|
10
<br />BID TABULATION
<br />Replacement of Water Transmission Lines 2 & 3 - Pbase 6
<br />W.O.#UP 3141
<br />Date 4C3.-2008
<br />Prepared By. William Barrett
<br />For. Soaheil Aasr, Project Engineer
<br />ENGINEER'S ESTIMATE
<br />Advanced American Const.
<br />IMCO General Const.
<br />ITEM
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />=
<br />ITEM DESCRIPTION
<br />UNIT
<br />UANTITY
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />I
<br />Mobilization
<br />LS
<br />I
<br />5128,393.00
<br />$128,393.00
<br />$2,300,000.00
<br />S2,300.000.00
<br />5'_';310,000.00
<br />S2310,000.00
<br />2
<br />Project Surveying
<br />LS
<br />I
<br />$132,794.00
<br />5132;794.00
<br />$270,000.00
<br />5370,000.00
<br />579,000.00
<br />$79,000.00
<br />3
<br />Construction Wort: Plan
<br />LS
<br />I
<br />57.423.00
<br />S7,423.00
<br />$5,000.00
<br />$5.000.00
<br />$20.000.00
<br />520,000,00
<br />4
<br />Force Account
<br />LS
<br />I
<br />5100,000.00
<br />5100,000.00
<br />$100,000.00
<br />$100.000.00
<br />$100,000.00
<br />5100.000.00
<br />5
<br />Trench Excavation Safety Protection System
<br />LS
<br />1
<br />$39,639.00
<br />S39,639.00
<br />S5,000.00
<br />55,000.00
<br />$1,350.00
<br />$1,350.00
<br />6
<br />TESC
<br />LS
<br />1
<br />$30,955.00
<br />$50,955.00
<br />517,000.00
<br />517.000.00
<br />$54,000.00
<br />554,000.00
<br />7
<br />Temporary Silt Fence
<br />LF
<br />1.800
<br />$222.64
<br />$40.752.00
<br />57.00
<br />512,600.00
<br />S10.00
<br />SI8,000.00
<br />8
<br />Construction Limit Fence
<br />LF
<br />6-100
<br />56.61
<br />$40,982.00
<br />53.00
<br />518,600.00
<br />54.75
<br />529,450,00
<br />9
<br />Install/Remove Temporary Elevated Access Trestles
<br />LS
<br />1
<br />5850,534.00
<br />$850,534.00
<br />$280,000.00
<br />5380.000.00
<br />$1,000,000.00
<br />SI,000,000.00
<br />10
<br />Install Access Road/Work Pad Improvements
<br />IS
<br />I
<br />$4P35.00
<br />S48,335.00
<br />S95,000.00
<br />595.000.00
<br />567,000.00
<br />S67,000.00
<br />I1
<br />Remove Existing and New Access Road /Work Pad Improvements
<br />CY
<br />3.100
<br />$11.69
<br />$36-139.00
<br />517.00
<br />$52.700.00
<br />$23.50
<br />572.850.00
<br />12
<br />Re -Establish Existing Soil Density
<br />LS
<br />1
<br />$8,402.00
<br />58,402.00
<br />SI5,000.00
<br />515,000.00
<br />$6,300.00
<br />$6300.00
<br />13
<br />Dike Crossing
<br />LS
<br />I
<br />5132,011.00
<br />S132,01 1.00
<br />$100,000.00
<br />5100,000.00
<br />S230;000.00
<br />5-130,000.00
<br />14
<br />Fumish Inch Steel Pipe Piles
<br />VF
<br />23.620
<br />SH9,01
<br />S2.787396.20
<br />5100.00
<br />5236? 000.00
<br />5115.50
<br />52;728,110.00
<br />15
<br />Install Steel Pipe Piles
<br />EA
<br />216
<br />S4,047.32
<br />5874121.12
<br />$4,600.00
<br />$993.600.00
<br />53.400.00
<br />S734,400.00
<br />16
<br />Elevated Pile Cap - Type t
<br />EA
<br />65
<br />$22.823.01
<br />S 1.483,430.65
<br />514,000.00
<br />5910 000.00
<br />517,600.00
<br />51,144,000.00
<br />17
<br />Elevated Pile Cap - Type 11
<br />EA
<br />28
<br />518,498.78
<br />5517.965.84
<br />512,000.00
<br />5336.000.00
<br />516,000.00
<br />$448.000.00
<br />18
<br />Elected Pile Cap - Type III
<br />E4
<br />I I
<br />511367.30
<br />SI25,04030
<br />$8,000.00
<br />588.000.00
<br />514.000.00
<br />S154,000.00
<br />19
<br />ElevatedPileCap - Type 1V
<br />EA
<br />4
<br />527,805.69
<br />SI 11'2.76
<br />511,000.00
<br />$44,000.00
<br />517,000.00
<br />568,000.00
<br />20
<br />intermediate Bent (Ca
<br />EA
<br />122
<br />S1.048.62
<br />$127931.64
<br />52,600.00
<br />5317200.00
<br />$1.800.00
<br />$219.600.00
<br />21
<br />Install/Remm-eTemporary Work Platform
<br />LS
<br />I
<br />S5.997,407.00
<br />$5,997,407.00
<br />S6.740,000.00
<br />36,740.000.00
<br />56,676,000.110
<br />56,676,000.00
<br />22
<br />Elevated 48" Dia Pipeline No. 2
<br />LF
<br />3.812
<br />573237
<br />$2.791,794.44
<br />5600.00
<br />S2.287.200.00
<br />$615.00
<br />52344380.00
<br />23
<br />Elevated 48" Dia Pipeline No. 3
<br />LF
<br />4,026
<br />5699.64
<br />52,816,750.64
<br />5600.00
<br />52,415,600.00
<br />5657.00
<br />52,645,082.00
<br />24
<br />Restrained Expansion Coupling
<br />EA
<br />15
<br />$15.685.33
<br />5235,279.95
<br />56,000.00
<br />S90,000.00
<br />$10,600.00
<br />5159,000.00
<br />25
<br />Mechanical Expansion Joint
<br />E4
<br />6
<br />534.'45.12
<br />$145,470.72
<br />S12,000.00
<br />172.000.00
<br />$24300.00
<br />$145,800.00
<br />26
<br />Elevated Walkway- Pipelines No.2 & 3
<br />LF
<br />?5
<br />S234A5
<br />$885,048.75
<br />$280.00
<br />51,057,000.00
<br />5114.00
<br />$430350.00
<br />37
<br />Elevated Walkway. Pipeline No.4
<br />LF
<br />4300
<br />S255.91
<br />51,100,413.00
<br />S220.00
<br />5936.000.00
<br />S223.00
<br />5958,900.00
<br />28
<br />Access Man, ay
<br />EA
<br />6
<br />S2.627.93
<br />115,767.58
<br />57.500.00
<br />545.000.00
<br />511,800.00
<br />$70,800.00
<br />29
<br />44nch Air Vacuum/Air Release Valve Assembly
<br />EA
<br />6
<br />$23.930.67
<br />$143,584.02
<br />512,000.00
<br />S72.000.00
<br />S7;750.00
<br />546.500.00
<br />30
<br />Connection to Existing 38" Dia. Steel Pipe
<br />EA
<br />4
<br />S33.740.83
<br />S134.963-12
<br />$12,000.00
<br />148.000.00
<br />S10,500.00
<br />$42.000.00
<br />31
<br />Electrical Continuity Bonding
<br />EA
<br />120
<br />S604?9 -
<br />S72,514-80
<br />5.300.00
<br />536.000.00
<br />5140.00
<br />516,800.00
<br />32
<br />Remove and Dispose/Salvage Existing Pipeline No.3
<br />LS
<br />I
<br />5195,933.00
<br />$195,933.00
<br />5125,000.00
<br />5125.000.00
<br />S75.500.00
<br />575,500.00
<br />33
<br />34
<br />Remove and Dispose/Salvage Existing Pipeline No. 2
<br />Remove and Dispose/Salvage Existing Above Ground Pile Support System
<br />LS
<br />LS
<br />1
<br />1
<br />5200,529.00
<br />5152.838.00.
<br />5200,529.00
<br />S152,838.00
<br />5125,000.00
<br />S175r000.00
<br />5135,000.00
<br />5175,000.00
<br />565,500.00
<br />5162,000.00
<br />S65.3W.00
<br />5162.000.00
<br />35
<br />H droseed-SmdMix I
<br />ACRE
<br />1.0
<br />S19.17339.
<br />$19173.39
<br />$1.800.00
<br />$1.800.00
<br />S2.950.00
<br />52.950.00
<br />36
<br />Hydroseed- Seed Mix 2
<br />ACRE
<br />I
<br />$16.778.17,
<br />$16,778.17
<br />51,800.00
<br />51.800.00
<br />52.450.00
<br />42,450.00
<br />37
<br />Phase 5 - Wetland Forest Planting
<br />LS
<br />1
<br />515.019.00
<br />515,019.00
<br />52,000.00
<br />52.000.00
<br />510.550.00
<br />$10.550.00
<br />38
<br />Phase 5 - Wetland Low• Density Shrub Planting
<br />LS
<br />I
<br />55,807.00
<br />55,807.00
<br />$1,000.00
<br />$1.000,00
<br />$47900.00
<br />54,900.00
<br />39
<br />Phase 5 - Wetland High Density Shrub Planting -
<br />LS
<br />I
<br />553,446.00
<br />553.446.00
<br />S16,000.00
<br />516.000.00
<br />534,900.00
<br />534,900.00
<br />40
<br />Phase 5 - Fish Habitat and Wetland Enhancement Area
<br />LS
<br />1
<br />$6.206.00
<br />56.206.00
<br />$ 1500.00
<br />$1.500.00
<br />526,900.00
<br />$26.900.00
<br />41
<br />Planting Per Plant Schematic l
<br />LS
<br />1
<br />$51,594.00
<br />$51.594.00
<br />59,000.00
<br />59.000.00
<br />S16.550.00
<br />516.550.00
<br />42
<br />Planting Per Plant Schematic 2
<br />LS
<br />I
<br />S561763.00
<br />S36,765.00
<br />S8.000.00
<br />58,000.00
<br />523300.00
<br />523.300.00
<br />43
<br />Planting Per Plant Schematic
<br />LS
<br />I
<br />S160.7I2.00
<br />S160,712.00
<br />536,000.00
<br />536;000.00
<br />565,000.00
<br />565.000.00
<br />44
<br />Planting Per Plant Schematic
<br />LS
<br />I
<br />S100,459.00
<br />5100.459.00
<br />$19.000.00
<br />S19,000.00
<br />$35.575.00
<br />535.515.00
<br />45
<br />Planting Per Plant Schematic 5
<br />LS
<br />I
<br />SI 13-111.00
<br />S 113 211.00
<br />$26,000.00
<br />S26.000.00
<br />S42,900.00
<br />142.900.00
<br />46
<br />Planting Per Plant Schematic 6: Engineers Estimate: (Item 37 through 461
<br />LS
<br />1
<br />$42,792.00
<br />532.792.00
<br />SI 1,000.00
<br />S11.000.00
<br />517.300.00
<br />517.200.00
<br />47
<br />Monitoring and Plant Establishment
<br />LS
<br />1
<br />527.085.00
<br />S27,085.06
<br />511,000.00
<br />SI 1.000.00
<br />530.600-00
<br />530,600.00
<br />48
<br />Traffic Control Plan and Maintenance
<br />LS
<br />1
<br />$425,533.00
<br />5435,544.00
<br />530,000.00
<br />S20.000.00
<br />S23.250.00
<br />S23.250.00
<br />49
<br />Traffic Control Labor
<br />Hours
<br />1.056
<br />$67.70
<br />S71,491.20
<br />$30.00
<br />553.800.00
<br />554.50
<br />157,552.00
<br />50
<br />Record Drawings
<br />LS
<br />1
<br />$39,785.00
<br />S39,785.00
<br />$2,000.00
<br />53.000.00
<br />$5.200.00
<br />55,200.00
<br />51
<br />Vibration and Settlement Monitoring
<br />LS
<br />I
<br />5199360.00
<br />5199360.00
<br />560.000.00
<br />S60.000.00
<br />S 163.000.00
<br />5162,000.00
<br />52
<br />51 -Inch Steel Pipe Sections and Manway
<br />LS
<br />I
<br />S89-104.00
<br />S89.204.00
<br />$83.000.00
<br />584.000.00
<br />$124.000.00
<br />5124.000.00
<br />53
<br />Additional Steel Pipe Pile Splice
<br />LF
<br />220
<br />SI;151.44
<br />5253.316.80
<br />5800.00
<br />51716,000.00
<br />5300.00
<br />S66.000.00
<br />54
<br />Furnish additional Steel Pipe Length
<br />LF
<br />2.160
<br />S159.24
<br />5333.958.40
<br />590.00
<br />5193.400.00
<br />5110.00
<br />5237.600.00
<br />Sut"Dials:
<br />S24.623.668.69
<br />S2.3.288.800.00
<br />$24.311049.00
<br />Sales Tax 8.5%
<br />52.093,011.84
<br />SI -979.538.00
<br />$2.066,609.1?
<br />Contract Totals:
<br />526.716.680.53
<br />S25-268.348.00
<br />S26379.658.1
<br />t� 0
<br />
|