|
Run Date: 1/2/2014 City of Everett-Public Works Department Cutoff Date: 12/20/2013
<br /> Time: 1:46 PM Contract Estimate Voucher
<br /> For Work Order#3384 Contractor: TRI STATE CONSTRUCTION
<br /> Project: 274
<br /> 41st Street Extension and Roundabout Estimate#24 PO BOX 3686
<br /> WO 3384 BID:$256,960.19 BELLEVUE WA 98009-3686
<br /> TOTAL BID:$6,366,423.06
<br /> Unit Plan Total Previous Present Total Previous Present
<br /> Item ft Description Units Price Quantity Quantity Quantity Quantity Amount Amount .Amount
<br /> 0001 Roadway Surveying LS 3,600.00 1.00 1.0000 1.0000 0.0000 3,600.00 3,600.00 0.00
<br /> 0002 Mobilization LS 7,000.00 1.00 1.0000 • 1.0000 0.0000 7,000.00 7,000.00 0.00
<br /> 0003 Project Temporary Traffic Control LS 15,000.00 1.00 1.0000 1.0000 0.0000 15,000.00 15,000.00 0.00
<br /> 0004 Removal of Structure and Obstruction LS 10,000.00 1.00 1.0000 1.0000 0.0000 10,000.00 10,000.00 0.00
<br /> 0005 Common Borrow,Incl Haul(Kimberly Clark) TN 3.65 17,400.00 16,514.5100 16,514.5100 ' 0.0000 60,277.96 60,277.96 0.00
<br /> 0006 Embankment Compaction CY 1.00 11,600.00 10,503.0600 10,503.0600 0.0000 10,503.06 10,503.06 0.00
<br /> 0007 Structure Excavation CL.B,Incl Haul CY 16.00 370.00 370.0000 • 370.0000 0.0000 5,920.00 5,920.00 0.00
<br /> 0008 Shoring or Extra Excavation CL.B SF 0.50 1,700.00 1,700.0000 1,700.0000 0.0000 850.00 850.00 0.00
<br /> 0009 Schedule A Culv.Pipe 24-Inch Diameter LF 45.00 200.00 200.0000 200.0000 0.0000 9,000.00 9,000.00 0.00 0)
<br /> O
<br /> 0010 Adjust Manhole EA 500.00 ' 5.00 . 5.0000 5.0000 0.0000 2,500.00 2,500.00 0.00 0
<br /> 0011 Extend Steel Casing to Grade EA 1,365.00 1.00 1.0000 1.0000 0.0000 1,365.00 1,365.00 0.00
<br /> 0012 Adjust Valve with Extension EA 400.00 5.00 4.0000 4.0000 0.0000 1,600.00 1,600.00 0.00
<br /> 0013 Adjust Valve to Grade EA 350.00 3.00 3.0000 3.0000 0.0000 1,050.00 1,050.00 0.00
<br /> 0014 36-Inch Ductile Iron Sewer Force Main LF 140.00 100.00 100.0000 100.0000 0.0000 14,000.00 14,000.00 0.00
<br /> 0015 Check Dam LF 20.00 110.00 110.0000 110.0000 0.0000 2,200.00 2,200.00 0.00
<br /> 0016 Silt Fence LF 4.00 440.00 353.0000 353.0000 0.0000 1,412.00 1,412.00 0.00
<br /> 0017 Temporary Seeding ACRE 3,645.00 1.40 1.3800 1.3800 • 0.0000 5,030.10 5,030.10 0.00
<br /> 0018 Quarry Spalls TN 20.00 , 90.00 28.9100. 28.9100 0.0000 578.20 578.20 0.00
<br /> 0019 Ditch Excavation CY 10.00 410.00 410.0000 410.0000 0.0000 4,100.00 4,100.00 0.00
<br /> 0020 Adjust Pull Box to Grade EA 235.00 2.00 1.0000 1.0000 0.0000 235.00 235.00 0.00
<br /> 0021 Adjust Vault to Grade EA 2,000.00 13.00 11.0000 11.0000 0.0000 22,000.00 22,000.00 0.00
<br /> 0022 Recycled Asphalt&Gravel Road SF 0.75 24,000.00 31,787.4200 31,787.4200 0.0000 23,840.57 23,840.57 .0.00
<br /> 0023 Protect&Adjust Monitoring Well EA 1,000.00 13.00 11.0000 11.0000 0.0000 11,000.00 11,000.00 0.00
<br /> 0024 Force Account FA 1.00 25,628.83 28,765.4300 28,765.4300 0.0000 28,765.43 28,765.43 0.00
<br /> 0025 Furnish&Install Vault Risers LS 11,378.86 1.00 1.0000 0.0000 1.0000 11,378.86 0.00 11,378.86
<br /> 0026 Unavoidable Fixed Cost Recovery for LS 124.50 1.00 1.0000 0.0000 1.0000 124.50 0.00 124.50
<br /> Underruns
<br />
|