|
IG
<br />BID TABULATION
<br />Replacement of Water Transmission Lines 2 & 3 - Phase 6
<br />W.O.#UP 3141
<br />Date 4/33/-008
<br />Prepared By. William Barrett
<br />For.
<br />Somhei/Nasr, Project Engineer
<br />ENGINEER'S ESTIMATE
<br />Mowat Construction
<br />James W. Fowler
<br />ITEM
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />ITEM DESCRIPTION
<br />UNIT
<br />QUANTITY
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />I
<br />Mobilization
<br />LS
<br />1
<br />$128,393.00
<br />$128,393.00
<br />S2,400,000.00
<br />53,400,000.00
<br />51,700,000.00
<br />51,700,000.00
<br />2
<br />Project Surveying
<br />LS
<br />1
<br />5132,794.00
<br />5132,794.00
<br />- S90,000.00
<br />590,000.00
<br />565.000.00
<br />565,00(1.00
<br />3
<br />Construction Work Plan
<br />LS
<br />I
<br />57,423.00
<br />57,423.00
<br />51,000.00
<br />SI,000.00
<br />510,000.00
<br />510,000.00
<br />4
<br />Force .Account
<br />LS
<br />I
<br />5100,000.00
<br />SIOD.000.00
<br />$100,000.00
<br />SI00,000.00
<br />$100,000.00
<br />$100,000.00
<br />5
<br />Tren.h Excavation Safel • Protection System
<br />LS
<br />1
<br />$39,639.00
<br />$39 63900
<br />SI.00
<br />$1.00
<br />111.100.00
<br />SI 100.00
<br />6
<br />TESC
<br />LS
<br />I
<br />550,955.00
<br />S50,955.00
<br />535,000.00
<br />535,000.00
<br />560,000.00
<br />$60,000.00
<br />7
<br />Temporary Silt Fence
<br />LF
<br />1,800
<br />$22.64
<br />$40,752.00
<br />S13.00
<br />523,400.00
<br />56.00
<br />$10;800.00
<br />8
<br />Construction Limit Fence
<br />LF
<br />6-)00
<br />56.61
<br />$40,992.00
<br />S350
<br />$21,700.00
<br />52.00
<br />512,400.00
<br />9
<br />Install/Remove Temporary Elevated Access Trestles
<br />LS
<br />I
<br />$850,531.00
<br />5850,534.00
<br />5660,000.00
<br />$660,000.00
<br />$525,000.00
<br />$325,000.00
<br />10
<br />Install Access Rosd/Work Pad Improvements
<br />LS
<br />1
<br />$48333.00
<br />538335.00
<br />$100 000.00
<br />$100 000.00
<br />S33,000.00
<br />533,000.00
<br />I I
<br />Remove Existing and Nnv Access Road MFork Pad Improvements
<br />CY
<br />3.100
<br />$11.69
<br />536.239.00
<br />5350
<br />S10,850.00
<br />S19.00
<br />558,900.00
<br />12
<br />Re -Establish Existing Soil Density
<br />LS
<br />1
<br />S8,402.00
<br />$8.402.00
<br />S6,000.00
<br />$6,000.00
<br />515,000.00
<br />SI5,000.00
<br />13
<br />Dike Crossing
<br />LS
<br />1
<br />$132,011.00
<br />5132.011.00
<br />5110,000.00
<br />SI 10,000.00
<br />$100,000.00
<br />$100,000.00
<br />14
<br />Furnish Inch Steel Pipe Piles
<br />VF
<br />23,630
<br />5118.01
<br />S2,787,396.20
<br />I590.00
<br />52,125,800.00
<br />5105.00
<br />52,480,100.00
<br />15
<br />Install Steel Pipe Piles
<br />EA
<br />216
<br />S4,047.32
<br />5871221.12
<br />S3,000.00
<br />S648,000.00
<br />54 .00
<br />S972,000.00
<br />16
<br />Elevated Pile Cap - Type I
<br />EA
<br />65
<br />522,822.01
<br />$1,4832330.65
<br />1110,000.00
<br />5650;000.00
<br />S18,000.00
<br />51,170,000.00
<br />17
<br />Elevated Pile Cap - Type 11
<br />EA
<br />28
<br />SI8,498.78
<br />5517,%5.84
<br />59,000.00
<br />$252,000.00
<br />SI8,000.00
<br />SSO4,000.00
<br />18
<br />Elevated Pile Cap - Type III
<br />EA
<br />I I
<br />S11-367.30
<br />5125.040.30
<br />57,000.00
<br />577,000.00
<br />514,000.00
<br />5154.000.00
<br />19
<br />Elevated Pile Cap - Type IV
<br />EA
<br />4
<br />527,805.69
<br />x111 222.76
<br />512,000.00
<br />548,000.00
<br />523,000.00
<br />S91,000.00
<br />20
<br />Intermediate Bent Ca
<br />EA
<br />122
<br />$1,048.62
<br />$127.931.64
<br />S2,500.00
<br />S305,000.00
<br />$-',500.00
<br />5305 .00
<br />21
<br />Install/Remove Temporary Work Platform
<br />LS
<br />I
<br />S5,997.407.00
<br />$5,997,407.00
<br />59,840,000.00
<br />$9,840,000.00
<br />59,700,000.00
<br />59,700,00000
<br />22
<br />Elevated 48" Dia Pipeline No. 2
<br />LF
<br />3,812
<br />S73237
<br />52.791.794.44
<br />$57500
<br />52,191,900.00
<br />$515.00
<br />$1.%3.180.00
<br />23
<br />Elevated 48" Dia Pipeline No. 3
<br />LF
<br />4,026
<br />5699.64
<br />52,816.750.64
<br />S575.00
<br />$2,314,950.00
<br />$515.00
<br />52,073,390.00
<br />24
<br />Restrained Expansion Coupling
<br />EA
<br />IS
<br />$15,68533
<br />S235.279.9$
<br />SI0,00000
<br />5150,000.00
<br />$11,000.00
<br />5165,000.00
<br />25
<br />Mechanical Expansion Joint
<br />EA
<br />6
<br />534.245.12
<br />5135.470.72
<br />525,000.00
<br />SI50 000.00
<br />S22,000.00
<br />$13'm 000.00
<br />26
<br />Elevated Walkway- Pipelines No. 2R3
<br />LF
<br />3,775
<br />5233.45
<br />5885,048.7$
<br />$150.00
<br />$566,350.00
<br />S115.00
<br />5434.125.00
<br />27
<br />Elevated Walkway- Pipeline No.4
<br />LF
<br />4,300
<br />5255.91
<br />$1,100,413.00
<br />5225.00
<br />5967,300.00
<br />5235.00
<br />51,010500.00
<br />28
<br />Access Manway
<br />EA
<br />6
<br />S2J627.93
<br />$15.76738
<br />510,000.00
<br />560,000.00
<br />510,600.00
<br />563,600.00
<br />29
<br />3 -Inch Air V acuum/Air Release Valve Assembly
<br />EA
<br />6
<br />S23.930b7
<br />$143,584.02
<br />58,000.00
<br />$48,000.00
<br />55,600.00
<br />533,600.00
<br />30
<br />Connection to Existing 48" Dia. Steel Pipe
<br />EA
<br />a
<br />S33,740.93
<br />$134,%3.32
<br />SI0,000.00
<br />S40,000.00
<br />S34,000.00
<br />5136,000.00
<br />31
<br />Electrical Conunuit) Bonding
<br />EA
<br />120
<br />5604 29
<br />$72,514.80
<br />5125.00
<br />515,000.00
<br />$260.00
<br />S31-100.00
<br />32
<br />Remove and Dispose7Salvage Existing Pipeline No.3
<br />LS
<br />1
<br />$195,933.00
<br />5195,933.00
<br />510,000.00
<br />$10,000.00
<br />580,00000
<br />580.000.00
<br />33
<br />Remove and Dispose/Sah•age Existing Pipeline No. 2
<br />LS
<br />I
<br />5200,529.00
<br />S200,529.00
<br />$10,00000
<br />510,000.00
<br />560,00000
<br />560,000.00
<br />34
<br />Remove and Dispose/Sah•agc Existing Above Ground Pile Support Syslem
<br />LS
<br />I
<br />5152,838.00
<br />$152.638.00
<br />SI75.OD0.00
<br />5175,000.00
<br />5150.000.00
<br />SIS0.000.00
<br />35
<br />Hydroseed-Seed Mix 1
<br />ACRE
<br />1.0
<br />S1917339
<br />SI9.173.39
<br />$2000.00
<br />$2000.00
<br />$1700.00
<br />S1,70000
<br />36
<br />37
<br />Hydrosced - Seed Mix'_
<br />Phase 5 - Wetland Forest Planting
<br />ACRE
<br />LS
<br />I
<br />I
<br />516.778.17
<br />S15,019.00
<br />516,778.17
<br />513,019.00
<br />51,500.00
<br />$750.00
<br />111,500.00
<br />S750.00
<br />51300.00
<br />$85000
<br />51,300.00
<br />5850.00
<br />38
<br />Phase 5 - Weiland Low Density Shrub Planting
<br />LS
<br />1
<br />$5,807.00
<br />$5907.00
<br />5400.00
<br />$400.00
<br />$350.00
<br />$350.00
<br />39
<br />Phase 5 - Weiland High Density Shrub Planting
<br />LS
<br />I
<br />$53.446.00
<br />553.446.00
<br />510,000.00
<br />$10.000.00
<br />512,000.00
<br />$12.000.00
<br />40
<br />Phase 5 - Fish Habitat and Wetland Enhancement Area
<br />LS
<br />I
<br />S6.206.00
<br />S6.206.00
<br />$3,000.00
<br />$5.000.00
<br />S5,000.00
<br />55.000.00
<br />31
<br />Planting Per Plant Schematic I
<br />LS
<br />I
<br />S51394.00
<br />551.594.00
<br />SIo,000.00
<br />$10.000.00
<br />$10,000.00
<br />510;000.00
<br />42
<br />Planting Per Plant Schematic 2
<br />LS
<br />I
<br />556.765.00
<br />556.765.00
<br />513.000.00
<br />513,000.00
<br />SI4,000.00
<br />514,000.00
<br />43
<br />Planting Per Plant Schematic 3
<br />LS
<br />1
<br />$160.7122.00
<br />5160.?12.00
<br />545,000.00
<br />$35,000.00
<br />5.46,000.00
<br />$36;000.00
<br />44
<br />Planting Per Plant Schematic
<br />LS
<br />1
<br />$100.459.00
<br />5100.459.00
<br />520,000.00
<br />$20,000.00
<br />521.00000
<br />521;000.00
<br />45
<br />Planting Per Plant Schematic 5
<br />LS
<br />I
<br />S113,211.00
<br />S113,211.00
<br />S25 00000
<br />525.000.00
<br />$27.000.00
<br />$27,W0.00
<br />46
<br />Planting Per Plant Schematic 6: Engineers Estimate: (Items 37 through 46)
<br />LS
<br />I
<br />542.792.00
<br />1142.792.00
<br />SI0.000.00
<br />510.000.00
<br />SI 1.000.00
<br />$11.000.00
<br />47
<br />Monitoring and Plant Establishment
<br />LS
<br />1
<br />527.085.00
<br />527.085.00
<br />535,000.00
<br />535,000.00
<br />537,000.00
<br />$37,000.00
<br />48
<br />Traffic Control Plan and Maintenance
<br />LS
<br />1
<br />5425.514.00
<br />$425.544.00
<br />S27,000.00
<br />$27,000.00
<br />S4,500.00
<br />54,500.00
<br />49
<br />Traffic Control Labor
<br />Hours
<br />1,056
<br />56770
<br />S71.49120
<br />550.00
<br />5522800.00
<br />547.00
<br />549,632.00
<br />50
<br />Record Drawings
<br />LS
<br />1
<br />539.785.00
<br />539.785.00
<br />53.000.00
<br />$4.000.00
<br />$8.800.00
<br />S8 800.00
<br />51
<br />Vibration and Settlement Monitoring
<br />LS
<br />I
<br />5199.360.00
<br />5199,360.00
<br />S37300.00
<br />537.500.00
<br />SI 10,000.00
<br />SI 10,000.00
<br />32
<br />iI-Inch Steel Pipe Sections and Mamva)'s
<br />LS
<br />I
<br />589:04.00
<br />S89.204.00
<br />SI35.000.00
<br />5135,000.00
<br />$I 15,000.00
<br />SI 15,000.00
<br />53
<br />Additional Steel Pipe Pile Splice
<br />LF
<br />220
<br />51,151.44
<br />5253,316.80
<br />5275.00
<br />560,500.00
<br />S975.00
<br />S214,500.00
<br />54
<br />Furnish additional Steel Pipe Len •th
<br />LF
<br />2.160
<br />S159.24
<br />5313.958.40
<br />S110.00
<br />5237,600.00
<br />592.00
<br />5198,720.00
<br />Subtotals:
<br />S24,623.668.69
<br />$24.924.401.00
<br />S25.279,247.00
<br />Sales Tax 8.3%
<br />$2.093.011.81
<br />S'_.I 18.5 74.09
<br />52.148.736.00
<br />Contract Totals:
<br />S26."16.680.53
<br />527.042,975.09
<br />527,427.983.00
<br />
|