Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ST0702-BD090513
Freese & Nichols, Inc. 1701 N. Market Street, Suite 500 Dallas, Texas 75202 BID TABULATION ClientCity of CoppellJRJ PavingPipeworks Construction-LLCGlenn Thurman, Inc.J&T ExcavatingTiseo Paving Co.McMahon Contracting LPJackson Construction, Ltd. Project:Coppell Road South Infrastructure Improvements11300 Kline Drive4200 Beltway DriveP.O. Box 8508422716 Remington Dr.419 E. Hwy 803019 Roy Orr Blvd.5111 Sun Valley Drive Bid Date:May 12,2009Dallas, TX 75229Addison, TX 75001Mesquite, TX 75185-0842Royce City, TX 75189-5765Mesquite, TX 75150Grand Prairie, TX 75050Fort Worth, TX 76119 Project No.:CPL07392817-571-3730972-247-1471972-286-6333469-721-3000972-289-0723972-263-6907817-572-3303 #DescriptionQuantityUnitUnit CostTotal CostUnit CostTotal CostUnit CostTotal CostUnit CostTotal CostUnit CostTotal CostUnit CostTotal CostUnit CostTotal Cost 1Mobilization (Max. 5% of Contract) 1.00 LS 44,780.00 44,780.00 65,000.00 65,000.00 59,000.00 59,000.00 50,500.00 50,500.00 25,000.00 25,000.00 70,000.00 70,000.00 75,000.00 75,000.00 2Traffic Control 1.00 LS 88,173.75 88,173.75 6,500.00 6,500.00 52,000.00 52,000.00 7,500.00 7,500.00 11,500.00 11,500.00 25,000.00 25,000.00 35,000.00 35,000.00 3Preparing ROW 22.00 STA 165.28 3,636.16 2,500.00 55,000.00 1,375.00 30,250.00 2,580.00 56,760.00 795.00 17,490.00 1,632.00 35,904.00 2,000.00 44,000.00 4Prepare and Implement SWPPP 1.00 LS 3,411.45 3,411.45 2,000.00 2,000.00 6,500.00 6,500.00 3,500.00 3,500.00 5,871.00 5,871.00 10,250.00 10,250.00 6,000.00 6,000.00 5Project Signs 2.00 EA 262.50 525.00 500.00 1,000.00 400.00 800.00 400.00 800.00 500.00 1,000.00 540.00 1,080.00 500.00 1,000.00 6Unclassified Street Excavation 10,747.00 CY 7.88 84,686.36 5.00 53,735.00 7.00 75,229.00 6.00 64,482.00 7.40 79,527.80 9.49 101,989.03 11.00 118,217.00 7Unclassified Compacted Earth Fill 1,009.00 CY 4.09 4,126.81 10.00 10,090.00 1.00 1,009.00 0.50 504.50 2.90 2,926.10 7.82 7,890.38 7.00 7,063.00 8Remove and Dispose of Existing Asphalt Pavement 6,569.00 SY 2.98 19,575.62 5.00 32,845.00 3.00 19,707.00 3.00 19,707.00 3.40 22,334.60 3.59 23,582.71 4.00 26,276.00 9Concrete Removal 1,070.00 SY 10.05 10,753.50 5.00 5,350.00 6.00 6,420.00 7.00 7,490.00 3.60 3,852.00 5.43 5,810.10 11.00 11,770.00 10Remove Existing Concrete Curb 556.00 LF 4.13 2,296.28 5.00 2,780.00 3.00 1,668.00 4.50 2,502.00 3.10 1,723.60 2.80 1,556.80 2.00 1,112.00 11Remove and Reset Existing Mailboxes 2.00 EA 150.00 300.00 150.00 300.00 500.00 1,000.00 250.00 500.00 250.00 500.00 150.00 300.00 200.00 400.00 12Remove and Reconstruct Existing Mailbox 1.00 EA 750.00 750.00 500.00 500.00 700.00 700.00 1,800.00 1,800.00 1,000.00 1,000.00 1,050.00 1,050.00 800.00 800.00 13Remove Existing Culvert Pipe (<=24" Diam) 734.00 LF 12.36 9,072.24 5.00 3,670.00 11.00 8,074.00 8.00 5,872.00 6.30 4,624.20 10.50 7,707.00 6.00 4,404.00 14Adjust Existing Valve Box to Grade 4.00 EA 123.60 494.40 200.00 800.00 174.00 696.00 200.00 800.00 300.00 1,200.00 150.00 600.00 200.00 800.00 15Remove Existing and Install New Water Service, Water Meter and Meter Box 3.00 EA 592.25 1,776.75 1,000.00 3,000.00 1,900.00 5,700.00 1,100.00 3,300.00 1,870.00 5,610.00 1,082.00 3,246.00 1,400.00 4,200.00 16Connect Existing Water Service to Existing 16" RCCP Water Line 10.00 EA 10.30 103.00 1,500.00 15,000.00 2,100.00 21,000.00 1,600.00 16,000.00 2,025.00 20,250.00 1,035.00 10,350.00 1,400.00 14,000.00 17Abandon Existing Water Line 1.00 LS 927.00 927.00 2,000.00 2,000.00 680.00 680.00 5,800.00 5,800.00 670.00 670.00 670.00 670.00 2,000.00 2,000.00 18Remove Existing and Install New Fire Hydrant and Valve Assembly 3.00 EA 2,729.50 8,188.50 2,500.00 7,500.00 5,700.00 17,100.00 3,800.00 11,400.00 5,595.00 16,785.00 3,150.00 9,450.00 5,500.00 16,500.00 19Adjust Existing Sanitary Sewer Manholes 1.00 EA 144.20 144.20 250.00 250.00 2,500.00 2,500.00 900.00 900.00 2,600.00 2,600.00 450.00 450.00 400.00 400.00 208" Lime Subgrade Treatment 11,983.00 SY 2.14 25,643.62 3.00 35,949.00 1.40 16,776.20 2.50 29,957.50 3.65 43,737.95 1.67 20,011.61 4.00 47,932.00 21Lime 252.00 TON 147.45 37,157.40 150.00 37,800.00 135.00 34,020.00 135.00 34,020.00 150.00 37,800.00 148.00 37,296.00 133.00 33,516.00 228" Reinforced Concrete Pavement with 6" Integral Curb 10,977.00 SY 33.15 363,887.55 35.00 384,195.00 28.00 307,356.00 33.50 367,729.50 32.25 354,008.25 33.05 362,789.85 37.00 406,149.00 23Reinforced Concrete Stamped Roadway - Crosswalks (8") 30.00 SY 113.40 3,402.00 70.00 2,100.00 110.00 3,300.00 75.00 2,250.00 110.00 3,300.00 60.50 1,815.00 143.00 4,290.00 246" Reinforced Concrete Driveways 1,474.00 SY 38.24 56,365.76 50.00 73,700.00 40.00 58,960.00 45.00 66,330.00 40.00 58,960.00 35.00 51,590.00 35.00 51,590.00 252" HMAC Pavements 216.00 SY 18.86 4,073.76 20.00 4,320.00 21.00 4,536.00 22.75 4,914.00 30.00 6,480.00 22.06 4,764.96 35.00 7,560.00 26Asphalt Pavement for Pavement Transition (6" HMAC) 1,287.00 SY 23.49 30,231.63 25.00 32,175.00 25.00 32,175.00 24.50 31,531.50 25.90 33,333.30 25.85 33,268.95 24.00 30,888.00 27Reinforced Concrete Street Headers 153.00 LF 10.00 1,530.00 5.00 765.00 10.00 1,530.00 10.00 1,530.00 10.00 1,530.00 8.50 1,300.50 10.00 1,530.00 284" Reinf. Concrete Sidewalks (Incl Ramps) 1,942.00 SY 31.54 61,250.68 35.00 67,970.00 36.00 69,912.00 30.85 59,910.70 43.65 84,768.30 27.94 54,259.48 31.00 60,202.00 29Repair and Replace Gravel Driveway 50.00 SY 20.00 1,000.00 30.00 1,500.00 20.00 1,000.00 5.50 275.00 15.00 750.00 15.00 750.00 12.00 600.00 30Raised Pavement Marker, Class C, Type Y 590.00 EA 2.68 1,581.20 3.00 1,770.00 3.00 1,770.00 2.70 1,593.00 2.65 1,563.50 2.80 1,652.00 3.00 1,770.00 31Raised Pavement Marker, Class C, Type II-A 145.00 EA 6.83 990.35 10.00 1,450.00 7.00 1,015.00 6.60 957.00 6.70 971.50 7.15 1,036.75 3.00 435.00 32Pavement Markings 1.00 LS 5,236.35 5,236.35 6,000.00 6,000.00 5,300.00 5,300.00 5,240.00 5,240.00 5,140.00 5,140.00 5,500.00 5,500.00 5,000.00 5,000.00 33Roadside Sign Assembly (Relocation) 7.00 EA 420.00 2,940.00 500.00 3,500.00 310.00 2,170.00 425.00 2,975.00 412.00 2,884.00 440.00 3,080.00 300.00 2,100.00 34Roadside Sign Assembly (New Installation) 12.00 EA 404.25 4,851.00 450.00 5,400.00 310.00 3,720.00 400.00 4,800.00 397.00 4,764.00 425.00 5,100.00 300.00 3,600.00 35Block Sodding 2,300.00 SY 4.73 10,879.00 4.90 11,270.00 3.00 6,900.00 3.25 7,475.00 4.69 10,787.00 4.50 10,350.00 4.00 9,200.00 36Repair, Replace and/or Modify Existing Irrigation Systems 2.00 LS 1,500.00 3,000.00 500.00 1,000.00 250.00 500.00 2,400.00 4,800.00 3,125.00 6,250.00 1,200.00 2,400.00 2,000.00 4,000.00 374" PVC Conduit 300.00 LF 12.36 3,708.00 15.00 4,500.00 16.00 4,800.00 12.00 3,600.00 12.40 3,720.00 13.20 3,960.00 12.00 3,600.00 3810" Steel Casing 100.00 LF 180.25 18,025.00 200.00 20,000.00 140.00 14,000.00 210.00 21,000.00 217.00 21,700.00 231.00 23,100.00 35.00 3,500.00 3921" RCP (CL III) 356.00 LF 38.11 13,567.16 60.00 21,360.00 60.00 21,360.00 58.00 20,648.00 57.70 20,541.20 69.89 24,880.84 45.00 16,020.00 4024" RCP (CL III) 54.00 LF 41.20 2,224.80 65.00 3,510.00 64.00 3,456.00 60.00 3,240.00 63.35 3,420.90 72.58 3,919.32 48.00 2,592.00 4130" RCP (CL III) 155.00 LF 54.59 8,461.45 72.00 11,160.00 81.00 12,555.00 72.00 11,160.00 79.35 12,299.25 75.24 11,662.20 60.00 9,300.00 4236" RCP (CL III) 1,141.00 LF 78.28 89,317.48 84.46 96,368.86 95.00 108,395.00 87.00 99,267.00 93.25 106,398.25 94.95 108,337.95 80.00 91,280.00 4342" RCP (CL III) 401.00 LF 93.73 37,585.73 100.00 40,100.00 121.00 48,521.00 121.00 48,521.00 119.50 47,919.50 121.29 48,637.29 110.00 44,110.00 446'x4' Concrete Box 501.00 LF 201.88 101,141.88 200.00 100,200.00 235.00 117,735.00 224.00 112,224.00 230.25 115,355.25 266.00 133,266.00 200.00 100,200.00 458' Concrete V-Lined Channel 700.00 SY 60.52 42,364.00 45.00 31,500.00 68.00 47,600.00 79.50 55,650.00 210.00 147,000.00 64.00 44,800.00 90.00 63,000.00 46Trench Safety System 2,107.00 LF 1.03 2,170.21 1.00 2,107.00 0.25 526.75 0.50 1,053.50 0.25 526.75 0.20 421.40 1.00 2,107.00 47Std. 10' Curb Inlet 3.00 EA 2,595.60 7,786.80 2,000.00 6,000.00 2,770.00 8,310.00 2,625.00 7,875.00 2,475.00 7,425.00 2,600.00 7,800.00 3,100.00 9,300.00 48Std. 15' Curb Inlet 1.00 EA 3,460.80 3,460.80 2,500.00 2,500.00 3,700.00 3,700.00 3,560.00 3,560.00 3,300.00 3,300.00 3,200.00 3,200.00 5,400.00 5,400.00 49Std. 20' Curb Inlet 2.00 EA 3,893.40 7,786.80 4,000.00 8,000.00 4,200.00 8,400.00 4,230.00 8,460.00 3,710.00 7,420.00 4,700.00 9,400.00 6,500.00 13,000.00 50Drop Inlet (4'x4') 2.00 EA 1,946.70 3,893.40 2,700.00 5,400.00 2,000.00 4,000.00 2,550.00 5,100.00 1,755.00 3,510.00 2,700.00 5,400.00 3,800.00 7,600.00 51Storm Drain Manhole 3.00 EA 3,677.10 11,031.30 2,500.00 7,500.00 4,500.00 13,500.00 4,060.00 12,180.00 3,705.00 11,115.00 4,300.00 12,900.00 3,800.00 11,400.00 52Hanson 5'x5' Standard Junction Box 1.00 EA 3,914.00 3,914.00 4,500.00 4,500.00 4,700.00 4,700.00 3,200.00 3,200.00 3,090.00 3,090.00 4,300.00 4,300.00 7,500.00 7,500.00 538'x6' Junction Box 1.00 EA 4,738.00 4,738.00 6,000.00 6,000.00 5,900.00 5,900.00 7,120.00 7,120.00 4,120.00 4,120.00 5,900.00 5,900.00 8,400.00 8,400.00 54CH-FW-O Headwall 1.00 EA 2,108.41 2,108.41 6,000.00 6,000.00 2,300.00 2,300.00 3,200.00 3,200.00 2,060.00 2,060.00 2,100.00 2,100.00 2,300.00 2,300.00 55CH-PW-O Headwall 3.00 EA 2,379.30 7,137.90 3,500.00 10,500.00 2,800.00 8,400.00 2,750.00 8,250.00 2,475.00 7,425.00 2,500.00 7,500.00 4,300.00 12,900.00 56FW-O Headwall 1.00 EA 3,136.35 3,136.35 7,500.00 7,500.00 5,000.00 5,000.00 3,260.00 3,260.00 4,020.00 4,020.00 2,100.00 2,100.00 5,000.00 5,000.00 5724" Rock Rip Rap 14.00 SY 149.35 2,090.90 50.00 700.00 100.00 1,400.00 85.00 1,190.00 92.00 1,288.00 72.00 1,008.00 80.00 1,120.00 5812" C900 DR 14 PVC Waterline 365.00 LF 38.11 13,910.15 50.00 18,250.00 47.00 17,155.00 52.00 18,980.00 46.50 16,972.50 49.24 17,972.60 60.00 21,900.00 5916" x 12" Tee 1.00 EA 1,287.50 1,287.50 5,000.00 5,000.00 7,800.00 7,800.00 6,280.00 6,280.00 7,700.00 7,700.00 3,950.00 3,950.00 2,800.00 2,800.00 6012" x 12" Tee 1.00 EA 695.25 695.25 2,500.00 2,500.00 920.00 920.00 5,150.00 5,150.00 905.00 905.00 4,100.00 4,100.00 700.00 700.00 6112" Gate Valve 1.00 EA 1,905.50 1,905.50 1,500.00 1,500.00 2,000.00 2,000.00 1,950.00 1,950.00 1,940.00 1,940.00 2,000.00 2,000.00 1,800.00 1,800.00 62Trench Safety System for Waterlines 365.00 LF 0.78 284.70 1.00 365.00 1.00 365.00 0.50 182.50 0.55 200.75 1.10 401.50 1.00 365.00 6312" PVC Wastewater Pipe (SDR-35) 20.00 LF 87.55 1,751.00 50.00 1,000.00 90.00 1,800.00 95.00 1,900.00 89.10 1,782.00 129.33 2,586.60 50.00 1,000.00 64Trench Safety Protection for Sanitary Sewer Lines 20.00 LF 25.75 515.00 5.00 100.00 2.00 40.00 0.50 10.00 1.15 23.00 1.10 22.00 1.00 20.00 65Street Light Foundation 41.00 EA 556.20 22,804.20 600.00 24,600.00 570.00 23,370.00 550.00 22,550.00 556.20 22,804.20 600.00 24,600.00 1,000.00 41,000.00 662" PVC Electrical Conduit 2,460.00 LF 4.18 10,282.80 5.00 12,300.00 6.00 14,760.00 4.15 10,209.00 4.20 10,332.00 4.45 10,947.00 15.00 36,900.00 TOTAL BID ITEMS BASE BID (A)$ 1,326,827.79 $ 1,399,204.86 $ 1,373,741.95 $ 1,393,375.70 $ 1,477,805.65 $ 1,445,023.82 $ 1,565,418.00 TOTAL OF CALENDAR DAYS X $1,000 (B)210$210,000.00150$150,000.00200$200,000.00200$200,000.00150$150,000.00210$210,000.00180$180,000.00 BASIS FOR COMPARISON OF BIDS (A) + (B)$ 1,536,827.79 $ 1,549,204.86 $ 1,573,741.95 $ 1,593,375.70 $ 1,627,805.65 $ 1,655,023.82 $ 1,745,418.00 TOTAL AWARD AMOUNT (A) + $80,000$ 1,406,827.79 $ 1,479,204.86 $ 1,453,741.95 $ 1,473,375.70 $ 1,557,805.65 $ 1,525,023.82 $ 1,645,418.00 Freese & Nichols, Inc. 1701 N. Market Street, Suite 500 Dallas, Texas 75202 BID TABULATION ClientCity of CoppellJim Bowman Construction Co, LPGilco Contracting, Inc.Weir Bros. Inc.Lacy ConstructionXIT Paving and Construction Project:Coppell Road South Infrastructure Improvements1111 Summit Ave. #14200 S. Hulen St. Ste 51310721 Luna Road1880 Crown Road3934 South Hwy. 287 Bid Date:May 12,2009Plano, TX 75074Fort Worth, TX 76109Dallas, TX 75220Dallas, TX 75234Waxahachie, TX 75165 Project No.:CPL07392972-423-1313817-735-1600214-556-2000214-357-0146972-351-9906 #DescriptionQuantityUnit CostTotal CostUnit CostTotal CostUnit CostTotal CostUnit CostTotal CostUnit CostTotal Cost 1Mobilization (Max. 5% of Contract) 1.00 60,000.00 60,000.00 50,000.00 50,000.00 80,300.00 80,300.00 84,000.00 84,000.00 80,790.74 80,790.74 2Traffic Control 1.00 50,000.00 50,000.00 100,000.00 100,000.00 180,000.00 180,000.00 50,000.00 50,000.00 127,425.09 127,425.09 3Preparing ROW 22.00 1,000.00 22,000.00 775.00 17,050.00 3,000.00 66,000.00 4,025.00 88,550.00 4,217.69 92,789.18 4Prepare and Implement SWPPP 1.00 8,000.00 8,000.00 6,050.00 6,050.00 22,500.00 22,500.00 13,000.00 13,000.00 6,600.00 6,600.00 5Project Signs 2.00 450.00 900.00 325.00 650.00 350.00 700.00 400.00 800.00 423.50 847.00 6Unclassified Street Excavation 10,747.00 8.00 85,976.00 7.15 76,841.05 4.00 42,988.00 15.00 161,205.00 7.89 84,793.83 7Unclassified Compacted Earth Fill 1,009.00 3.00 3,027.00 2.80 2,825.20 1.00 1,009.00 3.00 3,027.00 0.83 837.47 8Remove and Dispose of Existing Asphalt Pavement 6,569.00 3.50 22,991.50 3.30 21,677.70 3.00 19,707.00 3.00 19,707.00 4.13 27,129.97 9Concrete Removal 1,070.00 3.70 3,959.00 3.50 3,745.00 6.50 6,955.00 4.50 4,815.00 4.79 5,125.30 10Remove Existing Concrete Curb 556.00 3.15 1,751.40 3.00 1,668.00 7.00 3,892.00 1.00 556.00 3.42 1,901.52 11Remove and Reset Existing Mailboxes 2.00 100.00 200.00 150.00 300.00 360.00 720.00 600.00 1,200.00 161.77 323.54 12Remove and Reconstruct Existing Mailbox 1.00 1,000.00 1,000.00 500.00 500.00 1,650.00 1,650.00 1,000.00 1,000.00 1,265.00 1,265.00 13Remove Existing Culvert Pipe (<=24" Diam) 734.00 6.40 4,697.60 6.10 4,477.40 17.45 12,808.30 8.00 5,872.00 9.39 6,892.26 14Adjust Existing Valve Box to Grade 4.00 100.00 400.00 200.00 800.00 120.00 480.00 300.00 1,200.00 158.53 634.12 15Remove Existing and Install New Water Service, Water Meter and Meter Box 3.00 1,700.00 5,100.00 1,100.00 3,300.00 575.00 1,725.00 2,200.00 6,600.00 2,145.00 6,435.00 16Connect Existing Water Service to Existing 16" RCCP Water Line 10.00 3,550.00 35,500.00 2,100.00 21,000.00 3,310.00 33,100.00 2,700.00 27,000.00 2,585.00 25,850.00 17Abandon Existing Water Line 1.00 500.00 500.00 1,000.00 1,000.00 900.00 900.00 1,800.00 1,800.00 2,200.00 2,200.00 18Remove Existing and Install New Fire Hydrant and Valve Assembly 3.00 6,000.00 18,000.00 7,600.00 22,800.00 2,650.00 7,950.00 6,700.00 20,100.00 6,600.00 19,800.00 19Adjust Existing Sanitary Sewer Manholes 1.00 800.00 800.00 800.00 800.00 140.00 140.00 500.00 500.00 211.38 211.38 208" Lime Subgrade Treatment 11,983.00 2.70 32,354.10 1.95 23,366.85 1.65 19,771.95 2.65 31,754.95 2.67 31,994.61 21Lime 252.00 155.00 39,060.00 130.00 32,760.00 125.00 31,500.00 145.00 36,540.00 140.80 35,481.60 228" Reinforced Concrete Pavement with 6" Integral Curb 10,977.00 43.00 472,011.00 35.45 389,134.65 39.20 430,298.40 42.00 461,034.00 34.52 378,926.04 23Reinforced Concrete Stamped Roadway - Crosswalks (8") 30.00 110.00 3,300.00 100.00 3,000.00 188.00 5,640.00 125.00 3,750.00 206.80 6,204.00 246" Reinforced Concrete Driveways 1,474.00 38.00 56,012.00 42.30 62,350.20 41.00 60,434.00 37.00 54,538.00 40.06 59,048.44 252" HMAC Pavements 216.00 31.00 6,696.00 20.05 4,330.80 33.30 7,192.80 13.00 2,808.00 22.06 4,764.96 26Asphalt Pavement for Pavement Transition (6" HMAC) 1,287.00 26.00 33,462.00 23.50 30,244.50 29.65 38,159.55 28.00 36,036.00 25.85 33,268.95 27Reinforced Concrete Street Headers 153.00 12.00 1,836.00 7.00 1,071.00 5.50 841.50 7.00 1,071.00 7.22 1,104.66 284" Reinf. Concrete Sidewalks (Incl Ramps) 1,942.00 40.00 77,680.00 33.75 65,542.50 39.60 76,903.20 35.00 67,970.00 32.54 63,192.68 29Repair and Replace Gravel Driveway 50.00 10.00 500.00 8.00 400.00 15.00 750.00 6.00 300.00 36.51 1,825.50 30Raised Pavement Marker, Class C, Type Y 590.00 2.55 1,504.50 2.55 1,504.50 2.55 1,504.50 4.00 2,360.00 4.68 2,761.20 31Raised Pavement Marker, Class C, Type II-A 145.00 6.50 942.50 6.50 942.50 6.50 942.50 7.00 1,015.00 8.25 1,196.25 32Pavement Markings 1.00 4,987.00 4,987.00 5,000.00 5,000.00 4,987.00 4,987.00 5,200.00 5,200.00 6,161.65 6,161.65 33Roadside Sign Assembly (Relocation) 7.00 400.00 2,800.00 400.00 2,800.00 400.00 2,800.00 400.00 2,800.00 357.50 2,502.50 34Roadside Sign Assembly (New Installation) 12.00 385.00 4,620.00 385.00 4,620.00 385.00 4,620.00 400.00 4,800.00 495.00 5,940.00 35Block Sodding 2,300.00 3.50 8,050.00 3.50 8,050.00 6.22 14,306.00 5.00 11,500.00 4.15 9,545.00 36Repair, Replace and/or Modify Existing Irrigation Systems 2.00 1,000.00 2,000.00 1,500.00 3,000.00 2,200.00 4,400.00 2,200.00 4,400.00 2,304.09 4,608.18 374" PVC Conduit 300.00 12.60 3,780.00 25.00 7,500.00 14.00 4,200.00 13.00 3,900.00 8.95 2,685.00 3810" Steel Casing 100.00 220.00 22,000.00 133.00 13,300.00 175.00 17,500.00 250.00 25,000.00 132.00 13,200.00 3921" RCP (CL III) 356.00 53.00 18,868.00 69.00 24,564.00 38.00 13,528.00 49.00 17,444.00 56.73 20,195.88 4024" RCP (CL III) 54.00 63.00 3,402.00 74.00 3,996.00 44.00 2,376.00 54.00 2,916.00 80.17 4,329.18 4130" RCP (CL III) 155.00 79.00 12,245.00 86.00 13,330.00 55.00 8,525.00 66.00 10,230.00 92.84 14,390.20 4236" RCP (CL III) 1,141.00 89.00 101,549.00 109.00 124,369.00 82.00 93,562.00 85.00 96,985.00 102.71 117,192.11 4342" RCP (CL III) 401.00 130.00 52,130.00 147.00 58,947.00 94.00 37,694.00 110.00 44,110.00 128.94 51,704.94 446'x4' Concrete Box 501.00 239.00 119,739.00 234.00 117,234.00 202.00 101,202.00 190.00 95,190.00 229.13 114,794.13 458' Concrete V-Lined Channel 700.00 150.00 105,000.00 191.00 133,700.00 58.75 41,125.00 66.00 46,200.00 58.78 41,146.00 46Trench Safety System 2,107.00 4.00 8,428.00 0.50 1,053.50 1.00 2,107.00 0.60 1,264.20 0.52 1,095.64 47Std. 10' Curb Inlet 3.00 2,600.00 7,800.00 2,700.00 8,100.00 2,520.00 7,560.00 2,700.00 8,100.00 2,820.75 8,462.25 48Std. 15' Curb Inlet 1.00 3,500.00 3,500.00 3,400.00 3,400.00 3,360.00 3,360.00 3,400.00 3,400.00 3,442.08 3,442.08 49Std. 20' Curb Inlet 2.00 4,200.00 8,400.00 5,000.00 10,000.00 3,780.00 7,560.00 5,000.00 10,000.00 4,085.48 8,170.96 50Drop Inlet (4'x4') 2.00 2,600.00 5,200.00 2,800.00 5,600.00 1,890.00 3,780.00 2,800.00 5,600.00 2,104.98 4,209.96 51Storm Drain Manhole 3.00 3,900.00 11,700.00 3,500.00 10,500.00 3,570.00 10,710.00 4,700.00 14,100.00 6,730.08 20,190.24 52Hanson 5'x5' Standard Junction Box 1.00 5,000.00 5,000.00 3,600.00 3,600.00 3,800.00 3,800.00 4,500.00 4,500.00 7,208.59 7,208.59 538'x6' Junction Box 1.00 7,000.00 7,000.00 5,700.00 5,700.00 4,600.00 4,600.00 6,100.00 6,100.00 7,647.28 7,647.28 54CH-FW-O Headwall 1.00 3,400.00 3,400.00 5,200.00 5,200.00 2,047.00 2,047.00 2,200.00 2,200.00 4,788.27 4,788.27 55CH-PW-O Headwall 3.00 2,900.00 8,700.00 5,000.00 15,000.00 2,310.00 6,930.00 2,600.00 7,800.00 3,572.14 10,716.42 56FW-O Headwall 1.00 3,500.00 3,500.00 7,500.00 7,500.00 3,045.00 3,045.00 4,200.00 4,200.00 7,801.17 7,801.17 5724" Rock Rip Rap 14.00 220.00 3,080.00 70.00 980.00 145.00 2,030.00 75.00 1,050.00 157.89 2,210.46 5812" C900 DR 14 PVC Waterline 365.00 64.00 23,360.00 81.00 29,565.00 37.00 13,505.00 70.00 25,550.00 59.40 21,681.00 5916" x 12" Tee 1.00 3,400.00 3,400.00 7,600.00 7,600.00 1,250.00 1,250.00 7,500.00 7,500.00 7,645.00 7,645.00 6012" x 12" Tee 1.00 1,050.00 1,050.00 2,700.00 2,700.00 675.00 675.00 2,000.00 2,000.00 4,400.00 4,400.00 6112" Gate Valve 1.00 2,000.00 2,000.00 2,000.00 2,000.00 1,850.00 1,850.00 1,900.00 1,900.00 1,980.00 1,980.00 62Trench Safety System for Waterlines 365.00 1.00 365.00 0.50 182.50 0.75 273.75 1.10 401.50 1.65 602.25 6312" PVC Wastewater Pipe (SDR-35) 20.00 43.00 860.00 77.00 1,540.00 85.00 1,700.00 100.00 2,000.00 104.50 2,090.00 64Trench Safety Protection for Sanitary Sewer Lines 20.00 20.00 400.00 1.00 20.00 25.00 500.00 6.00 120.00 11.00 220.00 65Street Light Foundation 41.00 567.00 23,247.00 545.00 22,345.00 540.00 22,140.00 600.00 24,600.00 687.50 28,187.50 662" PVC Electrical Conduit 2,460.00 4.25 10,455.00 4.50 11,070.00 4.05 9,963.00 5.00 12,300.00 8.80 21,648.00 TOTAL BID ITEMS BASE BID (A)$ 1,652,175.60 $ 1,624,197.85 $ 1,617,673.45 $ 1,705,469.65 $ 1,694,412.13 TOTAL OF CALENDAR DAYS X $1,000 (B)200$200,000.00240$240,000.00245$245,000.00210$210,000.00$0.00 BASIS FOR COMPARISON OF BIDS (A) + (B)$ 1,852,175.60 $ 1,864,197.85 $ 1,862,673.45 $ 1,915,469.65 $ 1,694,412.13 TOTAL AWARD AMOUNT (A) + $80,000$ 1,732,175.60 $ 1,704,197.85 $ 1,697,673.45 $ 1,785,469.65 $ 1,774,412.13