Revised_Cost_Estimate_-_Add_1_06.19.2025.xlsx
XLSX spreadsheet 31 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 a detailed cost estimate spreadsheet for the Taxiway S Select Panel Reconstruction project at the Cincinnati/Northern Kentucky International Airport, prepared for the Kenton County Airport Board (KCAB). The project involves comprehensive taxiway reconstruction across six phases, with a base bid and six additive alternate proposals. The pre-bid meeting is scheduled for June 5, 2025, at 10:00 am in Erlanger, Kentucky, with bid questions due by June 20, 2025, and final bid submissions required by June 26, 2025 at 2:00 pm. The project scope includes pavement removal, excavation, subbase course installation, concrete pavement reconstruction, surface markings, electrical conduit and lighting work, and associated infrastructure improvements.
The total estimated project cost is $3,778,922.00, with the base bid at $2,046,099.00 and additional alternates ranging from $27,800.00 to $1,325,158.00. Security costs are estimated at approximately $485,500, with a per-day security guard rate of $126.52 for standard hours and $150.06 for overtime. The project is divided into six phases with varying work days, from 2 to 45 days, and includes comprehensive line items for mobilization, traffic maintenance, construction engineering, and project security. The cost estimate provides a detailed breakdown of unit prices and quantities for each construction and infrastructure element, demonstrating a comprehensive approach to 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 | ||
| Revised_Itemized_Proposal_-_Add_1_06.19.2025.xlsx | XLSX spreadsheet | |
| 25-036-ITB_TW_S_Panel_Reconstr_-_Tech_Specs_-_Addendum_2_06.19.25.pdf | ||
| 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_Taxiway_S_Panel_Reconstruction_-_Exhibit_B_-_Contract_&_Bonds.pdf | ||
| 25-036-ITB_Davis_Bacon_Wage_Rates_-_Heavy.pdf | ||
| 25-036-ITB_Pricing_Table_-_OpenGov.xlsx | XLSX spreadsheet | |
| BF&S_ITB_Itemized_Proposal_-_Taxiway_S_Project.xlsx | XLSX spreadsheet | |
| BF&S_-_ITB_Cost_Estimate_-_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 | SF | 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 |
| 25 | SP-24 | Installation and Removal of Temporary Haul Route | LS | 1 | $20,000.00 | $20,000.00 |
| TOTAL | $2,046,099.00 | |||||
| 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 |
| 26 | C-100 | Contractor Quality Control Program (CQCP) | LS | 1 | $3,000.00 | $3,000.00 |
| 27 | C-105 | Mobilization | LS | 1 | $25,000.00 | $25,000.00 |
| 28 | M-102 | Maintenance of Traffic | LS | 1 | $20,000.00 | $20,000.00 |
| 29 | M-103 | Construction Engineering | LS | 1 | $3,000.00 | $3,000.00 |
| 30 | SP-3 | Project Security | ALLOWANCE | 1 | $125,000.00 | $125,000.00 |
| 31 | P-101-5.1 | Pavement Removal, Concrete, 25 in. | SY | 3,966 | $25.00 | $99,150.00 |
| 32 | SP-15 | Partial Depth Concrete Repair | SF | 32 | $500.00 | $16,000.00 |
| 33 | P-152-4.1 | Unclassified Excavation | CY | 1,432 | $75.00 | $107,400.00 |
| 34 | P-154-5.1 | Subbase Course | CY | 1,322 | $110.00 | $145,420.00 |
| 35 | P-154-5.2 | Separation Geotextile | SY | 3,966 | $5.00 | $19,830.00 |
| 36 | P-307 | Cement Treated Permeable Base Course (CTPB) | SY | 3,966 | $18.00 | $71,388.00 |
| 37 | P-501-8.1 | Concrete Pavement, 20 in. | SY | 3,966 | $140.00 | $555,240.00 |
| 38 | SP-18 | Reface, Clean, and Seal Joint | LF | 1,650 | $8.00 | $13,200.00 |
| 39 | P-101-5.2 | Concrete Crack Repair | LF | 750 | $8.00 | $6,000.00 |
| 40 | P-620-5.1a | Surface Preparation | SF | 2,800 | $2.10 | $5,880.00 |
| 41 | P-620-5.2b-1 | Marking, Yellow | SF | 1,200 | $2.50 | $3,000.00 |
| 42 | P-620-5.2b-2 | Marking, Black | SF | 1,600 | $2.50 | $4,000.00 |
| 43 | D-705.4 | 6" Pipe Underdrains, Complete (Including Porous Backfill and Filter Fabric) | LF | 950 | $40.00 | $38,000.00 |
| 44 | 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 |
| 45 | 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 |
| 46 | L-110-5.2 | Concrete Encased Electrical Conduit, 1-Way, 2-Inch, PVC | LF | 480 | $30.00 | $14,400.00 |
| 47 | L-125-5.1-1 | Remove Existing Lighting Fixture and Base Can | EA | 10 | $400.00 | $4,000.00 |
| 48 | L-125-5.1-2 | Reinstall Taxiway Centerline Light | EA | 10 | $800.00 | $8,000.00 |
| 49 | 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 |
| 50 | C-100 | Contractor Quality Control Program (CQCP) | LS | 1 | $2,500.00 | $2,500.00 |
| 51 | C-105 | Mobilization | LS | 1 | $15,000.00 | $15,000.00 |
| 52 | M-102 | Maintenance of Traffic | LS | 1 | $10,000.00 | $10,000.00 |
| 53 | M-103 | Construction Engineering | LS | 1 | $2,500.00 | $2,500.00 |
| 54 | SP-3 | Project Security | ALLOWANCE | 1 | $75,000.00 | $75,000.00 |
| 55 | P-101-5.1 | Pavement Removal, Concrete, 25 in. | SY | 116 | $45.00 | $5,220.00 |
| 56 | SP-15 | Partial Depth Concrete Repair | SF | 102 | $300.00 | $30,600.00 |
| 57 | P-101-5.2 | Concrete Crack Repair | LF | 130 | $20.00 | $2,600.00 |
| 58 | P-152-4.1 | Unclassified Excavation | CY | 42 | $85.00 | $3,570.00 |
| 59 | P-154-5.1 | Subbase Course | CY | 39 | $125.00 | $4,875.00 |
| 60 | P-154-5.2 | Separation Geotextile | SY | 116 | $5.00 | $580.00 |
| 61 | P-307 | Cement Treated Permeable Base Course (CTPB) | SY | 116 | $25.00 | $2,900.00 |
| 62 | P-501-8.1 | Concrete Pavement, 20 in. | SY | 116 | $155.00 | $17,980.00 |
| 63 | 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 |
| 64 | C-105 | Mobilization | LS | 1 | $4,000.00 | $4,000.00 |
| 65 | M-102 | Maintenance of Traffic | LS | 1 | $3,500.00 | $3,500.00 |
| 66 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 67 | SP-3 | Project Security | ALLOWANCE | 1 | $17,500.00 | $17,500.00 |
| 68 | SP-15 | Partial Depth Concrete Repair | SF | 20 | $300.00 | $6,000.00 |
| 69 | P-101-5.2 | Concrete Crack Repair | LF | 10 | $50.00 | $500.00 |
| 70 | 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 |
| 71 | C-105 | Mobilization | LS | 1 | $2,500.00 | $2,500.00 |
| 72 | M-102 | Maintenance of Traffic | LS | 1 | $3,000.00 | $3,000.00 |
| 73 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 74 | SP-3 | Project Security | ALLOWANCE | 1 | $12,000.00 | $12,000.00 |
| 75 | SP-15 | Partial Depth Concrete Repair | SF | 20 | $300.00 | $6,000.00 |
| 76 | P-101-5.2 | Concrete Crack Repair | LF | 15 | $100.00 | $1,500.00 |
| 77 | 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 |
| 78 | C-105 | Mobilization | LS | 1 | $3,000.00 | $3,000.00 |
| 79 | M-102 | Maintenance of Traffic | LS | 1 | $3,000.00 | $3,000.00 |
| 80 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 81 | SP-3 | Project Security | ALLOWANCE | 1 | $12,000.00 | $12,000.00 |
| 82 | SP-15 | Partial Depth Concrete Repair | SF | 4 | $500.00 | $2,000.00 |
| 83 | P-101-5.2 | Concrete Crack Repair | LF | 610 | $20.00 | $12,200.00 |
| 84 | 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 |
| 85 | C-105 | Mobilization | LS | 1 | $2,900.00 | $2,900.00 |
| 86 | M-102 | Maintenance of Traffic | LS | 1 | $3,000.00 | $3,000.00 |
| 87 | M-103 | Construction Engineering | LS | 1 | $1,000.00 | $1,000.00 |
| 88 | SP-3 | Project Security | ALLOWANCE | 1 | $12,000.00 | $12,000.00 |
| 89 | SP-15 | Partial Depth Concrete Repair | SF | 2 | $1,000.00 | $2,000.00 |
| 90 | P-101-5.2 | Concrete Crack Repair | LF | 125 | $20.00 | $2,500.00 |
| 91 | SP-18 | Reface, Clean, and Seal Joint | LF | 800 | $8.00 | $6,400.00 |
| TOTAL | $29,800.00 | |||||
| all in | $3,778,922.00 |
&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 .