ITEM EST. UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL NO. QTY. UNIT PRICE COST PRICE COST PRICE COST PRICE COST PRICE COST 1 Mobilization & Demobilization 1 LS $200,000.00 $200,000.00 $50,000.00 $50,000.00 $175,000.00 $175,000.00 $100,000.00 $100,000.00 $250,000.00 $250,000.00 2 Pedestrian Control, Traffic Control, and Notifications 1 LS $150,000.00 $150,000.00 $15,000.00 $15,000.00 $125,000.00 $125,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 3 Sheeting, Shoring, and Bracing 1 LS $50,000.00 $50,000.00 $30,000.00 $30,000.00 $100,000.00 $100,000.00 $30,000.00 $30,000.00 $50,000.00 $50,000.00 4 Temporary Bypass Pumping and Piping 1 LS $80,000.00 $80,000.00 $10,000.00 $10,000.00 $65,000.00 $65,000.00 $20,000.00 $20,000.00 $50,000.00 $50,000.00 5 Water Pollution Control Plan (WPCP) 1 LS $30,000.00 $30,000.00 $6,000.00 $6,000.00 $65,000.00 $65,000.00 $10,000.00 $10,000.00 $20,000.00 $20,000.00 6 Site Restoration 1 LS $300,000.00 $300,000.00 $20,000.00 $20,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $810,000.00 $131,000.00 $580,000.00 $260,000.00 $470,000.00 7 6-inch Spot Repair - Right-of-Way 7 EA $7,750.00 $54,250.00 $11,300.00 $79,100.00 $6,200.00 $43,400.00 $8,500.00 $59,500.00 $10,000.00 $70,000.00 8 6-inch Spot Repair - Easement 74 EA $7,500.00 $555,000.00 $10,000.00 $740,000.00 $6,000.00 $444,000.00 $6,500.00 $481,000.00 $9,500.00 $703,000.00 9 8-inch Spot Repair - Right-of-Way 2 EA $8,000.00 $16,000.00 $11,600.00 $23,200.00 $6,500.00 $13,000.00 $9,000.00 $18,000.00 $12,500.00 $25,000.00 10 8-inch Spot Repair - Easement 10 EA $7,750.00 $77,500.00 $11,600.00 $116,000.00 $6,400.00 $64,000.00 $7,500.00 $75,000.00 $12,000.00 $120,000.00 11 10-inch Spot Repair - Right-of-Way 1 EA $8,250.00 $8,250.00 $11,700.00 $11,700.00 $7,000.00 $7,000.00 $12,500.00 $12,500.00 $17,500.00 $17,500.00 12 10-inch Spot Repair - Easement 4 EA $8,000.00 $32,000.00 $11,800.00 $47,200.00 $6,500.00 $26,000.00 $9,000.00 $36,000.00 $17,000.00 $68,000.00 13 12-inch Spot Repair - Right-of-Way 1 EA $8,500.00 $8,500.00 $11,900.00 $11,900.00 $7,500.00 $7,500.00 $13,500.00 $13,500.00 $20,000.00 $20,000.00 14 6-inch Open Trench Repair - Easement 9 LF $900.00 $8,100.00 $1,400.00 $12,600.00 $750.00 $6,750.00 $1,750.00 $15,750.00 $800.00 $7,200.00 15 6-inch Pipe Burst - Right-of-Way 670 LF $250.00 $167,500.00 $200.00 $134,000.00 $200.00 $134,000.00 $225.00 $150,750.00 $250.00 $167,500.00 16 6-inch Pipe Burst - Easement 2,872 LF $225.00 $646,200.00 $190.00 $545,680.00 $190.00 $545,680.00 $180.00 $516,960.00 $245.00 $703,640.00 17 8-inch Pipe Burst - Easement 417 LF $250.00 $104,250.00 $200.00 $83,400.00 $200.00 $83,400.00 $190.00 $79,230.00 $380.00 $158,460.00 18 Replace Lateral Connection - Pipe Bursting Locations - Right-of-Way 17 EA $2,650.00 $45,050.00 $1,800.00 $30,600.00 $750.00 $12,750.00 $4,800.00 $81,600.00 $3,500.00 $59,500.00 19 Replace Lateral Connection - Pipe Bursting Locations - Easement 82 EA $2,500.00 $205,000.00 $800.00 $65,600.00 $1,000.00 $82,000.00 $3,800.00 $311,600.00 $3,500.00 $287,000.00 20 6-inch CIPP 8,844 LF $65.00 $574,860.00 $100.00 $884,400.00 $105.00 $928,620.00 $120.00 $1,061,280.00 $120.00 $1,061,280.00 21 8-inch CIPP 3,361 LF $70.00 $235,270.00 $125.00 $420,125.00 $130.00 $436,930.00 $145.00 $487,345.00 $145.00 $487,345.00 22 CIPP Top Hat 7 EA $1,800.00 $12,600.00 $2,000.00 $14,000.00 $2,500.00 $17,500.00 $3,500.00 $24,500.00 $3,000.00 $21,000.00 23 Pre-Construction CCTV 12,102 LF $5.00 $60,510.00 $1.00 $12,102.00 $4.50 $54,459.00 $2.00 $24,204.00 $5.00 $60,510.00 24 Post Construction CCTV 21,502 LF $5.00 $107,510.00 $1.00 $21,502.00 $4.00 $86,008.00 $2.00 $43,004.00 $5.00 $107,510.00 25 Additional Full Depth AC Replacement 50 SY $80.00 $4,000.00 $100.00 $5,000.00 $90.00 $4,500.00 $110.00 $5,500.00 $80.00 $4,000.00 26 2" Grind and Overlay 151 SY $35.00 $5,273.00 $40.00 $6,040.00 $40.00 $6,040.00 $125.00 $18,875.00 $60.00 $9,060.00 27 Replace Manhole Drop Inlet 1 EA $7,500.00 $7,500.00 $1,500.00 $1,500.00 $5,500.00 $5,500.00 $6,500.00 $6,500.00 $10,000.00 $10,000.00 28 Mortar Coat Manhole, 6 feet or less in depth 7 EA $3,200.00 $22,400.00 $1,500.00 $10,500.00 $8,100.00 $56,700.00 $7,800.00 $54,600.00 $5,000.00 $35,000.00 29 Mortar Coat Manhole, Greater than 6 feet in depth 2 EA $3,800.00 $7,600.00 $2,000.00 $4,000.00 $18,200.00 $36,400.00 $12,500.00 $25,000.00 $5,500.00 $11,000.00 30 Repair/Reform Manhole Bench & Invert 28 EA $2,000.00 $56,000.00 $1,000.00 $28,000.00 $2,000.00 $56,000.00 $2,200.00 $61,600.00 $1,500.00 $42,000.00 31 Replace Manhole Frame and Lid 14 EA $2,500.00 $35,000.00 $1,000.00 $14,000.00 $3,000.00 $42,000.00 $2,100.00 $29,400.00 $2,500.00 $35,000.00 32 Raise Manhole 11 EA $3,500.00 $38,500.00 $1,000.00 $11,000.00 $1,800.00 $19,800.00 $2,150.00 $23,650.00 $2,500.00 $27,500.00 33 Grout Manhole Grade Rings 21 EA $750.00 $15,750.00 $400.00 $8,400.00 $100.00 $2,100.00 $1,000.00 $21,000.00 $500.00 $10,500.00 34 Remove Manhole Ladder Rungs 27 EA $500.00 $13,500.00 $400.00 $10,800.00 $100.00 $2,700.00 $1,000.00 $27,000.00 $500.00 $13,500.00 35 Modify Manhole for Pipe Bursting 26 EA $2,000.00 $52,000.00 $1,000.00 $26,000.00 $1,200.00 $31,200.00 $1,800.00 $46,800.00 $1,000.00 $26,000.00 36 Locate, Raise, and Inspect Manhole 1 EA $4,000.00 $4,000.00 $1,500.00 $1,500.00 $5,000.00 $5,000.00 $3,500.00 $3,500.00 $3,000.00 $3,000.00 37 Remove & Replace Mainline Cleanout 6 EA $2,500.00 $15,000.00 $1,500.00 $9,000.00 $2,500.00 $15,000.00 $3,200.00 $19,200.00 $2,000.00 $12,000.00
BIDDERS
Express Plumbing
BIDDER #3
BIDDERS
Cratus Inc.
BIDDER #4
Estimate - Outside Beach
Total
BIDDERS
C2R Engineering, Inc.
BIDDER #2
BIDDERS
CITY PROJECT NO. 46s091
Basin C Sanitary Sewer Rehabilitation Project
BID SUMMARY
Westland Contractors, Inc.
ENGINEER'S ESTIMATE
BID OPENING: 11/14/2024 Council Award: 01/13/2025 BIDDER #1
DESCRIPTION OF WORK
ITEM EST. UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL NO. QTY. UNIT PRICE COST PRICE COST PRICE COST PRICE COST PRICE COST
BIDDERS
Express Plumbing
BIDDER #3
BIDDERS
Cratus Inc.
BIDDER #4
BIDDERS
C2R Engineering, Inc.
BIDDER #2
BIDDERS
CITY PROJECT NO. 46s091
Basin C Sanitary Sewer Rehabilitation Project
BID SUMMARY
Westland Contractors, Inc.
ENGINEER'S ESTIMATE
BID OPENING: 11/14/2024 Council Award: 01/13/2025 BIDDER #1
DESCRIPTION OF WORK
$3,190,000.00 $3,388,849.00 $3,275,937.00 $3,834,348.00 $4,383,005.00 38 6-inch Spot Repair - Easement 25 EA $7,500.00 $187,500.00 $11,400.00 $285,000.00 $6,000.00 $150,000.00 $6,500.00 $162,500.00 $9,500.00 $237,500.00 39 8-inch Spot Repair - Right-of-Way 16 EA $8,000.00 $128,000.00 $11,500.00 $184,000.00 $7,000.00 $112,000.00 $8,500.00 $136,000.00 $12,500.00 $200,000.00 40 8-inch Spot Repair - Easement 38 EA $7,750.00 $294,500.00 $11,600.00 $440,800.00 $6,200.00 $235,600.00 $7,500.00 $285,000.00 $12,000.00 $456,000.00 41 10-inch Spot Repair - Right-of-Way 3 EA $8,250.00 $24,750.00 $11,800.00 $35,400.00 $7,500.00 $22,500.00 $12,500.00 $37,500.00 $17,500.00 $52,500.00 42 10-inch Spot Repair - Easement 5 EA $8,000.00 $40,000.00 $11,900.00 $59,500.00 $7,000.00 $35,000.00 $9,000.00 $45,000.00 $17,000.00 $85,000.00 43 8-inch Open Trench Repair - Right-of-Way 70 LF $1,000.00 $70,000.00 $1,500.00 $105,000.00 $7,000.00 $490,000.00 $1,750.00 $122,500.00 $800.00 $56,000.00 44 6-inch Pipe Burst - Right-of-Way 441 LF $250.00 $110,250.00 $200.00 $88,200.00 $200.00 $88,200.00 $225.00 $99,225.00 $250.00 $110,250.00 45 6-inch Pipe Burst - Easement 364 LF $225.00 $81,900.00 $190.00 $69,160.00 $190.00 $69,160.00 $180.00 $65,520.00 $245.00 $89,180.00 46 8-inch Pipe Burst - Right-of-Way 209 LF $275.00 $57,475.00 $210.00 $43,890.00 $210.00 $43,890.00 $245.00 $51,205.00 $350.00 $73,150.00 47 8-inch Pipe Burst - Easement 442 LF $250.00 $110,500.00 $200.00 $88,400.00 $200.00 $88,400.00 $190.00 $83,980.00 $350.00 $154,700.00 48 Replace Lateral Connection - Pipe Bursting Locations - Right-of-Way 9 EA $2,650.00 $23,850.00 $1,800.00 $16,200.00 $1,000.00 $9,000.00 $4,800.00 $43,200.00 $3,000.00 $27,000.00 49 Replace Lateral Connection - Pipe Bursting Locations - Easement 27 EA $2,500.00 $67,500.00 $800.00 $21,600.00 $1,000.00 $27,000.00 $3,800.00 $102,600.00 $3,000.00 $81,000.00 50 6-inch CIPP 2,202 LF $65.00 $143,130.00 $100.00 $220,200.00 $105.00 $231,210.00 $120.00 $264,240.00 $120.00 $264,240.00 51 8-inch CIPP 2,999 LF $70.00 $209,930.00 $125.00 $374,875.00 $130.00 $389,870.00 $145.00 $434,855.00 $145.00 $434,855.00 52 10-inch CIPP 716 LF $75.00 $53,700.00 $175.00 $125,300.00 $190.00 $136,040.00 $200.00 $143,200.00 $200.00 $143,200.00 53 CIPP Top Hat 1 EA $1,800.00 $1,800.00 $2,000.00 $2,000.00 $2,500.00 $2,500.00 $3,500.00 $3,500.00 $3,000.00 $3,000.00 54 Pre-Construction CCTV 19,458 LF $5.00 $97,290.00 $1.00 $19,458.00 $4.00 $77,832.00 $2.00 $38,916.00 $5.00 $97,290.00 55 Post Construction CCTV 27,446 LF $5.00 $137,230.00 $1.00 $27,446.00 $4.00 $109,784.00 $2.00 $54,892.00 $5.00 $137,230.00 56 Additional Full Depth AC Replacement 50 SY $80.00 $4,000.00 $100.00 $5,000.00 $90.00 $4,500.00 $110.00 $5,500.00 $80.00 $4,000.00 57 2" Grind and Overlay 2,804 SY $35.00 $98,140.00 $36.00 $100,944.00 $35.00 $98,140.00 $125.00 $350,500.00 $60.00 $168,240.00 58 Replace Manhole Drop Inlet 1 EA $7,500.00 $7,500.00 $1,500.00 $1,500.00 $7,000.00 $7,000.00 $6,500.00 $6,500.00 $10,000.00 $10,000.00 59 Mortar Coat Manhole, 6 feet or less in depth 9 EA $3,200.00 $28,800.00 $1,500.00 $13,500.00 $8,100.00 $72,900.00 $7,800.00 $70,200.00 $5,000.00 $45,000.00 60 Mortar Coat Manhole, Greater than 6 feet in depth 3 EA $3,800.00 $11,400.00 $2,000.00 $6,000.00 $18,200.00 $54,600.00 $12,500.00 $37,500.00 $5,500.00 $16,500.00 61 Repair/Reform Manhole Bench & Invert 31 EA $2,000.00 $62,000.00 $1,000.00 $31,000.00 $2,000.00 $62,000.00 $220.00 $6,820.00 $1,500.00 $46,500.00 62 Replace Manhole Frame and Lid 13 EA $2,500.00 $32,500.00 $1,000.00 $13,000.00 $2,800.00 $36,400.00 $2,100.00 $27,300.00 $2,500.00 $32,500.00 63 Raise Manhole 11 EA $3,500.00 $38,500.00 $1,000.00 $11,000.00 $2,500.00 $27,500.00 $2,150.00 $23,650.00 $2,500.00 $27,500.00 64 Grout Manhole Grade Rings 25 EA $750.00 $18,750.00 $400.00 $10,000.00 $100.00 $2,500.00 $1,000.00 $25,000.00 $500.00 $12,500.00 65 Remove Manhole Ladder Rungs 34 EA $500.00 $17,000.00 $400.00 $13,600.00 $50.00 $1,700.00 $1,000.00 $34,000.00 $500.00 $17,000.00 66 Modify Manhole for Pipe Bursting 13 EA $2,000.00 $26,000.00 $1,000.00 $13,000.00 $1,500.00 $19,500.00 $1,800.00 $23,400.00 $1,000.00 $13,000.00 67 Inject Grout to Eliminate Manhole Infiltration 1 EA $1,000.00 $1,000.00 $3,000.00 $3,000.00 $6,700.00 $6,700.00 $9,500.00 $9,500.00 $7,000.00 $7,000.00 68 Remove & Replace Mainline Cleanout 4 EA $2,500.00 $10,000.00 $1,500.00 $6,000.00 $5,000.00 $20,000.00 $3,200.00 $12,800.00 $2,000.00 $8,000.00 $2,190,000.00 $2,433,973.00 $2,731,426.00 $2,806,503.00 $3,109,835.00 $6,190,000.00 $5,953,822.00 $6,587,363.00 $6,900,851.00 $7,962,840.00TOTAL BID Estimate - Inside Beach
Total
Total