SOUTH BEND 2023 CCMG ROAD RECONSTRUCTION - LOCUST ROAD
<br />CITY OF SOUTH BEND PROJECT NUMBER: 123-018
<br />BID TABULATION SHEET
<br />Prepared bv: A&Z Eneineerine
<br />Bid Date: 5/23/2023
<br />Page 1 of 1
<br />Base Bids Total $3,209,442.00
<br />$2,834,497.01
<br />Amount Over
<br />$0.00
<br />Amount Under
<br />$374,944.99
<br />% Over
<br />0.0 %
<br />% Under
<br />11.7%
<br />Engineer's Estimate
<br />Rieth
<br />Riley
<br />Bid Form, All Pages
<br />Yes
<br />Form 96
<br />Financial Statement
<br />Bid Bond
<br />Yes
<br />Locust Road Improvements from 935 LFT North of US 20 to SR 23
<br />Item
<br />Description
<br />quantity
<br />Unit
<br />Unit Price
<br />Extension
<br />Unit Price
<br />Extension
<br />1
<br />Construction Engineering 1.5%
<br />1
<br />LS
<br />$41,680.00
<br />$41,680.00
<br />$23,500.00
<br />$23,500.00
<br />2
<br />Mobilization and Demobilization 5 %
<br />1
<br />LS
<br />$138,940.00
<br />$138,940.00
<br />$139,234.59
<br />$139,234.55
<br />3
<br />Clearing Right of Way 2%
<br />1
<br />LS
<br />$55,570.00
<br />$55,570.00
<br />$51,831.12
<br />$51,831.12
<br />4
<br />Excavation, Common
<br />8559
<br />CYS
<br />$45.00
<br />$385,155.00
<br />$32.08
<br />$274,572.72
<br />5
<br />Excavation, Unclassified
<br />883
<br />CYS
<br />$60.00
<br />$52,980.00
<br />$81.14
<br />$71,646.62
<br />6
<br />Sub rade Treatment, Type II
<br />15763
<br />SYS
<br />$19.00
<br />$299,497.00
<br />$19.60
<br />$308,954.80
<br />7
<br />Geo rid, Type 1A
<br />1766
<br />SYS
<br />$2.00
<br />$3,532.00
<br />$8.12
<br />$14,339.92
<br />8
<br />No. 2 Stone
<br />1177
<br />TON
<br />$57.00
<br />$67,089.00
<br />$51.77
<br />$60,933.29
<br />9
<br />Compacted Aggregate, No. 53
<br />6135
<br />TON
<br />$40.00
<br />$245,400.00
<br />$32.781
<br />$201,105.33
<br />10
<br />HMA Patching, Full Depth, Type B
<br />201
<br />TON
<br />$244.00
<br />$49,044.00
<br />$235.54
<br />$47,343.54
<br />11
<br />Milling, Asphalt, 1.5 IN
<br />3603
<br />SYS
<br />$5.00
<br />$18,015.00
<br />$2.85
<br />$10,268.55
<br />12
<br />HMA Surface PG70-22, 9.5 mm, Type B
<br />1269
<br />TON
<br />$124.00
<br />$157,356.00
<br />$113.20
<br />$143,650.80
<br />13
<br />HMA Intermediate, 12.5 mm, Type B
<br />1619
<br />TON
<br />$111.00
<br />$179,709.00
<br />$87.97
<br />$142,423.43
<br />14
<br />HMA Base, 25.0, Type B
<br />5178
<br />TON
<br />$103.00
<br />$533,334.00
<br />$81.79
<br />$423,508.62
<br />15
<br />Joint Adhesive, Surface
<br />5436
<br />LFT
<br />$1.02
<br />$5,436.00
<br />$0.73
<br />$3,968.28
<br />16
<br />Joint Adhesive, Intermediate
<br />4201
<br />LFT
<br />$1.00
<br />$4,201.00
<br />$0.81
<br />$3,402.81
<br />17
<br />Liquid Asphalt Sealant
<br />5436
<br />LFT
<br />$1.00
<br />$5,436.00
<br />$0.22
<br />$1,195.92
<br />18
<br />HMA Wedge & Level, Type B
<br />40
<br />TON
<br />$300.00
<br />$12,000.001
<br />$183.98
<br />$7,359.20
<br />19
<br />Asphalt for Tack Coat
<br />10
<br />TON
<br />$1,002.00
<br />$10,020.00
<br />$660.94
<br />$6,609.43
<br />20
<br />Sidewalk, Concrete
<br />91
<br />SYS
<br />$120.00
<br />$10,920.00
<br />$206.90
<br />$18,827.90
<br />21
<br />Curbface Walk, Concrete
<br />387
<br />SYS
<br />$141.00
<br />$54,567.00
<br />$112.60
<br />$43,576.20
<br />22
<br />Curb Ramp, Concrete
<br />43
<br />SYS
<br />$224.00
<br />$9,632.00
<br />$424.25
<br />$18,242.75
<br />23
<br />Curb, Concrete
<br />44
<br />LFT
<br />$80.00
<br />$3,520.00
<br />$124.25
<br />$5,467.00
<br />24
<br />Combination Curb and Gutter, Type B
<br />7780
<br />LFT
<br />$33.00
<br />$256,740.00
<br />$35.41
<br />$275,489.80
<br />25
<br />Concrete Retaining Wall
<br />202
<br />LFT
<br />$175.00
<br />$35,350.00
<br />$181.80
<br />$36,723.60
<br />26
<br />HMA for Approaches, Type B
<br />4
<br />TON
<br />$233.00
<br />$932.00
<br />$1,598.49
<br />$6,393.96
<br />27
<br />PCCP For Approaches, 6IN
<br />654
<br />SYS
<br />$95.00
<br />$62,130.00
<br />$105.73
<br />$69,147.42
<br />28
<br />PCCP For Approaches, 9IN
<br />421
<br />SYS
<br />$99.00
<br />$41,679.001
<br />$123.66
<br />$52,060.86
<br />29
<br />Mailbox Assembly, Reset Single
<br />31
<br />EA
<br />$248.00
<br />$7,688.00
<br />$304.31
<br />$9,433.61
<br />30
<br />Mailbox Bank, Remove & Reset
<br />1
<br />EA
<br />$2,000.00
<br />$2,000.00
<br />$2,666.80
<br />$2,666.80
<br />31
<br />Inlet, J10
<br />14
<br />EA
<br />$4,500.00
<br />$63,000.00
<br />$5,973.91
<br />$83,634.74
<br />32
<br />Inlet, M10
<br />1
<br />EA
<br />$4,700.00
<br />$4,700.00
<br />$5,434.00
<br />$5,434.00
<br />33
<br />Pipe, Type 2, Circular, 12 in.
<br />246
<br />LFT
<br />$90.00
<br />$22,140.00
<br />$112.66
<br />$27,714.36
<br />34
<br />Pipe, Type 2, Circular, 15 in.
<br />8
<br />LFT
<br />$300.00
<br />$2,400.00
<br />$487.85
<br />$3,902.80
<br />35
<br />Aggregate for Drainage Fill
<br />20
<br />CYS
<br />$109.00
<br />$2,180.00
<br />$359.45
<br />$7,189.00
<br />36
<br />Drain Pipe, Perforated, 6 in. w/Geotextile
<br />195
<br />LFT
<br />$18.00
<br />$3,510.00
<br />$33.21
<br />$6,475.95
<br />37
<br />Sheet Sign, Remove
<br />4
<br />EA
<br />$74.00
<br />$296.00
<br />$102.00
<br />$408.00
<br />38
<br />Sign, Sheet, with Legend 0.080 in.
<br />21
<br />SFT
<br />$35.00
<br />$735.00
<br />$28.00
<br />$588.00
<br />39
<br />Sign, Sheet, with Legend 0.100 in.
<br />2
<br />SFT
<br />$40.00
<br />$80.00
<br />$31.00
<br />$62.00
<br />40
<br />Sign Post, Square, Type 1, Reinforced Anchor Base
<br />35
<br />LFT
<br />$41.00
<br />$1,435.00
<br />$45.00
<br />$1,575.00
<br />41
<br />Line, Thermoplastic, Solid, Yellow, 4 in.
<br />9558
<br />LFT
<br />$1.00
<br />$9,558.00
<br />$1.30
<br />$12,425.40
<br />42
<br />Line, Thermoplastic, Solid, White, 4 in.
<br />2525
<br />LFT
<br />$2.00
<br />$5,050.00
<br />$1.30
<br />$3,282.50
<br />43
<br />Pavement Message Marking, Thermoplastic, Lane
<br />Indication Arrow
<br />1
<br />EA
<br />$180.00
<br />$180.00
<br />$200.00
<br />$200.00
<br />44
<br />Grooving for Pavement Markings
<br />12083
<br />LFT
<br />$1.00
<br />$12,083.00
<br />$1.50
<br />$18,124.50
<br />45
<br />Sodding, Nursery
<br />5594
<br />SYS
<br />$6.00
<br />$33,564.00
<br />$4.88
<br />$27,298.72
<br />46
<br />Topsoil
<br />311
<br />CYS
<br />$101.00
<br />$31,411.00
<br />$194.57
<br />$60,511.27
<br />47
<br />Casting, Curb Stop, Adjust to Grade
<br />1
<br />EA
<br />$600.00
<br />$600.00
<br />$791.98
<br />$791.98
<br />48
<br />Casting, Manhole, Adjust to Grade
<br />18
<br />EA
<br />$979.00
<br />$17,622.00
<br />$626.06
<br />$11,269.08
<br />49
<br />Casting, Inlet, Adjust to Grade
<br />13
<br />EA
<br />$941.00
<br />$12,233.00
<br />$662.90
<br />$8,617.70
<br />50
<br />Casting, Water Valve, Adjust to Grade
<br />17
<br />EA
<br />$698.00
<br />$11,866.00
<br />$651.421
<br />$11,074.14
<br />51
<br />Fire Hydrant Assembly, Relocate
<br />1
<br />EA
<br />$6,000.00
<br />$6,000.00
<br />$5,771.93
<br />$5,771.93
<br />52
<br />Maintaining Traffic 6%
<br />1
<br />LS
<br />$166,720.00
<br />$166,720.00
<br />$18,981.63
<br />$18,981.63
<br />53
<br />Erosion Control 1 %
<br />1
<br />LS
<br />$27,790.00
<br />$27,790.00
<br />$16,940.84
<br />$16,940.84
<br />54
<br />Concrete, Remove
<br />60
<br />SYS
<br />$92.00
<br />$5,520.00
<br />$127.30
<br />$7,638.00
<br />55
<br />Inspection Hole, Deeper than 3-ft
<br />3
<br />EA
<br />$1,000.00
<br />$3,000.00
<br />$997.79
<br />$2,993.37
<br />56
<br />Inspection Hole, 3-ft Deep or Less
<br />3
<br />EA
<br />$750.00
<br />$2,250.00
<br />$798.23
<br />$2,394.69
<br />57
<br />Detector Housing, Remove
<br />1
<br />EA
<br />$285.00
<br />$285.00
<br />$300.00
<br />$300.00
<br />58
<br />Signal Detector Housing
<br />2
<br />EA
<br />$1,582.00
<br />$3,164.00
<br />$1,000.00
<br />$2,000.00
<br />59
<br />Saw Cut for Roadway Loop Detector and Sealant
<br />297
<br />LFT
<br />$14.00
<br />$4,158.00
<br />$13.00
<br />$3,861.00
<br />60
<br />Signal Cable, Roadway Loop, Copper, 1C/14 Gauge
<br />896
<br />LFT
<br />$2.00
<br />$1,792.00
<br />$0.60
<br />$537.60
<br />61
<br />Signal Cable, Detector Lead -In, Copper, 2C/16 Gauge
<br />109
<br />LFT
<br />$5.00
<br />$545.00
<br />$4.00
<br />$436.00
<br />62
<br />Conduit, HDPE, 2", Schedule 80
<br />99
<br />LFT
<br />$28.00
<br />$2,772.00
<br />$52.00
<br />$5,148.06
<br />63
<br />Transverse Marking, Thermoplastic, Stop Line, White, 24
<br />in.
<br />28
<br />LFT
<br />$12.00
<br />$336.00
<br />$30.00
<br />$840.00
<br />64
<br />Transverse Marking, Thermoplastic, Crosswalk Line,
<br />While, 6 in.
<br />183
<br />LFT
<br />$5.00
<br />$915.00
<br />$12.00
<br />$2,196.00
<br />$3,209,442.00
<br />I herby certify to the best of my knowledge, that the bid tabulation presented is a true and correct copy of the bids
<br />received for this project.
<br />Date: 5/25/2023
<br />Nitin Timble, P.E.
<br />$2,834,497.01
<br />No. g
<br />s 10707587
<br />suTE a
<br />
|