SRF Green Alley Project Bid Set 2 - Year 3 Award Copyright 2014
City of Dubuque Action Items # 1.
ITEM TITLE: SRF Green Alley Project Bid Set 2 - Year 3 Award
SUMMARY: City Manager recommending award of the construction contract for the
SRF Green Alley Project Bid Set 2 - Year 3 to the low bidder Drew Cook
and Sons Excavating.
RESOLUTION Awarding public improvement contract for the SRF Green
alley Bid Set 2 - Year 3 Project
SUGGESTED DISPOSITION: Suggested Disposition: Receive and File; Adopt Resolution(s)
ATTACHMENTS:
Description Type
❑ SRF Green Alley Bid Set 2-Year 3-MVM Memo City Manager Memo
❑ Staff Memo Staff Memo
❑ Resolution Resolutions
❑ Bid Tab Supporting Documentation
THE CITY OF Dubuque
UBE I
erica .i
Masterpiece on the Mississippi 2007-2012-2013
TO: The Honorable Mayor and City Council Members
FROM: Michael C. Van Milligen, City Manager
SUBJECT: SRF Green Alley Bid Set 2 —Year 3
(CIP 7102450)
DATE: July 14, 2015
Sealed bids were received for the SRF Green Alley Bid Set 2 —Year 3 Project. City
Engineer Gus Psihoyos recommends award of the construction contract to the low
bidder, Drew Cook and Sons Excavating, in the amount of $1,599,875, which is 3.04%
under the revised estimate of probable cost. The estimate of probable cost was revised
during bidding due to some additional water main items required in the project. Special
assessments for residents are expected to be lower than originally estimated, and will
average $816.85 for the public improvements assessment, including engineering and
contingency.
Bid Set 2 —Year 3 will involving the reconstruction of nine alleys in the Bee Brach
Watershed. The alley locations are:
• Alley between Ellis St. and Madison St. from Ellis St. to W. 17th St.
• Alley between Rosedale Ave. and Green St. from Asbury Rd. to Avoca St.
• Alley between Asbury Road and Avoca St. from Rosedale Ave. to Alley
• Alley between Iowa St. and Central Ave. from 10th St. to 11th St.
• Alley between Iowa St. and Central Ave. from 11 th St. to 12th St.
• Alley between Central Ave. and White St. from 9th St. to 10th St.
• Alley between Central Ave. and White St. from 10th St. to 11 th St.
• Alley between White St. and Jackson St. from 10th St. to 11th St.
• Alley between Washington St. and Elm St. from 11th St. to 12th St.
I concur with the recommendation and respectfully request Mayor and City Council
approval.
Mic ael C. Van Milligen
MCVM:jh
Attachment
cc: Barry Lindahl, City Attorney
Cindy Steinhauser, Assistant City Manager
Teri Goodmann, Assistant City Manager
Gus Psihoyos, City Engineer
2
buque
THE CITY OQB
Du
DT ERp MiedcaCitY
U
Masterpiece on the Mississippi 2007.2012.2011
TO: Michael C. Van Milligen, City Manager
FROM: Gus Psihoyos, City Engineer
T
DATE: July 10, 2015
SUBJECT: SRF Green Alley Bid Set 2 - Year 3
(CIP 7102450)
INTRODUCTION
The enclosed resolution authorizes the award of the construction contract for the SRF
Green Alley Bid Set 2 - Year 3 Project.
DISCUSSION
Bid Set 2 - Year 3 will involve the reconstruction of nine alleys in the Bee Branch
Watershed. The alley locations are as follows:
• Alley between Ellis St. and Madison St. from Ellis St. to W. 17th St.
• Alley between Rosedale Ave. and Green St. from Asbury Rd. to Avoca St.
• Alley between Asbury Road and Avoca St. from Rosedale Ave. to Alley
• Alley between Iowa St. and Central Ave. from 10th St. to 11 th St.
• Alley between Iowa St. and Central Ave. from 11 th St. to 12th St.
• Alley between Central Ave. and White St. from 9th St. to 10th St.
• Alley between Central Ave. and White St. from 10th St. to 11th St.
• Alley between White St. and Jackson St. from 10th St. to 11th St.
• Alley between Washington St. and Elm St. from 11th St.Ito 12th St.
This project will reconstruct the second bid set of green alleys slated for year 3 in the Bee
Branch Watershed. This bid set was developed by MSA Professional Services.
The reconstruction of the alleys will include:
- Removal of the existing alley pavement
- Excavation of the subgrade to allow the placement of clean washed stone for a
storage medium
- Installation of a concrete border for the brick pavers
- Installation of concrete headers at the alley intersection with the intersecting
streets.
— Reconstruction of the pavement surface with interlocking concrete pavers
— Lining of the sanitary sewer main in seven alleys
— Inspection of sanitary sewer laterals in seven alleys
— Replacement of water main valves and hydrants
— Replacement of lead water services with copper water services in two alleys
This project will reconstruct the alleys into green alleys. These alleys allow rainwater to
infiltrate into the pavement rather than runoff into the storm sewers. This infiltration allows
for filtering of the water and recharge back into the aquifer. Monitoring wells are also
planned to be installed so that water quality improvements can be documented.
To date 34 alleys have been completed. An additional 3 alleys are under construction.
There are 19 alleys under contract but not started yet. This brings the total number alleys
to date either completed, under construction or under contract but not started to 56 alleys.
This project will add 9 more alleys, bringing the total to 65 alleys. Another bid set being
developed by the Engineering Department will add 6 more alleys bringing the total to 71
alleys. Engineering plans to design and bid an additional 4 alleys as a bid set later this
fall.
The project construction documents will follow the Statewide Urban Design and
Specifications (SUDAS) in the development of the construction documents.
The Iowa Department of Natural Resources (IDNR) have reviewed and approved the
plans so that the City cost can be covered with SRF funds.
This project will have special assessments.
BID RESULTS
The City of Dubuque received the following bids for the SRF Green Alley Project - Bid Set
2 - Year 3, on July 9, 2015:
Contractor Bid Results
Drew Cook and Sons Excavating $ 1,599,875.00
Eastern Iowa Excavating $ 1,689,798.45
Portzen Construction $ 1,722,833.95
Drew Cook and Sons Excavating of Dubuque, Iowa, submitted the low bid in the amount
of $1,599,875.00. This amount is 3.04% under the revised estimate of probable cost. The
estimate of probable cost was revised during bidding due to some additional water main
items required in the project. Special assessments for residents are expected to be lower
than originally estimated and will average $816.85 for the public improvements
assessment, including engineering and contingency.
2
RECOMMENDATION
I recommend that the contract for the for the SRF Green Alley Bid Set 2 —Year 3 Project
be awarded to Drew Cook and Sons Excavating of Dubuque, Iowa in the amount of
$1,599,875.00 which is 3.04% under the engineer's estimate of probable cost.
BUDGETIMPACT
The summary of cost for the SRF Green Alley Bid Set 2 — Year 3 Project is as follows:
Estimate Award
Construction Contract $1,650,000.00 $1,599,875.00
Contingency 153,000.00 153,000.00
Construction Engineering & Inspection 168,30 168.300.00
Total Project Cost1.971.300.00 $1,921,175,00
The project funding summary is as follows:
CIP No. Fund Description Fund Amount
7102450 SRF Green Alley Project $ 1,463,222.83
3401654 Bee Branch Creek Restoration 366,313.20
Special Assessment —Alley Improvement, Residential 56,249.83
Special Assessment —Alley Improvement, Commercial 23,801.14
Special Assessment — Residential Deficiency 0.00
Private Lead Water Service Replacement 11,588.00
Total Project Funding _$1,921,175-.0
ACTION TO BE TAKEN
I recommend that the City Council adopt the attached resolution awarding for the SRF
Green Alley Project Bid Set 2 — Year 3 to Drew Cook and Sons Excavating in the amount
of$1,599,875.00.
Prepared by Jon Dienst, PE
cc: Jenny Larson, Budget Director
Don Vogt, Public Works Director
John Klostermann, Street & Sewer Maintenance Supervisor
Deron Muehring, Civil Engineer II
Denise Ihrig, Environmental Engineer
Bob Green, Water Department Manager
Brant Schueller, Water Distribution
Ken TeKippe, Finance Director
3
RESOLUTION NO. 256-15
AWARDING PUBLIC IMPROVEMENT CONTRACT FOR THE SRF GREEN ALLEY
BID SET 2 — YEAR 3 PROJECT
Whereas, sealed proposals have been submitted by contractors for the SRF
Green Alley Bid Set 2 — Year 3 Project (the Project) pursuant to Resolution No. 189-15
and Notice to Bidders published in a newspaper published in the City of Dubuque, Iowa
on the 5th day of June, 2015.
Whereas, said sealed proposals were opened and read on the 9th day of July,
2015, and it has been determined that Drew Cook and Sons Excavating of Dubuque,
Iowa, with a bid in the amount of $1,599,875.00, is the lowest responsive, responsible
bidder for the Project.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY
OF DUBUQUE, IOWA:
That a Public Improvement Contract for the Project is hereby awarded to Drew
Cook and Sons Excavating and the City Manager is hereby directed to execute a Public
Improvement Contract on behalf of the City of Dubuque for the Project.
Passed, approved and adopted this 20th day of July, 2015.
Attest:
Kevip(Firnstahl, CMC, ty Clerk
oy D. Buol, Mayor.
SRF Green Alley Bid Set 2-Year 3
BID TABULATION
LINE ITEM NUMBER BID ITEM DESCRIPTION ESTIMATE Bidder:Drew Cook&Sons Bidder:Eastern Iowa Excavating
NO QUANTITY UNIT UNIT COST To[al Pnce Unit Cost To[al Price Unit PRE Total Price
Division 1-General Provisions
1 1090 105 D Mobilization 1 ITS $35,666 $35,666 $ 41,66606 $41,66666 $ 125,66606 $125,66606
Division 2010-Eartfmmrk,Subgrade,and Subbase
2 261016&G6 Clearing and Gmbbinp C 1 LS $3,566 $3,566 $ 4,66606 $4,66606 $ 5,86606 $5,86606
3 261016&G3 Topsoil,Offsite 236 CY $7566 $17,256 $ 7606 $16,16666 $ 3825 $8,79756
4 261016&E-6 Excavation,Class 13 5646 CY $1666 $86,646 $ 1566 $75,66666 $ 1625 $51,66606
5 261016&E-6 Salvage,Clean,and Palletize Exlstlnp Pavers 756 SY $1606 $7,566 $ 1706 $12,75666 $ 2606 $15,66606
6 261016&G6 Subpade Preparation 7756 Sy $256 $19,396 $ 306 $23,26666 $ 226 $17,66326
7 2610108 0 Subbase,Special ration Gradation 30 896 TON $1806 $16,626 $ 1806 $16,62666 $ 2656 $18,24566
B 261016&I-0 Subbase,Granular Subbase-Gadationred 1272 TON $2606 $25,446 $ 1806 $22,89666 $ 2656 $26,67666
9 261016&I-0 Subbase,Porous Aggregate-Gradation 3(ASTM 57) 1627 TON $3606 $48,816 $ 2306 $37,42106 $ 2275 $37,61425
16 261016&I-0 Subbase,Porous Aggregate-Gradation 13(ASTM 2) 7986 TON $3266 $255,552 $ 2706 $215,622.66 $ 2875 $229,59756
Division 3010-Trench Excavation and Backfill
11 361016&L-0 Plus Insulation Board 2828 SF $406 $11,312 $ 406 $11,31206 $ 176 $4,86706
12 361016&M0 Pipe Insulation Wap 677 LF $1606 $6,770 $ 1106 $7,44700 $ 305 $2,2695
Division 4010-Sanitary Sewers
13 461016&A1 Sanitary Sewer GravltV Main,Trenched e"PVC 195 LF $8606 $15,600 $ 4566 $8,77500 $ 27656 $53,91750
Division 4020-Storm sewers
14 462016&A1 Storm Sewer Gal Main,Trenched 15 RCP 26 LF $12606 $2,400 $ 9756 $1,95000 $ 12675 $2,41500
Division 4040-Subtlralns and Footing Drain Collectors
15 464016&A6 Subdaln,6"Pena@tl CPE 3196 LF $1306 $41,470 $ 806 $25,52000 $ 1675 $3429256
16 464016&G6 Groundwater Sampling Port 15 EA $72606 $10,800 $ 51266 $7,68000 $ 86606 $12,00000
Division 4050-Pipe Rehabilitation
17 465016&A6 Sanitary Sewer Main,Inspection CCN 2969 LF $266 $5,818 $ 266 $5,81806 $ 165 $4,79905
18 4650108B0 Sanitary Sewer Main,lining,CIPP,e" 2584 LF $3606 $77,520 $ 2266 $56,84600 $ 2356 $60,72400
19 465010880 Sanitary Sewer Main,lining,CIPP,1e" 325 LF $6606 $19,500 $ 7606 $22,75600 $ 7406 $24,05000
26 465016&G6 Sanitary Sewer Service,Inspection CCTV 964 LF $2566 $24,166 $ 356 $3,37406 $ 165 $1,59606
21 465016&F0 Sanitary Sewer Service Reconnection 81 EA $26606 $16,200 $ 7566 $6,07500 $ 8266 $6,64200
22 4650108IT0 Chemical Grouting of Pipe 265 GAL $16566 $21,525 $ 5566 $11,27500 $ 6106 $12,50500
Division 5010-Pipe and Flftings
23 561016&A1 Water Main,Trenched DIP,6" 25 LF $7606 $1,750 $ 5566 $1,37500 $ 11375 $2,84375
24 561016&A1 Water Main,Trenched DIP,e" 96 LF $7566 $6,756 $ 6266 $5,58606 $ 13606 $11,76606
25 561016&A1 Water Main,Trenched DIP,16" 26 LF $8606 $1,600 $ 16606 $2,00000 $ 16666 $3,32000
26 561016&A1 Water Main,Trenched DIP 20 16 LF $16606 $1,600 $ 15606 $1,50000 $ 34556 $3,45500
27 561016&G2 Fittings BVWelpbt,Dl 4566 LBS $1566 $6,566 $ 666 $27,66666 $ 556 $24,75606
28 561016&G1 Fittings,Mega Lug,6" B EA $16606 $866 $ 12606 $96606 $ 4356 $34806
29 561016&G1 Fittings,Mega Lug,e" 6 EA $12566 $6 $ 26606 $606 $ $606
36 561016&G1 Fittings,Met,Wp,16" 2 EA $15606 $366 $ 19666 $39266 $ 15706 $31406
31 561016&E-6 Water Served Relocation,Copper,l",Inc New Tap 14 LF $15606 $2,166 $ 15606 $2,16606 $ 12606 $1,68000
32 561016&G6 Water Service Valve,Replacement,l" 1 EA $1,25000 $1,250 $ 2,00000 $2,00000 $ 47566 $47566
33 561016&G6 Water Served Stub,Copper,3/4",Inc New Tap 83 LF $15606 $12,456 $ 11566 $9,54506 $ 2575 $2,13725
34 561016&E-6 Water Served Relocation,Copper,3/4",Inc New Tap 258 LF $16606 $25,800 $ 11566 $29,6600 $ 2666 $6,70800
35 561016&G6 Water Service Valve,Replacement,3/4" 16 EA $75606 $12,000 $ 1,30000 $20,80600 $ 29566 $4,72000
36 561016&G6 Remove and Salvage-Water Main Fittings and Appurtenances 1 EA $1,56606 $1,566 $ 2,66606 $2,66606 $ 1,13806 $1,13806
37 561016&I-0 Water Service Valve Box,Extension 17 EA $36606 $5,166 $ 26606 $3,40000 $ 5666 $95266
38 561016&60 Served Curb Box,Clean and Adjust Curb Box to Proposed Grade 35 EA $26606 $7,000 $ 17566 $6,12506 $ 12606 $4,20000
39 501010&00 Abandon Exlstlnp Water Served Shut Off and Cap Corp.at Public Water Main 6 EA $1,00000 $6,000 $ 1,40000 $8,40000 $ 1,22500 $7,35000
Division 5020-Valves,Fire Hydrants,and Appurtenances
46 5620108A6 Valve,Gate,6" 3 EA $1,60000 $4,300 $ 1,25000 $3,75000 $ 1,37500 $4,12566
41 5620108A6 Valve,Gate,3" 4 EA $1,36606 $],266 $ 1,61606 $6,44606 $ 1,67566 $6,76606
42 5620108A6 Valve,Gate,16" 2 EA $2,00000 $4,000 $ 2,20000 $4,40000 $ 4,23500 $3,47000
43 5620108A6 Valve,But@tl1y,20 1 EA $4,00000 $4,000 $ 12,00000 $12,00000 $ 5,60000 $5,60000
44 5620108 C 0 Fire HVtlant Assembly 2 EA $3,56606 $7,666 $ 3,56606 $7,66606 $ 6,36606 $13,66606
Division 6010-Structures for Sanitary and Storm Sewers
45 661010880 Manbple Type,PC,43"SW-361 4 EA $2,00000 $3,000 $ 2,30000 $9,20000 $ 24,45600 $97,30000
46 661010880 IntakeType CIP,SW-561(161-8) 1 EA $2,00000 $2,000 $ 4,00000 $4,00600 $ 2,52500 $2,52500
47 6610108G6 Remove Manhole 9 EA $1,26606 $16,366 $ 26,56606 $134,50606 $ 14,25666 $123,25606
Division 7010-PONand Cement Concrete Pavement
43 7610108A6 Pavement,PCC,7 (Thickness) 1976 SY $3606 $153,636 $ 3406 $165,93406 $ 7756 $153,14606
49 7610108E-6 Cut and Gutter,30 (Width),6"(Thickness) 439 [F $3566 $15,365 $ 3566 $15,36500 $ 3556 $15,53450
56 7610108E-6 Cut and Gutter,24"(Width),6"(Thickness) 6 [F $3566 $6 $ 3566 $606 $ $606
Division 7030-Sidewalks,Shared Use Paths,and Driveways
51 7630108E-6 Sltlewalk,PCC,4"(Thickness) 346 SY $5566 $13,700 $ 5606 $17,00600 $ 3106 $10,54000
52 7630108E-6 Sltlewalk,PCC,6"(Thickness) 266 SY $7566 $19,500 $ 6306 $16,33600 $ 16175 $26,45500
53 7630108G6 Detectable Waminp 223 SF $4566 $16,266 $ 4566 $16,26666 $ 4666 $16,43306
54 7630108IT1 Dnveway,Pavetl,PCC,6"(Thickness) 1145 SY $3566 $97,325 $ 7566 $35,37500 $ 3306 $43,51000
55 7630108IT1 Dnveway,Pavetl,HMA,5"(Thickness) 325 SY $16606 $32,500 $ 4566 $14,62500 $ 4906 $15,92500
Division 7040-Pavement Rehabilitation
56 7640108A6 Full Depth Patches HMA 77 SY $4306 $3,696 $ 5566 $4,23500 $ 6666 $5,03200
57 7640108IT 0 RemovalPavement7756 SY 7266 $93,672 $ 1606 $77,56666 $ 1125 $37,25566
Division 7080-Permeable Concrete Block Pavers
53 7080108A6 Brick Pavement,Permeable,TVpe 1 36656 SF $406 $144,266 $ 376 $133,33566 $ 406 $144,26606
59 7080108A6 Brick Pavement,Permeable,TVpe 2 166 SF $406 $466 $ 1566 $1,56606 $ 1606 $1,66606
66 708010801 Waterproof, Surtace Levellnp 1325 SF $356 $4,633 $ 406 $5,36606 $ 155 $2,65375
61 7080108 D 1 Waterproof, Sealer 1325 SF $256 $3,313 $ 266 $2,65606 $ 1 55 $2,65375
62 7080108 E-1 GeotWtlle Fabric 7316 SY $325 $25,333 $ 306 $23,43666 $ 306 $23,43606
63 708010800 26 Mil POIVetlrlVlene Wer 142 SY $2606 $2,346 $ 406 $56306 $ 906 $1,27306
IDOT Division 2528-Traffic Control
63 IDOT 2523 O4A Traffic Control 1 ITS $9,50000 $9,500 $ 3,00000 $3,00600 $ 82000 $3,20000
Division 9010-Seeding
64 901010880 HVdaullc-Seeding,Feblle, and Mulcbinp 0054 AC $25,41000 $1,372 $ 20,00000 $1,03000 $ 15,50600 $33700
Division 9020-Sodding
65 9020108A0 Sod 110 SO $17500 $19,250 $ 16200 $17,32600 $ 17500 $19,25000
Division 9040-Erosion and Sediment Control
66 9040108A2 SWPPP Manapement 1 ITS $7,000 $7,000 $ 1,75000 $1,75000 $ 5,20000 $5,20000
67 9040108 D 1 Filter Socks 8 730 LF $500 $3,650 $ 400 $2 920 00 $ 550 $4,01500
63 9040108D2 Filter Socks Removal 730 LF $200 $1,460 $ 200 $1,46000 $ 250 $1,32500
69 9040108P-1 Dust Control,Water 140 MGAL $3000 $4,200 $ 1000 $1,40000 $ 1600 $2,24000
70 9040108P0 Tub Reinforcement Mat 24 SO $23000 $6720 $ 1000 $24000 $ 16000 $3,34000
71 9040108T-2 Inlet Protection Device,Maintenance 15 EA $25000 $3,750 $ 11000 $1,65000 $ 11000 $1,65000
Division 9080-Concrete Step,Handrails,and Safety Rail
72 9080108A0 Concrete Steps,TVpe A 40 SF $4500 $1,300 $ 4500 $1,30000 $ 3300 $3,32000
Total $1,650,000 $1,599,875.00 $1,689,798.45
Contingency $165,000
Engineering $157,400 a Over/Under a Over/Under
Total Constaction Estimate $1,970,000 -304% 241%
SRF Green Alley Bid Set 2-Year 3
BID TABULATION
LINE ITEM NUMBER BID ITEM DESCRIPTION ESTIMATE Bidder:contain Construction
NO QUANTITY UNIT UNIT COST TOLI Price Unit Cost TOLI Price
Division 1-General Provisions
1 1090 105 D Mobilization 1 ITS $35,000 $35,000 $ 55,00000 $55,00000
Division 2010-Earthaork,Subgrade,and Subbase
2 2010 108 C 0 Clearing and Gmbbinp C 1 LS $3,500 $3,500 $ 9,00000 $9,00000
3 2010108D3 Topsoil,Offsite 230 CY $7500 $17,250 $ 6500 $14,95000
4 2010108 E-0 Excavation,Class 13 5040 CY $1600 $80,640 $ 1800 $90 720 00
5 2010108E-0 Salvage,Clean,and Palletize Exlstlnp Pavers 750 SY $1000 $7,500 $ 2500 $18,75000
6 2010108 G0 Subpade Preparation 7756 Sy $250 $19,390 $ 200 $15,51200
7 2010108 0 Subbase,Special ration Gradation 30 890 TON $1800 $16,020 $ 1800 $16,02000
B 201010810 Subbase,Granular Subbase-Gadationred 1272 TON $2000 $25,440 $ 2000 $25,44000
9 201010810 Subbase,Porous Aggregate-Gradation 3(ASTM 57) 1627 TON $3000 $48,810 $ 2800 $45,55600
10 201010810 Subbase,Porous Aggregate-Gradation 13(ASTM 2) 7986 TON $3200 $255,552 $ 3400 $271,52400
Division 3010-Trench Excavation and Backfill
11 301010&L-0 Plaid Insulation Board 2828 SF $400 $11,312 $ 400 $11,31200
12 3010108M0 Pipe Insulation Wap 677 LF $1000 $6,770 $ BOD $5,41600
Division 4010-Sanitary Sewers
13 4010108A1 Sanitary Sewer GravltV Main,Trenched B"PVC 195 LF $8000 $15,600 $ 22500 $43,87500
Division 4020-Storm sewers
14 4020 108 Al Storm SewerGal Main,Trenched 15"RCP 20 LF $12000 $2,400 $ 18000 $3,600 00
Division 4040-Subd rains and Foobng Drain Collectors
15 4040108A0 Subdaln,6"Pena@tl CPE 3190 LF $1300 $41,470 $ 1500 $47,85000
16 404010800 Groundwater Sampling Port 15 EA $72000 $10,800 $ 6500 $10,12500
Division 4050-Pipe Rehabilitation
17 4050108A0 Sanitary Sewer Main,Inspection CCN 2909 LF $200 $5,818 $ 165 $4,79905
18 4050108B0 Sanitary Sewer Main,uning,CIPP,B" 2584 LF $3000 $77,520 $ 2350 $60,72400
19 405010880 Sanitary Sewer Main,uning,CIPP,IB" 325 LF $6000 $19,500 $ 7400 $24,05000
20 405010800 Sanitary Sewer Service,Inspection CCTV 964 LF $2500 $24,100 $ 165 $1,59060
21 4050108F0 Sanitary Sewer Service Reconnection 81 EA $20000 $16,200 $ 8200 $6,64200
22 4050108IT0 Chemical Grouting of Pipe 205 GAL $10500 $21,525 $ 6000 $12,30000
Division 5010-Pipe and Flftings
23 5010108A1 Water Main,Trenched DIP,6" 25 LF $7000 $1,750 $ 16500 $4,12500
24 5010108A1 Water Main,Trenched DIP,B" 90 LF $7500 $6,750 $ 13000 $11,70000
25 5010108A1 Water Main,Trenched DIP,10" 20 LF $8000 $1,600 $ 30000 $6,00000
26 5010108A1 Water Main,Trenched DIP 20 10 LF $16000 $1,600 $ 50000 $5,00000
27 5010 108 C 2 Fittings BV Welpbt,Dl 4500 LBS $1500 $6,500 $ BOD $36,00000
28 5010 108 C 1 Fittings,Mega Lug,6" B EA $10000 $800 $ 8500 $68000
29 5010 108 C 1 Fittings,Mega Lug,B" 0 EA $12500 $0 $ 11000 $000
30 5010108 C 1 Fittings,Met,Wp,10" 2 EA $15000 $300 $ 16500 $33000
31 5010108E-0 Water Served Relocation,Copper,l",Inc New Tap 14 LF $15000 $2,100 $ 18000 $2,52000
32 5010108G0 Water Service Valve,Replacement,l" 1 EA $1,25000 $1,250 $ 75000 $75000
33 5010 108 D 0 Water Served Stub,Copper,3/4",Inc New Tap 83 LF $15000 $12,450 $ 8000 $6,64000
34 5010108E-0 Water Served Relocation,Copper,3/4",Inc New Tap 258 LF $10000 $25,800 $ 6500 $16,77000
35 5010108G0 Water Service Valve,Replacement,3/4" 16 EA $75000 $12,000 $ 70000 $11,20000
36 5010108G0 Remove and Salvage-Water Main Fittings and Appurtenances 1 EA $1,50000 $1,500 $ 1,00000 $1,00000
37 501010810 Water Service Valve Box,Extension 17 EA $30000 $5,100 $ 30000 $5,10000
38 5010 108 0 0 Served Curb Box,Clean and Adjust Curb Box to Proposed Grade 35 EA $20000 $7,000 $ 15000 $5,25000
39 501010800 Abandon Exlstlnp Water Served Shut Off and Cap Corp.at Public Water Main 6 EA $1,00000 $6,000 $ 80000 $4,80000
Division 5020-Valves,Fire Hydrants,and Appurtenances
46 5620108A6 Valve,Gate,6" 3 EA $1,60000 $4,300 $ 1,70000 $5,16606
41 5620 108 A6 Valve,Gate,3" 4 EA $1,36606 $],266 $ 2,36606 $9,26606
42 5620 108 A6 Valve,Gate,16" 2 EA $2,000 00 $4,000 $ 2,700 00 $5,400 00
43 5620108A6 Valve,But@tl1y,20 1 EA $4,00000 $4,000 $ 3,00000 $3,00000
44 5620108 C 0 Fire HVtlant Assembly 2 EA $3,56606 $],666 $ 4,66606 $9,26606
Division 6010-Structures for Sanitary and Storm Sewers
45 661010880 Manbple Type,PC,43"SW-361 4 EA $2,00000 $3,000 $ 16,00000 $64,00000
46 661010880 IntakeType CIP,SW-561(161-8) 1 EA $2,00000 $2,000 $ 2,40000 $2,40000
47 6610108G6 Remove Manhole 9 EA $1,26606 $16,366 $ 9,56606 $35,56606
Division 7010-PONand Cement Concrete Pavement
43 7610 108 A6 Pavement,PCC,7 (Thickness) 1976 SY $3606 $153,636 $ 3606 $153,63606
49 7610108E-6 Cut and Gutter,30 (Width),6"(Thickness) 439 [F $3566 $15,365 $ 2666 $11,41400
56 7610108E-6 Cut and Gutter,24"(Width),6"(Thickness) 6 [F $3566 $6 $ 2406 $606
Division 7030-Sidewalks,Shared Use Paths,and Driveways
51 7630108E-6 Sltlewalk,PCC,4"(Thickness) 346 SY $5566 $13,700 $ 4566 $15,30000
52 7630108E-6 Sltlewalk,PCC,6"(Thickness) 266 SY $7566 $19,500 $ 7566 $19,50000
53 7630108G6 Detectable Waminp 223 SF $4566 $16,266 $ 4566 $16,26606
54 7630108IT1 Dnveway,Pavetl,PCC,6"(Thickness) 1145 SY $3566 $97,325 $ 5566 $62,97500
55 7630108IT1 Dnveway,Pavetl,HMA,5"(Thickness) 325 SY $16606 $32,500 $ 4266 $13,65000
Division 7040-Pavement Rehabilitation
56 7640108A6 Full Depth Patches HMA 77 SY $4306 $3,696 $ 6606 $4,62000
57 7640108IT 0 RemovalPavement7756 SY $1266 $93,672 $ 1266 $93,67266
Division 7080-Permeable Concrete Block Pavers
53 7080108A6 BrickPavement Permeable,TVpe 1 36656 SF $406 $144,266 $ 305 $13379256
59 7080108A6 BrickPavement Permeable,TVbe2 166 SF $406 $466 $ 1606 $1,66606
66 708010801 Waterproof, Surtace Levellnp 1325 SF $356 $4,633 $ 306 $3,97566
61 7080108 D 1 Waterproof, Sealer 1325 SF $256 $3,313 $ 306 $397566
62 7080108E-1 GeotWtlle Fabric 7316 SY $325 $25,333 $ 356 $27,33566
63 708010800 26 Mil POIVetlrlVlene Wer 142 SY $2606 $2,346 $ 2566 $3,55606
IDOT Division 2528-Traffic Control
63 IDOT 2523 O4A Traffic Control 1 ITS $9,50000 $9,500 $ 3,50000 $3,50000
Division 9010-Seeding
64 901010880 HVdaullc-Seeding,Feblle, and Mulcbinp 0054 AC $25,41000 $1,372 $ 11,00000 $59400
Division 9020-Sodding
65 9020108A0 Sod 110 SO $17500 $19,250 $ 16500 $13,15000
Division 9040-Erosion and Sediment Control
66 9040108A2 SWPPP Manapement 1 ITS $7,000 $7,000 $ 2,50000 $2,50000
W 9040108 D1 Filter Socks 8 730 LF $500 $3,650 $ 300 $2.19000
63 9040108 D2 Filter Socks Removal 730 LF $200 $1,460 $ 100 $73000
69 9040108P-1 Dust Control,Water 140 MGAL $3000 $4,200 $ 5000 $7,00000
70 9040108P0 Tub Reinforcement Mat 24 SO $23000 $6720 $ 12500 $3,00000
71 9040108T-2 Inlet Protection Device,Maintenance 15 EA $25000 $3,750 $ 35000 $5,25000
Division 9080-Concrete Step,Handrails,and Safety Rail
72 9080108A0 Concrete Steps,TVpe A 40 SF $4500 $1,300 $ 15000 $6,00000
Total $1,650,000 $1,722,833.95
Contingency $165,000
Engineering $157,400 a Over/Under
Total Constaction Estimate $1,970,000 441%