Amendment 0004 - W912P924B0003 - Section 00 10 00 Bid Schedule_2024-02-06.xlsx
XLSX spreadsheet 80 KB Posted
- Attached to
- Belleville East Creek Sewer Separation
- Solicitation number
- W912P924B0003
About this file
This document provides details for a federal construction contract solicitation. The U.S. Army Corps of Engineers, St. Louis District and City of Belleville, Illinois are seeking a firm to complete construction of storm and sanitary sewers, detention basins, and related work in a residential neighborhood. The scope of work includes installing approximately 13,100 feet of 15-inch to 72-inch storm sewer, 2,000 feet of 12-inch and 18-inch sanitary sewer, 153 storm and sanitary structures, two detention ponds, and ancillary work such as tree removal, pavement removal and replacement, sidewalks, ADA ramps, pavement marking, fencing, site restoration, seeding, traffic control, and material testing. Interested firms should review solicitation number W912P924B0003 for further requirement details and response instructions.
View the file
Other files
Show all 13
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Table 1
CUI
ATTENTION
Use this space to indicate categories, limited dissemination controls, special instructions, points of contact, etc., if needed.
Controlled By: ARMY Controlled By: CEMVS-EC-DM CUI Category(ies): PROCURE Limited Dissemination Control: FED ONLY POC: Darrell Combs Jr., 314-331-8210 Brandon Lewis, 314-331-8260 David Busse, 314-331-8202
| ATTENTION | |
| All individuals handling this information are required to protect it from unauthorized disclosure. |
Handling, storage, reproduction, and disposition of the attached document(s) must be in accordance with 32 CFR Part 2002 and applicable agency policy.
Access to and dissemination of Controlled Unclassified Information shall be allowed as necessary and permissible to any individual(s), organization(s), or grouping(s) of users, provided such access or dissemination is consistent with or in furtherance of a Lawful Government Purpose and in a manner consistent with applicable law, regulations, and Government-wide policies.
Standard Form 901 (11-18) Prescribed by GSA/ISOO | 32 CFR 2002
| CUI | |||||
| CUI - FED ONLY | |||||
| REASONABLE CONTRACT ESTIMATE | |||||
| BELLEVILLE, ILLINOIS | |||||
| EAST CREEK SEWER SEPARATION PROJECT | |||||
| BELLEVILLE | |||||
| ST. CLAIR COUNTY, IL | |||||
| SOLICITATION NO. W912P9-23-B-0013 | |||||
| AMENDMENT NO. 0001 DATED 21 AUGUST 2023 | |||||
| AMENDMENT NO. 0002 DATED 25 AUGUST 2023 | |||||
| AMENDMENT NO. 0003 DATED 1 SEPTEMBER 2023 | |||||
| AMENDMENT NO. 0004 DATED 11 SEPTEMBER 2023 | |||||
| DATE OF ESTIMATE: 19 SEPTEMBER 2023 | |||||
| BID OPENING DATE: 25 SEPTEMBER 2023 | |||||
| ESTIMATE PREPARED BY: Darrell Combs Jr. | |||||
| REVIEWED BY: Brandon Lewis, P.E. | |||||
| DEPARTMENT OF THE ARMY | |||||
| ST.LOUIS DISTRICT, CORPS OF ENGINEERS | |||||
| ST.LOUIS, MISSOURI | |||||
| MECHANICAL, ELECTRICAL,SPECIFICATIONS AND COST ENGINEERING SECTION | |||||
| ENGINEERING AND CONSTRUCTION DIVISION | |||||
| CUI - FED ONLY | |||||
| R E A S O N A B L E C O N T R A C T E S T I M A T E Sheet 1 of 5 | |||||
| Project: | BELLEVILLE, ILLINOIS | SOL# W912P9-23-B-0013 | |||
| EAST CREEK SEWER SEPARATION PROJECT | |||||
| ITEM NO | DESCRIPTION | QUANTITY | UNIT | UNIT PRICE | ESTIMATED AMOUNT |
| BASE CONTRACT - EXHIBIT A (PHASE 1) | |||||
| A001 | Mobilization and Demobilization Phase 1 | 1 | JB | $213,000.00 | $213,000.00 |
| A002 | Temporary Traffic Control | 1 | JB | $17,000.00 | $17,000.00 |
| A003 | Tree Removal (6 to 15 Inches Diameter) | 146.1 | IN | $41.90 | $6,121.59 |
| A004 | Tree Removal (Over 15 Inches Diameter) | 538.2 | IN | $27.80 | $14,961.96 |
| A005 | Tree Removal (Acre) | 1.7 | AC | $6,920.00 | $11,764.00 |
| A006 | Erosion & Sedimentation Control | 1 | JB | $25,700.00 | $25,700.00 |
| A007 | Stabilized Construction Entrance | 1 | EA | $3,920.00 | $3,920.00 |
| A008 | Temporary Erosion Control Blanket | 5026 | SY | $3.20 | $16,083.20 |
| A009 | Erosion Control Blanket | 5026 | SY | $6.70 | $33,674.20 |
| A010 | Temporary Erosion Control Seeding & Mulching | 2.5 | AC | $3,550.00 | $8,875.00 |
| A011 | Detention Pond Seeding & Mulching | 2.5 | AC | $4,350.00 | $10,875.00 |
| A012 | Curb Removal | 894 | LF | $13.70 | $12,247.80 |
| A013 | Pavement Removal, Bituminous | 1455.5 | SY | $16.30 | $23,724.65 |
| A014 | Driveway Pavement Removal, Concrete | 30 | SY | $54.60 | $1,638.00 |
| A015 | Driveway Pavement Removal, Bituminous | 90 | SY | $18.10 | $1,629.00 |
| A016 | Remove Fence | 361 | LF | $25.30 | $9,133.30 |
| A017 | Sanitary Sewer Abandonment or Removal, 10" to 15" | 492 | CY | $51.20 | $25,190.40 |
| A018 | Storm Sewer Removal, 48" | 1580 | LF | $38.00 | $60,040.00 |
| A019 | Manhole/Inlet Removal | 19 | EA | $757.00 | $14,383.00 |
| A020 | Earth Excavation | 7076.6 | CY | $12.10 | $85,626.86 |
| A021 | Aggregate Base Course, Type A 4-inch | 620 | SY | $7.20 | $4,464.00 |
| A022 | Aggregate Base Course, Type A 6-inch | 1475.5 | SY | $8.30 | $12,246.65 |
| A023 | Aggregate Surface Course, Type B 6-inch | 30 | SY | $12.70 | $381.00 |
| A024 | Asphalt Roadway Pavement, 6-inch | 1455.5 | SY | $64.00 | $93,152.00 |
| A025 | Asphalt Driveway Replacement | 90 | SY | $126.00 | $11,340.00 |
| A026 | Concrete Driveway Replacement | 30 | SY | $204.00 | $6,120.00 |
| A027 | 15" Storm Sewer, Class B | 11 | LF | $121.00 | $1,331.00 |
| A028 | 24" Storm Sewer, Class B | 30 | LF | $133.00 | $3,990.00 |
| A029 | 48" Storm Sewer, Class A | 20 | LF | $456.00 | $9,120.00 |
| A030 | 48" Storm Sewer, Class B | 471 | LF | $151.00 | $71,121.00 |
| A031 | 72" Storm Sewer, Class A | 793 | LF | $750.00 | $594,750.00 |
| A032 | 72" Storm Sewer, Class B | 321 | LF | $708.00 | $227,268.00 |
| A033 | 12" PVC Sanitary Sewer, SDR-26 | 1983 | LF | $47.00 | $93,201.00 |
| A034 | Connection of Existing Pipe to Manhole | 22 | EA | $1,580.00 | $34,760.00 |
| A035 | Reconnect Sanitary Sewer Lateral | 10 | EA | $448.00 | $4,480.00 |
| A036 | 72" FES | 1 | EA | $9,060.00 | $9,060.00 |
| A037 | Control Structure, CS-1 | 1 | EA | $37,500.00 | $37,500.00 |
| A038 | Control Structure, CS-2 | 1 | EA | $37,500.00 | $37,500.00 |
| A039 | Concrete Junction Box, 48x96, Type 1 Frame & Lid | 5 | EA | $6,650.00 | $33,250.00 |
| A040 | Concrete Junction Box, 48x96, Type 8 Frame & Grate | 2 | EA | $7,860.00 | $15,720.00 |
| A041 | Concrete Junction Box, 72x72, Type 1 Frame & Grate | 0 | EA | $0.00 | $0.00 |
| A042 | Concrete Junction Box, 72x72, Type 1 Frame & Lid | 5 | EA | $12,200.00 | $61,000.00 |
| A043 | Concrete Junction Box, 72x96, Type 1 Frame & Lid | 1 | EA | $14,500.00 | $14,500.00 |
| A044 | Manholes, Type A 4-ft. Diameter, Type 1 Frame & Lid | 14 | EA | $8,840.00 | $123,760.00 |
| A045 | Concrete Channel, 8-ft Wide | 510 | LF | $213.00 | $108,630.00 |
| A046 | Concrete Curb, 6-inch | 894 | LF | $53.40 | $47,739.60 |
| A047 | Site Restoration | 1 | JB | $108,000.00 | $108,000.00 |
| A048 | B Street Detention Pond - Chain Link Fence, 6' | 1130 | LF | $54.70 | $61,811.00 |
| A049 | B Street Detention Pond - Chain Link Gate, 6' x 12' Single | 1 | EA | $2,660.00 | $2,660.00 |
| A050 | B Street Detention Pond - Chain Link Gate, 6' x 18' Double | 1 | EA | $5,620.00 | $5,620.00 |
| A051 | B Street Detention Pond - Flared End Section Gate | 2 | EA | $2,440.00 | $4,880.00 |
| CUI - FED ONLY | |||||
| ENG Form 1738 | |||||
| R E A S O N A B L E C O N T R A C T E S T I M A T E Sheet 2 of 5 | |||||
| Project: | BELLEVILLE, ILLINOIS | SOL# W912P9-23-B-0013 | |||
| EAST CREEK SEWER SEPARATION PROJECT | |||||
| ITEM NO | DESCRIPTION | QUANTITY | UNIT | UNIT PRICE | ESTIMATED AMOUNT |
| A052 | B Street Detention Pond - Aggregate Base Course, Type A 4-inch | 673.3 | SY | $7.20 | $4,847.76 |
| A053 | B Street Detention Pond - Aggregate Surface, Type A 1-inch | 220 | SY | $16.00 | $3,520.00 |
| A054 | B Street Detention Pond - Earth Excavation | 24880 | CY | $12.10 | $301,048.00 |
| A055 | B Street Detention Pond - Hauling Off Spoils | 18660 | CY | $16.40 | $306,024.00 |
BASE CONTRACT - EXHIBIT A (PHASE 1) TOTAL $3,050,382.97
| BASE CONTRACT - EXHIBIT B (PHASE 2) | |||||
| B001 | Mobilization and Demobilization Phase 2 | 1 | JB | $110,000.00 | $110,000.00 |
| B002 | Temporary Traffic Control | 1 | JB | $17,000.00 | $17,000.00 |
| B003 | Tree Removal (6 to 15 Inches Diameter) | 34.5 | IN | $44.40 | $1,531.80 |
| B004 | Tree Removal (Over 15 Inches Diameter) | 368 | IN | $27.80 | $10,230.40 |
| B005 | Tree Removal (Acre) | 0.1 | AC | $17,300.00 | $1,730.00 |
| B006 | Erosion & Sedimentation Control | 1 | JB | $27,200.00 | $27,200.00 |
| B007 | Stabilized Construction Entrance | 1 | EA | $3,930.00 | $3,930.00 |
| B008 | Temporary Erosion Control Blanket | 5562 | SY | $3.20 | $17,798.40 |
| B009 | Erosion Control Blanket | 5562 | SY | $6.70 | $37,265.40 |
| B010 | Temporary Erosion Control Seeding & Mulching | 2.6 | AC | $3,560.00 | $9,256.00 |
| B011 | Detention Pond Seeding & Mulching | 2.6 | AC | $4,360.00 | $11,336.00 |
| B012 | Curb Removal | 2610 | LF | $13.70 | $35,757.00 |
| B013 | Pavement Removal, Concrete | 1660 | SY | $52.00 | $86,320.00 |
| B014 | Pavement Removal, Bituminous | 3250 | SY | $16.00 | $52,000.00 |
| B015 | Driveway Pavement Removal, Concrete | 60 | SY | $54.70 | $3,282.00 |
| B016 | Sidewalk Removal | 5330 | SY | $23.00 | $122,590.00 |
| B017 | Remove Fence | 260 | LF | $25.30 | $6,578.00 |
| B018 | Sanitary Sewer Abandonment or Removal, 10" to 15" | 70 | CY | $52.20 | $3,654.00 |
| B019 | Manhole/Inlet Removal | 28 | EA | $760.00 | $21,280.00 |
| B020 | Earth Excavation | 8250 | CY | $12.10 | $99,825.00 |
| B021 | Aggregate Base Course, Type A 4-inch | 1500 | SY | $7.30 | $10,950.00 |
| B022 | Aggregate Base Course, Type A 6-inch | 5230 | SY | $8.30 | $43,409.00 |
| B023 | Aggregate Surface Course, Type B 6-inch | 320 | SY | $12.70 | $4,064.00 |
| B024 | Asphalt Roadway Pavement, 6-inch | 3250 | SY | $62.00 | $201,500.00 |
| B025 | Concrete Roadway Pavement, 7-inch | 1660 | SY | $51.00 | $84,660.00 |
| B026 | Concrete Driveway Replacement | 60 | SY | $126.00 | $7,560.00 |
| B027 | Portland Cement Concrete Sidewalk, 4-inch | 5330 | SF | $9.30 | $49,569.00 |
| B028 | Detectable Warnings | 310 | SF | $61.40 | $19,034.00 |
| B029 | 15" Storm Sewer, Class B | 626 | LF | $61.60 | $38,561.60 |
| B030 | 18" Storm Sewer, Class B | 347 | LF | $82.70 | $28,696.90 |
| B031 | 24" Storm Sewer, Class B | 385 | LF | $87.80 | $33,803.00 |
| B032 | 30" Storm Sewer, Class B | 45 | LF | $121.00 | $5,445.00 |
| B033 | 36" Storm Sewer, Class B | 1503 | LF | $127.00 | $190,881.00 |
| B034 | 42" Storm Sewer, Class B | 313 | LF | $146.00 | $45,698.00 |
| B035 | 12" PVC Sanitary Sewer, SDR-26 | 46 | LF | $77.20 | $3,551.20 |
| B036 | 18" PVC Sanitary Sewer, SDR-26 | 839 | LF | $90.30 | $75,761.70 |
| B037 | Connection of Existing Pipe to Manhole | 4 | EA | $1,590.00 | $6,360.00 |
| B038 | Reconnect Sanitary Sewer Lateral | 19 | EA | $448.00 | $8,512.00 |
| B039 | 36" FES | 1 | EA | $1,770.00 | $1,770.00 |
| B040 | 42" FES | 1 | EA | $2,600.00 | $2,600.00 |
| B041 | Control Structure, CS-3 | 1 | EA | $37,500.00 | $37,500.00 |
| B042 | Curb Inlet, Set Back | 1 | EA | $3,320.00 | $3,320.00 |
| B043 | Double Curb Inlet, Set Back | 1 | EA | $6,640.00 | $6,640.00 |
| B044 | Concrete Junction Box, 72x72, Type 1 Frame & Lid | 1 | EA | $12,200.00 | $12,200.00 |
| CUI - FED ONLY | |||||
| ENG Form 1738 | |||||
| R E A S O N A B L E C O N T R A C T E S T I M A T E Sheet 3 of 5 | |||||
| Project: | BELLEVILLE, ILLINOIS | SOL# W912P9-23-B-0013 | |||
| EAST CREEK SEWER SEPARATION PROJECT | |||||
| ITEM NO | DESCRIPTION | QUANTITY | UNIT | UNIT PRICE | ESTIMATED AMOUNT |
| B045 | Manholes, Type A 4-ft. Diameter, Type 1 Frame & Lid | 6 | EA | $9,200.00 | $55,200.00 |
| B046 | Manholes, Type A 4-ft. Diameter, Type 3 Frame & Grate | 8 | EA | $7,280.00 | $58,240.00 |
| B047 | Manholes, Type A 4-ft. Diameter, Type 3V Frame & Grate | 10 | EA | $6,650.00 | $66,500.00 |
| B048 | Manholes, Type A 5-ft. Diameter, Type 1 Frame & Lid | 5 | EA | $17,900.00 | $89,500.00 |
| B049 | Manholes, Type A 5-ft. Diameter, Type 3V Frame & Grate | 1 | EA | $17,200.00 | $17,200.00 |
| B050 | Manholes, Type A 6-ft. Diameter, Type 1 Frame & Lid | 1 | EA | $20,200.00 | $20,200.00 |
| B051 | Inlet, Type A, Type 3 Frame & Grate | 1 | EA | $3,680.00 | $3,680.00 |
| B052 | Inlet, Type A, Type 3V Frame & Grate | 2 | EA | $3,140.00 | $6,280.00 |
| B053 | Inlet, Type B, Type 3 Frame & Grate | 1 | EA | $4,810.00 | $4,810.00 |
| B054 | Inlet, Type B, Type 3V Frame & Grate | 1 | EA | $4,270.00 | $4,270.00 |
| B055 | Concrete Channel, 8-ft Wide | 440 | LF | $213.00 | $93,720.00 |
| B056 | Concrete Curb, 6-inch | 2610 | LF | $53.00 | $138,330.00 |
| B057 | Chain Link Fence to be Removed & Reerected, 6' | 250 | LF | $20.40 | $5,100.00 |
| B058 | Relocate Chain Link Gate, 6'x18', Double | 1 | EA | $2,350.00 | $2,350.00 |
| B059 | Paint Pavement Marking - Line 4" | 20 | LF | $66.80 | $1,336.00 |
| B060 | Paint Pavement Marking - Line 12" | 490 | LF | $20.70 | $10,143.00 |
| B061 | Paint Pavement Marking - Line 24" | 80 | LF | $51.40 | $4,112.00 |
| B062 | Site Restoration | 1 | JB | $89,200.00 | $89,200.00 |
| B063 | Orbon Place Detention Pond - Chain Link Fence, 6' | 1302 | LF | $54.60 | $71,089.20 |
| B064 | Orbon Place Detention Pond - Chain Link Gate, 6' x 18' Double | 1 | EA | $5,620.00 | $5,620.00 |
| B065 | Orbon Place Detention Pond - Flared End Section Gate | 2 | EA | $4,880.00 | $9,760.00 |
| B066 | Orbon Place Detention Pond - Aggregate Base Course, Type A 4-inch | 770 | SY | $7.30 | $5,621.00 |
| B067 | Orbon Place Detention Pond - Aggregate Surface, Type A 1-inch | 378.9 | SY | $13.00 | $4,925.70 |
| B068 | Orbon Place Detention Pond - Earth Excavation | 20985.2 | CY | $12.10 | $253,920.92 |
| B069 | Orbon Place Detention Pond - Hauling Off Spoils | 15738.9 | CY | $16.40 | $258,117.96 |
BASE CONTRACT - EXHIBIT B (PHASE 2) $2,879,836.18
| OPTION 1 - EXHIBIT C (PHASE 3) | |||||
| C001 | Mobilization and Demobilization Phase 3 | 1 | JB | $115,000.00 | $115,000.00 |
| C002 | Temporary Traffic Control | 1 | JB | $17,000.00 | $17,000.00 |
| C003 | Erosion & Sedimentation Control | 1 | JB | $27,100.00 | $27,100.00 |
| C004 | Temporary Erosion Control Blanket | 112 | SY | $3.20 | $358.40 |
| C005 | Erosion Control Blanket | 112 | SY | $6.70 | $750.40 |
| C006 | Temporary Erosion Control Seeding & Mulching | 0.8 | AC | $3,550.00 | $2,840.00 |
| C007 | Permanent Seeding & Mulching | 1 | AC | $12,400.00 | $12,400.00 |
| C008 | Curb Removal | 5340 | LF | $13.60 | $72,624.00 |
| C009 | Pavement Removal, Concrete | 2030 | SY | $51.80 | $105,154.00 |
| C010 | Pavement Removal, Bituminous | 3960 | SY | $15.40 | $60,984.00 |
| C011 | Driveway Pavement Removal, Concrete | 240 | SY | $54.60 | $13,104.00 |
| C012 | Driveway Pavement Removal, Bituminous | 10 | SY | $91.20 | $912.00 |
| C013 | Sidewalk Removal | 14890 | SY | $23.40 | $348,426.00 |
| C014 | Sanitary Sewer Abandonment or Removal, 10" to 15" | 60 | CY | $51.20 | $3,072.00 |
| C015 | Manhole/Inlet Removal | 58 | EA | $758.00 | $43,964.00 |
| C016 | Earth Excavation | 10720 | CY | $12.10 | $129,712.00 |
| C017 | Aggregate Base Course, Type A 4-inch | 2890 | SY | $7.20 | $20,808.00 |
| C018 | Aggregate Base Course, Type A 6-inch | 6070 | SY | $8.30 | $50,381.00 |
| C019 | Aggregate Surface Course, Type B 6-inch | 80 | SY | $12.40 | $992.00 |
| C020 | Asphalt Roadway Pavement, 6-inch | 3960 | SY | $62.40 | $247,104.00 |
| C021 | Asphalt Driveway Replacement | 10 | SY | $147.00 | $1,470.00 |
| C022 | Concrete Roadway Pavement, 7-inch | 2030 | SY | $50.80 | $103,124.00 |
| C023 | Concrete Driveway Pavement | 240 | SY | $119.00 | $28,560.00 |
| CUI - FED ONLY | |||||
| ENG Form 1738 | |||||
| R E A S O N A B L E C O N T R A C T E S T I M A T E Sheet 4 of 5 | |||||
| Project: | BELLEVILLE, ILLINOIS | SOL# W912P9-23-B-0013 | |||
| EAST CREEK SEWER SEPARATION PROJECT | |||||
| ITEM NO | DESCRIPTION | QUANTITY | UNIT | UNIT PRICE | ESTIMATED AMOUNT |
| C024 | Portland Cement Concrete Sidewalk, 4-inch | 14890 | SF | $9.30 | $138,477.00 |
| C025 | Detectable Warnings | 880 | SF | $61.10 | $53,768.00 |
| C026 | 12" Storm Sewer, Class B | 23 | LF | $67.10 | $1,543.30 |
| C027 | 15" Storm Sewer, Class B | 1510 | LF | $61.40 | $92,714.00 |
| C028 | 18" Storm Sewer, Class A | 155 | LF | $97.70 | $15,143.50 |
| C029 | 18" Storm Sewer, Class B | 2452 | LF | $82.50 | $202,290.00 |
| C030 | 24" Storm Sewer, Class B | 2061 | LF | $85.30 | $175,803.30 |
| C031 | 30" Storm Sewer, Class B | 317 | LF | $121.00 | $38,357.00 |
| C032 | 36" Storm Sewer, Class B | 466 | LF | $128.00 | $59,648.00 |
| C033 | 42" Storm Sewer, Class B | 681 | LF | $146.00 | $99,426.00 |
| C034 | 48" Storm Sewer, Class B | 318 | LF | $172.00 | $54,696.00 |
| C035 | Connection of Existing Pipe to Manhole | 3 | EA | $1,580.00 | $4,740.00 |
| C036 | 24" FES | 1 | EA | $856.00 | $856.00 |
| C037 | 48" FES | 1 | EA | $3,260.00 | $3,260.00 |
| C038 | Curb Inlet, Set Back | 20 | EA | $3,320.00 | $66,400.00 |
| C039 | Double Curb Inlet, Set Back | 2 | EA | $6,630.00 | $13,260.00 |
| C040 | Concrete Junction Box, 72x72, Type 1 Frame & Grate | 1 | EA | $12,800.00 | $12,800.00 |
| C041 | Manholes, Type A 4-ft. Diameter, Type 1 Frame & Lid | 7 | EA | $7,080.00 | $49,560.00 |
| C042 | Manholes, Type A 4-ft. Diameter, Type 3 Frame & Grate | 17 | EA | $7,520.00 | $127,840.00 |
| C043 | Manholes, Type A 4-ft. Diameter, Type 3V Frame & Grate | 8 | EA | $6,350.00 | $50,800.00 |
| C044 | Manholes, Type A 4-ft. Diameter, Type 4 Frame & Grate | 2 | EA | $4,660.00 | $9,320.00 |
| C045 | Manholes, Type A 5-ft. Diameter, Type 3 Frame & Grate | 2 | EA | $9,430.00 | $18,860.00 |
| C046 | Manholes, Type A 5-ft. Diameter, Type 3V Frame & Grate | 1 | EA | $6,290.00 | $6,290.00 |
| C047 | Manholes, Type A 6-ft. Diameter, Type 1 Frame & Lid | 2 | EA | $18,900.00 | $37,800.00 |
| C048 | Manholes, Type A 6-ft. Diameter, Type 3 Frame & Grate | 2 | EA | $19,000.00 | $38,000.00 |
| C049 | Manholes, Type A 7-ft. Diameter, Type 1 Frame & Grate | 1 | EA | $24,600.00 | $24,600.00 |
| C050 | Inlet, Type A, Type 3 Frame & Grate | 6 | EA | $3,670.00 | $22,020.00 |
| C051 | Inlet, Type A, Type 3V Frame & Grate | 5 | EA | $3,130.00 | $15,650.00 |
| C052 | Inlet, Type A, Type 4 Frame & Grate | 1 | EA | $3,670.00 | $3,670.00 |
| C053 | Inlet, Type B, Type 3 Frame & Grate | 1 | EA | $4,800.00 | $4,800.00 |
| C054 | Inlet, Type B, Type 3V Frame & Grate | 4 | EA | $4,260.00 | $17,040.00 |
| C055 | Concrete Curb, 6-inch | 5340 | LF | $53.20 | $284,088.00 |
| C056 | Paint Pavement Marking - Line 4" | 20 | LF | $66.70 | $1,334.00 |
| C057 | Paint Pavement Marking - Line 12" | 70 | LF | $29.20 | $2,044.00 |
| C058 | Paint Pavement Marking - Line 24" | 20 | LF | $101.00 | $2,020.00 |
| C059 | Site Restoration | 1 | JB | $115,000.00 | $115,000.00 |
OPTION 1 - EXHIBIT C (PHASE 3) TOTAL $3,269,757.90
| CUI - FED ONLY | |||
| ENG Form 1738 | |||
| R E A S O N A B L E C O N T R A C T E S T I M A T E | Sheet 5 of 5 | ||
| Project: | BELLEVILLE, ILLINOIS | SOL# | W912P9-23-B-0013 |
| EAST CREEK SEWER SEPARATION PROJECT | |||
| PREPARED: |
REVIEWED:
APPROVED: DATE OF ESTIMATE: 19 September 2023
TOTAL OF GOVERNMENT ESTIMATE:
BASE CONTRACT- EXHIBIT A (PHASE 1) $3,050,382.97
BASE CONTRACT - EXHIBIT B (PHASE 2) $2,879,836.18
OPTION 1 - EXHIBIT C (PHASE 3) $3,269,757.90
GRAND TOTAL: $9,199,977.05
DATE OF APPROVAL
Per Memorandum Subject: Narrative and Analytical Description Requirements of AFARS Subpart 5107.90, 24 May 2022 The undersigned certifies that this estimate was developed independently by the Government. The cost engineering team produced this IGE in accordance with ER 1110-2-1302. Reference materials used to perform this work include: the unit price book, labor rates compliant with Davis-Bacon Act, equipment rates from EP 1110-1-8, and price quotations from well-equipped vendors or subcontractors. A signed copy of the IGE and a detailed cost estimate have been stored electronically by the cost engineering team per current retention guidance. The cost engineering team analyzed the project delivery schedule, construction plans and specifications, required materials and supplies, and existing site conditions in preparation of the IGE. A copy of a predefined summary report is included with the IGE to provide analytical detail and assumptions necessary to verify the validity of the contractor’s proposal. If any additional information is needed, the cost engineering team will be made available to assist the contracting officer.
COMBS.DARRELL.D Digitally signed by
COMBS.DARRELL.DEAN.JR.159131
EAN.JR.1591310026 0026
Date: 2023.09.19 09:05:15 -05'00' Darrell Combs Jr.
Cost Estimator, Mechanical, Electrical, Specifications and Cost Engineering Section St. Louis District, USACE
(314) 331-8210 LEWIS.BRANDON Digitally signed by
LEWIS.BRANDON.B.1267932693
.B.1267932693 Date: 2023.09.21 10:58:22 -05'00'
Brandon Lewis, P.E., GS 13 Chief, Mechanical, Electrical, Specifications and Cost Engineering Section St. Louis District, USACE
(314) 331-8260 BUSSE.DAVID. Digitally signed by
BUSSE.DAVID.R.1231264333
R.1231264333 Date: 2023.09.21 13:12:14 -05'00'
David Busse, P.E., GS 15 Chief, Engineering and Construction Division St. Louis District, USACE
(314) 331-8202
CUI - FED ONLY
| ENG Form 1738 |
| PROFIT FACTOR Page 1 of 1 |
| Project: 23-B-0013 BELLEVILLE, ILLINOIS |
EAST CREEK SEWER SEPARATION PROJECT
PRIME CONTRACTOR (Recommended)
| Factor | Rate | Weight (3% - 12%) | Value | ||
| 1. Degree of Risk | 20% | 7.50% | 1.50% | ||
| 2. Relative Difficulty of Work | 15% | 7.50% | 1.125% | ||
| 3. Size of Job | 15% | 4.00% | 0.600% | ||
| 4. Period of Performance | 15% | 12.00% | 1.800% | ||
| 5. Contractor's Investment | 5% | 7.50% | 0.375% | ||
| 6. Assistance by Government | 5% | 7.50% | 0.375% | ||
| 7. Subcontracting | 25% | 10.50% | 2.625% | ||
| 100% | 8.400% | ||||
| USE | 8.40% | ||||
| Reasons for Weights Assigned: | |||||
| 1. Degree of Risk | Average | ||||
| 2. Relative Difficulty of Work | Average | ||||
| 3. Size of Job | $5M to $10M | ||||
| 4. Period of Performance | 36 months | ||||
| 5. Contractor's Investment | Average | ||||
| 6. Assistance by Government | Average | ||||
| 7. Subcontracting | 20% to 30% | ||||
| Estimator: DC | Checked: XX |
BID SCHEDULE
| CLIN | Description | Quantity | Unit | Unit Price | Unit Total |
| BASE CONTRACT - EXHIBIT A (PHASE 1) | |||||
| A001 | Mobilization and Demobilization Phase 1 | 1 | JB | $0.00 | |
| A002 | Temporary Traffic Control | 1 | JB | $0.00 | |
| A003 | Tree Removal (6 to 15 Inches Diameter) | 146 | IN | $0.00 | |
| A004 | Tree Removal (Over 15 Inches Diameter) | 538 | IN | $0.00 | |
| A005 | Tree Removal (Acre) | 1.7 | AC | $0.00 | |
| A006 | Erosion & Sedimentation Control | 1 | JB | $0.00 | |
| A007 | Stabilized Construction Entrance | 1 | EA | $0.00 | |
| A008 | Temporary Erosion Control Blanket | 5026 | SY | $0.00 | |
| A009 | Erosion Control Blanket | 5026 | SY | $0.00 | |
| A010 | Temporary Erosion Control Seeding & Mulching | 2.5 | AC | $0.00 | |
| A011 | Detention Pond Seeding & Mulching | 2.5 | AC | $0.00 | |
| A012 | Curb Removal | 890 | LF | $0.00 | |
| A013 | Pavement Removal, Concrete | 0.0 | SY | $0.00 | |
| A014 | Pavement Removal, Bituminous | 1469.9 | SY | $0.00 | |
| A015 | Driveway Pavement Removal, Concrete | 0 | SY | $0.00 | |
| A016 | Driveway Pavement Removal, Bituminous | 26 | SY | $0.00 | |
| A017 | Remove Fence | 360 | LF | $0.00 | |
| A018 | Sidewalk Removal | 0 | SF | $0.00 | |
| A019 | Sanitary Sewer Abandonment or Removal, 10" to 15" | 50 | LF | $0.00 | |
| A020 | Storm Sewer Removal, 48" | 1580 | LF | $0.00 | |
| A021 | Manhole/Inlet Removal | 19 | EA | $0.00 | |
| A022 | Remove Retaining Wall | 50 | LF | $0.00 | |
| A023 | Earth Excavation | 7077 | CY | $0.00 | |
| A024 | Aggregate Base Course, Type A 6-inch | 2095.0 | SY | $0.00 | |
| A025 | Aggregate Surface Course, Type B 6-inch | 30 | SY | $0.00 | |
| A026 | Asphalt Roadway Pavement, 6-inch | 1469.9 | SY | $0.00 | |
| A027 | Asphalt Driveway Replacement | 26 | SY | $0.00 | |
| A028 | Concrete Driveway Replacement | 0 | SY | $0.00 | |
| A029 | 15" Storm Sewer, Class B | 11 | LF | $0.00 | |
| A030 | 24" Storm Sewer, Class B | 30 | LF | $0.00 | |
| A031 | 48" Storm Sewer, Class A | 20 | LF | $0.00 | |
| A032 | 48" Storm Sewer, Class B | 471 | LF | $0.00 | |
| A033 | 72" Storm Sewer, Class A | 793 | LF | $0.00 | |
| A034 | 72" Storm Sewer, Class B | 321 | LF | $0.00 | |
| A035 | 12" PVC Sanitary Sewer, SDR-26 | 1983 | LF | $0.00 | |
| A036 | Connection of Existing Pipe to Manhole | 22 | EA | $0.00 | |
| A037 | Reconnect Sanitary Sewer Lateral | 10 | EA | $0.00 | |
| A038 | 72" FES | 1 | EA | $0.00 | |
| A039 | Control Structure, CS-1 | 1 | EA | $0.00 | |
| A040 | Concrete Junction Box, 48x96, Type 1 Frame & Lid | 5 | EA | $0.00 | |
| A041 | Concrete Junction Box, 48x96, Type 8 Frame & Grate | 2 | EA | $0.00 | |
| A042 | Concrete Junction Box, 72x72, Type 1 Frame & Lid | 5 | EA | $0.00 | |
| A043 | Concrete Junction Box, 72x96, Type 1 Frame & Lid | 1 | EA | $0.00 | |
| A044 | Manholes, Type A 4-ft. Diameter, Type 1 Frame & Lid | 13 | EA | $0.00 | |
| A045 | Concrete Channel, 8-ft Wide | 508 | LF | $0.00 | |
| A046 | Concrete Curb, 6-inch | 890 | LF | $0.00 | |
| A047 | Site Restoration | 1 | JB | $0.00 | |
| A048 | B Street Detention Pond - Chain Link Fence, 6' | 1130 | LF | $0.00 | |
| A049 | B Street Detention Pond - Chain Link Gate, 6' x 12' Single | 1 | EA | $0.00 | |
| A050 | B Street Detention Pond - Chain Link Gate, 6' x 18' Double | 1 | EA | $0.00 | |
| A051 | B Street Detention Pond - Flared End Section Grate | 2 | EA | $0.00 | |
| A052 | B Street Detention Pond - Earth Excavation | 24880 | CY | $0.00 | |
| A053 | B Street Detention Pond - Hauling Off Spoils | 18660 | CY | $0.00 | |
| BASE - EXHIBIT A (PHASE 1) TOTAL | $0.00 | ||||
| BASE CONTRACT - EXHIBIT B (PHASE 2) | |||||
| B001 | Mobilization and Demobilization Phase 2 | 1 | JB | $0.00 | |
| B002 | Temporary Traffic Control | 1 | JB | $0.00 | |
| B003 | Tree Removal (6 to 15 Inches Diameter) | 34.5 | IN | $0.00 | |
| B004 | Tree Removal (Over 15 Inches Diameter) | 368 | IN | $0.00 | |
| B005 | Tree Removal (Acre) | 0.1 | AC | $0.00 | |
| B006 | Erosion & Sedimentation Control | 1 | JB | $0.00 | |
| B007 | Stabilized Construction Entrance | 1 | EA | $0.00 | |
| B008 | Temporary Erosion Control Blanket | 5562 | SY | $0.00 | |
| B009 | Erosion Control Blanket | 5562 | SY | $0.00 | |
| B010 | Temporary Erosion Control Seeding & Mulching | 2.6 | AC | $0.00 | |
| B011 | Detention Pond Seeding & Mulching | 2.6 | AC | $0.00 | |
| B012 | Curb Removal | 3880 | LF | $0.00 | |
| B013 | Pavement Removal, Concrete | 1924 | SY | $0.00 | |
| B014 | Pavement Removal, Bituminous | 4686 | SY | $0.00 | |
| B015 | Driveway Pavement Removal, Concrete | 0 | SY | $0.00 | |
| B016 | Sidewalk Removal | 10427 | SF | $0.00 | |
| B017 | Remove Fence | 260 | LF | $0.00 | |
| B018 | Manhole/Inlet Removal | 14 | EA | $0.00 | |
| B019 | Earth Excavation | 4125 | CY | $0.00 | |
| B020 | Aggregate Base Course, Type A 6-inch | 3365 | SY | $0.00 | |
| B021 | Aggregate Surface Course, Type B 6-inch | 350 | SY | $0.00 | |
| B022 | Asphalt Roadway Pavement, 6-inch | 4686 | SY | $0.00 | |
| B023 | Concrete Roadway Pavement, 7-inch | 1924 | SY | $0.00 | |
| B024 | Concrete Driveway Replacement | 0 | SY | $0.00 | |
| B025 | Portland Cement Concrete Sidewalk, 4-inch | 10427 | SF | $0.00 | |
| B026 | Remove and Restore Trail | 150 | SF | $0.00 | |
| B027 | Detectable Warnings | 310 | SF | $0.00 | |
| B028 | 15" Storm Sewer, Class B | 531 | LF | $0.00 | |
| B029 | 18" Storm Sewer, Class B | 347 | LF | $0.00 | |
| B030 | 36" Storm Sewer, Class B | 1151 | LF | $0.00 | |
| B031 | 42" Storm Sewer, Class B | 313 | LF | $0.00 | |
| B032 | 36" FES | 1 | EA | $0.00 | |
| B033 | 42" FES | 1 | EA | $0.00 | |
| B034 | Control Structure, CS-2 | 1 | EA | $0.00 | |
| B035 | Curb Inlet, Set Back | 1 | EA | $0.00 | |
| B036 | Double Curb Inlet, Set Back | 1 | EA | $0.00 | |
| B037 | Manholes, Type A 4-ft. Diameter, Type 3 Frame & Grate | 4 | EA | $0.00 | |
| B038 | Manholes, Type A 4-ft. Diameter, Type 3V Frame & Grate | 1 | EA | $0.00 | |
| B039 | Manholes, Type A 5-ft. Diameter, Type 1 Frame & Lid | 5 | EA | $0.00 | |
| B040 | Manholes, Type A 5-ft. Diameter, Type 3V Frame & Grate | 1 | EA | $0.00 | |
| B041 | Manholes, Type A 6-ft. Diameter, Type 1 Frame & Lid | 1 | EA | $0.00 | |
| B042 | Inlet, Type A, Type 3 Frame & Grate | 1 | EA | $0.00 | |
| B043 | Inlet, Type A, Type 3V Frame & Grate | 1 | EA | $0.00 | |
| B044 | Concrete Channel, 8-ft Wide | 432 | LF | $0.00 | |
| B045 | Concrete Curb, 6-inch | 3880 | LF | $0.00 | |
| B046 | Relocate Chain Link Gate, 6'x18', Double | 1 | EA | $0.00 | |
| B047 | Paint Pavement Marking - Line 4" | 10 | LF | $0.00 | |
| B048 | Paint Pavement Marking - Line 12" | 245 | LF | $0.00 | |
| B049 | Paint Pavement Marking - Line 24" | 40 | LF | $0.00 | |
| B050 | Site Restoration | 1 | JB | $0.00 | |
| B051 | Orbon Place Detention Pond - Chain Link Fence, 6' | 1302 | LF | $0.00 | |
| B052 | Orbon Place Detention Pond - Chain Link Gate, 6' x 18' Double | 1 | EA | $0.00 | |
| B053 | Orbon Place Detention Pond - Flared End Section Grate | 2 | EA | $0.00 | |
| B054 | Orbon Place Detention Pond - Earth Excavation | 20985 | CY | $0.00 | |
| B055 | Orbon Place Detention Pond - Hauling Off Spoils | 15739 | CY | $0.00 | |
| BASE - EXHIBIT B (PHASE 2) TOTAL | $0.00 | ||||
| OPTION 1 - EXHIBIT C (PHASE 3) | |||||
| C001 | Mobilization and Demobilization Phase 3 | 1 | JB | $0.00 | |
| C002 | Temporary Traffic Control | 1 | JB | $0.00 | |
| C003 | Erosion & Sedimentation Control | 1 | JB | $0.00 | |
| C004 | Temporary Erosion Control Blanket | 112 | SY | $0.00 | |
| C005 | Erosion Control Blanket | 112 | SY | $0.00 | |
| C006 | Temporary Erosion Control Seeding & Mulching | 0.8 | AC | $0.00 | |
| C007 | Permanent Seeding & Mulching | 1 | AC | $0.00 | |
| C008 | Tree Removal (Acre) | 1.7 | AC | $0.00 | |
| C009 | Curb Removal | 3994 | LF | $0.00 | |
| C010 | Pavement Removal, Concrete | 2072 | SY | $0.00 | |
| C011 | Pavement Removal, Bituminous | 2503 | SY | $0.00 | |
| C012 | Driveway Pavement Removal, Concrete | 10 | SY | $0.00 | |
| C013 | Driveway Pavement Removal, Bituminous | 0 | SY | $0.00 | |
| C014 | Sidewalk Removal | 9370 | SF | $0.00 | |
| C015 | Lebanon Avenue Pavement Removal | 390 | SY | $0.00 | |
| C016 | Sanitary Sewer Abandonment or Removal, 10" to 15" | 50 | LF | $0.00 | |
| C017 | Manhole/Inlet Removal | 72 | EA | $0.00 | |
| C018 | Earth Excavation | 14845 | CY | $0.00 | |
| C019 | Aggregate Base Course, Type A 6-inch | 13245 | SY | $0.00 | |
| C020 | Aggregate Surface Course, Type B 6-inch | 50 | SY | $0.00 | |
| C021 | Asphalt Roadway Pavement, 6-inch | 2503 | SY | $0.00 | |
| C022 | Asphalt Driveway Replacement | 0 | SY | $0.00 | |
| C023 | Concrete Roadway Pavement, 7-inch | 2072 | SY | $0.00 | |
| C024 | Concrete Driveway Pavement | 10 | SY | $0.00 | |
| C025 | Portland Cement Concrete Sidewalk, 4-inch | 9370 | SF | $0.00 | |
| C026 | Lebanon Avenue Pavement Patch | 390 | SF | $0.00 | |
| C027 | Detectable Warnings | 880 | SF | $0.00 | |
| C028 | 12" Storm Sewer, Class B | 23 | LF | $0.00 | |
| C029 | 15" Storm Sewer, Class B | 1605 | LF | $0.00 | |
| C030 | 18" Storm Sewer, Class A | 155 | LF | $0.00 | |
| C031 | 18" Storm Sewer, Class B | 2452 | LF | $0.00 | |
| C032 | 24" Storm Sewer, Class B | 2446 | LF | $0.00 | |
| C033 | 30" Storm Sewer, Class B | 362 | LF | $0.00 | |
| C034 | 36" Storm Sewer, Class B | 818 | LF | $0.00 | |
| C035 | 42" Storm Sewer, Class B | 681 | LF | $0.00 | |
| C036 | 48" Storm Sewer, Class B | 318 | LF | $0.00 | |
| C037 | 12" PVC Sanitary Sewer, SDR-26 | 46 | LF | $0.00 | |
| C038 | 18" PVC Sanitary Sewer, SDR-26 | 839 | LF | $0.00 | |
| C039 | Connection of Existing Pipe to Structure | 7 | EA | $0.00 | |
| C040 | Reconnect Sanitary Sewer Lateral | 19 | EA | $0.00 | |
| C041 | 24" FES | 1 | EA | $0.00 | |
| C042 | 48" FES | 1 | EA | $0.00 | |
| C043 | Curb Inlet, Set Back | 20 | EA | $0.00 | |
| C044 | Double Curb Inlet, Set Back | 2 | EA | $0.00 | |
| C045 | Concrete Junction Box, 72x72, Type 1 Frame & Grate | 2 | EA | $0.00 | |
| C046 | Manholes, Type A 4-ft. Diameter, Type 1 Frame & Lid | 13 | EA | $0.00 | |
| C047 | Manholes, Type A 4-ft. Diameter, Type 3 Frame & Grate | 21 | EA | $0.00 | |
| C048 | Manholes, Type A 4-ft. Diameter, Type 3V Frame & Grate | 17 | EA | $0.00 | |
| C049 | Manholes, Type A 4-ft. Diameter, Type 4 Frame & Grate | 2 | EA | $0.00 | |
| C050 | Manholes, Type A 5-ft. Diameter, Type 3 Frame & Grate | 2 | EA | $0.00 | |
| C051 | Manholes, Type A 5-ft. Diameter, Type 3V Frame & Grate | 1 | EA | $0.00 | |
| C052 | Manholes, Type A 6-ft. Diameter, Type 1 Frame & Lid | 2 | EA | $0.00 | |
| C053 | Manholes, Type A 6-ft. Diameter, Type 3 Frame & Grate | 2 | EA | $0.00 | |
| C054 | Manholes, Type A 7-ft. Diameter, Type 1 Frame & Grate | 1 | EA | $0.00 | |
| C055 | Inlet, Type A, Type 3 Frame & Grate | 6 | EA | $0.00 | |
| C056 | Inlet, Type A, Type 3V Frame & Grate | 6 | EA | $0.00 | |
| C057 | Inlet, Type A, Type 4 Frame & Grate | 1 | EA | $0.00 | |
| C058 | Inlet, Type B, Type 3 Frame & Grate | 2 | EA | $0.00 | |
| C059 | Inlet, Type B, Type 3V Frame & Grate | 5 | EA | $0.00 | |
| C060 | Concrete Curb, 6-inch | 3994 | LF | $0.00 | |
| C061 | Paint Pavement Marking - Line 4" | 30 | LF | $0.00 | |
| C062 | Paint Pavement Marking - Line 12" | 315 | LF | $0.00 | |
| C063 | Paint Pavement Marking - Line 24" | 60 | LF | $0.00 | |
| C064 | Site Restoration | 1 | JB | $0.00 | |
| OPTION 1 - EXHIBIT C (PHASE 3) TOTAL | $0.00 |
| Base Exhibit A & B | $0.00 |
| Exhibit A, B,& C | $0.00 |
Belleville East Creek Sewer Separation W912P924B0003 Amendment 0004
File details come from the government source that posted it. Updated .