ROADWAY AND INFRASTRUCTURE CONSTRUCTION PROPOSAL

Submitted by
[AM 5
on the Mount Pleasant Corporate Center Building Roadway and Infrastructure Project.
Thomas J. Skibinski, PE
Penn State University
Department of Civil and Environmental Engineering
206 M Sackett Building
University Park, Pennsylvania 16802
Gentlemen:
r""\ 13-tk...
Date yEC. __ 20_13_
This Proposal is submitted in accordance with your Instructions to Bidders inviting sealed
proposals for the Mount Pleasant Corporate Center Building located in Scranton, Pennsylvania,
and having carefully examined the Contract Documents, together with the addenda thereto, of
the above project, all as prepared by Skibinski Associates, Scranton, Pennsylvania, and having
visited and being familiar with the site and the various conditions affecting the work the
undersigned hereby offers to furnish all equipment and otherwise do all things necessary to
complete in a competent and workmanlike manner the Construction in strict accordance with the
Contract Documents to the complete satisfaction and acceptance by you, for the sum of:
Base Bid (per Bid Tabulation), including Performance Bond and Payment Bond,
/wo Mdf1011, Four Hund rt4 1hrrfeen 11oos4nJ
/
lh,t{e fW'Yc/ Dollars ($ :/.; 'fl'. 3?i) to be
completed by November 14, 2014.
Fi f+y Four
Mt. Pleasant - Roadway and Infrastructure CONSTRUCTION PROPOSAL- FA 13 Page 1of6
BID TABULATION
GENERAL
Estimated Unit
Item Unit Ouantitt Price Total
1 Mobilization LS 1 111 i o.g'
111 a6'1(
2 Demobilization LS 1
I l. HI '7D4
I
Total- General

1aq 7 c;-7
On-Site Construction
Estimated Unit
Item Unit Ouantitt Price Total
1 Clearing & Grubbing LS 1 25,000

2 Demolition LS 1 30,000 '3ol ooo
3 Earthwork - Cut CY 88,000 s. s 'i 4 "i 7
1
5 ;).O
4 Earthwork - Fill CY 88,000 \. 'i
''f Lf l
5 Erosion & Sediment Control LS 1 90,000 'lO, coo
6 Bituminous Concrete Pavement Structure SY 5,050 lc>Y.'-l\ 5()..J< 7}.,10.$'

7 Concrete Curb LF 2,700 'l.'iS S LS
..
8 10" PVC, SDR 35 Sanitary Sewer LF 15 \ hli
.it
9 8" PVC, SDR 35 Sanitary Sewer LF
l
I l ., "-6
10 Precast Concrete Sewage Manholes (Standard) EA 5

f>i1.t:fb.S
11
Precast Concrete Sewage Manholes (Drop) EA 1 4,500 4
Sob
12
Test Pit at Existing Sewage Interceptor Manhole LS 1 5,000 s,
13 Sanitary Sewer Connection at Existing Sewer
Interceptor Manhole LS 1 3,000 '3, 00-0
14 Sanitary Sewer Laterals EA 4

15 Gas Main Trenching LF 1,400
4aS

16 12" SLHDPE Storm Pipe LF l,ooo

l Y, s_
17 15" SLHDPE Storm Pipe LF
300
'' '76
5.010

18 18" SLHDPE Storm Pipe LF -,15 --;,.S.bo

19 24" SLHDPE Storm Pipe LF 40

I
20 Precast Concrete Stormwater Inlets EA \ \ 3l 79'Lf
21 Precast Concrete Stormwater Manhole EA \ '7, l I C> -i, \ l ()
22 Concrete Headwalls EA
'
;t,os 7
23 Rip Rap LS 1 12,000 I ;..l ooo
110,00
24 Underground Stormwater Detention System LS 1 0
I lO I 00 0
25 3" PVC Gas Service Conduit Sleeve LF 55
l . ..,,

26 Utility ROW Clearing (50' wide) LS 1 4,800 4, "f/06
27 Traffic Control LS 1 4,500
4 < .S oO
I
Mt. Pleasant-Roadway and Infrastructure CONSTRUCTION PROPOSAL REV. #1 FA13 Page 2 of6
- ---
BID TABULATION (cont'd)
28 Painted Traffic Control Pavement Markings LS 1 5,000 .s ooo
29 Seeding AC 18 \olS3 \ l
30 Utility Coordination LS 1,000 100-6
Total - On-Site Construction
j{
'
'
Off-Site Construction (within PennDOT ROW)
Estimated Unit
Item Unit Quantity Price Total
Clearing & Grubbing LS 1,200
1 J
2 Demolition LS 1 10,000 col coo

3 Class 1 Excavation CY 245 27.00
''ts
4 Class lB Excavation CY 10 31.00 310
5 Class 4 Excavation CY 26 46.00
119 b
6 Paving Notch SY 115 18.00
2Q1C
7 Pavement Sawcutting LF 350

8 Selected Borrow Excavation CY 495 47.00
?..6S
9 Bituminous Concrete Pavement Structure SY 970
\o4, t '7S
10 No 2A Subbase CY 5 l.\l.\.01
11 Bituminous Superpave Wearing Course SY 3,370
-o. '3 et fl 3'1 i
12 Existing Roadway Build-up (Leveling Course) SY 265 120.00
"'31
1
"'S'OO
13 Type M Inlet EA 2

7,Sbg
14 4" Pavement Base Drain LF 575 S.b1 7 Ol.
15 Concrete Sidewalk SY 460
Li ' '3.S
16 Plain Cement Concrete Curb LF 701 "'s_

17 Topsoil CY 85
7., 7 6 3
18 Seeding and Soil Supplements (Formula L) LBS 20 85.00
,, '700
19 Maintenance and Protection of Traffic LS 1 5,500
.s..,soo
20 Reset Post-Mounted Signs, Type B EA 2 225.00 4.So
21 Hot Thermoplastic Pavement Markings LS 6,800
b, "800
22 Utility and Other Adjustments LS 1 3,500 "3lsoo
185,00

23 Traffic Signalization and Appurtenances LS 1 0
24 Utility Pole/Facility Relocation EA 10 2,500 oOO
25 Storm Channel/Rip-Rap LS 1 3,200
I
26 Wetland Reconstruction LS 30,000
C!>O()
27 Erosion & Sediment Control LS 2,500
d.,soo
28 PennDOT Inspection Per diem $25,000.00
Total- Off-Site Construction
$
Sl]
1

,
Mt. Pleasant- Roadway and Infrastructure CONSTRUCTION PROPOSAL REV. #1 FA13 Page 3 of6
..------
---------------
------
TOT AL CONSTRUCTION COST
PERFORMANCE BOND COST:

BID BOND COST: ____ ________ _
INSURANCE COST:

________ _
TOTAL BASE BID:

_Lf_O ___ _
The undersigned further certifies that (1) this Proposal is genuine and is not sham, collusive, or
fraudulent; (2) this Proposal is not made in the interest of or in behalf of any person other than
the undersigned; (3) the undersigned has not sought in any manner, by collusion or otherwise, to
secure any advantage over any other Bidder.
The undersigned further agrees that the following addenda, which have been issued during the
bidding period, have been received and have been considered in the preparation of this proposal:
Addendum No. \ Date Received l - '-\ - ' 3
-------=------
- <$ - i 3
lit-
No. t...\
Accompanying this Proposal is a certified Check/Bank Cashier's Check, Trust Company
Treasurer's Check or a Bid Bond dated the same date of this Proposal in the proper amount as
required in the Instruction to Bidders, as proposed security
Mt. Pleasant- Roadway and Infrastructure CONSTRUCTION PROPOSAL REV. #1 FA13 Page 4 of6
--
IN WITNESS WHEREOF, the undersigned has caused this Proposal to be executed this
\ '3 day of , 20 ___ll__.
INDIVIDUAL BIDDER
WITNESS:
____ (Seal)
WITNESS:
(Seal)
(Seal)
(Seal)
(Seal)
Trading and doing business as
PARTNERSHIP BIDDER
(Name of Partnership)
(Partner)
(Partner)
Mt. Pleasant- Roadway and Infrastructure CONSTRUCTION PROPOSAL REV. #1 FA13 Page 5 of6
(Seal)
CORPORATION BIDDER
(Name of Corporation)
(Vice President)
Attest
~
(Seal)
(Assistant Secretary)
(Address)
(Telephone Number)
This Corporation has been organized and is existing under the laws of the
of
~ --------------
The following personnel may be contacted for the purpose of discussing this proposal:
Name:
-------------------
Address:
------------------
City/St ate:-----------------
Home Phone:
~
Business Phone:
~
Mt. Pleasant- Roadway and Infrastructure CONSTRUCTION PROPOSAL REV. #1 FA13 Page 6 of6
BID TABULATION
Item
Unit EST. Quantity Unit Price TOTAL
ON SITE CONSTRUCTION
Earthwork- Cut
CY 88000 $S.S4 , $487,379.20
Earthwork- Fill
CY 88000 $1.64 $144,473.12
Bituminous Concrete Pavement Structure
SY SOSO $104.41 $S27,264.09
Concrete Curb
LF 2700 $9.4S $2S,S06.11
10" PVC, SOR 3S Sanitary Sewer
LF 7S $18.64 $1,397.96
8" PVC, SOR 3S Sanitary Sewer
LF 112S $12.29 $13,827.24
Precast Concrete Sewage Manholes{Standard)
EA s $7,S92.92 $37,964.S9
Sanitary Sewer Laterals
EA 4 $380.92 $1,S23.66
Gas Main Trenching
LF 1400 $6.02 $8,432.21
12" SLHDPE Storm Pipe
LF 1000 $14.32 $14,322.43
lS" SLHDPE Storm Pipe
LF 300 $16.70 $S,009.80
18" SLHDPE Storm Pipe
LF 77S $2S.60 $19,838.09
24" SLHDPE Storm Pipe
LF 40 $32.30 $1,292.07
Precast Concrete Stormwater Inlets
EA 11 $3,783.76 $41,621.38
Precast Concrete Stormwater Manhole
EA 1 $7,110.43 $7,110.43
Concrete Headwalls
EA 1 $2,0S6.94 $2,0S6.94
3" PVC Gas Service Conduit Sleeve
LF SS $13.71 $7S4.21
Seeding
AC 18 $10,S30.87 $189,SS5.70
TOTAL= $1,529,329.22
OFF SITE CONSTRUCTION
Pavement Sawcutting
LF 350 $3.98 $1,393.64
Bituminous Concrete Pavement Structure
SY 970 $104.41 $101,276.47
No. 2A Subbase
CY 5 $44.07 $220.37
Bituminous Superpave Wearing Course
SY 3370 $8.13 $27,385.29
Type M Inlet
EA 2 $3,783.76 $7,S67.S2
4" Pavement Base Drain
LF 57S $S.69 3,269.88
Concrete Sidewalk
SY 460 $4.35 $1,999.86
Plain Cement Concrete Curb LF 701 $9.45 $6,622.14
Topsoil
CY 8S $32.SO $2,762.91
TOTAL= $152,498.09
TOTAL= $1,681,827
Adjustment Factors
Year= 2.5%/year
Location {2013)= 99.1
Location {2014)= 98.9
-
Bond Premium Determination
Premium Rate per $1,000 of Contract Price
Contract for First 12 Months*
Price (Subject to chan e without notice)
Class A-I Class A Class B Misc.
First $100,000 $9.40 $15.00 $25.00 $19.50
Next $400,000 $7.20 $10.00 $15.00 $15.00
Next $2,000,000 $6.00 $7.00 $10.00 $12.00
Next $2,500,000 $5.00 $5.50 $7.50 $10.00
Next $2,500,000 $4.50 $5.00 $7.00 $9.00
Over $7,500,000 $4.00 $4.50 $6.50 $8.00
*For construction time in excess of 12 months or 366 calendar days, compute
basic premium at above rates and increase this computation by I% per
month for each month over 12 months (disregarding a fraction of a month).
Figure 7.4 Premium rates for performance or performance and payment bonds. Lump-
sum or unit-price contracts
CE 332
Page 20
,....
Assumptions for Mount Pleasant Corporate Center- Roadway and Infrastructure
The proposed work will consist of construction for the Mount Pleasant Corporate Center. Certain
precautions and assumptions were used to insure the most accurate and detailed prices.
1) In the manhole excavations, we decided to use the deepest depth that we may encounter. This
could account for any minor unforeseen conditions. Underestimation proves to be riskier than
overestimating.
2) Since we were unsure of the soil type in Scranton, Pennsylvania, we referenced:
The Soils of Pennsvlvania from the College of Agricultural Sciences, Pennsylvania State
University:
http://extension.psu.edu/agronomy-guide/cm/secl/seclla
Lackawanna County is located in the ridge and valley province, where sandy loam soil is located.
We therefore based our calculations on this.
3) Stormwater manhole was assumed to be 11 ft. depth as stated on the plans.
Manhole prices, whether it was a stormwater manhole or not, was assumed to be of the same
price.
4) A standard curb with a 6 in. reveal was assumed.
Assumed the same pricing for onsite and offsite curb work.
5) For Sanitary Manholes:
Average Depth for Sanitary Manholes
A. 10 ft.
B. 11.2 ft.
c. 14 ft.
D. 11.4 ft.
E. 13 ft.
Average 11.92 ft.
12 ft. was used for the Precast Concrete Sewage Manhole (Standard).
6) For Precast Concrete Stormwater Inlets:
Precast Stormwater Inlet
1 4'
2 4.5'
3 4.81'
4 4'
5 4.3'
6 4'
7 4.5'
8 4'
9 7'
10 4'
11 10.7'
Avg. 5.05 ft.
5 ft. was used for the Precast Concrete Stormwater Inlets.
7) A standard of 6 ft. was assumed for the Precast Stormwater Manholes.
-
8} Due to the nature of this project, and for economic security, we s s u m ~ d max haul excavation
would be on site within 1500 ft. with a Yi cubic yard excavator.
9} Cost of fill would be the dirt compaction since it was an equal cut and fill.
10} Sanitary Sewer Laterals averaged a length of 40 ft. for each lateral.
11} Add 20% to all piping to account for couplings and fittings.
12} For the Bituminous Concrete Pavement Structure, we assumed a depth of 2 in. instead of 1 Yi in.
for the depth of the SRL- M.
13} For an accurate estimation ofthe saw cutting cost, we referenced:
http:ljwww.allcostdata.info/browse.html/021124710/Asphalt
Item
Saw cutting, asphalt, up to 3" deep Detail
Saw cutting, asphaft > 1000 LF, each addl inch of depth -moo-
14} For the 2A subbase cost, we referenced:
http://www.allcostdata.info/detail.html/022441630
Rate
$ 1.70 / LF
$ 0.74 / LF
Base course, bituminous stabilized, subbase course, large areas
Item
-----
Material
Equip. Operators, Medium ($42.47/hour for 0.01 hours)
Truck Drivers, Heavy {$34.59/hour for 0.01 hours)
ASPHALT DISTRIBUTOR, 3000 GAL (ADD 40,000 - 45,000 GVW
TRUCK) ($25.01/hour for 0.01 hours)
TRUCK, 40,000 - 45,000 GVW 6X4, 3 AXLE (536,53/hour for 0.01
hours)
Total
end of record
Rate
41.55 /CY
0.57 I CY
0.46 / CY
0.33 /CY
0.49 /CY
43.40 I CY
15) For the Payment Bond, we used the class B rates because it included significant details such as
excavation, sewage, and gas piping.
16) Assumed a Bid Bond of $200.
--------- -----------