA T1F OL 5.00 EACH $2,250,00 $11,250.00 $2,100.00 $10,500.00 $2,441.00 $12,205.00 $3,392.66 $16,963.40
<br /> 60218400 MAN TA 4 DIA T1 CL 16.00 EACH $2,250.00 $36,000.00 $2,000.00 $32,000.00 $2,241.10 $35,857.60 $3,538.18 $56,610.88
<br /> 60219000 MAN TA4DIA T8G 8.00 EACH $2,250.00 $18,000.00 $1,900.00 $15,200.00 $2,172.25 $17,378.00 $3.230.821 $25,846.56
<br /> 60219300 MAN TA 4 DIA T11F&G 4.00 EACH $2,250,00 $9,000.00 $1,900.00 $7,600.00 $2,254.50 $9,018.00 $3,778.39 $15,113.56
<br /> 60221000 MAN TA 5 DIA T1 OL 13.00 EACH $3,500.001 $45,500.00 $2,850.00 $37,050.00 $3,105.60 $41,412.80 $4,674.84 $60,772.92
<br /> 60221100 MAN TA 5 DIA TIF CL 8.00 EACH $3.500.00 $28,000.00 $2,750.001 $22,000.00 $3,107.25 $24,858.00 $5,015.93 $40,127.44
<br /> 60221700 MAN TA 5 DIA T8G 3.00 EACH $3,500.00 $10,500.00 $2,500.00 $7,500.001 $2,969.35 $8,908.05 $4,819.63 $14,458.89
<br /> 60223700 MAN TA 6 DIA T1 OL 4.00 EACH $4,500.00 518,000.00 $4,500.00 $18,000,00 $5,114.55 $20,458.20 $7,402.32 $29,609.28
<br /> 60223800 MAN TA 6 DIA T1 CL 2.00 EACH $4,500.00 $9,000.00 $4,400.00 $8,800.00 $5,169.05 $10,338.10 $5,171.73 $10,343.46
<br /> 60224005 MAN TA 6 DIA T8G 1.00 EACH $4,500.00 $4,500.00 $4,200.00 $4,200.00 $5,278.10 $5,278.10 $5,078.371 $5,078.37
<br /> 60224445 MAN TA 7 DIA Tt F OL 1.00 EACH $8,000.00 $8,000.00 $5,800.00 $5,800.00 $7,038.10 $7,038.10 $7,983.08 $7,983.08
<br /> 60224457 MAN TA 8 DIA TIF OL 1.00 EACH $10,000.00 $10,000.00 $7,000.00 $7,000.00 $8,358.10 $8,358.10 $6,905.46 $8,905.46
<br /> 60224470 MAN TA 9 DIA TIF OL 1.00 EACH $11,500.00 $11,500.00 $9,500.00 $9,500.00 $1,703.10 $1,703.10 $12,820.24 $12,820.24
<br /> 60234200 INLETS TA TIF OL 2.00 EACH $1,500.00 $3,000.00 $1,350.001 $2,700.00 $1,814.051 $3,628.10 $1,739.65 $3,479.30
<br /> 60235700 INLETS TAT3F&G 1.00 EACH $1,500.00 $1,500.00 $1,250.001 $1,250.00 $2,033.10 $2,033.10 $1,851.50 $1,851.50
<br /> 60236200 INLETS TA T8G 16.00 EACH $1,500.00 $24,000.00 $1,175.00 $18,800.00 $1,333.65 $21,338.40 $1,646.27 $26,340.32
<br /> 60236800 INLETSTAT11F&G 34.00 EACH $1,500.00 $51,000.00 $1,150.00 $39,100.00 $1,284.35 $43,667.90 $1,851.481 $62,950.32
<br /> 60240210 1 INLETS TB T1 OL 1.001 EACH $2,100.001 $2,100.00 $1,500.00 $1,500.00 $2,308.10 $2,308.10 $2,316.59 $2,316.59
<br /> 50240215 INLETS TB TIF CL 1.001 EACH $2,100.00 $2,100.00 $1,600.00 $1,600.00 $2,418.10 $2,418.10 $2,264.73 $2,264.73
<br /> 60240220 INLETS TB T3F&G 1.00 EACH $2,100.00 $2,100.00 $1,500.00 $1,500.00 $2,038.10 $2,038.10 $2,428.43 $2,428.43
<br /> 60240301 INLETS TB T8G 10.00 EACH $2,100.00 $21,000.00 $1,500.00 $15,000.00 $1,715.801 $17,158.00 $2,223.23 $22,232.30
<br /> 60240310 INLETS TB TI 1F&G 19.00 EACH $2,100.00 $39,900.00 $1,450.001 $27,550.00 $1,629,651 $30,963.35 $2,428.44 $46,140.36
<br /> 60255800 MAN ADJ NEW T1 CL 17.00 EACH $1,250.00 $21,250.00 $1,958.001 $33,286.00 $1,996.701 $33,943.90 $1,833.40 $31,167.80
<br /> 60266600 VALVE BOX ADJ 4.00 EACH $400.00 $1,600.00 $302.501 $1,210.00 $467,05 $1,868.20 $758.271 $3,033.08
<br /> 60500040 REMOV MANHOLES 12.00 EACH $600.00 $7,200.00 $1,500.00 $16,000.00 $1,704,85 $20,458.20 $2,001.94 $24,023.28
<br /> 60500050 REMOV CATCH BAS 14.001 EACH 1 $800.00 $11,200.00 $500.00 $7,000.001 $597.00 $8,358.00 $803.73 $11,252.22
<br /> 60500060 REMOV INLETS 14.00 EACH $300.00 $4,200.00 $500.00 $7,000.00 $597.00 $8,358.00 $803.73 $11,252.22
<br /> 60500070 REMOV MAN-MAIN FLOW 2.00 EACH $1,000.00 $2,000.00 $2,000.00 $4,000.00 $2,529.05 $5,058.10 $4,619.33 $9,238.66
<br /> 60500105 FILL MANHOLES 3.00 EACH $200.00 $600.00 $1,000.00 $3,000.00 $1,319.35 $3,958.05 $1,407.82 $4,223.46
<br /> 60604400 COMB CC&G T66.18 1,559.00 FOOT $40.00 $62,360.00 $72.60 $113,183.40 $66A51 $103,595.55 $26.21 $40,861.39
<br /> 60605000 COMB CC&G TB6.24 37.00 FOOT $40.001 $1,480.00 $121.00 $4,477.00 $127.80 $4,728.60 $208.63 $7,719.31
<br /> 67100100 MOBILIZATION 1.00 L SUM $25,000.00 $25,000.00 $70,000.001 $70,000.00 $95,050.00 $95,050.00 $110,218.02 $110,218.02
<br /> 542CO217 P CUL CL C 1 12 20.001 FOOT 1 $45.00 $900.00 $32.00 $640.00 $68.10 $1,362.00 $85.77 $1,715.40
<br /> 550A0340 STORM SEW CL A 2 12 1,816.00 FOOT $65.00 $118,040.00 $35.00 $63,560.00 $38.85 $70,551.60 $71.45 $129,753.20
<br /> 550A0360 STORM SEW CL A 2 15 606.00 FOOT $65.00 $39,390.00 $40.00 $24,240.00 $45.10 $27,330.60 $70.29 $42,595.74
<br /> 550A0380 STORM SEW CL A 2 18 882.00 FOOT $70.00 $61,740.00 $45.00 $39,690.00 $50.25 $44,320.50 $79.19 $69,845.58
<br /> 55OA0410 STORM SEW CL A 2 24 1,875.00 FOOT $80.00 $150,000.00 $55.00 $103,125.00 $60,851 $114,093.75 $81.87 $153,506.25
<br /> 550A0430 STORM SEW CL A 2 30 555.00 FOOT $100.001 $55,500.00 $68.00 $37,740.00 $76.00 $42,180.00 $82.78 $45,942.90
<br /> 55OA0450 STORM SEW CL A 2 36 2,402.00 FOOT $165.00 $396,330.00 $87.50 $210,175.00 $96.50 $231,793.00 $105.37 $253,098.74
<br /> 55OA0480 STORM SEW CL A 2 48 850.00 FOOT $200.00 $170,000.00 $127,50 $108,375.00 $141.00 $119,850.00 $145.10 $123,335.00
<br /> A2006726 TREE,QUERCUS MACROCARPA(BUR OAK),Y CALIPER,BALLED AND 1d2100
<br /> EACH $450.00 $6,750.00 $440.00 $6,600.00 $483.90 $7,258,50 $420.07 $6,301.05
<br /> BURLAPPED
<br /> K1004595 PRUN SAFETY/EQUIP CLR L SUM $2,500.00 $2,500.00 $3,300.00 $3,300.00 $3,958.10 $3,958.10 $4,725.84 $4,725.84
<br /> X0301280 PLUG EX DRAINS EACH $500.00 $1,000.00 $200.00 $400.00 $549.05 $1,098.10 $1,654.91 $3,309.82
<br /> Page 1 of 2
<br />
|