BID TABULATION PAGE 1 OF 6 Engineer's Project Number: RI 124 Bid Deadline: Changed via addendum to July 2, 2018 at 2:00 p.m. local time BID PRE-BID ESTIMATE Kruczek Construction, Inc. Musson Bros., Inc. Green Bay, WI Rhinelander, WI BASE BID PART I - Wabash Street 1. 8" PVC SDR35 Sanitary Sewer 958 lin. ft. $ 75.00 $ 71,850.00 $ 91.00 $ 87,178.00 $ 74.00 $ 70,892.00 2. 48" Sanitary Standard Manhole 34.7 vert. ft. $ 325.00 $ 11,277.50 $ 250.00 $ 8,675.00 $ 350.00 $ 12,145.00 Masonry 3. Sanitary Manhole Castings 3 each $ 500.00 $ 1,500.00 $ 800.00 $ 2,400.00 $ 500.00 $ 1,500.00 4. 6" PVC Sanitary Service Laterals 775 lin. ft. $ 60.00 $ 46,500.00 $ 54.00 $ 41,850.00 $ 48.75 $ 37,781.25 5. Sanitary Service Lateral 25 each $ 250.00 $ 6,250.00 $ 150.00 $ 3,750.00 $ 150.00 $ 3,750.00 6. Sanitary Lateral - Tracer Wire 25 each $ 200.00 $ 5,000.00 $ 110.00 $ 2,750.00 $ 330.00 $ 8,250.00 System 7. 10" Ductile Iron CL52 Water Main 47 lin. ft. $ 90.00 $ 4,230.00 $ 175.00 $ 8,225.00 $ 120.00 $ 5,640.00 8. 8" Ductile Iron CL52 Water Main 984 lin. ft. $ 80.00 $ 78,720.00 $ 70.00 $ 68,880.00 $ 75.50 $ 74,292.00 9. 6" Ductile Iron CL52 Water Main or 27 lin. ft. $ 95.00 $ 2,565.00 $ 80.00 $ 2,160.00 $ 90.00 $ 2,430.00 10. 10" Gate Valve with Valve Box 2 each $ 2,600.00 $ 5,200.00 $ 2,400.00 $ 4,800.00 $ 2,500.00 $ 5,000.00 11. 8" Gate Valve with Valve Box 5 each $ 2,000.00 $ 10,000.00 $ 1,700.00 $ 8,500.00 $ 1,700.00 $ 8,500.00 12. 6" Gate Valve with Valve Box 2 each $ 1,400.00 $ 2,800.00 $ 1,250.00 $ 2,500.00 $ 1,300.00 $ 2,600.00 13. Hydrants 2 each $ 3,800.00 $ 7,600.00 $ 4,300.00 $ 8,600.00 $ 5,000.00 $ 10,000.00 14. Connect Water Main to Existing 3 each $ 1,200.00 $ 3,600.00 $ 2,200.00 $ 6,600.00 $ 3,000.00 $ 9,000.00 15. 1" Corporation Stops 23 each $ 200.00 $ 4,600.00 $ 185.00 $ 4,255.00 $ 200.00 $ 4,600.00 16. 1" Curb Stops 23 each $ 250.00 $ 5,750.00 $ 285.00 $ 6,555.00 $ 350.00 $ 8,050.00 17. 1" Copper Water Service Laterals 750 lin. ft. $ 65.00 $ 48,750.00 $ 34.00 $ 25,500.00 $ 50.00 $ 37,500.00 18. Water Service Lateral 23 each $ 425.00 $ 9,775.00 $ 180.00 $ 4,140.00 $ 155.00 $ 3,565.00 19. 12" Circular RCP CL IV Storm Sewer 36 lin. ft. $ 60.00 $ 2,160.00 $ 60.00 $ 2,160.00 $ 65.00 $ 2,340.00 20. Rectangular Street Inlets 2 each $ 1,800.00 $ 3,600.00 $ 1,425.00 $ 2,850.00 $ 2,000.00 $ 4,000.00 21. Excavation to Plan Subgrade 1 lump sum $ 30,000.00 $ 30,000.00 $ 86,000.00 $ 86,000.00 $ 78,000.00 $ 78,000.00 22. 3" Breaker Run 2,550 tons $ 12.00 $ 30,600.00 $ 15.00 $ 38,250.00 $ 14.75 $ 37,612.50 23. ¾" Crushed Aggregate Base Course 2,450 tons $ 12.00 $ 29,400.00 $ 15.50 $ 37,975.00 $ 15.50 $ 37,975.00 24. Sawcutting Existing Concrete and 600 lineal ft. $ 3.00 $ 1,800.00 $ 4.00 $ 2,400.00 $ 4.00 $ 2,400.00 25. 24" Concrete Curb & Gutter 2,000 lineal ft. $ 24.00 $ 48,000.00 $ 15.25 $ 30,500.00 $ 15.50 $ 31,000.00 26. 4" Thick Concrete Sidewalk 7,750 sq. ft. $ 6.00 $ 46,500.00 $ 6.50 $ 50,375.00 $ 6.40 $ 49,600.00 27. 6" Thick Concrete Sidewalk and 2,650 sq. ft. $ 7.00 $ 18,550.00 $ 7.50 $ 19,875.00 $ 7.10 $ 18,815.00 28. Manhole Casting Adjustment 5 each $ 250.00 $ 1,250.00 $ 800.00 $ 4,000.00 $ 350.00 $ 1,750.00 29. 1¾" Hot-Mix Asphalt Lower Course, 490 tons $ 68.00 $ 33,320.00 $ 88.00 $ 43,120.00 $ 87.15 $ 42,703.50 30. 1½" Hot-Mix Asphalt Surface 420 tons $ 74.00 $ 31,080.00 $ 95.00 $ 39,900.00 $ 93.25 $ 39,165.00 31. 2" Hot-Mix Asphalt Driveways 110 sq. yds. $ 28.00 $ 3,080.00 $ 25.00 $ 2,750.00 $ 25.00 $ 2,750.00 32. Clean & Tack 4,410 sq. yds. $ 0.80 $ 3,528.00 $ 0.25 $ 1,102.50 $ 0.25 $ 1,102.50 33. Topsoil Restoration, Seeding, 3,200 sq. yds. $ 8.00 $ 25,600.00 $ 7.00 $ 22,400.00 $ 7.00 $ 22,400.00 34. Truncated Dome Detectable 10 each $ 325.00 $ 3,250.00 $ 400.00 $ 4,000.00 $ 400.00 $ 4,000.00 35. Erosion Control 1 lump sum $ 2,000.00 $ 2,000.00 $ 2,500.00 $ 2,500.00 $ 1,800.00 $ 1,800.00 36. Traffic Control 1 lump sum $ 3,000.00 $ 3,000.00 $ 1,000.00 $ 1,000.00 $ 1,400.00 $ 1,400.00 TOTAL PART I $ 642,685.50 $ 688,475.50 $ 684,308.75 PART II - Prospect Street 37. 8" Ductile Iron CL52 Water Main 614 lin. ft. $ 80.00 $ 49,120.00 $ 71.00 $ 43,594.00 $ 75.00 $ 46,050.00 38. 6" Ductile Iron CL52 Water Main or 24 lin. ft. $ 95.00 $ 2,280.00 $ 90.00 $ 2,160.00 $ 90.00 $ 2,160.00 39. 8" Gate Valve with Valve Box 1 each $ 2,000.00 $ 2,000.00 $ 1,700.00 $ 1,700.00 $ 1,700.00 $ 1,700.00 40. 6" Gate Valve with Valve Box 2 each $ 1,400.00 $ 2,800.00 $ 1,250.00 $ 2,500.00 $ 1,300.00 $ 2,600.00 41. Hydrants 2 each $ 3,800.00 $ 7,600.00 $ 4,300.00 $ 8,600.00 $ 4,000.00 $ 8,000.00 42. Connect Water Main to Existing 3 each $ 1,200.00 $ 3,600.00 $ 2,200.00 $ 6,600.00 $ 3,200.00 $ 9,600.00 43. 1" Corporation Stops 5 each $ 200.00 $ 1,000.00 $ 185.00 $ 925.00 $ 200.00 $ 1,000.00 44. 1" Curb Stops 5 each $ 250.00 $ 1,250.00 $ 285.00 $ 1,425.00 $ 350.00 $ 1,750.00 45. 1" Copper Water Service Laterals 235 lin. ft. $ 65.00 $ 15,275.00 $ 40.00 $ 9,400.00 $ 66.00 $ 15,510.00 46. Water Service Lateral 5 each $ 425.00 $ 2,125.00 $ 200.00 $ 1,000.00 $ 155.00 $ 775.00 47. 12" Circular RCP CL IV Storm Sewer 367 lin. ft. $ 60.00 $ 22,020.00 $ 60.00 $ 22,020.00 $ 60.00 $ 22,020.00
BID TABULATION PAGE 2 OF 6 Engineer's Project Number: RI 124 Bid Deadline: Changed via addendum to July 2, 2018 at 2:00 p.m. local time BID PRE-BID ESTIMATE Kruczek Construction, Inc. Musson Bros., Inc. Green Bay, WI Rhinelander, WI 48. Rectangular Street Inlets 5 each $ 1,800.00 $ 9,000.00 $ 1,625.00 $ 8,125.00 $ 1,850.00 $ 9,250.00 49. 4' Diameter Storm Sewer Manholes 2 each $ 5,500.00 $ 11,000.00 $ 1,700.00 $ 3,400.00 $ 1,850.00 $ 3,700.00 50. 5' Diameter Storm Sewer Manholes 1 each $ 7,000.00 $ 7,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 51. Excavation to Plan Subgrade 1 lump sum $ 20,000.00 $ 20,000.00 $ 37,000.00 $ 37,000.00 $ 38,000.00 $ 38,000.00 52. 3" Breaker Run 1,220 tons $ 12.00 $ 14,640.00 $ 15.00 $ 18,300.00 $ 14.75 $ 17,995.00 53. ¾" Crushed Aggregate Base Course 1,170 tons $ 12.00 $ 14,040.00 $ 15.50 $ 18,135.00 $ 15.50 $ 18,135.00 54. Sawcutting Existing Concrete and 350 lineal ft. $ 3.00 $ 1,050.00 $ 4.00 $ 1,400.00 $ 4.00 $ 1,400.00 55. 24" Concrete Curb & Gutter 940 lineal ft. $ 24.00 $ 22,560.00 $ 15.25 $ 14,335.00 $ 15.00 $ 14,100.00 56. 4" Thick Concrete Sidewalk 3,700 sq. ft. $ 6.00 $ 22,200.00 $ 6.50 $ 24,050.00 $ 6.45 $ 23,865.00 57. 6" Thick Concrete Sidewalk and 1,650 sq. ft. $ 7.00 $ 11,550.00 $ 7.50 $ 12,375.00 $ 7.10 $ 11,715.00 58. Manhole Casting Adjustment 4 each $ 250.00 $ 1,000.00 $ 800.00 $ 3,200.00 $ 350.00 $ 1,400.00 59. 1¾" Hot-Mix Asphalt Lower Course, 240 tons $ 68.00 $ 16,320.00 $ 88.00 $ 21,120.00 $ 87.15 $ 20,916.00 60. 1½" Hot-Mix Asphalt Surface 200 tons $ 74.00 $ 14,800.00 $ 95.00 $ 19,000.00 $ 93.25 $ 18,650.00 61. 2" Hot-Mix Asphalt Driveways 20 sq. yds. $ 28.00 $ 560.00 $ 25.00 $ 500.00 $ 25.00 $ 500.00 62. Clean & Tack 2,115 sq. yds. $ 0.80 $ 1,692.00 $ 0.25 $ 528.75 $ 0.25 $ 528.75 63. Topsoil Restoration, Seeding, 1,500 sq. yds. $ 8.00 $ 12,000.00 $ 7.00 $ 10,500.00 $ 7.00 $ 10,500.00 64. Truncated Dome Detectable 6 each $ 325.00 $ 1,950.00 $ 400.00 $ 2,400.00 $ 400.00 $ 2,400.00 65. Erosion Control 1 lump sum $ 1,500.00 $ 1,500.00 $ 2,000.00 $ 2,000.00 $ 1,400.00 $ 1,400.00 66. Traffic Control 1 lump sum $ 2,000.00 $ 2,000.00 $ 1,000.00 $ 1,000.00 $ 1,200.00 $ 1,200.00 TOTAL PART II $ 293,932.00 $ 300,292.75 $ 309,819.75 PART III - Itasca Street 67. 8" Ductile Iron CL52 Water Main 244 lin. ft. $ 80.00 $ 19,520.00 $ 77.00 $ 18,788.00 $ 75.00 $ 18,300.00 68. 8" Gate Valve with Valve Box 1 each $ 2,000.00 $ 2,000.00 $ 1,700.00 $ 1,700.00 $ 2,000.00 $ 2,000.00 69. Connect Water Main to Existing 1 each $ 1,200.00 $ 1,200.00 $ 2,200.00 $ 2,200.00 $ 3,200.00 $ 3,200.00 70. 1" Corporation Stops 3 each $ 200.00 $ 600.00 $ 185.00 $ 555.00 $ 200.00 $ 600.00 71. 1" Curb Stops 3 each $ 250.00 $ 750.00 $ 285.00 $ 855.00 $ 350.00 $ 1,050.00 72. 1" Copper Water Service Laterals 115 lin. ft. $ 65.00 $ 7,475.00 $ 40.00 $ 4,600.00 $ 80.00 $ 9,200.00 73. Water Service Lateral 3 each $ 425.00 $ 1,275.00 $ 200.00 $ 600.00 $ 155.00 $ 465.00 74. 12" Circular RCP CL IV Storm Sewer 401 lin. ft. $ 60.00 $ 24,060.00 $ 60.00 $ 24,060.00 $ 58.00 $ 23,258.00 75. Rectangular Street Inlets 5 each $ 1,800.00 $ 9,000.00 $ 1,700.00 $ 8,500.00 $ 1,800.00 $ 9,000.00 76. 4' Diameter Storm Sewer Manhole 1 each $ 5,500.00 $ 5,500.00 $ 1,700.00 $ 1,700.00 $ 2,000.00 $ 2,000.00 77. Excavation to Plan Subgrade 1 lump sum $ 20,000.00 $ 20,000.00 $ 32,283.84 $ 32,283.84 $ 38,500.00 $ 38,500.00 78. 3" Breaker Run 1,050 tons $ 12.00 $ 12,600.00 $ 15.00 $ 15,750.00 $ 14.75 $ 15,487.50 79. ¾" Crushed Aggregate Base Course 1,100 tons $ 12.00 $ 13,200.00 $ 15.50 $ 17,050.00 $ 15.50 $ 17,050.00 80. Sawcutting Existing Concrete and 325 lineal ft. $ 3.00 $ 975.00 $ 4.00 $ 1,300.00 $ 4.00 $ 1,300.00 81. 24" Concrete Curb & Gutter 930 lineal ft. $ 24.00 $ 22,320.00 $ 15.25 $ 14,182.50 $ 15.00 $ 13,950.00 82. 4" Thick Concrete Sidewalk 4,060 sq. ft. $ 6.00 $ 24,360.00 $ 6.50 $ 26,390.00 $ 6.45 $ 26,187.00 83. 6" Thick Concrete Sidewalk and 1,850 sq. ft. $ 7.00 $ 12,950.00 $ 7.50 $ 13,875.00 $ 7.10 $ 13,135.00 84. Manhole Casting Adjustment 1 each $ 250.00 $ 250.00 $ 842.61 $ 842.61 $ 350.00 $ 350.00 85. 1¾" Hot-Mix Asphalt Lower Course, 200 tons $ 68.00 $ 13,600.00 $ 88.00 $ 17,600.00 $ 87.15 $ 17,430.00 86. 1½" Hot-Mix Asphalt Surface 170 tons $ 74.00 $ 12,580.00 $ 95.00 $ 16,150.00 $ 93.25 $ 15,852.50 87. 2" Hot-Mix Asphalt Driveways 40 sq. yds. $ 28.00 $ 1,120.00 $ 25.00 $ 1,000.00 $ 25.00 $ 1,000.00 88. Clean & Tack 1,780 sq. yds. $ 0.80 $ 1,424.00 $ 0.25 $ 445.00 $ 0.25 $ 445.00 89. Topsoil Restoration, Seeding, 1,500 sq. yds. $ 8.00 $ 12,000.00 $ 7.00 $ 10,500.00 $ 7.00 $ 10,500.00 90. Truncated Dome Detectable 6 each $ 325.00 $ 1,950.00 $ 400.00 $ 2,400.00 $ 400.00 $ 2,400.00 91. Erosion Control 1 lump sum $ 1,500.00 $ 1,500.00 $ 2,000.00 $ 2,000.00 $ 1,400.00 $ 1,400.00 92. Traffic Control 1 lump sum $ 2,000.00 $ 2,000.00 $ 1,000.00 $ 1,000.00 $ 1,200.00 $ 1,200.00 TOTAL PART III $ 224,209.00 $ 236,326.95 $ 245,260.00 TOTAL BASE BID (Parts I, II and III) $ 1,160,826.50 $ 1,225,095.20 $ 1,239,388.50
BID TABULATION PAGE 3 OF 6 Engineer's Project Number: RI 124 Bid Deadline: Changed via addendum to July 2, 2018 at 2:00 p.m. local time BID PRE-BID ESTIMATE Kruczek Construction, Inc. Musson Bros., Inc. Green Bay, WI Rhinelander, WI ALTERNATE BID A1. 2019 Construction 1 lump sum $ (10,000.00) $ (10,000.00) $ (41,685.00) $ (41,685.00) SUPPLEMENTAL BID SCHEDULE S1. Excavation and Disposal of Bad Subbase Below Subgrade S2. 3" Breaker Run Base Course & Breaker Run Replacement of Excavation of Bad Subbase Below Subgrade S3. Excavation and Disposal of Unsuitable Backfill 500 cu. yd. $ 10.00 $ 5,000.00 $ 25.00 $ 12,500.00 $ 20.00 $ 10,000.00 1,000 tons $ 15.00 $ 15,000.00 $ 30.00 $ 30,000.00 $ 25.00 $ 25,000.00 450 cu. yds. $ 10.00 $ 4,500.00 $ 12.00 $ 5,400.00 $ 25.00 $ 11,250.00 S4. Supplemental Trench Backfill 450 cu. yds. $ 15.00 $ 6,750.00 $ 20.00 $ 9,000.00 $ 20.00 $ 9,000.00 S5. Rock Excavation 150 cu. yds. $ 200.00 $ 30,000.00 $ 100.00 $ 15,000.00 $ 60.00 $ 9,000.00 S6. Modular Concrete Retaining Wall 75 sq. ft. of $ 50.00 $ 3,750.00 $ 70.00 $ 5,250.00 $ 118.00 $ 8,850.00 face wall SUPPLEMENTAL BID TOTAL $ 65,000.00 $ 77,150.00 $ 73,100.00
BID TABULATION PAGE 4 OF 6 Engineer's Project Number: RI 124 Bid Deadline: Changed via addendum to July 2, 2018 at 10:00 a.m. local time BID FA Industrial Services, Inc. A-1 Excavating, Inc. James Peterson Sons, Inc. Iron River, MI Bloomer, WI Medford, WI BASE BID PART I - Wabash Street 1. 8" PVC SDR35 Sanitary Sewer 958 lin. ft. $ 120.00 $ 114,960.00 $ 118.00 $ 113,044.00 $ 97.58 $ 93,481.64 2. 48" Sanitary Standard Manhole 34.7 vert. ft. $ 316.00 $ 10,965.20 $ 430.00 $ 14,921.00 $ 253.85 $ 8,808.60 Masonry 3. Sanitary Manhole Castings 3 each $ 725.00 $ 2,175.00 $ 950.00 $ 2,850.00 $ 474.32 $ 1,422.96 4. 6" PVC Sanitary Service Laterals 775 lin. ft. $ 61.00 $ 47,275.00 $ 37.00 $ 28,675.00 $ 51.20 $ 39,680.00 5. Sanitary Service Lateral 25 each $ 430.00 $ 10,750.00 $ 205.00 $ 5,125.00 $ 333.40 $ 8,335.00 6. Sanitary Lateral - Tracer Wire 25 each $ 170.00 $ 4,250.00 $ 205.00 $ 5,125.00 $ 168.00 $ 4,200.00 System 7. 10" Ductile Iron CL52 Water Main 47 lin. ft. $ 132.00 $ 6,204.00 $ 80.00 $ 3,760.00 $ 185.56 $ 8,721.32 8. 8" Ductile Iron CL52 Water Main 984 lin. ft. $ 90.00 $ 88,560.00 $ 63.00 $ 61,992.00 $ 90.21 $ 88,766.64 9. 6" Ductile Iron CL52 Water Main or 27 lin. ft. $ 85.00 $ 2,295.00 $ 54.00 $ 1,458.00 $ 69.82 $ 1,885.14 10. 10" Gate Valve with Valve Box 2 each $ 2,700.00 $ 5,400.00 $ 2,575.00 $ 5,150.00 $ 2,870.00 $ 5,740.00 11. 8" Gate Valve with Valve Box 5 each $ 1,940.00 $ 9,700.00 $ 1,960.00 $ 9,800.00 $ 2,079.00 $ 10,395.00 12. 6" Gate Valve with Valve Box 2 each $ 1,430.00 $ 2,860.00 $ 1,510.00 $ 3,020.00 $ 1,512.00 $ 3,024.00 13. Hydrants 2 each $ 4,500.00 $ 9,000.00 $ 4,100.00 $ 8,200.00 $ 4,384.40 $ 8,768.80 14. Connect Water Main to Existing 3 each $ 2,412.00 $ 7,236.00 $ 1,800.00 $ 5,400.00 $ 1,838.35 $ 5,515.05 15. 1" Corporation Stops 23 each $ 100.00 $ 2,300.00 $ 485.00 $ 11,155.00 $ 105.00 $ 2,415.00 16. 1" Curb Stops 23 each $ 236.00 $ 5,428.00 $ 400.00 $ 9,200.00 $ 245.00 $ 5,635.00 17. 1" Copper Water Service Laterals 750 lin. ft. $ 53.00 $ 39,750.00 $ 41.00 $ 30,750.00 $ 53.71 $ 40,282.50 18. Water Service Lateral 23 each $ 217.00 $ 4,991.00 $ 140.00 $ 3,220.00 $ 930.80 $ 21,408.40 19. 12" Circular RCP CL IV Storm Sewer 36 lin. ft. $ 69.00 $ 2,484.00 $ 71.00 $ 2,556.00 $ 68.52 $ 2,466.72 20. Rectangular Street Inlets 2 each $ 2,000.00 $ 4,000.00 $ 2,150.00 $ 4,300.00 $ 1,512.71 $ 3,025.42 21. Excavation to Plan Subgrade 1 lump sum $ 65,000.00 $ 65,000.00 $ 109,600.00 $ 109,600.00 $ 158,000.00 $ 158,000.00 22. 3" Breaker Run 2,550 tons $ 14.05 $ 35,827.50 $ 12.00 $ 30,600.00 $ 8.83 $ 22,516.50 23. ¾" Crushed Aggregate Base Course 2,450 tons $ 14.16 $ 34,692.00 $ 11.50 $ 28,175.00 $ 10.38 $ 25,431.00 24. Sawcutting Existing Concrete and 600 lineal ft. $ 3.42 $ 2,052.00 $ 3.50 $ 2,100.00 $ 3.44 $ 2,064.00 25. 24" Concrete Curb & Gutter 2,000 lineal ft. $ 15.75 $ 31,500.00 $ 18.05 $ 36,100.00 $ 15.75 $ 31,500.00 26. 4" Thick Concrete Sidewalk 7,750 sq. ft. $ 6.78 $ 52,545.00 $ 7.65 $ 59,287.50 $ 6.78 $ 52,545.00 27. 6" Thick Concrete Sidewalk and 2,650 sq. ft. $ 7.46 $ 19,769.00 $ 8.55 $ 22,657.50 $ 7.46 $ 19,769.00 28. Manhole Casting Adjustment 5 each $ 460.00 $ 2,300.00 $ 270.00 $ 1,350.00 $ 350.00 $ 1,750.00 29. 1¾" Hot-Mix Asphalt Lower Course, 490 tons $ 91.50 $ 44,835.00 $ 97.00 $ 47,530.00 $ 92.38 $ 45,266.20 30. 1½" Hot-Mix Asphalt Surface 420 tons $ 97.90 $ 41,118.00 $ 103.00 $ 43,260.00 $ 98.85 $ 41,517.00 31. 2" Hot-Mix Asphalt Driveways 110 sq. yds. $ 26.25 $ 2,887.50 $ 27.00 $ 2,970.00 $ 26.50 $ 2,915.00 32. Clean & Tack 4,410 sq. yds. $ 0.30 $ 1,323.00 $ 0.55 $ 2,425.50 $ 0.27 $ 1,190.70 33. Topsoil Restoration, Seeding, 3,200 sq. yds. $ 6.00 $ 19,200.00 $ 2.00 $ 6,400.00 $ 5.80 $ 18,560.00 34. Truncated Dome Detectable 10 each $ 420.00 $ 4,200.00 $ 425.00 $ 4,250.00 $ 420.00 $ 4,200.00 35. Erosion Control 1 lump sum $ 3,415.00 $ 3,415.00 $ 2,600.00 $ 2,600.00 $ 4,500.00 $ 4,500.00 36. Traffic Control 1 lump sum $ 3,796.00 $ 3,796.00 $ 7,000.00 $ 7,000.00 $ 910.35 $ 910.35 TOTAL PART I $ 745,043.20 $ 736,006.50 $ 796,611.94 PART II - Prospect Street 37. 8" Ductile Iron CL52 Water Main 614 lin. ft. $ 76.00 $ 46,664.00 $ 57.00 $ 34,998.00 $ 90.66 $ 55,665.24 38. 6" Ductile Iron CL52 Water Main or 24 lin. ft. $ 74.00 $ 1,776.00 $ 54.00 $ 1,296.00 $ 69.82 $ 1,675.68 39. 8" Gate Valve with Valve Box 1 each $ 1,940.00 $ 1,940.00 $ 1,960.00 $ 1,960.00 $ 2,079.00 $ 2,079.00 40. 6" Gate Valve with Valve Box 2 each $ 1,430.00 $ 2,860.00 $ 1,510.00 $ 3,020.00 $ 1,512.00 $ 3,024.00 41. Hydrants 2 each $ 4,500.00 $ 9,000.00 $ 4,100.00 $ 8,200.00 $ 4,384.40 $ 8,768.80 42. Connect Water Main to Existing 3 each $ 2,412.00 $ 7,236.00 $ 1,800.00 $ 5,400.00 $ 1,709.90 $ 5,129.70 43. 1" Corporation Stops 5 each $ 100.00 $ 500.00 $ 485.00 $ 2,425.00 $ 105.00 $ 525.00 44. 1" Curb Stops 5 each $ 236.00 $ 1,180.00 $ 400.00 $ 2,000.00 $ 245.00 $ 1,225.00 45. 1" Copper Water Service Laterals 235 lin. ft. $ 53.00 $ 12,455.00 $ 41.00 $ 9,635.00 $ 53.71 $ 12,621.85 46. Water Service Lateral 5 each $ 217.00 $ 1,085.00 $ 140.00 $ 700.00 $ 930.80 $ 4,654.00 47. 12" Circular RCP CL IV Storm Sewer 367 lin. ft. $ 69.00 $ 25,323.00 $ 67.00 $ 24,589.00 $ 68.52 $ 25,146.84
BID TABULATION PAGE 5 OF 6 Engineer's Project Number: RI 124 Bid Deadline: Changed via addendum to July 2, 2018 at 10:00 a.m. local time BID FA Industrial Services, Inc. A-1 Excavating, Inc. James Peterson Sons, Inc. Iron River, MI Bloomer, WI Medford, WI 48. Rectangular Street Inlets 5 each $ 2,000.00 $ 10,000.00 $ 2,150.00 $ 10,750.00 $ 1,512.71 $ 7,563.55 49. 4' Diameter Storm Sewer Manholes 2 each $ 2,995.00 $ 5,990.00 $ 2,425.00 $ 4,850.00 $ 1,786.43 $ 3,572.86 50. 5' Diameter Storm Sewer Manholes 1 each $ 4,245.00 $ 4,245.00 $ 3,650.00 $ 3,650.00 $ 3,000.00 $ 3,000.00 51. Excavation to Plan Subgrade 1 lump sum $ 21,000.00 $ 21,000.00 $ 56,500.00 $ 56,500.00 $ 29,000.00 $ 29,000.00 52. 3" Breaker Run 1,220 tons $ 14.05 $ 17,141.00 $ 12.00 $ 14,640.00 $ 8.83 $ 10,772.60 53. ¾" Crushed Aggregate Base Course 1,170 tons $ 14.16 $ 16,567.20 $ 11.50 $ 13,455.00 $ 10.38 $ 12,144.60 54. Sawcutting Existing Concrete and 350 lineal ft. $ 3.42 $ 1,197.00 $ 3.50 $ 1,225.00 $ 3.44 $ 1,204.00 55. 24" Concrete Curb & Gutter 940 lineal ft. $ 15.75 $ 14,805.00 $ 18.05 $ 16,967.00 $ 15.75 $ 14,805.00 56. 4" Thick Concrete Sidewalk 3,700 sq. ft. $ 6.78 $ 25,086.00 $ 7.65 $ 28,305.00 $ 6.78 $ 25,086.00 57. 6" Thick Concrete Sidewalk and 1,650 sq. ft. $ 7.46 $ 12,309.00 $ 8.55 $ 14,107.50 $ 7.46 $ 12,309.00 58. Manhole Casting Adjustment 4 each $ 460.00 $ 1,840.00 $ 270.00 $ 1,080.00 $ 350.00 $ 1,400.00 59. 1¾" Hot-Mix Asphalt Lower Course, 240 tons $ 91.50 $ 21,960.00 $ 97.00 $ 23,280.00 $ 92.38 $ 22,171.20 60. 1½" Hot-Mix Asphalt Surface 200 tons $ 97.90 $ 19,580.00 $ 103.00 $ 20,600.00 $ 98.85 $ 19,770.00 61. 2" Hot-Mix Asphalt Driveways 20 sq. yds. $ 26.25 $ 525.00 $ 27.00 $ 540.00 $ 26.50 $ 530.00 62. Clean & Tack 2,115 sq. yds. $ 0.30 $ 634.50 $ 0.55 $ 1,163.25 $ 0.27 $ 571.05 63. Topsoil Restoration, Seeding, 1,500 sq. yds. $ 6.00 $ 9,000.00 $ 2.00 $ 3,000.00 $ 5.80 $ 8,700.00 64. Truncated Dome Detectable 6 each $ 420.00 $ 2,520.00 $ 425.00 $ 2,550.00 $ 420.00 $ 2,520.00 65. Erosion Control 1 lump sum $ 2,625.00 $ 2,625.00 $ 2,600.00 $ 2,600.00 $ 3,600.00 $ 3,600.00 66. Traffic Control 1 lump sum $ 1,876.00 $ 1,876.00 $ 7,000.00 $ 7,000.00 $ 910.35 $ 910.35 TOTAL PART II $ 298,919.70 $ 320,485.75 $ 300,145.32 PART III - Itasca Street 67. 8" Ductile Iron CL52 Water Main 244 lin. ft. $ 76.00 $ 18,544.00 $ 76.00 $ 18,544.00 $ 88.59 $ 21,615.96 68. 8" Gate Valve with Valve Box 1 each $ 1,940.00 $ 1,940.00 $ 1,960.00 $ 1,960.00 $ 2,079.00 $ 2,079.00 69. Connect Water Main to Existing 1 each $ 2,412.00 $ 2,412.00 $ 3,300.00 $ 3,300.00 $ 1,744.55 $ 1,744.55 70. 1" Corporation Stops 3 each $ 100.00 $ 300.00 $ 485.00 $ 1,455.00 $ 105.00 $ 315.00 71. 1" Curb Stops 3 each $ 240.00 $ 720.00 $ 400.00 $ 1,200.00 $ 245.00 $ 735.00 72. 1" Copper Water Service Laterals 115 lin. ft. $ 53.00 $ 6,095.00 $ 41.00 $ 4,715.00 $ 53.71 $ 6,176.65 73. Water Service Lateral 3 each $ 217.00 $ 651.00 $ 140.00 $ 420.00 $ 930.80 $ 2,792.40 74. 12" Circular RCP CL IV Storm Sewer 401 lin. ft. $ 69.00 $ 27,669.00 $ 39.00 $ 15,639.00 $ 68.58 $ 27,500.58 75. Rectangular Street Inlets 5 each $ 2,000.00 $ 10,000.00 $ 2,150.00 $ 10,750.00 $ 1,512.71 $ 7,563.55 76. 4' Diameter Storm Sewer Manhole 1 each $ 2,995.00 $ 2,995.00 $ 2,425.00 $ 2,425.00 $ 1,786.43 $ 1,786.43 77. Excavation to Plan Subgrade 1 lump sum $ 21,000.00 $ 21,000.00 $ 50,500.00 $ 50,500.00 $ 29,000.00 $ 29,000.00 78. 3" Breaker Run 1,050 tons $ 14.05 $ 14,752.50 $ 12.00 $ 12,600.00 $ 8.83 $ 9,271.50 79. ¾" Crushed Aggregate Base Course 1,100 tons $ 14.16 $ 15,576.00 $ 11.50 $ 12,650.00 $ 10.38 $ 11,418.00 80. Sawcutting Existing Concrete and 325 lineal ft. $ 3.42 $ 1,111.50 $ 3.50 $ 1,137.50 $ 3.44 $ 1,118.00 81. 24" Concrete Curb & Gutter 930 lineal ft. $ 15.75 $ 14,647.50 $ 18.05 $ 16,786.50 $ 15.75 $ 14,647.50 82. 4" Thick Concrete Sidewalk 4,060 sq. ft. $ 6.78 $ 27,526.80 $ 7.65 $ 31,059.00 $ 6.78 $ 27,526.80 83. 6" Thick Concrete Sidewalk and 1,850 sq. ft. $ 7.46 $ 13,801.00 $ 8.55 $ 15,817.50 $ 7.46 $ 13,801.00 84. Manhole Casting Adjustment 1 each $ 460.00 $ 460.00 $ 270.00 $ 270.00 $ 350.00 $ 350.00 85. 1¾" Hot-Mix Asphalt Lower Course, 200 tons $ 91.50 $ 18,300.00 $ 97.00 $ 19,400.00 $ 92.38 $ 18,476.00 86. 1½" Hot-Mix Asphalt Surface 170 tons $ 97.90 $ 16,643.00 $ 103.00 $ 17,510.00 $ 98.85 $ 16,804.50 87. 2" Hot-Mix Asphalt Driveways 40 sq. yds. $ 26.25 $ 1,050.00 $ 27.00 $ 1,080.00 $ 26.50 $ 1,060.00 88. Clean & Tack 1,780 sq. yds. $ 0.30 $ 534.00 $ 0.55 $ 979.00 $ 0.27 $ 480.60 89. Topsoil Restoration, Seeding, 1,500 sq. yds. $ 6.00 $ 9,000.00 $ 2.00 $ 3,000.00 $ 5.80 $ 8,700.00 90. Truncated Dome Detectable 6 each $ 420.00 $ 2,520.00 $ 425.00 $ 2,550.00 $ 420.00 $ 2,520.00 91. Erosion Control 1 lump sum $ 2,300.00 $ 2,300.00 $ 2,600.00 $ 2,600.00 $ 3,300.00 $ 3,300.00 92. Traffic Control 1 lump sum $ 1,900.00 $ 1,900.00 $ 7,000.00 $ 7,000.00 $ 910.35 $ 910.35 TOTAL PART III $ 232,448.30 $ 255,347.50 $ 231,693.37 TOTAL BASE BID (Parts I, II and III) $ 1,276,411.20 $ 1,311,839.75 $ 1,328,450.63
BID TABULATION PAGE 6 OF 6 Engineer's Project Number: RI 124 Bid Deadline: Changed via addendum to July 2, 2018 at 10:00 a.m. local time BID FA Industrial Services, Inc. A-1 Excavating, Inc. James Peterson Sons, Inc. Iron River, MI Bloomer, WI Medford, WI ALTERNATE BID A1. 2019 Construction 1 lump sum $ (20,000.00) $ (20,000.00) $ 56,685.00 $ 56,685.00 $ (143,769.25) $ (143,769.25) SUPPLEMENTAL BID SCHEDULE S1. Excavation and Disposal of Bad Subbase Below Subgrade S2. 3" Breaker Run Base Course & Breaker Run Replacement of Excavation of Bad Subbase Below Subgrade S3. Excavation and Disposal of Unsuitable Backfill 500 cu. yd. $ 15.00 $ 7,500.00 $ 14.00 $ 7,000.00 $ 11.30 $ 5,650.00 1,000 tons $ 15.00 $ 15,000.00 $ 29.00 $ 29,000.00 $ 8.83 $ 8,830.00 450 cu. yds. $ 10.00 $ 4,500.00 $ 14.00 $ 6,300.00 $ 3.50 $ 1,575.00 S4. Supplemental Trench Backfill 450 cu. yds. $ 15.00 $ 6,750.00 $ 28.00 $ 12,600.00 $ 9.81 $ 4,414.50 S5. Rock Excavation 150 cu. yds. $ 227.20 $ 34,080.00 $ 330.00 $ 49,500.00 $ 150.00 $ 22,500.00 S6. Modular Concrete Retaining Wall 75 sq. ft. of $ 107.00 $ 8,025.00 $ 62.00 $ 4,650.00 $ 123.90 $ 9,292.50 face wall SUPPLEMENTAL BID TOTAL $ 75,855.00 $ 109,050.00 $ 52,262.00