PROJECT NO. 01103 - S.T.H. 100 Water Main Relocation  
Bid Date:  November 5, 2004     Engineer's Estimate Mainline Sewer and Water, Inc. A.W. Oakes & Son, Inc. Suoer Excavators, Inc. Globe Contractors, Inc. R.G. Huston Company, Inc. Rawson Contractors, Inc United Sewer & Water, Inc James Cape & Sons Company The Wanasek Corp. American Sewer Services, Inc.
Item     Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total
No. Item Description  Quantity    Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price
1 36" water main, 3/4" T.B. backfill     3,474 LF $155.00 $538,470.00 $197.80 $687,157.20 $206.00 $715,644.00 $203.50 $706,959.00 $214.00 $743,436.00 $223.00 $774,702.00 $255.00 $885,870.00 $254.00 $882,396.00 $315.00 $1,094,310.00 $308.00 $1,069,992.00 $350.00 $1,215,900.00
2 36" water main, spoil backfill     5,194 LF $135.00 $701,190.00 $150.90 $783,774.60 $146.00 $758,324.00 $144.00 $747,936.00 $167.00 $867,398.00 $171.00 $888,174.00 $190.00 $986,860.00 $216.00 $1,121,904.00 $195.00 $1,012,830.00 $218.00 $1,132,292.00 $300.00 $1,558,200.00
3 36" water main trenchless installation         75 LF $195.00 $14,625.00 $1,105.00 $82,875.00 $1,240.00 $93,000.00 $1,160.00 $87,000.00 $980.00 $73,500.00 $1,179.00 $88,425.00 $1,025.00 $76,875.00 $1,270.00 $95,250.00 $1,090.00 $81,750.00 $1,120.00 $84,000.00 $1,000.00 $75,000.00
4 36" water main inside steel casing       205 LF $120.00 $24,600.00 $206.00 $42,230.00 $209.00 $42,845.00 $215.00 $44,075.00 $160.00 $32,800.00 $320.00 $65,600.00 $200.00 $41,000.00 $520.00 $106,600.00 $283.00 $58,015.00 $228.00 $46,740.00 $210.00 $43,050.00
5 30" water main, 3/4" T.B. backfill         61 LF $185.00 $11,285.00 $475.00 $28,975.00 $491.00 $29,951.00 $440.00 $26,840.00 $550.00 $33,550.00 $412.00 $25,132.00 $460.00 $28,060.00 $450.00 $27,450.00 $580.00 $35,380.00 $540.00 $32,940.00 $564.00 $34,404.00
6 12" water main, spoil backfill       137 LF $90.00 $12,330.00 $170.00 $23,290.00 $132.00 $18,084.00 $80.00 $10,960.00 $110.00 $15,070.00 $66.00 $9,042.00 $80.00 $10,960.00 $90.00 $12,330.00 $186.00 $25,482.00 $115.00 $15,755.00 $192.00 $26,304.00
7 60" steel casing boring and surface restoration       205 LF $190.00 $38,950.00 $817.00 $167,485.00 $876.00 $179,580.00 $860.00 $176,300.00 $860.00 $176,300.00 $724.00 $148,420.00 $755.00 $154,775.00 $520.00 $106,600.00 $850.00 $174,250.00 $885.00 $181,425.00 $1,000.00 $205,000.00
8 Asphalt parking lot restoration         51 TN $30.00 $1,530.00 $73.00 $3,723.00 $131.00 $6,681.00 $100.00 $5,100.00 $90.00 $4,590.00 $125.00 $6,375.00 $100.00 $5,100.00 $91.00 $4,641.00 $72.00 $3,672.00 $150.00 $7,650.00 $100.00 $5,100.00
9 Asphalt driveway restoration       135 SY $18.00 $2,430.00 $14.00 $1,890.00 $26.00 $3,510.00 $25.00 $3,375.00 $18.00 $2,430.00 $40.00 $5,400.00 $25.00 $3,375.00 $23.00 $3,105.00 $14.00 $1,890.00 $38.00 $5,130.00 $25.00 $3,375.00
10 Concrete driveway restoration         30 SY $30.00 $900.00 $55.00 $1,650.00 $54.00 $1,620.00 $100.00 $3,000.00 $60.00 $1,800.00 $60.00 $1,800.00 $40.00 $1,200.00 $30.00 $900.00 $50.00 $1,500.00 $66.00 $1,980.00 $40.00 $1,200.00
11 Pulverise, shape & compact asphalt pavement     3,572 SY $25.00 $89,300.00 $1.50 $5,358.00 $2.00 $7,144.00 $2.25 $8,037.00 $2.00 $7,144.00 $5.00 $17,860.00 $2.50 $8,930.00 $2.50 $8,930.00 $1.50 $5,358.00 $2.50 $8,930.00 $2.00 $7,144.00
12 3" asphalt binder and 2" surface course     1,039 TN $40.00 $41,560.00 $32.75 $34,027.25 $36.00 $37,404.00 $32.00 $33,248.00 $33.00 $34,287.00 $37.00 $38,443.00 $40.00 $41,560.00 $32.00 $33,248.00 $33.00 $34,287.00 $34.00 $35,326.00 $40.00 $41,560.00
13 Gravel/Shoulder restoration       374 TN $15.00 $5,610.00 $4.00 $1,496.00 $6.00 $2,244.00 $12.00 $4,488.00 $5.00 $1,870.00 $6.00 $2,244.00 $20.00 $7,480.00 $2.00 $748.00 $17.00 $6,358.00 $11.00 $4,114.00 $3.00 $1,122.00
14 Gravel Driveway with SAS fabric resotration       276 LF $20.00 $5,520.00 $9.00 $2,484.00 $26.00 $7,176.00 $30.00 $8,280.00 $7.00 $1,932.00 $12.00 $3,312.00 $15.00 $4,140.00 $10.00 $2,760.00 $40.00 $11,040.00 $39.00 $10,764.00 $10.00 $2,760.00
15 Topsoil strip and respread for farm field     3,236 LF $10.00 $32,360.00 $4.65 $15,047.40 $6.00 $19,416.00 $12.00 $38,832.00 $5.00 $16,180.00 $5.00 $16,180.00 $4.00 $12,944.00 $3.00 $9,708.00 $10.00 $32,360.00 $16.25 $52,585.00 $7.75 $25,079.00
16 Topsoil, seed, mulch resotration       516 LF $5.00 $2,580.00 $3.75 $1,935.00 $15.00 $7,740.00 $11.00 $5,676.00 $6.00 $3,096.00 $11.00 $5,676.00 $18.00 $9,288.00 $6.00 $3,096.00 $15.00 $7,740.00 $10.00 $5,160.00 $10.00 $5,160.00
17 Topsoil, wetland seed and mulch restoration     1,488 LF $5.00 $7,440.00 $6.70 $9,969.60 $8.00 $11,904.00 $12.00 $17,856.00 $7.00 $10,416.00 $6.36 $9,463.68 $20.00 $29,760.00 $10.00 $14,880.00 $18.50 $27,528.00 $12.00 $17,856.00 $10.00 $14,880.00
18 Flushing station           1 LS $20,000.00 $20,000.00 $11,477.00 $11,477.00 $4,321.00 $4,321.00 $12,000.00 $12,000.00 $8,000.00 $8,000.00 $8,628.00 $8,628.00 $10,000.00 $10,000.00 $15,000.00 $15,000.00 $9,500.00 $9,500.00 $11,400.00 $11,400.00 $9,600.00 $9,600.00
19 8" water main offsets           3 EA $15,000.00 $45,000.00 $4,670.00 $14,010.00 $4,004.00 $12,012.00 $10,000.00 $30,000.00 $6,000.00 $18,000.00 $3,104.00 $9,312.00 $6,000.00 $18,000.00 $5,000.00 $15,000.00 $7,400.00 $22,200.00 $8,100.00 $24,300.00 $8,300.00 $24,900.00
20 12" gate valve           4 EA $1,500.00 $6,000.00 $1,723.00 $6,892.00 $1,828.00 $7,312.00 $1,600.00 $6,400.00 $1,800.00 $7,200.00 $976.00 $3,904.00 $2,000.00 $8,000.00 $1,600.00 $6,400.00 $1,800.00 $7,200.00 $2,000.00 $8,000.00 $2,200.00 $8,800.00
21 30" butteefly valve           3 EA $23,000.00 $69,000.00 $8,210.00 $24,630.00 $7,525.00 $22,575.00 $8,000.00 $24,000.00 $8,000.00 $24,000.00 $9,118.00 $27,354.00 $10,000.00 $30,000.00 $7,500.00 $22,500.00 $9,200.00 $27,600.00 $10,800.00 $32,400.00 $16,700.00 $50,100.00
22 36" butterfly valve           6 EA $25,000.00 $150,000.00 $9,480.00 $56,880.00 $9,030.00 $54,180.00 $10,000.00 $60,000.00 $11,000.00 $66,000.00 $10,639.00 $63,834.00 $13,500.00 $81,000.00 $12,000.00 $72,000.00 $13,000.00 $78,000.00 $13,500.00 $81,000.00 $14,390.00 $86,340.00
23 6" hydrant assembly and 3/4" T.B. backfill           2 EA $3,500.00 $7,000.00 $2,788.00 $5,576.00 $2,795.00 $5,590.00 $3,000.00 $6,000.00 $3,300.00 $6,600.00 $2,947.00 $5,894.00 $3,500.00 $7,000.00 $2,300.00 $4,600.00 $3,900.00 $7,800.00 $4,100.00 $8,200.00 $8,000.00 $16,000.00
24 Air Vents - 2"           1 EA $3,000.00 $3,000.00 $2,013.00 $2,013.00 $1,344.00 $1,344.00 $2,500.00 $2,500.00 $1,800.00 $1,800.00 $2,450.00 $2,450.00 $1,300.00 $1,300.00 $1,900.00 $1,900.00 $1,600.00 $1,600.00 $2,400.00 $2,400.00 $800.00 $800.00
25 Air Vents - 4" REMOVED           2 EA   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
26 1-1/4" water service - lateral, corporation, tap, and curb stop, spoil backfill         28 LF $75.00 $2,100.00 $67.00 $1,876.00 $43.00 $1,204.00 $80.00 $2,240.00 $77.00 $2,156.00 $107.00 $2,996.00 $105.00 $2,940.00 $155.00 $4,340.00 $90.00 $2,520.00 $115.00 $3,220.00 $99.00 $2,772.00
27 1-1/4" water lateral, corporation, tap, and connection to existing, spoil backfill           1 EA $1,000.00 $1,000.00 $1,609.00 $1,609.00 $1,075.00 $1,075.00 $3,000.00 $3,000.00 $1,000.00 $1,000.00 $2,744.00 $2,744.00 $875.00 $875.00 $500.00 $500.00 $1,500.00 $1,500.00 $3,100.00 $3,100.00 $3,000.00 $3,000.00
28 30" x 30" Connection to existing water main on Nicholson           1 EA $25,000.00 $25,000.00 $23,404.00 $23,404.00 $17,307.00 $17,307.00 $32,000.00 $32,000.00 $14,000.00 $14,000.00 $30,848.00 $30,848.00 $26,500.00 $26,500.00 $10,000.00 $10,000.00 $30,000.00 $30,000.00 $36,000.00 $36,000.00 $16,000.00 $16,000.00
29 36" connection to existing 30" water main at Chicago Road           1 EA $40,000.00 $40,000.00 $34,830.00 $34,830.00 $36,227.00 $36,227.00 $34,000.00 $34,000.00 $25,000.00 $25,000.00 $39,865.00 $39,865.00 $21,000.00 $21,000.00 $18,000.00 $18,000.00 $47,000.00 $47,000.00 $57,000.00 $57,000.00 $16,000.00 $16,000.00
30 Silt fence   10,960 LF $1.50 $16,440.00 $1.10 $12,056.00 $0.75 $8,220.00 $1.00 $10,960.00 $1.00 $10,960.00 $1.10 $12,056.00 $1.50 $16,440.00 $1.00 $10,960.00 $1.00 $10,960.00 $1.30 $14,248.00 $3.00 $32,880.00
31 Triangular silt dikes         57 EA $35.00 $1,995.00 $26.00 $1,482.00 $30.00 $1,710.00 $25.00 $1,425.00 $30.00 $1,710.00 $25.55 $1,456.35 $45.00 $2,565.00 $75.00 $4,275.00 $70.00 $3,990.00 $75.00 $4,275.00 $100.00 $5,700.00
32 Erosion mat       100 SY $15.00 $1,500.00 $2.00 $200.00 $1.75 $175.00 $4.00 $400.00 $4.00 $400.00 $2.10 $210.00 $2.50 $250.00 $2.00 $200.00 $2.00 $200.00 $3.25 $325.00 $10.00 $1,000.00
33 Gravel tracking pad           4 EA $5,000.00 $20,000.00 $1,015.00 $4,060.00 $1,075.00 $4,300.00 $1,000.00 $4,000.00 $600.00 $2,400.00 $1,253.00 $5,012.00 $1,500.00 $6,000.00 $1,500.00 $6,000.00 $1,000.00 $4,000.00 $1,300.00 $5,200.00 $5,500.00 $22,000.00
34 Stone silt trap           1 EA $2,500.00 $2,500.00 $812.00 $812.00 $1,075.00 $1,075.00 $1,500.00 $1,500.00 $500.00 $500.00 $1,110.00 $1,110.00 $1,200.00 $1,200.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $325.00 $325.00 $8,400.00 $8,400.00
35 Tree removal - 10" diameter and larger         50 IN $10.00 $500.00 $54.00 $2,700.00 $53.75 $2,687.50 $50.00 $2,500.00 $50.00 $2,500.00 $51.00 $2,550.00 $20.00 $1,000.00 $20.00 $1,000.00 $53.00 $2,650.00 $27.00 $1,350.00 $100.00 $5,000.00
36 Excavation, and removal of contaminated soil       600 TN $30.00 $18,000.00 $5.00 $3,000.00 $8.60 $5,160.00 $12.00 $7,200.00 $40.00 $24,000.00 $28.00 $16,800.00 $44.55 $26,730.00 $15.00 $9,000.00 $50.00 $30,000.00 $7.00 $4,200.00 $20.00 $12,000.00
37 Removal of contaminated groudwater     2,000 GAL $5.00 $10,000.00 $0.30 $600.00 $1.00 $2,000.00 $3.00 $6,000.00 $4.00 $8,000.00 $3.00 $6,000.00 $2.00 $4,000.00 $2.00 $4,000.00 $5.00 $10,000.00 $1.25 $2,500.00 $2.00 $4,000.00
38 Storm sewer modifications           1 LS $20,000.00 $20,000.00 $7,030.00 $7,030.00 $5,375.00 $5,375.00 $7,500.00 $7,500.00 $2,800.00 $2,800.00 $8,702.00 $8,702.00 $3,000.00 $3,000.00 $5,000.00 $5,000.00 $6,000.00 $6,000.00 $6,000.00 $6,000.00 $10,000.00 $10,000.00
39 Temporary 6-inch flushing hydrant and valve           2 EA $2,500.00 $5,000.00 $4,163.00 $8,326.00 $3,064.00 $6,128.00 $10,000.00 $20,000.00 $9,000.00 $18,000.00 $2,862.00 $5,724.00 $3,000.00 $6,000.00 $3,000.00 $6,000.00 $3,500.00 $7,000.00 $13,880.00 $27,760.00 $7,500.00 $15,000.00
  TOTAL       $1,994,715.00   $2,116,830.05   $2,142,244.50   $2,201,587.00   $2,270,825.00   $2,363,698.03   $2,581,977.00   $2,652,221.00   $2,924,470.00   $3,045,842.00   $3,615,530.00
 
Required Alternate Pricing                                                
Add or     Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total Unit Total
Deduct Item Description  Quantity    Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price Price
+/- Ductile Iron Pipe for Item Nos. 1,2,3 & 4           1 LS  $ 200,000.00  $   200,000.00  $ 360,000.00  $    360,000.00  $ 450,000.00  $   450,000.00  $ 250,000.00  $    250,000.00  $ 120,000.00  $   120,000.00  $ 156,000.00  $    156,000.00  $ 500,000.00  $   500,000.00  $ 300,000.00  $    300,000.00  $ 530,000.00  $    530,000.00  $ 230,000.00  $    230,000.00  $ 900,000.00  $   900,000.00