|
BID TABULATION
<br />Riverfront Surcharge Phase 3 Schedule C
<br />W.O.# RD3316
<br />Date 5/19/2010
<br />or -
<br />Prepared By: William Barrett
<br />For: Tim Marks, Project Engineer
<br />ENGINEER'S ESTIMATE
<br />J.R. Hayes &
<br />Sons, Inc.
<br />Granite Northwest
<br />Plats Plus, Inc
<br />Trimaxx Construction
<br />'ITEM
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />4
<br />ITEM DESCRIPTION
<br />UNIT
<br />OUANTITy
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />I
<br />Mobilization
<br />LS
<br />1
<br />$116,900.00
<br />$116,900.00
<br />$6,564.81
<br />$6,564.81
<br />$208,000.00
<br />$208,000.00
<br />$137,000.00
<br />$137,000.00
<br />$48,000.00
<br />$48,000.00
<br />2
<br />Disking Existing Vegetation
<br />ACRE
<br />5.2
<br />$650.00
<br />$3,380.00
<br />$179.51
<br />$933.45
<br />$90.00
<br />$468.00
<br />$460.00
<br />$2,392.00
<br />$500.00
<br />$2,600.00
<br />3
<br />Clearing & Grubbing
<br />ACRE
<br />1.3
<br />$2,000.00
<br />$2,600 00
<br />$3,07735
<br />$4,000.43
<br />$2,000.00
<br />$2,600.00
<br />$9,000.00
<br />$11,700.00
<br />$1,500:00
<br />$1,950.00
<br />4
<br />Site Demolition & Salvage
<br />LS
<br />1
<br />$18,300.00
<br />$18,300.00
<br />$11,292.71
<br />$11,292.71
<br />$25,000.00
<br />$25,000.00
<br />$20,000.00
<br />$20,000.00
<br />$3,900.00
<br />$3,900.00
<br />5
<br />TESC
<br />LS
<br />I
<br />$10,000.00
<br />$10,000.00
<br />$23,546.97
<br />$23,54697
<br />$18,000.00
<br />$18,000.00
<br />$35,000.00
<br />$35,000.00
<br />$34,000.00
<br />$34,000.00
<br />6
<br />Hydroseeding
<br />ACRE
<br />6.4
<br />$700.00
<br />$4,480.00
<br />$641.10
<br />$4,103.04
<br />$630.00
<br />$4,032.00
<br />$615.00
<br />$3,936.00
<br />$640.00
<br />$4,096.00
<br />7
<br />Grass -Lined Channel
<br />Ton
<br />1,310
<br />$2.00
<br />$2,620.00
<br />$10.75
<br />$14,082.50
<br />$2.00
<br />$2,620.00
<br />$7.00
<br />$9,170.00
<br />$7.00
<br />$9,170.00
<br />8
<br />Rip Rap
<br />Ton
<br />20
<br />$24.00
<br />$480.00
<br />$206.42
<br />$4,128.40
<br />$28.00
<br />$560.00
<br />$50.00
<br />51,000.00
<br />$49.00
<br />$980.00
<br />9
<br />Excavation Incl. Haul
<br />CY
<br />343610
<br />$3.00
<br />$1,030,830.00
<br />$6.13
<br />$2,106,329.30
<br />$5.15
<br />$1,769,591.50
<br />$5.60
<br />$1,924,216.00
<br />$7.00
<br />$2,405,270.00
<br />10
<br />Nnforced Edge
<br />FA
<br />2588
<br />$15.00
<br />$38,820.00
<br />$9.15
<br />$23,680.20
<br />$13.00
<br />$33,644.00
<br />$2.00
<br />$5,176.00
<br />$2.75
<br />57,117.00
<br />11
<br />Nocate Temporary Storm Drain
<br />LB
<br />1
<br />$6,500.00
<br />$6,500.00
<br />$8,739.40
<br />$8,739.40
<br />$11,500.00
<br />$11,500.00
<br />$10,000.00
<br />$10,000.00
<br />$1,600.00
<br />$1,600.00
<br />12
<br />System
<br />Settlement Plate
<br />EA
<br />15
<br />$70000
<br />$10,500.00
<br />$158.47
<br />$2,377.05
<br />$400.00
<br />$6,000.00
<br />$95.00
<br />$1,425.00
<br />5780.00
<br />511,700,00
<br />13
<br />Relocate Overhead Power Line
<br />EA
<br />1
<br />$40,000.00
<br />$40,000.00
<br />$40,000.00
<br />$40,000.00
<br />$40,000.00
<br />$40,000.00
<br />$40,000.00
<br />$40,000.00
<br />S40,000.00
<br />$40,000.00
<br />Subtotals:
<br />$1,285,410.00
<br />$2,249,778.26
<br />$2,122,015.50
<br />$2,201,015.00
<br />$2,570,383.00
<br />WA Sales Tax (9.2%)
<br />$118,257.72
<br />$206,979.60
<br />$195,225.43
<br />$202,493.38
<br />S236,475.24
<br />Schedule C Totals:
<br />$1,403,667.72
<br />$2,456,757.86
<br />$2,317,240.93
<br />$2,403,508.38
<br />$2,806,858.24
<br />
|