|
A
<br /> 1$
<br /> E Imco
<br /> March 4,2014
<br /> GENERAL CONSTRUCTION
<br /> Everett WPCF Upgrades Phase Cl-Liquid Stream Improvements
<br /> MACC Proposal Pricing-Final
<br /> b•nac ,.,•_v „•,a :p ritG diflg Pn e e •o o m m 8ou�
<br /> u,e atlon&�;,5te
<br /> c'a. wits •t4'
<br /> -- $ 1y525,258.ae-
<br /> $ 22,609.78 $ 1,477,803.22
<br /> 100 Concrete Pile Package $ 337,682.87 $ 303,533.60 $ 884,041.61 - $ 3,931,259.05
<br /> •---- - -
<br /> __ 200 Earthwork&Utilities $ 102,550.85 $ 705,870.58 $ 1,622,424.62 �•—~ -
<br /> 300 Structural $ 1,590,124.18 $ 1,389,409.60 $ 1,830,198.25 $ 22,448.00 $ 17,659.02 $ 86,594.38 $ 35,581.97 --- $ 4972 015.40
<br /> 400 Process Mechanical&Equipment $ 2,102,217.75 $ 626,482.81 $ -2,208,349.83 $ 408,897.15 $ 483,175.39 $ 411,633.30. $ 42,482.91 ..__—_�. _$ 2 285 430.91
<br /> 14
<br /> $ 2,285,430.91 1—'.•'--•-
<br /> 500 Electrical _ - _ ,•�-.-- —.—-S •••-----
<br /> 600 Jpstrumentatias&ControlsL--Ino In 500•Elec) $-Y^ 772,752y8G•
<br /> �-
<br /> 700 Coatings $ 687,583.85 $ 13,108.91 $ 63,191.13 $ 1,211.51 $ 2,580.49 $ 3,028.77 $ 1,548.30
<br /> W $ 355,945.47 —•_•-_••_ —_$ 355,945.47
<br /> _ _ 800 5111 Grading!Paving _ J
<br /> �• - $ 109,035.79 —.•-,— -_ 109,035.79.
<br /> 900 LendscaPing— __•• $ -$ --•- --
<br /> (.�1000 Preload Haul-Off m
<br /> Reoved from Phase C1 _ —
<br /> y_ __$ —.... .- $ 587,400.02
<br /> 1100 Yard Ping-CCP Procurement $ 587,400.02
<br /> 1200 Stone Columns f Removed from Phase C31^_ 496 278.03
<br /> �_1300 Trickling Filter-Foul Air System $ 443,70.82 • $ 53,007.81 $ 445,044.64
<br /> --_ —
<br /> 1400 Trickiln Filter•Aluminum Dome $ 445,044.64 $ 445,044.64
<br /> —.
<br /> 1500 BIa0lter Media improvements $ 167,665.82 - 21,930,825.91
<br /> 1 Process Ai...Totals $ 5,708,474.96'5•- '3;038;405.511• $•'6,603,205.44•'S'221',685Y4��S�'433,925:64'•$-503,863.ie'S'V99,775.9e.°5+100,674.66 $ 2,n65,203.24 5' 2,285,430,91 $ $ ' 355,945.47 $ 109,035.79 $ $ $
<br /> $ 3,185,218.60
<br /> 2 Negotiated Support Services $ 185,210.60
<br /> 3 2.5%Risk Contingency ' - - '
<br /> ,z.. t ".----Y,-;• ..a ,.:y,x_,;,�.,»:,.-,,,...�:... :-a`+- %.•,.41d+: -..:. :, .t� -'...`._ �Ee .._�.,, -. •., '_: '+�.; ... -Maalmum Allowable Constnxtlon Cost(MACC)11,2,31 $ •
<br /> 25 4
<br /> 4. ...+ ...,. $ 520,000.00
<br /> 7 Project Contingency $ 520,243.00
<br /> 98
<br /> 5 GC/CM Fee @ 3.8% $ 1,975,243.98
<br /> 6 Fixed Amount for Specified General Conditions - ..... Total Contract Cos 1 )1,,)
<br /> +r: . Total
<br /> ,"+>,.4h,.- p,,-.'521SA-. S'. .. F.. S'.�'- •r e'._^A., . ..a. .'u, ,.
<br /> is TCG 5 6 7 $ 28,674,559.13
<br /> - - $ 2,638,059.A4
<br /> 8
<br /> 9 WSST @ 9.2% - Total Contract Cost PWS W WST 18,9) $ 31,312,618.57
<br /> •
<br /> 1
<br /> }
<br /> •
<br /> 4
<br /> I t
<br />
|