Certified Bid Tab
<br />40 -42nd Avenue S Phase 11I Project
<br />Engineer's Estimate
<br />Gary Merlino Construction
<br />Kiewit Infrastructure West Co.
<br />Active Construction
<br />Bid Item
<br />No•
<br />_.,:. Item Descri ton
<br />p
<br />,
<br />;: uantit
<br />Q
<br />Unit ..:°
<br />U it . '
<br />n Price
<br />I r
<br />Tota P .ice. ,
<br />tJ 'c
<br />n �t Pri e
<br />Total P.nce:
<br />Umt Price
<br />Total Price
<br />Unit:Pri a
<br />c
<br />Total.Price
<br />C49
<br />Private Service Address 15826
<br />'!!�
<br />®
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 9,000.00 $ 9,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C50
<br />50
<br />Private Service Address 15820
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C51
<br />Private Service Address 15660
<br />1
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 11,000.00 $ 11,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 4,000:00 $ 4,000.00
<br />C52
<br />Private Service Address 15654
<br />�®
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C53
<br />Private Service Address 15650
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 9,000.00 $ 9,000.00
<br />$ 8,000.00 $ 8,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C54
<br />Private Service Address 15646
<br />1
<br />$ 3,000.00
<br />$ 3,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 10,000.00 $ 10,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C55
<br />Private Service Address 15642
<br />MEE
<br />LS
<br />$ 3,000.00
<br />$ 3,000.00
<br />$ 9,000.00 $ 9,000.00
<br />$ 8,000.00 $ 8,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C56
<br />Private Service Address 15638
<br />11111111111®
<br />$ 500.00
<br />$ 500.00
<br />$ 9,000.00 $ 9,000.00
<br />$ 8,000.00 $ 8,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C57
<br />Private Service Address 15460
<br />IMMI LS
<br />$ 500.00
<br />$ 500.00
<br />$ 9,000.00 $ 9,000.00
<br />$ 8,000.00 $ 8,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C58
<br />Private Service Address 15458
<br />MEM®
<br />$ 2,000.00
<br />$ 2,000.00
<br />$ 13,000.00 $ 13,000.00
<br />$ 12,000.00 $ 12,000.00
<br />$ 4,000.00 $ 4,000.00
<br />C59
<br />Private Service Address 15436
<br />ME111 LS
<br />$ 2,000.00
<br />$ 2,000.00
<br />$ 9,000.00 $ 9,000.00
<br />$ 8,500.00 $ 8,500.00
<br />$ 4,000.00 $ 4,000.00
<br />C60
<br />Property Restoration for Private Services
<br />MMIM FA
<br />$ 65,000.00
<br />$ 65,000.00
<br />$ 65,000.00 $ 65,000.00
<br />$ 65,000.00 $ 65,000.00
<br />$ 65,000.00 $ 65,000.00
<br />Subtotal
<br />-__'■
<br />$ 2,355,460.00
<br />$ 2,963,600.00
<br />$ 2,556,830.00
<br />$ 1,804,426.00
<br />Sales Tax 10%
<br />--_.
<br />10.0%
<br />$ 235,546.00
<br />$ 296,360.00
<br />$ 255,683.00
<br />$ 180,442.60
<br />Subtotal Schedule C $ 2,591,006.00
<br />$ 3,259,960.00
<br />$ 2,812,513.00
<br />$ 1,984,868.60
<br />Schedule D -- Valley View Sewer
<br />D1
<br />Traffic Control
<br />MEI
<br />LS
<br />$ 25,000.00
<br />$ 25,000.00
<br />$ 4,000.00 $ 4,000.00
<br />$ 23,000.00 $ 23,000.00
<br />$ 8,500.00 $ 8,500.00
<br />D2
<br />Shoring & Trench Safety Systems
<br />433
<br />MEM
<br />$ 2.00
<br />$ 866.00
<br />$ 1.00 $ 433.00
<br />$ 35.00 $ 15,155.00
<br />$ 1.00 $ 433.00
<br />D3
<br />Temporary Erosion and Sedimentation Control
<br />MEIII
<br />LS
<br />$ 7,000.00
<br />$ 7,000.00
<br />$ 3,000.00 $ 3,000.00
<br />$ 2,500.00 $ 2,500.00
<br />$ 250.00 $ 250.00
<br />D4
<br />Dewatering
<br />®
<br />$ 2,000.00
<br />$ 2,000.00
<br />$ 5,000.00 $ 5,000.00
<br />$ 20,000.00 $ 20,000.00
<br />$ 5,000.00 $ 5,000.00
<br />D5
<br />Potholing
<br />=
<br />EA
<br />$ 900.00
<br />$ 4,500.00
<br />$ 1,000.00 $ 5,000.00
<br />$ 1,000.00 $ 5,000.00
<br />$ 650.00 $ 3,250.00
<br />D6
<br />Landscape and Misc. Restoration
<br />1
<br />®
<br />$ 7,000.00
<br />$ 7,000.00
<br />$ 1,000.00 $ 1,000.00
<br />$ 5,000.00 $ 5,000.00
<br />$ 5,000.00 $ 5,000.00
<br />D7
<br />Gilliam Temporary Wastewater Bypass
<br />MEMEMMI
<br />$ 9,500.00
<br />$ 9,500.00
<br />$ 25,000.00 $ 25,000.00
<br />$ 25,000.00 $ 25,000.00
<br />$ 12,500.00 $ 12,500.00
<br />D8
<br />Other Temporary Wastewater Bypasses
<br />MEM®
<br />$ 10,000.00
<br />$ 10,000.00
<br />$ 7,000.00 $ 7,000.00
<br />$ 35,000.00 $ 35,000.00
<br />$ 2,500.00 $ 2,500.00
<br />D9
<br />60 -inch Saddle Manhole (E17 -77)
<br />IIMMEI®
<br />$ 7,000.00
<br />$ 7,000.00
<br />$ 16,000.00 $ 16,000.00
<br />$ 8,000.00 $ 8,000.00
<br />$ 7,000.00 $ 7,000.00
<br />D10
<br />48 -inch Standard Manhole (F17 -21, F17 -22)
<br />EA
<br />$ 7,000.00
<br />$ 14,000.00
<br />$ 11,000.00 $ 22,000.00
<br />$ 8,000.00 $ 16,000.00
<br />$ 5,000.00 $ 10,000.00
<br />D11
<br />72 -inch Standard Manhole with Extra Channeling Work (E17 -51)
<br />LS
<br />$ 15,000.00
<br />$ 15,000.00
<br />$ 13,000.00 $ 13,000.00
<br />$ 11,000.00 $ 11,000.00
<br />$ 9,500.00 $ 9,500.00
<br />D12
<br />72 -inch Standard Manhole (E17 -53)
<br />1
<br />®
<br />$ 8,000.00
<br />$ 8,000.00
<br />$ 26,000.00 $ 26,000.00
<br />$ 26,000.00 $ 26,000.00
<br />$ 26,000.00 $ 26,000.00
<br />D13
<br />60 -inch Shallow Manhole (E17 -76)
<br />LS
<br />$ 7,000.00
<br />$ 7,000.00
<br />$ 12,000.00 $ 12,000.00
<br />$ 15,000.00 $ 15,000.00
<br />$ 13,000.00 $ 13,000.00
<br />D14
<br />72 -inch Shallow Manhole (E17 -49, E17 -52)
<br />2
<br />EA
<br />$ 8,000.00
<br />$ 16,000.00
<br />$ 22,000.00 $ 44,000.00
<br />$ 25,000.00 $ 50,000.00
<br />$ 27,000.00 $ 54,000.00
<br />D15
<br />8 -inch SDR 35 PVC Pipe
<br />172
<br />LF
<br />$ 110.00
<br />$ 18,920.00
<br />$ 83.00 $ 14,276.00
<br />$ 140.00 $ 24,080.00
<br />$ 146.00 $ 25,112.00
<br />D16
<br />8 -Inch AWWA C900 DR 25 PVC Pipe
<br />45
<br />®
<br />$ 120.00
<br />$ 5,400.00
<br />$ 200.00 $ 9,000.00
<br />$ 180.00 $ 8,100.00
<br />$ 178.00 $ 8,010.00
<br />D17
<br />18 -inch SDR 35 PVC Pipe
<br />32
<br />LF
<br />$ 200.00
<br />$ 6,400.00
<br />$ 137.00 $ 4,384.00
<br />$ 180.00 $ 5,760.00
<br />$ 178.00 $ 5,696.00
<br />D18
<br />30 -inch class 52 Ductile Iron Pipe with Ceramic Epoxy Lining
<br />184
<br />LF
<br />$ 330.00
<br />$ 60,720.00
<br />$ 295.00 $ 54,280.00
<br />$ 350.00 $ 64,400.00
<br />$ 340.00 $ 62,560.00
<br />D19
<br />Controlled Density Fill Pipe Encasement
<br />110
<br />CY
<br />$ 150.00
<br />$ 16,500.00
<br />$ 160.00 $ 17,600.00
<br />$ 180.00 $ 19,800.00
<br />$ 38.00 $ 4,180.00
<br />D20
<br />Crushed Surfacing Top Course Compacted Trench Backfill
<br />1283
<br />$ 6.00
<br />$ 7,698.00
<br />$ 5.00 $ 6,415.00
<br />$ 1.00 $ 1,283.00
<br />$ 1.00 $ 1,283.00
<br />D21
<br />Crushed Surfacing Base Course Compacted Trench Backfill
<br />1283
<br />LF
<br />$ 6.00
<br />$ 7,698.00
<br />$ 8.00 $ 10,264.00
<br />$ 1.00 $ 1,283.00
<br />$ 1.00 $ 1,283.00
<br />D22
<br />-
<br />. . . -V . . •• •l - II II.. •
<br />995
<br />®
<br />$ 6.00
<br />$ 5,970.00
<br />$ 3.00 $ 2,985.00
<br />$ 8.00 $ 7,960.00
<br />$ 1.00 $ 995.00
<br />D23
<br />Foundation Material
<br />356
<br />TON
<br />$ 25.00
<br />$ 8,900.00
<br />$ 60.00 $ 21,360.00
<br />$ 100.00 $ 35,600.00
<br />$ 40.00 $ 14,240.00
<br />D24
<br />Gravel Driveway Restoration
<br />1
<br />®
<br />$ 1,400.00
<br />$ 1,400.00
<br />$ 4,000.00 $ 4,000.00
<br />$ 4,000.00 $ 4,000.00
<br />$ 3,000.00 $ 3,000.00
<br />D25
<br />10 -inch HMA Patch with 8 -inch Crushed Rock Base
<br />SY
<br />$ 60.00
<br />$ 8,640.00
<br />$ 140.00 $ 20,160.00
<br />$ 190.00 $ 27,360.00
<br />$ 115.00 $ 16,560.00
<br />D26
<br />Record Drawings and Post Construction Survey
<br />0MIMMI
<br />$ 4,000.00
<br />$ 4,000.00
<br />$ 5,000.00 $ 5,000.00
<br />$ 5,000.00 $ 5,000.00
<br />$ 100.00 $ 100.00
<br />=
<br />-_
<br />Subtotal
<br />$ 285,112.00
<br />$ 353,157.00
<br />$ 461,281.00
<br />$ 299,952.00
<br />Sales Tax 10 %'_-
<br />10.0%
<br />$ 28,511.20
<br />$ 35,315.70
<br />$ 46,128.10
<br />$ 29,995.20
<br />City of Tukwila
<br />42nd Ave S - Phase III
<br />Bid Tab
<br />4/11/2017
<br />
|