BF&S_-_ITB_Cost_Estimate_-_Taxiway_S_Project.xlsx
XLSX spreadsheet 30 KB Posted
- Attached to
- Taxiway S Select Panel Reconstruction State and local contract opportunity
- Solicitation number
- 25-036-ITB
- Issued by
- Bell County, Kentucky
About this file
The document is an Invitation to Bid (ITB) Cost Estimate spreadsheet for the Taxiway S Select Panel Reconstruction project at the Cincinnati/Northern Kentucky International Airport, issued by the Kenton County Airport Board (KCAB) in Kentucky. The project involves comprehensive airport taxiway reconstruction across six phases, with a base bid and six additive alternate proposals, covering pavement removal, concrete repair, excavation, subbase course installation, electrical infrastructure updates, and runway markings. The pre-bid meeting is scheduled for June 5, 2025, at 10:00 am in Erlanger, KY, with bid questions due by June 20, 2025, and final bid submissions required by June 26, 2025, at 2:00 pm.
The total estimated project cost is $3,758,922.00, with the base bid at $2,026,099.00 and subsequent alternates ranging from $27,800.00 to $1,325,158.00. The bid includes detailed line items for contractor quality control, mobilization, maintenance of traffic, construction engineering, project security, pavement work, electrical infrastructure, lighting fixture replacements, and various associated tasks. Security costs are estimated at approximately $485,500, with an assumed five guards working across different project phases. The itemized proposal breaks down unit prices and quantities for each specific construction and infrastructure improvement element, providing a comprehensive financial overview of the airport taxiway reconstruction project.
View the file
Other files for this state and local contract opportunity
| File | Type | Posted |
|---|---|---|
| Taxiway_S_Select_Panel_Reconstruction_(Addendum_#2_Revision).pdf | ||
| 25-036-ITB_Taxiway_S_Panel_Reconstruction_-_Exhibit_A_-_Proposal_Forms_06.19.25.pdf | ||
| 25-036-ITB_TW_S_Panel_Reconstr_-_Tech_Specs_-_Addendum_2_06.19.25.pdf | ||
| Revised_Cost_Estimate_-_Add_1_06.19.2025.xlsx | XLSX spreadsheet | |
| Revised_Itemized_Proposal_-_Add_1_06.19.2025.xlsx | XLSX spreadsheet | |
| 25-036-ITB_TW_S_Panel_Reconstruction_-_Dwgs_-_Addendum_2_06.19.25.pdf | ||
| 25-036-ITB_Ad.pdf | ||
| Email_from_DBELO_with_goal_and_forms.pdf | ||
| 25-036-ITB_Davis_Bacon_Wage_Rates_-_Heavy.pdf | ||
| 25-036-ITB_Taxiway_S_Panel_Reconstruction_-_Exhibit_B_-_Contract_&_Bonds.pdf | ||
| 25-036-ITB_Pricing_Table_-_OpenGov.xlsx | XLSX spreadsheet | |
| BF&S_ITB_Itemized_Proposal_-_Taxiway_S_Project.xlsx | XLSX spreadsheet | |
| 24-21_Taxiway_S_Select_Panel_Reconstruction.pdf |
Show all 13
On GovTribe
Work with this file on GovTribe
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Base Bid
| CINCINNATI/N. KENTUCKY INTERNATIONAL AIRPORT | ||||||
| TAXIWAY S SELECT PANEL RECONSTRUCTION | ||||||
| ITEMIZED PROPOSAL | ||||||
| BASE BID - PHASE 1 | ||||||
| ITEM NO. | ITEM CODE | ITEM DESCRIPTION | UNIT | QUANTITY | UNIT PRICE | AMOUNT |
| 1 | C-100 | Contractor Quality Control Program (CQCP) | LS | 1 | $12,000.00 | $12,000.00 |
| 2 | C-105 | Mobilization | LS | 1 | $95,000.00 | $95,000.00 |
| 3 | M-102 | Maintenance of Traffic | LS | 1 | $50,000.00 | $50,000.00 |
| 4 | M-103 | Construction Engineering | LS | 1 | $3,500.00 | $3,500.00 |
| 5 | SP-3 | Project Security | ALLOWANCE | 1 | $232,000.00 | $232,000.00 |
| 6 | P-101-5.1 | Pavement Removal, Concrete, 25 in. | SY | 5,682 | $24.00 | $136,368.00 |
| 7 | SP-15 | Partial Depth Concrete Repair | SF | 2 | $1,000.00 | $2,000.00 |
| 8 | P-152-4.1 | Unclassified Excavation | CY | 2,052 | $75.00 | $153,900.00 |
| 9 | P-154-5.1 | Subbase Course | CY | 1,894 | $110.00 | $208,340.00 |
| 10 | P-154-5.2 | Separation Geotextile | SY | 5,682 | $5.00 | $28,410.00 |
| 11 | P-307 | Cement Treated Permeable Base Course (CTPB) | SY | 5,682 | $18.00 | $102,276.00 |
| 12 | P-501-8.1 | Concrete Pavement, 20 in. | SY | 5,682 | $140.00 | $795,480.00 |
| 13 | SP-18 | Reface, Clean, and Seal Joint | LF | 225 | $20.00 | $4,500.00 |
| 14 | P-101-5.2 | Concrete Crack Repair | LF | 15 | $20.00 | $300.00 |
| 15 | P-620-5.1a | Surface Preparation | SY | 3,375 | $2.10 | $7,087.50 |
| 16 | P-620-5.2b-1 | Marking, Yellow | SF | 1,525 | $2.50 | $3,812.50 |
| 17 | P-620-5.2b-2 | Marking, Black | SF | 1,850 | $2.50 | $4,625.00 |
| 18 | D-705.4 | 6" Pipe Underdrains, Complete (Including Porous Backfill and Filter Fabric) | LF | 1,570 | $40.00 | $62,800.00 |
| 19 | L-108-5.2 | No. 8 AWG, 5kV, L-824, Type C Cable, Installed in Trench, Duct Bank, or Conduit | LF | 900 | $5.00 | $4,500.00 |
| 20 | L-108-5.3 | No. 6 AWG, Solid, Bare Copper Counterpoise Wire, Installed in Trench or Above the Duct Bank or Conduit, Including Connections/Terminations | LF | 800 | $1.50 | $1,200.00 |
| 21 | L-110-5.2 | Concrete Encased Electrical Conduit, 1-Way, 2-Inch, PVC | LF | 800 | $30.00 | $24,000.00 |
| 22 | L-125-5.1-1 | Remove Existing Lighting Fixture and Base Can | EA | 20 | $400.00 | $8,000.00 |
| 23 | L-125-5.1-2 | Reinstall Taxiway Centerline Light | EA | 20 | $800.00 | $16,000.00 |
| 24 | L-125-5.1-3 | Base Can, Type L-868, Class 1B, Size B (36" Tall) | EA | 20 | $3,500.00 | $70,000.00 |
| TOTAL | $2,026,099.00 | |||||
| CINCINNATI/N. KENTUCKY INTERNATIONAL AIRPORT | ||||||
| TAXIWAY S SELECT PANEL RECONSTRUCTION | ||||||
| ITEMIZED PROPOSAL | ||||||
| ADDITIVE ALTERNATE #1 - PHASE 1 | ||||||
| ITEM NO. | ITEM CODE | ITEM DESCRIPTION | UNIT | QUANTITY | UNIT PRICE | AMOUNT |
| 25 | C-100 | Contractor Quality Control Program (CQCP) | LS | 1 | $3,000.00 | $3,000.00 |
| 26 | C-105 | Mobilization | LS | 1 | $25,000.00 | $25,000.00 |
| 27 | M-102 | Maintenance of Traffic | LS | 1 | $20,000.00 | $20,000.00 |
| 28 | M-103 | Construction Engineering | LS | 1 | $3,000.00 | $3,000.00 |
| 29 | SP-3 | Project Security | ALLOWANCE | 1 | $125,000.00 | $125,000.00 |
| 30 | P-101-5.1 | Pavement Removal, Concrete, 25 in. | SY | 3,966 | $25.00 | $99,150.00 |
| 31 | SP-15 | Partial Depth Concrete Repair | SF | 32 | $500.00 | $16,000.00 |
| 32 | P-152-4.1 | Unclassified Excavation | CY | 1,432 | $75.00 | $107,400.00 |
| 33 | P-154-5.1 | Subbase Course | CY | 1,322 | $110.00 | $145,420.00 |
| 34 | P-154-5.2 | Separation Geotextile | SY | 3,966 | $5.00 | $19,830.00 |
| 35 | P-307 | Cement Treated Permeable Base Course (CTPB) | SY | 3,966 | $18.00 | $71,388.00 |
| 36 | P-501-8.1 | Concrete Pavement, 20 in. | SY | 3,966 | $140.00 | $555,240.00 |
| 37 | SP-18 | Reface, Clean, and Seal Joint | LF | 1,650 | $8.00 | $13,200.00 |
| 38 | P-101-5.2 | Concrete Crack Repair | LF | 750 | $8.00 | $6,000.00 |
| 39 | P-620-5.1a | Surface Preparation | SY | 2,800 | $2.10 | $5,880.00 |
| 40 | P-620-5.2b-1 | Marking, Yellow | SF | 1,200 | $2.50 | $3,000.00 |
| 41 | P-620-5.2b-2 | Marking, Black | SF | 1,600 | $2.50 | $4,000.00 |
| 42 | D-705.4 | 6" Pipe Underdrains, Complete (Including Porous Backfill and Filter Fabric) | LF | 950 | $40.00 | $38,000.00 |
| 43 | L-108-5.2 | No. 8 AWG, 5kV, L-824, Type C Cable, Installed in Trench, Duct Bank, or Conduit | LF | 500 | $5.00 | $2,500.00 |
| 44 | L-108-5.3 | No. 6 AWG, Solid, Bare Copper Counterpoise Wire, Installed in Trench or Above the Duct Bank or Conduit, Including Connections/Terminations | LF | 500 | $1.50 | $750.00 |
| 45 | L-110-5.2 | Concrete Encased Electrical Conduit, 1-Way, 2-Inch, PVC | LF | 480 | $30.00 | $14,400.00 |
| 46 | L-125-5.1-1 | Remove Existing Lighting Fixture and Base Can | EA | 10 | $400.00 | $4,000.00 |
| 47 | L-125-5.1-2 | Reinstall Taxiway Centerline Light | EA | 10 | $800.00 | $8,000.00 |
| 48 | L-125-5.1-3 | Base Can, Type L-868, Class 1B, Size B (36" Tall) | EA | 10 | $3,500.00 | $35,000.00 |
| TOTAL | $1,325,158.00 | |||||
| CINCINNATI/N. KENTUCKY INTERNATIONAL AIRPORT | ||||||
| TAXIWAY S SELECT PANEL RECONSTRUCTION | ||||||
| ITEMIZED PROPOSAL | ||||||
| ADDITIVE ALTERNATE #2 - PHASE 2 | ||||||
| ITEM NO. | ITEM CODE | ITEM DESCRIPTION | UNIT | QUANTITY | UNIT PRICE | AMOUNT |
| 49 | C-100 | Contractor Quality Control Program (CQCP) | LS | 1 | $2,500.00 | $2,500.00 |
| 50 | C-105 | Mobilization | LS | 1 | $15,000.00 | $15,000.00 |
| 51 | M-102 | Maintenance of Traffic | LS | 1 | $10,000.00 | $10,000.00 |
| 52 | M-103 | Construction Engineering | LS | 1 | $2,500.00 | $2,500.00 |
| 53 | SP-3 | Project Security | ALLOWANCE | 1 | $75,000.00 | $75,000.00 |
| 54 | P-101-5.1 | Pavement Removal, Concrete, 25 in. | SY | 116 | $45.00 | $5,220.00 |
| 55 | SP-15 | Partial Depth Concrete Repair | SF | 102 | $300.00 | $30,600.00 |
| 56 | P-101-5.2 | Concrete Crack Repair | LF | 130 | $20.00 | $2,600.00 |
| 57 | P-152-4.1 | Unclassified Excavation | CY | 42 | $85.00 | $3,570.00 |
| 58 | P-154-5.1 | Subbase Course | CY | 39 | $125.00 | $4,875.00 |
| 59 | P-154-5.2 | Separation Geotextile | SY | 116 | $5.00 | $580.00 |
| 60 | P-307 | Cement Treated Permeable Base Course (CTPB) | SY | 116 | $25.00 | $2,900.00 |
| 61 | P-501-8.1 | Concrete Pavement, 20 in. | SY | 116 | $155.00 | $17,980.00 |
| 62 | SP-18 | Reface, Clean, and Seal Joint | LF | 11,300 | $8.00 | $90,400.00 |
| TOTAL | $263,725.00 | |||||
| CINCINNATI/N. KENTUCKY INTERNATIONAL AIRPORT | ||||||
| TAXIWAY S SELECT PANEL RECONSTRUCTION | ||||||
| ITEMIZED PROPOSAL | ||||||
| ADDITIVE ALTERNATE #3 - PHASE 3 | ||||||
| ITEM NO. | ITEM CODE | ITEM DESCRIPTION | UNIT | QUANTITY | UNIT PRICE | AMOUNT |
| 63 | C-105 | Mobilization | LS | 1 | $4,000.00 | $4,000.00 |
| 64 | M-102 | Maintenance of Traffic | LS | 1 | $3,500.00 | $3,500.00 |
| 65 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 66 | SP-3 | Project Security | ALLOWANCE | 1 | $17,500.00 | $17,500.00 |
| 67 | SP-15 | Partial Depth Concrete Repair | SF | 20 | $300.00 | $6,000.00 |
| 68 | P-101-5.2 | Concrete Crack Repair | LF | 10 | $50.00 | $500.00 |
| 69 | SP-18 | Reface, Clean, and Seal Joint | LF | 1,900 | $8.00 | $15,200.00 |
| TOTAL | $47,700.00 | |||||
| CINCINNATI/N. KENTUCKY INTERNATIONAL AIRPORT | ||||||
| TAXIWAY S SELECT PANEL RECONSTRUCTION | ||||||
| ITEMIZED PROPOSAL | ||||||
| ADDITIVE ALTERNATE #4 - PHASE 4 | ||||||
| ITEM NO. | ITEM CODE | ITEM DESCRIPTION | UNIT | QUANTITY | UNIT PRICE | AMOUNT |
| 70 | C-105 | Mobilization | LS | 1 | $2,500.00 | $2,500.00 |
| 71 | M-102 | Maintenance of Traffic | LS | 1 | $3,000.00 | $3,000.00 |
| 72 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 73 | SP-3 | Project Security | ALLOWANCE | 1 | $12,000.00 | $12,000.00 |
| 74 | SP-15 | Partial Depth Concrete Repair | SF | 20 | $300.00 | $6,000.00 |
| 75 | P-101-5.2 | Concrete Crack Repair | LF | 15 | $100.00 | $1,500.00 |
| 76 | SP-18 | Reface, Clean, and Seal Joint | LF | 90 | $20.00 | $1,800.00 |
| TOTAL | $27,800.00 | |||||
| CINCINNATI/N. KENTUCKY INTERNATIONAL AIRPORT | ||||||
| TAXIWAY S SELECT PANEL RECONSTRUCTION | ||||||
| ITEMIZED PROPOSAL | ||||||
| ADDITIVE ALTERNATE #5 - PHASE 5 | ||||||
| ITEM NO. | ITEM CODE | ITEM DESCRIPTION | UNIT | QUANTITY | UNIT PRICE | AMOUNT |
| 77 | C-105 | Mobilization | LS | 1 | $3,000.00 | $3,000.00 |
| 78 | M-102 | Maintenance of Traffic | LS | 1 | $3,000.00 | $3,000.00 |
| 79 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 80 | SP-3 | Project Security | ALLOWANCE | 1 | $12,000.00 | $12,000.00 |
| 81 | SP-15 | Partial Depth Concrete Repair | SF | 4 | $500.00 | $2,000.00 |
| 82 | P-101-5.2 | Concrete Crack Repair | LF | 610 | $20.00 | $12,200.00 |
| 83 | SP-18 | Reface, Clean, and Seal Joint | LF | 680 | $8.00 | $5,440.00 |
| TOTAL | $38,640.00 | |||||
| CINCINNATI/N. KENTUCKY INTERNATIONAL AIRPORT | ||||||
| TAXIWAY S SELECT PANEL RECONSTRUCTION | ||||||
| ITEMIZED PROPOSAL | ||||||
| ADDITIVE ALTERNATE #6 - PHASE 6 | ||||||
| ITEM NO. | ITEM CODE | ITEM DESCRIPTION | UNIT | QUANTITY | UNIT PRICE | AMOUNT |
| 84 | C-105 | Mobilization | LS | 1 | $2,900.00 | $2,900.00 |
| 85 | M-102 | Maintenance of Traffic | LS | 1 | $3,000.00 | $3,000.00 |
| 86 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 87 | SP-3 | Project Security | ALLOWANCE | 1 | $12,000.00 | $12,000.00 |
| 88 | SP-15 | Partial Depth Concrete Repair | SF | 2 | $1,000.00 | $2,000.00 |
| 89 | P-101-5.2 | Concrete Crack Repair | LF | 125 | $20.00 | $2,500.00 |
| 90 | SP-18 | Reface, Clean, and Seal Joint | LF | 800 | $8.00 | $6,400.00 |
| TOTAL | $29,800.00 | |||||
| all in | $3,758,922.00 |
&14P-2-1
Security
| Security | ||||||||||||||
| $126.52/hr | std | $150.06 OT | ||||||||||||
| Assume 5 guards | ||||||||||||||
| Assume 10 hrs days | ||||||||||||||
| 5 | 8 | 126.52 | 5060.8 | |||||||||||
| 5 | 2 | 150.06 | 1500.6 | |||||||||||
| 6561.4 | Per working Day | |||||||||||||
| Phase 1 | Phase 1A | Phase 2 | Phase 3 | Phase 4 | Phase 5 | Phase 6 | ||||||||
| Work Days | 45 | 24 | 14 | 3 | 2 | 2 | 2 | |||||||
| Assume 5.5 work days per week | $231,992.36 | $123,729.26 | $72,175.40 | $15,466.16 | $10,310.77 | $10,310.77 | $10,310.77 | 474295.485714286 | ||||||
| Use $400k | Use | $ 232,000.00 | $ 125,000.00 | $ 75,000.00 | $ 17,500.00 | $ 12,000.00 | $ 12,000.00 | $ 12,000.00 | 485500 |
File details come from the government source that posted it. Updated .