|
Subtotal Schedule D
<br />$ 313,623.20
<br />$ 388,472.70
<br />$ 507,409.10
<br />$ 329,947.20
<br />Schedule E -- King `County Wate
<br />Certified Bid Tab
<br />40 -42nd Avenue S Phase 111 Project
<br />Engineer's Estimate
<br />Gary Merlino Construction
<br />Kiewit Infrastructure West Co.
<br />Active Construction
<br />District No 125
<br />E1
<br />Trench Safety
<br />1
<br />LS
<br />$ 1,500.00
<br />$ 1,500.00
<br />$ 1,000.00 $
<br />1,000.00
<br />$ 12,000.00 $
<br />12,000.00
<br />$ 500.00 $
<br />500.00
<br />E2
<br />12" Gate Valve and Box
<br />2
<br />EA
<br />$ 4,000.00
<br />$ 8,000.00
<br />$ 2,800.00 $
<br />5,600.00
<br />$ 4,500.00 $
<br />9,000.00
<br />$ 2,300.00 $ 4,600.00
<br />E3
<br />Remove & Dispose of Ex. 12" D.I. Pipe
<br />185
<br />LF
<br />$ 15.00
<br />$ 2,775.00
<br />$ 27.00 $
<br />4,995.00
<br />40.00 $ 7,400.00
<br />$ 30.00 $
<br />5,550.00
<br />E4
<br />Remove & Dispose of Ex. 8" D.I. Pipe
<br />45
<br />LF
<br />$ 12.00
<br />540.00
<br />23.00 $ 1,035.00
<br />60.00 $ 2,700.00
<br />$ 30.00 $
<br />1,350.00
<br />E5
<br />12" CL 52 D.I. Pipe & Fittings
<br />200
<br />LF
<br />$ 100.00
<br />$ 20,000.00
<br />$ 158.00 $
<br />31,600.00
<br />$ 215.00 $ 43,000.00
<br />$ 123.00 $ 24,600.00
<br />E6
<br />8" CL 52 D.I., Restrained Joint Pipe & Fittings
<br />40
<br />LF
<br />$ 100.00
<br />4,000.00
<br />$ 350.00 $
<br />14,000.00
<br />$ 370.00 $ 14,800.00
<br />$ 165.00 $ 6,600.00
<br />E7
<br />Connect to Ex. Water Main
<br />4
<br />EA
<br />$ 3,500.00
<br />$ 14,000.00
<br />$ 3,600.00 $
<br />14,400.00
<br />$ 2,000.00 $ 8,000.00
<br />$ 2,700.00 $ 10,800.00
<br />E8
<br />Remove and Abandon Ex. SPU Meter Vault
<br />1
<br />LS
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 4,000.00 $
<br />4,000.00
<br />$ 2,000.00 $ 2,000.00
<br />$ 1,150.00 $
<br />1,150.00
<br />E9
<br />Construct New SPU Meter Vault
<br />LS
<br />$ 80,000.00
<br />$ 80,000.00
<br />$ 27,000.00 $
<br />27,000.00
<br />$ 27,000.00 $ 27,000.00
<br />$ 20,000.00 $ 20,000.00
<br />E10
<br />Remove and Salvage Existing Fire Hydrant
<br />5
<br />EA
<br />750.00
<br />$ 3,750.00
<br />$ 1,500.00 $
<br />7,500.00
<br />$ 1,000.00 $ 5,000.00
<br />$ 1,600.00 $ 8,000.00
<br />El1
<br />Extend /Relocate Ex. Fire Hydrant Assy.
<br />1
<br />EA
<br />$ 2,000.00
<br />$ 2,000.00
<br />$ 3,500.00 $
<br />3,500.00
<br />$ 4,500.00 $ 4,500.00
<br />$ 4,000.00 $ 4,000.00
<br />E12
<br />Install New Fire Hydrant Assy.
<br />7
<br />EA
<br />$ 5,500.00
<br />$ 38,500.00
<br />$ 9,700.00 $
<br />67, 900.00
<br />$ 10,000.00 $ 70,000.00
<br />$ 8,000.00 $ 56,000.00
<br />E13
<br />Replace 1" Long Side Water Service
<br />1
<br />EA
<br />$ 1,500.00
<br />$ 1,500.00
<br />$ 4,700.00 $
<br />4,700.00
<br />$ 5,000.00 $ 5,000.00
<br />$ 5,000.00 $ 5,000.00
<br />El 4
<br />Replace 1" Short Side Water Service
<br />3
<br />EA
<br />$ 1,200.00
<br />$ 3,600.00
<br />$ 5,000.00 $
<br />15,000.00
<br />$ 6,000.00 $ 18,000.00
<br />$ 2,500.00 $
<br />7,500.00
<br />E15
<br />Replace 1 1/2" Short Side Water Service
<br />4
<br />EA
<br />$ 2,500.00
<br />$ 10,000.00
<br />$ 3,000.00 $
<br />12,000.00
<br />$ 1,200.00 $ 4,800.00
<br />$ 3,000.00 $ 12,000.00
<br />El 6
<br />Adjust Valve box to Grade
<br />12
<br />EA
<br />300.00
<br />$ 3,600.00
<br />$ 350.00 $
<br />4,200.00
<br />$ 1,000.00 $ 12,000.00
<br />$ 350.00 $ 4,200.00
<br />El 7
<br />Plug & Block Ex. Main
<br />2
<br />EA
<br />750.00
<br />$ 1,500.00
<br />$ 2,600.00 $
<br />5,200.00
<br />$ 1,000.00 $ 2,000.00
<br />$ 500.00 $
<br />1,000.00
<br />E18
<br />CSTC
<br />225
<br />TN
<br />25.00
<br />$ 5,625.00
<br />$ 21.00 $
<br />4,725.00
<br />55.00 $ 12,375.00
<br />$ 36.00 $ 8,100.00
<br />Sales Tax 10%
<br />Subtotal
<br />10.0%
<br />$ 205,890.00
<br />$ 20,589.00
<br />$ 228,355.00
<br />$ 22,835.50
<br />$ 259,575.00
<br />$ 25,957.50
<br />$ 180,950.00
<br />$ 18,095.00
<br />Subtotal Schedule E
<br />$ 226,479.00
<br />$ 251,190.50
<br />$ 285,532.50
<br />$ 199,045.00
<br />Errors in Contractor Bid Proposals:
<br />1 Total price for these bid items was incorrectly shown on the proposal sheet. The error did not carry through to the final schedule or project proposal amount.
<br />2 Individual bid item totals are correct but the subtotal for Schedule C was $2,455,990.00 which is $5,000 more than the calculated total. This error carries through to the Schedule C subtotal and the total proposal.
<br />The proposal as submitted ($7,270,001.29) is $5,500 above what the actual calculated bid amount.
<br />3 Proposal amount for this bid item is $33,125 which is $7500 more than the calculated amount. This carries through to the Schedule A subtotal, which is also $7500 above the calculated amount.
<br />4 The proposal amount is $7533.88 more than the calculated amount. The $7500 error in #3 is carried through but a new error of an additional $33.88 is introduced in the final proposal amount.
<br />Certified by
<br />Cynd
<br />City of Tukwila
<br />42nd Ave S - Phase III
<br />Senior 'rr.gram Manager
<br />Date April 11,
<br />Bid Tab
<br />4/11/2017
<br />
|