ILLINOIS DEPARTMENT OF TRANSPORTATION PAGE: 1 10/28/05 09:24:05 U N I T P R I C E T A B U L A T I O N O F B I D S LETTING DATE: 09/23/2005 LETTING TYPE: SCHEDULED CONTRACT NUMBER: 72118 LETTING ITEM NUMBER: 064 RESPONSIBLE DISTRICT: 06 BIDS LOCKED: Y SECTION: SAND RIDGE STATE FOREST 2004 COUNTY: MASON ESTIMATE: -------------------------- SUMMARY OF CONTRACTOR BIDS -------------------------- "AS READ" SUMMATION SUMMATION OF NBR BIDR CONTR COMB ITEM CONTR BIDDER OF BIDDER CALCULATED LOW BIDR CALC BLANK NBR BIDDER NAME GROUP COMB GRP NBR GROUP TOTAL PRICE EXTENSIONS EXTENSIONS BID EXTENSION DIFF BIDS 1290 R. A. Cullinan & Son, Inc. NO ALT 1,230,218.44 * 1,230,218.46 1,230,218.46 * 6245 K. E. Vas Company NO ALT 1,339,173.87 1,339,173.87 1,339,173.87 **** TOTAL GROUP NO ALT PAY ITEMS FOR THIS CONTRACT = 59 ---------------------- DETAIL CONTRACTOR BIDS ---------------------- ITEM NBR ITEM DESCRIPTION UNIT OF UNIT BIDDER CALCULATED BIDR CALC BIDR NBR BIDDER NAME QUANTITY MEASURE PRICE EXTENSION EXTENSION EXTENSION DIFF X0300626 CURB & GUTTER REMOV 75.000 FOOT 6245 K. E. Vas Company 8.5000 637.50 637.50 1290 R. A. Cullinan & Son, Inc. 5.1500 386.25 386.25 X0325056 F & I POND LINER 3,571.000 SQ YD 6245 K. E. Vas Company 29.5000 105,344.50 105,344.50 1290 R. A. Cullinan & Son, Inc. 40.1800 143,482.78 143,482.78 X0325057 DRIL & INS WATER WELL 1.000 EACH 6245 K. E. Vas Company 14,690.0000 14,690.00 14,690.00 1290 R. A. Cullinan & Son, Inc. 11,836.5100 11,836.51 11,836.51 X3550500 BIT BC SUPER 8 41.000 SQ YD 6245 K. E. Vas Company 50.0000 2,050.00 2,050.00 1290 R. A. Cullinan & Son, Inc. 103.0900 4,226.69 4,226.69 X4032500 BIT MATLS C&S CT SPL 1,060.000 GALLON 6245 K. E. Vas Company 3.4800 3,688.80 3,688.80 1290 R. A. Cullinan & Son, Inc. 4.0000 4,240.00 4,240.00 X4040100 SEAL COAT AGG SPL 140.000 TON 6245 K. E. Vas Company 56.0000 7,840.00 7,840.00 1290 R. A. Cullinan & Son, Inc. 50.0000 7,000.00 7,000.00 X4066414 BC SC SUPER "C" N50 1,577.000 TON 6245 K. E. Vas Company 61.2000 96,512.40 96,512.40 1290 R. A. Cullinan & Son, Inc. 56.1900 88,611.63 88,611.63 X4066765 LEV BIND MM SUPER N50 1,051.000 TON 6245 K. E. Vas Company 58.5500 61,536.05 61,536.05 1290 R. A. Cullinan & Son, Inc. 52.9500 55,650.45 55,650.45 Z0005000 BIT MIX F PATCH (C M) 60.000 TON 6245 K. E. Vas Company 80.0000 4,800.00 4,800.00 1290 R. A. Cullinan & Son, Inc. 150.0000 9,000.00 9,000.00 Z0007800 BUMPER BLOCKS 18.000 EACH 6245 K. E. Vas Company 105.0000 1,890.00 1,890.00 1290 R. A. Cullinan & Son, Inc. 111.6100 2,008.98 2,008.98 Z0013798 CONSTRUCTION LAYOUT 1.000 L SUM 6245 K. E. Vas Company 55,000.0000 55,000.00 55,000.00 1290 R. A. Cullinan & Son, Inc. 20,000.0000 20,000.00 20,000.00 20100110 TREE REMOV 6-15 134.000 UNIT 6245 K. E. Vas Company 35.0000 4,690.00 4,690.00 1290 R. A. Cullinan & Son, Inc. 32.0600 4,296.04 4,296.04 20100210 TREE REMOV OVER 15 17.000 UNIT 6245 K. E. Vas Company 42.0000 714.00 714.00 1290 R. A. Cullinan & Son, Inc. 71.2200 1,210.74 1,210.74 20100500 TREE REMOV ACRES 14.530 ACRE 6245 K. E. Vas Company 5,500.0000 79,915.00 79,915.00 1290 R. A. Cullinan & Son, Inc. 4,155.9200 60,385.52 60,385.52 20200100 EARTH EXCAVATION 15,979.000 CU YD 6245 K. E. Vas Company 7.8500 125,435.15 125,435.15 1290 R. A. Cullinan & Son, Inc. 9.7900 156,434.41 156,434.41 25000200 SEEDING CL 2 5.500 ACRE 6245 K. E. Vas Company 1,100.0000 6,050.00 6,050.00 1290 R. A. Cullinan & Son, Inc. 753.6900 4,145.30 4,145.30 25000400 NITROGEN FERT NUTR 1,053.000 POUND 6245 K. E. Vas Company 0.6500 684.45 684.45 1290 R. A. Cullinan & Son, Inc. 0.5100 537.03 537.03 25000500 PHOSPHORUS FERT NUTR 1,053.000 POUND 6245 K. E. Vas Company 0.6500 684.45 684.45 1290 R. A. Cullinan & Son, Inc. 0.5100 537.03 537.03 25000600 POTASSIUM FERT NUTR 1,053.000 POUND 6245 K. E. Vas Company 0.6500 684.45 684.45 1290 R. A. Cullinan & Son, Inc. 0.5100 537.03 537.03 25000700 AGR GROUND LIMESTONE 23.400 TON 6245 K. E. Vas Company 34.5000 807.30 807.30 1290 R. A. Cullinan & Son, Inc. 43.0700 1,007.84 1,007.84 25001750 SEEDING CL 4 SPL 6.300 ACRE 6245 K. E. Vas Company 1,400.0000 8,820.00 8,820.00 1290 R. A. Cullinan & Son, Inc. 1,445.8500 9,108.86 9,108.86 25100115 MULCH METHOD 2 10.500 ACRE 6245 K. E. Vas Company 900.0000 9,450.00 9,450.00 1290 R. A. Cullinan & Son, Inc. 707.5400 7,429.17 7,429.17 25101005 HD EXCELSIOR BLANKET 3,000.000 SQ YD 6245 K. E. Vas Company 3.0000 9,000.00 9,000.00 1290 R. A. Cullinan & Son, Inc. 1.7900 5,370.00 5,370.00 28000200 EARTH EXC - EROS CONT 125.000 CU YD 6245 K. E. Vas Company 12.5000 1,562.50 1,562.50 1290 R. A. Cullinan & Son, Inc. 20.8500 2,606.25 2,606.25 28000300 TEMP DITCH CHECKS 68.000 EACH 6245 K. E. Vas Company 110.0000 7,480.00 7,480.00 1290 R. A. Cullinan & Son, Inc. 123.1400 8,373.52 8,373.52 28000600 SEEDING CL 7 10.000 ACRE 6245 K. E. Vas Company 760.0000 7,600.00 7,600.00 1290 R. A. Cullinan & Son, Inc. 563.9800 5,639.80 5,639.80 28000700 MULCH METHOD 1 10.000 ACRE 6245 K. E. Vas Company 610.0000 6,100.00 6,100.00 1290 R. A. Cullinan & Son, Inc. 512.7100 5,127.10 5,127.10 28000900 FENCE - EROS CONT 1,287.000 FOOT 6245 K. E. Vas Company 5.0000 6,435.00 6,435.00 1290 R. A. Cullinan & Son, Inc. 5.9300 7,631.91 7,631.91 31101000 SUB GRAN MAT B 12,324.000 TON 6245 K. E. Vas Company 20.3500 250,793.40 250,793.40 1290 R. A. Cullinan & Son, Inc. 14.6000 179,930.40 179,930.40 40200100 AGG SURF CSE A 6,958.000 TON 6245 K. E. Vas Company 18.1000 125,939.80 125,939.80 1290 R. A. Cullinan & Son, Inc. 18.9600 131,923.68 131,923.68 40300200 BIT MATLS PR CT 58.200 TON 6245 K. E. Vas Company 648.0000 37,713.60 37,713.60 1290 R. A. Cullinan & Son, Inc. 440.0000 25,608.00 25,608.00 40300400 BIT MATLS C&S CT 174.000 TON 6245 K. E. Vas Company 348.0000 60,552.00 60,552.00 1290 R. A. Cullinan & Son, Inc. 287.0000 49,938.00 49,938.00 40300500 COVER COAT AGG 815.000 TON 6245 K. E. Vas Company 29.5000 24,042.50 24,042.50 1290 R. A. Cullinan & Son, Inc. 47.1500 38,427.25 38,427.25 40300600 SEAL COAT AGG 408.000 TON 6245 K. E. Vas Company 29.5000 12,036.00 12,036.00 1290 R. A. Cullinan & Son, Inc. 40.3000 16,442.40 16,442.40 40600200 BIT MATLS PR CT 7.200 TON 6245 K. E. Vas Company 500.0000 3,600.00 3,600.00 1290 R. A. Cullinan & Son, Inc. 0.0100 0.07 0.07 40600300 AGG PR CT 26.800 TON 6245 K. E. Vas Company 0.0100 0.27 0.27 1290 R. A. Cullinan & Son, Inc. 0.0100 0.27 0.27 40600990 TEMPORARY RAMP 40.000 SQ YD 6245 K. E. Vas Company 15.0000 600.00 600.00 1290 R. A. Cullinan & Son, Inc. 27.5200 1,100.80 1,100.80 44004700 SIDEWALK REM SPL 287.000 SQ FT 6245 K. E. Vas Company 6.0000 1,722.00 1,722.00 1290 R. A. Cullinan & Son, Inc. 2.8000 803.60 803.60 44200120 PAVT PATCH T2 10 100.000 SQ YD 6245 K. E. Vas Company 110.0000 11,000.00 11,000.00 1290 R. A. Cullinan & Son, Inc. 112.8600 11,286.00 11,286.00 48101200 AGGREGATE SHLDS B 216.000 TON 6245 K. E. Vas Company 19.5000 4,212.00 4,212.00 1290 R. A. Cullinan & Son, Inc. 33.3500 7,203.60 7,203.60 54200433 P CUL 1 RCCP 18 450.000 FOOT 6245 K. E. Vas Company 43.7000 19,665.00 19,665.00 1290 R. A. Cullinan & Son, Inc. 46.0900 20,740.50 20,740.50 54200640 P CUL 1 CS/A CP 15 390.000 FOOT 6245 K. E. Vas Company 35.0000 13,650.00 13,650.00 1290 R. A. Cullinan & Son, Inc. 15.8000 6,162.00 6,162.00 54213663 PRC FLAR END SEC 18 30.000 EACH 6245 K. E. Vas Company 350.0000 10,500.00 10,500.00 1290 R. A. Cullinan & Son, Inc. 487.5200 14,625.60 14,625.60 54215550 MET END SEC 15 4.000 EACH 6245 K. E. Vas Company 175.0000 700.00 700.00 1290 R. A. Cullinan & Son, Inc. 210.7600 843.04 843.04 60260100 INLETS ADJUST 3.000 EACH 6245 K. E. Vas Company 500.0000 1,500.00 1,500.00 1290 R. A. Cullinan & Son, Inc. 612.3700 1,837.11 1,837.11 60603800 COMB CC&G TB6.12 91.000 FOOT 6245 K. E. Vas Company 42.0000 3,822.00 3,822.00 1290 R. A. Cullinan & Son, Inc. 67.5600 6,147.96 6,147.96 63500105 DELINEATORS 30.000 EACH 6245 K. E. Vas Company 50.0000 1,500.00 1,500.00 1290 R. A. Cullinan & Son, Inc. 45.3200 1,359.60 1,359.60 67000400 ENGR FIELD OFFICE A 10.000 CAL MO 6245 K. E. Vas Company 1,500.0000 15,000.00 15,000.00 1290 R. A. Cullinan & Son, Inc. 1,200.0000 12,000.00 12,000.00 67100100 MOBILIZATION 1.000 L SUM 6245 K. E. Vas Company 75,000.0000 75,000.00 75,000.00 1290 R. A. Cullinan & Son, Inc. 68,118.3300 68,118.33 68,118.33 70100450 TRAF CONT-PROT 701201 1.000 L SUM 6245 K. E. Vas Company 3,000.0000 3,000.00 3,000.00 1290 R. A. Cullinan & Son, Inc. 1,479.3200 1,479.32 1,479.32 70100500 TRAF CONT-PROT 701326 1.000 L SUM 6245 K. E. Vas Company 3,000.0000 3,000.00 3,000.00 1290 R. A. Cullinan & Son, Inc. 267.4300 267.43 267.43 70101830 TRAF CONT-PROT BLR 21 1.000 L SUM 6245 K. E. Vas Company 3,000.0000 3,000.00 3,000.00 1290 R. A. Cullinan & Son, Inc. 267.4300 267.43 267.43 70101835 TRAF CONT-PROT BLR 22 1.000 L SUM 6245 K. E. Vas Company 18,000.0000 18,000.00 18,000.00 1290 R. A. Cullinan & Son, Inc. 267.4300 267.43 267.43 72000100 SIGN PANEL T1 96.500 SQ FT 6245 K. E. Vas Company 38.0000 3,667.00 3,667.00 1290 R. A. Cullinan & Son, Inc. 16.7100 1,612.52 1,612.52 72800100 TELES STL SIN SUPPORT 165.000 FOOT 6245 K. E. Vas Company 12.0000 1,980.00 1,980.00 1290 R. A. Cullinan & Son, Inc. 12.4100 2,047.65 2,047.65 78000100 THPL PVT MK LTR & SYM 111.000 SQ FT 6245 K. E. Vas Company 3.7500 416.25 416.25 1290 R. A. Cullinan & Son, Inc. 3.8500 427.35 427.35 78000300 THPL PVT MK LINE 5 1,624.000 FOOT 6245 K. E. Vas Company 1.0000 1,624.00 1,624.00 1290 R. A. Cullinan & Son, Inc. 1.0300 1,672.72 1,672.72 78000500 THPL PVT MK LINE 8 374.000 FOOT 6245 K. E. Vas Company 1.2500 467.50 467.50 1290 R. A. Cullinan & Son, Inc. 1.2800 478.72 478.72 78000600 THPL PVT MK LINE 12 164.000 FOOT 6245 K. E. Vas Company 2.2500 369.00 369.00 1290 R. A. Cullinan & Son, Inc. 2.3100 378.84 378.84