|
BID TABULATION
<br /> Riverfront Surcharge Phase 3 Schedule C
<br /> W.O.#RD3316
<br /> Date 5/19/2010
<br /> Prepared By:William Barrett
<br /> For:Tim Marks,Project Engineer ENGINEER'S ESTIMATE KLB Construction Hos Bros.Construction Northwest Construction Scarsella Bros.,Inc
<br /> UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL
<br /> ITEM PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMO_T_
<br /> k ITEM DESCRIPTION UNIT_QUANTITY K
<br /> 1 Mobilization LS 1 $116,900.00 $116,900.00K $85,000.00 $85,000.00 $8,672.48 $8,672.48 $8,000.00 $8,000.00 $44,160.00 $44,160.00
<br /> 2 Disking Existing Vegetation ACRE 5.2 $650.00 $3,380.00 $275.00 $1,430.00 $219.74 $1,142.65 $1,325.00 $6,890.00 $300.00 $1,560.00
<br /> 3 Clearing&Grubbing ACRE 1.3 $2,000.00 $2,600.00 $1,000.00 $1,300.00 $1,680.00 $2,184.00 $4,400.00 $5,720.00 $4,000.00 $5,200.00
<br /> 4 Site Demolition&Salvage LS I $18,300.00 $18,300.00 $6,515.00 $6,515.00 $8,425.49 $8,425.49 $12,000.00 $12,000.00 $10,150.00 $10,150.00
<br /> 5 TESC LS 1 $10,000.00 $10,000.00 $30,460.00 $30,460.00 $24,730.66 $24,730.66 $33,000.00 $33,000.00 $20,000.00 $20,000.00
<br /> 6 Hydroseeding ACRE 6.4 $700.00 $4,480.00 $630.00 $4,032.00 $656.25 $4,200.00 $610.00 $3,904.00 $660.00 $4,224.00
<br /> 7 Grass-Lined Channel Ton 1,310 $2.00 $2,620.00 $1.00 $1,310.00 $2.52 $3,301.20 $10.00 $13,100.00 $6.00 $7,860.00
<br /> 8 Rip Rap Ton 20 $24.00 $480.00 $50.00 $1,000.00 $44.60 $892.00 $50.00 $1,000.00 $35.00 $700.00
<br /> 9 Excavation Incl.Haul CY 343610 $3.00 $1,030,830.00 $2.75 $944,927.50 $2.77 $951,799.70 $3.35 $1,151,093.50 $5.18 $1,779,899.80
<br /> 10..jReinforced Edge FA 2588 $15.00 $38,820.00 $15.00 $38,820.00 $4.23 $10,947.24 • $10.00 $25,880.00 $15.00 $38,820.00
<br /> 11 Relocate Temporary Storm Drain LB 1 $6,500.00 $6,500.00 $4,500.00 $4,500.00 $16,331.70 $16,331.70 $17,000.00 $17,000.00 $5,000.00 $5,000.00
<br /> System
<br /> 12 Settlement Plate EA 15 $700.00 $10,500.00 $450.00 $6,750.00 $403.75 $6,056.25 $250.00 $3,750.00 $600.00 $9,000.00
<br /> 13 Relocate Overhead Power Line EA 1 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00
<br /> Subtotals:
<br /> $1,285,410.00 $1,166,044.50 S1,078,683.37 $1,321,337.50 S1,966,573.80
<br /> WA Sales Tax(9.2%) $118,257.72
<br /> $107,276.09 $99,238.87 $121,563.05 $180,924.79
<br /> Schedule C Totals: $1,403,667.72 $1,273,320.59 $1,177,922.24 $1,442,900.55 $2,147,498.59 1
<br /> r-a
<br /> GJ
<br />
|