|
BID TABULATION
<br />O'Brien Splashpad and Restroom
<br />Project No: 125-025
<br />For Bids Due: December 9th, 2025Description Quantity Unit Unit Price Item Total Unit Price Item Total Unit Price Item Total
<br />1 Construction Engineering 1 LS 23,734.00$ 23,734.00$ 21,034.50$ 21,034.50$ 11,047.00$ 11,047.00$
<br />2 Mobilization/Demobilization 1 LS 39,323.00$ 39,323.00$ 102,000.00$ 102,000.00$ 33,756.00$ 33,756.00$
<br />3 CPM Schedule 1 LS 4,320.00$ 4,320.00$ 2,500.00$ 2,500.00$ 1,000.00$ 1,000.00$
<br />4 CPM Monthly Update 6 MO 1,418.00$ 8,508.00$ 500.00$ 3,000.00$ 50.00$ 300.00$
<br />5 Mainenance of Traffic 1 LS 9,169.00$ 9,169.00$ 29,000.00$ 29,000.00$ 4,100.00$ 4,100.00$
<br />6 Erosion Control 1 LS 17,711.00$ 17,711.00$ 35,000.00$ 35,000.00$ 22,400.00$ 22,400.00$
<br />7 Clearing and Removals 1 LS 43,073.00$ 43,073.00$ 71,000.00$ 71,000.00$ 22,050.00$ 22,050.00$
<br />8 Common Excavation 287 CYD 105.62$ 30,312.94$ 750.00$ 215,250.00$ 25.00$ 7,175.00$
<br />9 Borrow 407 CYD 32.08$ 13,056.56$ 22.00$ 8,954.00$ 24.00$ 9,768.00$
<br />10 Compacted Aggregate, No. 53 262 TON 45.27$ 11,860.74$ 75.00$ 19,650.00$ 52.00$ 13,624.00$
<br />11 HMA Surface 40 TON 212.10$ 8,484.00$ 264.00$ 10,560.00$ 272.00$ 10,880.00$
<br />12 HMA Intermediate 65 TON 213.11$ 13,852.15$ 183.00$ 11,895.00$ 287.00$ 18,655.00$
<br />13 HMA Patching 65 SY 155.00$ 10,075.00$ 93.50$ 6,077.50$ 136.00$ 8,840.00$
<br />14 PCCP for Approaches, 6" 27 SYD 149.26$ 4,030.02$ 138.00$ 3,726.00$ 133.00$ 3,591.00$
<br />15 Concrete Curb 145 LFT 50.55$ 7,329.75$ 41.75$ 6,053.75$ 109.00$ 15,805.00$
<br />16 Concrete Sidewalk, 4"1355 SYD 76.78$ 104,036.90$ 64.50$ 87,397.50$ 94.00$ 127,370.00$
<br />17 Concrete Sidewalk, 6" 103 SYD 76.81$ 7,911.43$ 98.50$ 10,145.50$ 101.00$ 10,403.00$
<br />18 Storm Sewer Pipe, 12"30 LFT 85.90$ 2,577.00$ 125.00$ 3,750.00$ 77.00$ 2,310.00$
<br />19 Pipe End Section with RipRap 2 EA 2,136.15$ 4,272.30$ 4,500.00$ 9,000.00$ 1,514.00$ 3,028.00$
<br />20 Sanitary Sewer Service, 6" 83 LFT 170.26$ 14,131.58$ 175.00$ 14,525.00$ 137.00$ 11,371.00$
<br />21 Water Tap with Tee and Gate
<br />Valve With Box 1 LS 8,375.22$ 8,375.22$ 6,500.00$ 6,500.00$ 6,615.00$ 6,615.00$
<br />22 Water Service, 4"105 LFT 279.37$ 29,333.85$ 225.00$ 23,625.00$ 133.00$ 13,965.00$
<br />23 Conduit 2", Directionally Drilled 270 LFT 21.98$ 5,934.60$ 70.00$ 18,900.00$ 11.00$ 2,970.00$
<br />24 Line, Painted, Solid, White, 4"340 LFT 1.67$ 567.80$ 1.25$ 425.00$ 0.30$ 102.00$
<br />25 Line,Painted, Solid, Blue, 4" 60 LFT 3.52$ 211.20$ 1.75$ 105.00$ 0.30$ 18.00$
<br />26 Line,Painted, Solid, White, 6" 88 LFT 3.57$ 314.16$ 2.25$ 198.00$ 0.50$ 44.00$
<br />27 Pav't Message marking, Painted, Handicap Space 2 EA 89.92$ 179.84$ 525.00$ 1,050.00$ 26.00$ 52.00$
<br />28 Handicap Sheet Sign with
<br />Metal Post 2 EA 608.91$ 1,217.82$ 525.00$ 1,050.00$ 393.00$ 786.00$
<br />29 Concrete Parking Bumpers 14 EA 254.46$ 3,562.44$ 225.00$ 3,150.00$ 162.00$ 2,268.00$
<br />30 Reset Mailbox 1 EA 345.62$ 345.62$ 250.00$ 250.00$ 217.00$ 217.00$
<br />31 Tree, 2.5" Caliper 10 EA 720.79$ 7,207.90$ 695.00$ 6,950.00$ 670.00$ 6,700.00$
<br />32 Shrubs 5 EA 89.41$ 447.05$ 185.00$ 925.00$ 66.00$ 330.00$
<br />33 Ornamental grasses, 1 gal 31 EA 27.81$ 862.11$ 40.00$ 1,240.00$ 23.00$ 713.00$
<br />34 Perennial 76 EA 22.61$ 1,718.36$ 25.00$ 1,900.00$ 21.00$ 1,596.00$
<br />35 Seeding 1125 SY 3.85$ 4,331.25$ 2.75$ 3,093.75$ 3.00$ 3,375.00$
<br />36 Sodding 2690 SY 9.91$ 26,657.90$ 8.75$ 23,537.50$ 8.50$ 22,865.00$
<br />37 Landscape Edging, Steel 60 LFT 17.74$ 1,064.40$ 25.95$ 1,557.00$ 15.00$ 900.00$
<br />38 Landscape Mulch 10 SY 128.05$ 1,280.50$ 130.00$ 1,300.00$ 113.00$ 1,130.00$
<br />39 Playground with Engineered Mulch 1 LS 422,697.46$ 422,697.46$ 422,500.00$ 422,500.00$ 406,500.00$ 406,500.00$
<br />40 Concrete Standard Header
<br />for Playground 305 LFT 55.73$ 16,997.65$ 50.00$ 15,250.00$ 60.00$ 18,300.00$
<br />41 Splash Pad 1 LS 315,638.00$ 315,638.00$ 350,000.00$ 350,000.00$ 336,200.00$ 336,200.00$
<br />42 Restroom with Pavillion
<br />Building 1 LS 336,576.00$ 336,576.00$ 479,000.00$ 479,000.00$ 365,480.00$ 365,480.00$
<br />43 Water Fountain 1 LS 5,842.06$ 5,842.06$ 5,500.00$ 5,500.00$ 5,750.00$ 5,750.00$
<br />44 Bike Hoops 13 EA 426.94$ 5,550.22$ 600.00$ 7,800.00$ 330.00$ 4,290.00$
<br />45 Water Service 1"35 LFT 142.54$ 4,988.90$ 75.00$ 2,625.00$ 56.00$ 1,960.00$
<br />46 Metal Sign Post 2 EA 670.84$ 1,341.68$ 525.00$ 1,050.00$ 912.00$ 1,824.00$
<br />BASE BID TOTAL 1,581,012.36$ 2,050,000.00$ 1,542,423.00$
<br />Alternate 1
<br />Item No. Description Quantity Unit Unit Price Item Total Unit Price Item Total Unit Price Item Total
<br />1
<br />Change 36" of Building Siding to Stone Veneer 1 LS 32,995.00$ 32,995.00$ 36,086.77$ 36,086.77$ 41,500.00$ 41,500.00$
<br />ALTERNATE TOTAL 32,995.00$ 36,086.77$ 41,500.00$
<br />TOTAL
<br />I hereby certify that the above truly and accurately represents quotes received for this project on August 26th, 2025
<br />Zachary Tebell, Project Engineer
<br />Y
<br />A Base Bid total of
<br />$1,543,863.00 was recorded
<br />for C&E. This is not equal to
<br />the sum of the line items. A
<br />sum of the line items will be
<br />used as the Base Bid total.
<br />Y
<br />Non-Collusion Affadavit Y
<br />Acklowledged Addendum Y
<br />HRP Construction Inc
<br />Y
<br />C&E ExcavatingRobert Henry Corp
<br />Robert Henry Corp HRP Construction Inc C&E Excavating
<br />1,614,007.36$ 2,086,086.77$ 1,583,923.00$
<br />Y
<br />Page 1 of 1
|