Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2017-01-25 Bid Tabulation - 2017 South 144th Street Phase II
Certified Bid Tab: S 144th Street Phase 11 Project - Re -Bid 1 Engineer's Estimate 1 DPK, Inc. 1 Westwater Construction Company 1 Valley Electric Co of Mount Vernon 1 Marshbank Construction, Inc. 1 Rodarte Construction, Inc. Bid Item Item Quantity Unit Unit Price Total Cost No. Unit Price Total Cost Unit Price Total Cost Unit Price Total Cost Unit Price Total Cost Unit Price Total Cost SCHEDULE A - ROADWAY IMPROVEMENTS ROADWAY 1 Unexpected Site Changes 1 EST $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 2 Roadway Surveying 1 LS $ 24,000.00 $ 24,000.00 $ 20,000.00 $ 20,000.00 $ 25,000.00 $ 25,000.00 $ 29,203.20 $ 29,203.20 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 3 SPCC Plan 1 LS $ 1,000.00 $ 1,000.00 $ 6,000.00 $ 6,000.00 $ 5,000.00 $ 5,000.00 $ 1,851.90 $ 1,851.90 $ 500.00 $ 500.00 $ 250.00 $ 250.00 4 Resolution of Utility Conflicts 1 EST $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 5 Utility Potholing 1 EST $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 6 Type B Progress Schedule 1 LS $ 5,000.00 $ 5,000.00 $ 6,000.00 $ 6,000.00 $ 3,000.00 $ 3,000.00 $ 3,931.20 $ 3,931.20 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 7 Mobilization 1 LS $ 143,700.00 $ 143,700.00 $ 79,000.00 $ 79,000.00 $ 225,000.00 $ 225,000.00 $ 184,681.63 $ 184,681.63 $ 200,000.00 $ 200,000.00 $ 192,000.00 $ 192,000.00 8 Project Temporary Traffic Control 1 LS $ 125,000.00 $ 125,000.00 $ 70,000.00 $ 70,000.00 $ 300,000.00 $ 300,000.00 $ 77,263.10 $ 77,263.10 $ 150,000.00 $ 150,000.00 $ 185,000.00 $ 185,000.00 9 Clearing and Grubbing 1 LS $ 20,000.00 $ 20,000.00 $ 50,000.00 $ 50,000.00 $ 25,000.00 $ 25,000.00 $ 21,340.80 $ 21,340.80 $ 6,800.00 $ 6,800.00 $ 5,000.00 $ 5,000.00 10 Removal of Structure and Obstruction 1 LS $ 25,000.00 $ 25,000.00 $ 50,000.00 $ 50,000.00 $ 25,000.00 $ 25,000.00 $ 94,457.60 $ 94,457.60 $ 10,000.00 $ 10,000.00 $ 15,000.00 $ 15,000.00 11 Roadway Excavation Incl. Haul 980 CY $ 60.00 $ 58,800.00 $ 40.00 $ 39,200.00 $ 40.00 $ 39,200.00 $ 116.90 $ 114,562.00 $ 38.00 $ 37,240.00 $ 70.00 $ 68,600.00 12 Unsuitable Foundation Excavation Incl. Haul 110 CY $ 50.00 $ 5,500.00 $ 36.00 $ 3,960.00 $ 45.00 $ 4,950.00 $ 45.00 $ 4,950.00 $ 30.00 $ 3,300.00 $ 60.00 $ 6,600.00 13 Gravel Borrow Incl. Haul 1030 TON $ 25.00 $ 25,750.00 $ 34.00 $ 35,020.00 $ 16.00 $ 16,480.00 $ 33.70 $ 34,711.00 $ 23.00 $ 23,690.00 $ 26.00 $ 26,780.00 14 Crushed Surfacing Base Course 1280 TON $ 40.00 $ 51,200.00 $ 41.00 $ 52,480.00 $ 20.00 $ 25,600.00 $ 38.20 $ 48,896.00 $ 24.00 $ 30,720.00 $ 30.00 $ 38,400.00 15 HMA CI 1/2" PG 64 -22 620 TON $ 105.00 $ 65,100.00 $ 107.00 $ 66,340.00 $ 95.00 $ 58,900.00 $ 109.90 $ 68,138.00 $ 100.00 $ 62,000.00 $ 100.00 $ 62,000.00 16 HMA CI 1/2" PG 64 -22 for Overlay 340 TON $ 105.00 $ 35,700.00 $ 105.00 $ 35,700.00 $ 95.00 $ 32,300.00 $ 131.70 $ 44,778.00 $ 96.00 $ 32,640.00 $ 110.00 $ 37,400.00 17 Planing Bituminous Pavement 690 SY $ 10.00 $ 6,900.00 $ 10.00 $ 6,900.00 $ 15.00 $ 10,350.00 $ 18.30 $ 12,627.00 $ 13.00 {) 8,970,00 $ 10.00 $ 6,900.00 18 Cement Conc. Pavement 65 CY $ 500.00 $ 32,500.00 $ 715.00 $ 46,475.00 $ 400.00 $ 26,000.00 $ 578.43 $ 37,597.95 $ 550.00 $ 35,750.00 $ 600.00 $ 39,000.00 19 Decorative Stamped Finish 25 SY $ 250.00 $ 6,250.00 $ 290.00 $ 7,250.00 $ 150.00 $ 3,750.00 $ 203.72 $ 5,093.00 $ 310.00 $ 7,750.00 $ 325.00 $ 8,125.00 20 Concrete Steps 1 LS $ 4,000.00 $ 4,000.00 $ 9,000.00 $ 9,000.00 $ 6,000.00 $ 6,000.00 $ 6,887.20 $ 6,887.20 $ 8,550.00 $ 8,550.00 $ 12,500.00 $ 12,500.00 21 Cast -in -Place Wall 1 LS $ 10,000.00 $ 10,000.00 $ 13,000.00 $ 13,000.00 $ 15,000.00 $ 15,000.00 $ 18,129.55 $ 18,129.55 $ 21,400.00 $ 21,400.00 $ 20,000.00 $ 20,000.00 22 Modular Block Wall 310 SF $ 40.00 $ 12,400.00 $ 47.00 $ 14,570.00 $ 12.00 $ 3,720.00 $ 30.40 $ 9,424.00 $ 62.00 $ 19,220.00 $ 35.00 $ 10,850.00 23 Erosion Control and Water Pollution Prevention 1 LS $ 30,000.00 $ 30,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 18,392.40 $ 18,392.40 $ 26,000.00 $ 26,000.00 $ 14,000.00 $ 14,000.00 24 Cement Conc. Traffic Curb and Gutter 1640 LF $ 30.00 $ 49,200.00 $ 29.00 $ 47,560.00 $ 16.00 $ 26,240.00 $ 22.07 $ 36,194.80 $ 19.00 $ 31,160.00 $ 29.00 $ 47,560.00 25 Cement Conc. Gutter 510 LF $ 30.00 $ 15,300.00 $ 32.00 $ 16,320.00 $ 18.00 $ 9,180.00 $ 23.96 $ 12,219.60 $ 24.00 $ 12,240.00 $ 36.00 $ 18,360.00 26 Roundabout Cement Concrete Curb and Gutter 280 LF $ 50.00 $ 14,000.00 $ 47.00 $ 13,160.00 $ 20.00 $ 5,600.00 $ 22.11 $ 6,190.80 $ 21.00 $ 5,880.00 $ 44.00 $ 12,320.00 27 Extruded Curb Type 6 40 LF $ 25.00 $ 1,000.00 $ 25.00 $ 1,000.00 $ 60.00 $ 2,400.00 $ 93.30 $ 3,732.00 $ 27.00 $ 1,080.00 $ 34.00 $ 1,360.00 28 Cement Conc. Driveway Entrance Type 1 320 SY $ 125.00 $ 40,000.00 $ 70.00 $ 22,400.00 $ 75.00 $ 24,000.00 $ 95.31 $ 30,499.20 $ 57.00 $ 18,240.00 $ 70.00 $ 22,400.00 29 Cement Conc. Driveway Entrance Type 2 30 SY $ 125.00 $ 3,750.00 $ 140.00 $ 4,200.00 $ 75.00 $ 2,250.00 $ 95.31 $ 2,859.30 $ 57.00 $ 1,710.00 $ 70.00 $ 2,100.00 30 Cement Conc. Driveway Entrance Type 3 50 SY $ 125.00 $ 6,250.00 $ 105.00 $ 5,250.00 $ 75.00 $ 3,750.00 $ 95.31 $ 4,765.50 $ 57.00 $ 2,850.00 $ 70.00 $ 3,500.00 31 Adjust Monument Case and Cover 1 EA $ 500.00 $ 500.00 $ 700.00 $ 700.00 $ 1,000.00 $ 1,000.00 $ 300.00 $ 300.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 32 Mailbox Support 1 EA $ 500.00 $ 500.00 $ 400.00 $ 400.00 $ 1,500.00 $ 1,500.00 $ 1,000.00 $ 1,000.00 $ 800.00 $ 800.00 $ 325.00 $ 325.00 33 Railing 1 LS $ 4,000.00 $ 4,000.00 $ 5,000.00 $ 5,000.00 $ 7,000.00 $ 7,000.00 $ 4,818.50 $ 4,818.50 $ 7,700.00 $ 7,700.00 $ 8,000.00 $ 8,000.00 SIDEWALK 34 Cement Conc. Sidewalk 1670 SY $ 55.00 $ 91,850.00 $ 58.00 $ 96,860.00 $ 29.00 $ 48,430.00 $ 80.08 $ 133,733.60 $ 45.00 $ 75,150.00 $ 60.00 $ 100,200.00 35 Thickened Edge Sidewalk 130 LF $ 50.00 $ 6,500.00 $ 105.00 $ 13,650.00 $ 10.00 $ 1,300.00 $ 50.60 $ 6,578.00 $ 90.00 $ 11,700.00 $ 105.00 $ 13,650.00 36 Cement Conc. Curb Ramp Type Perpendicular A 8 EA $ 1,750.00 $ 14,000.00 $ 2,300.00 $ 18,400.00 $ 2,500.00 $ 20,000.00 $ 1,651.71 $ 13,213.68 $ 1,300.00 $ 10,400.00 $ 1,650.00 $ 13,200.00 37 Cement Conc. Curb Ramp Type Perpendicular B 2 EA $ 1,750.00 $ 3,500.00 $ 2,300.00 $ 4,600.00 $ 2,500.00 $ 5,000.00 $ 1,651.71 $ 3,303.42 $ 1,500.00 $ 3,000.00 $ 1,900.00 $ 3,800.00 38 Cement Conc. Curb Ramp Type Parallel A 1 EA $ 1,750.00 $ 1,750.00 $ 2,300.00 $ 2,300.00 $ 2,500.00 $ 2,500.00 $ 1,651.71 $ 1,651.71 $ 1,700.00 $ 1,700.00 $ 2,000.00 $ 2,000.00 39 Detectable Warning Surface 176 SF $ 35.00 $ 6,160.00 $ 30.00 $ 5,280.00 $ 16.00 $ 2,816.00 $ 59.69 $ 10,505.44 $ 32.00 $ 5,632.00 $ 33.00 $ 5,808.00 STORM DRAINAGE 40 Shoring or Extra Excavation Cl. B 3290 SF $ 1.00 $ 3,290.00 $ 0.10 $ 329.00 $ 0.50 $ 1,645.00 $ 1.20 $ 3,948.00 $ 0.50 $ 1,645.00 $ 1.50 $ 4,935.00 41 Gravel Backfill Incl. Haul for Storm Trench 440 TN $ 25.00 $ 11,000.00 $ 31.00 $ 13,640.00 $ 20.00 $ 8,800.00 $ 39.40 $ 17,336.00 $ 35.00 $ 15,400.00 $ 33.00 $ 14,520.00 42 Ductile Iron Storm Sewer Pipe 12 In. Diam. 420 LF $ 125.00 $ 52,500.00 $ 125.00 $ 52,500.00 $ 225.00 $ 94,500.00 $ 63.50 $ 26,670.00 $ 60.00 $ 25,200.00 $ 70.00 $ 29,400.00 43 Solid Wall PVC Storm Sewer Pipe 18 In. Diam. 50 LF $ 125.00 $ 6,250.00 $ 175.00 $ 8,750.00 $ 300.00 $ 15,000.00 $ 64.60 $ 3,230.00 $ 87.00 $ 4,350.00 $ 90.00 $ 4,500.00 44 Solid Wall PVC Storm Sewer Pipe 12 In. Diam. 560 LF $ 100.00 $ 56,000.00 $ 100.00 $ 56,000.00 $ 200.00 $ 112,000.00 $ 45.50 $ 25,480.00 $ 54.00 $ 30,240.00 $ 44.00 $ 24,640.00 45 Storm Drainage Television Inspection 1 LS $ 2,000.00 $ 2,000.00 $ 1,000.00 $ 1,000.00 $ 6,000.00 $ 6,000.00 $ 5,616.00 $ 5,616.00 $ 2,200.00 $ 2,200.00 $ 1,000.00 $ 1,000.00 46 Concrete Inlet 3 EA $ 1,250.00 $ 3,750.00 $ 1,500.00 $ 4,500.00 $ 2,000.00 $ 6,000.00 $ 1,684.80 $ 5,054.40 $ 1,000.00 $ 3,000.00 $ 1,100.00 $ 3,300.00 47 Catch Basin Type 1 6 EA $ 1,600.00 $ 9,600.00 $ 1,800.00 $ 10,800.00 $ 2,500.00 $ 15,000.00 $ 1,853.30 $ 11,119.80 $ 1,300.00 $ 7,800.00 $ 1,100.00 $ 6,600.00 48 Catch Basin Type 1L 1 EA $ 2,000.00 $ 2,000.00 $ 1,850.00 $ 1,850.00 $ 3,500.00 $ 3,500.00 $ 1,909.50 $ 1,909.50 $ 1,400.00 $ 1,400.00 $ 1,350.00 $ 1,350.00 49 Catch Basin Type 2 48 In. Diam. 6 EA $ 3,500.00 $ 21,000.00 $ 2,500.00 $ 15,000.00 $ 6,000.00 $ 36,000.00 $ 3,931.20 $ 23,587.20 $ 2,600.00 $ 15,600.00 $ 2,800.00 $ 16,800.00 50 Adjust Catch Basin 8 EA $ 550.00 $ 4,400.00 $ 700.00 $ 5,600.00 $ 1,000.00 $ 8,000.00 $ 629.00 $ 5,032.00 $ 400.00 $ 3,200.00 $ 450.00 $ 3,600.00 51 Connect to Existing Drainage Structure 3 EA $ 1,200.00 $ 3,600.00 $ 2,000.00 $ 6,000.00 $ 1,000.00 $ 3,000.00 $ 2,695.70 $ 8,087.10 $ 1,000.00 $ 3,000.00 $ 1,500.00 $ 4,500.00 52 Connect Drainage Structure to Existing Pipe 1 EA $ 2,000.00 $ 2,000.00 $ 3,000.00 $ 3,000.00 $ 1,000.00 $ 1,000.00 $ 1,965.60 $ 1,965.60 $ 1,200.00 $ 1,200.00 $ 900.00 $ 900.00 53 Stormwater Treament Vault, 4' x 8' 1 EA $ 30,000.00 $ 30,000.00 $ 45,000.00 $ 45,000.00 $ 50,000.00 $ 50,000.00 $ 39,312.00 $ 39,312.00 $ 32,000.00 $ 32,000.00 $ 30,000.00 $ 30,000.00 54 Stormwater Treatment Vault, 4' x 13' 1 EA $ 40,000.00 $ 40,000.00 $ 65,000.00 $ 65,000.00 $ 75,000.00 $ 75,000.00 $ 44,928.00 $ 44,928.00 $ 58,000.00 $ 58,000.00 $ 40,000.00 $ 40,000.00 WATER 55 Ductile Iron Pipe for Water Main 4 In. Diam. 10 LF $ 130.00 $ 1,300.00 $ 250.00 $ 2,500.00 $ 100.00 $ 1,000.00 $ 132.60 $ 1,326.00 $ 250.00 $ 2,500.00 $ 200.00 $ 2,000.00 56 Adjust Water Valve 10 EA $ 500.00 $ 5,000.00 $ 600.00 $ 6,000.00 $ 300.00 $ 3,000.00 $ 528.00 $ 5,280.00 $ 400.00 $ 4,000.00 $ 500.00 $ 5,000.00 57 Relocate FDC, PIV and associated appurtenances 1 LS $ 5,000.00 $ 5,000.00 $ 7,000.00 $ 7,000.00 $ 6,000.00 $ 6,000.00 $ 6,514.60 $ 6,514.60 $ 2,000.00 $ 2,000.00 $ 8,500.00 $ 8,500.00 58 Adjust Water Meter Box 3 EA $ 350.00 $ 1,050.00 $ 350.00 $ 1,050.00 $ 1,000.00 $ 3,000.00 $ 674.00 $ 2,022.00 $ 400.00 $ 1,200.00 $ 700.00 $ 2,100.00 59 Service Connection 1 In. Diam. 1 EA $ 4,000.00 $ 4,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 3,482.00 $ 3,482.00 $ 2,700.00 $ 2,700.00 $ 2,200.00 $ 2,200.00 60 Relocate Water Meter, Setter and Box 2 EA $ 1,000.00 $ 2,000.00 $ 1,500.00 $ 3,000.00 $ 1,000.00 $ 2,000.00 $ 1,347.90 $ 2,695.80 $ 1,700.00 $ 3,400.00 $ 2,200.00 $ 4,400.00 SANITARY SEWER 61 Adjust Sewer Manhole 3 EA $ 700.00 $ 2,100.00 $ 800.00 $ 2,400.00 $ 1,500.00 $ 4,500.00 $ 1,067.10 $ 3,201.30 $ 600.00 $ 1,800.00 $ 500.00 $ 1,500.00 1. of 2 Certified Bid Tab: S 144th Street Phase 11 Project - Re -Bid 1 Engineer's Estimate 1 DPK, Inc. 1 Westwater Construction Company 1 Valley Electric Co of Mount Vernon 1 Marshbank Construction, Inc. 1 Rodarte Construction, Inc. Bid Item Item Quantity Unit Unit Price Total Cost No. Unit Price Total Cost Unit Price Total Cost Unit Price Total Cost Unit Price Total Cost Unit Price Total Cost ILLUMINATION AND SIGNAL SYSTEMS $ 2,900.00 $ 1,000.00 $ 1,000.00 $ 602.00 $ 602.00 62 Illumination System, Complete 1 LS $ 200,000.00 $ 200,000.00 $ 190,000.00 $ 190,000.00 $ 230,000.00 $ 230,000.00 $ 209,420.10 $ 209,420.10 $ 191,000.00 $ 191,000.00 $ 165,000.00 $ 165,000.00 63 Traffic Signal System, Complete (S 144th St and 42nd Ave S) 1 LS $ 220,000.00 $ 220,000.00 $ 170,000.00 $ 170,000.00 $ 200,000.00 $ 200,000.00 $ 228,697.80 $ 228,697.80 $ 175,000.00 $ 175,000.00 $ 225,000.00 $ 225,000.00 64 Signal Loop Modifications, Complete (Tukwila Intl Blvd & S 144th St) 1 LS $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 17,000.00 $ 17,000.00 $ 24,030.90 $ 24,030.90 $ 15,000.00 $ 15,000.00 $ 16,000.00 $ 16,000.00 65 Rectangular Rapid Flashing Beacon (RRFB) System, Complete 1 LS $ 20,000.00 $ 20,000.00 $ 16,000.00 $ 16,000.00 $ 18,000.00 $ 18,000.00 $ 27,843.90 $ 27,843.90 $ 16,000.00 $ 16,000.00 $ 14,000.00 $ 14,000.00 TRAFFIC CONTROL DEVICES $ 26,500.00 $ 25,000.00 $ 25,000.00 104 Furnish and Install PVC Conduit, 4 In. Diam. 66 Storm Drain Marker 13 EA $ 30.00 $ 390.00 $ 15.00 $ 195.00 $ 50.00 $ 650.00 $ 16.90 $ 219.70 $ 16.00 $ 208.00 $ 50.00 $ 650.00 67 Raised Pavement Marker Type 1 3.5 HUND $ 375.00 $ 1,312.50 $ 300.00 $ 1,050.00 $ 300.00 $ 1,050.00 $ 337.00 $ 1,179.50 $ 320.00 $ 1,120.00 $ 725.00 $ 2,537.50 68 Raised Pavement Marker Type 2 0.5 HUND $ 700.00 $ 350.00 $ 700.00 $ 350.00 $ 600.00 $ 300.00 $ 786.30 $ 393.15 $ 750.00 $ 375.00 $ 950.00 $ 475.00 69 Permanent Signing 1 LS $ 7,000.00 $ 7,000.00 $ 6,000.00 $ 6,000.00 $ 10,000.00 $ 10,000.00 $ 6,040.20 $ 6,040.20 $ 6,400.00 $ 6,400.00 $ 7,000.00 $ 7,000.00 70 Plastic Line, 4 In. 1920 LF $ 2.00 $ 3,840.00 $ 1.50 $ 2,880.00 $ 1.00 $ 1,920.00 $ 1.60 $ 3,072.00 $ 1.50 $ 2,880.00 $ 1.25 $ 2,400.00 71 Plastic Stop Line 90 LF $ 6.00 $ 540.00 $ 4.00 $ 360.00 $ 5.00 $ 450.00 $ 4.50 $ 405.00 $ 4.00 $ 360.00 $ 4.25 $ 382.50 72 Plastic Crosswalk Line 490 SF $ 5.00 $ 2,450.00 $ 4.00 $ 1,960.00 $ 5.00 $ 2,450.00 $ 4.10 $ 2,009.00 $ 4.00 $ 1,960.00 $ 4.50 $ 2,205.00 73 Plastic Traffic Arrow 2 EA $ 135.00 $ 270.00 $ 70.00 $ 140.00 $ 80.00 $ 160.00 $ 75.30 $ 150.60 $ 72.00 $ 144.00 $ 200.00 $ 400.00 74 Plastic Bicycle Lane Symbol 4 EA $ 360.00 $ 1,440.00 $ 450.00 $ 1,800.00 $ 250.00 $ 1,000.00 $ 498.70 $ 1,994.80 $ 475.00 $ 1,900.00 $ 300.00 $ 1,200.00 75 Plastic Bicycle Lane Symbol for Loop Detection 2 EA $ 210.00 $ 420.00 $ 110.00 $ 220.00 $ 175.00 $ 350.00 $ 122.50 $ 245.00 $ 116.00 $ 232.00 $ 175.00 $ 350.00 76 Plastic Access Parking Space Symbol 4 EA $ 375.00 $ 1,500.00 $ 360.00 $ 1,440.00 $ 250.00 $ 1,000.00 $ 401.00 $ 1,604.00 $ 380.00 $ 1,520.00 $ 325.00 $ 1,300.00 77 Paint Line, 4 In. 290 LF $ 1.00 $ 290.00 $ 0.500 $ 145.00 $ 1.00 $ 290.00 $ 0.60 $ 174.00 $ 0.50 $ 145.00 $ 2.75 $ 797.50 ROADSIDE DEVELOPMENT 78 Property Restoration 1 EST $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 79 Topsoil Type A 160 CY $ 45.00 $ 7,200.00 $ 45.00 $ 7,200.00 $ 50.00 $ 8,000.00 $ 45.00 $ 7,200.00 $ 43.00 $ 6,880.00 $ 55.00 $ 8,800.00 80 Bark Mulch 20 CY $ 45.00 $ 900.00 $ 50.00 $ 1,000.00 $ 65.00 $ 1,300.00 $ 56.20 $ 1,124.00 $ 53.00 $ 1,060.00 $ 70.00 $ 1,400.00 81 Seeded Lawn Installation 95 SY $ 3.00 $ 285.00 $ 8.00 $ 760.00 $ 4.00 $ 380.00 $ 7.10 $ 674.50 $ 7.00 $ 665.00 $ 6.00 $ 570.00 82 PSIPE Tilia tomentosa 'PNI 60517 Green Mountain Linden; 2.5" Cal., 12' -14' Ht. 9 EA $ 400.00 $ 3,600.00 $ 460.00 $ 4,140.00 $ 800.00 $ 7,200.00 $ 494.30 $ 4,448.70 $ 470.00 $ 4,230.00 $ 500.00 $ 4,500.00 83 PSIPE Cornus kousa x nuttallii ' KN4 -43'/ Starlight Dogwood; 2.5" Cal', 12'-14' Ht. 13 EA $ 400.00 $ 5,200.00 $ 425.00 $ 5,525.00 $ 800.00 $ 10,400.00 $ 449.30 $ 5,840.90 $ 430.00 $ 5,590.00 $ 500.00 $ 6,500.00 84 PSIPE Abelia x grandiflora'Kaleidoscope'/ Kaleidoscope Abelia; 2 Gallon Cont. 18 EA $ 22.00 $ 396.00 $ 32.00 $ 576.00 $ 22.00 $ 396.00 $ 33.30 $ 599.40 $ 32.00 $ 576.00 $ 22.00 $ 396.00 85 PSIPE Berberis thunbergii'Concorde'/ Concorde Japanese Barberry; 2 Gallon Cont. 84 EA $ 22.00 $ 1,848.00 $ 22.00 $ 1,848.00 $ 22.00 $ 1,848.00 $ 22.50 $ 1,890.00 $ 22.00 $ 1,848.00 $ 22.00 $ 1,848.00 86 PSIPE Spiraea japonica ' Walbuma' / Magic Carpet Spirea;2 Gallon Cont. 60 EA $ 22.00 $ 1,320.00 $ 22.00 $ 1,320.00 $ 22.00 $ 1,320.00 $ 22.50 $ 1,350.00 $ 22.00 $ 1,320.00 $ 22.00 $ 1,320.00 87 PSIPE Calluna vulgaris'Spring Torch'/ Spring Torch Heather;1 Gallon Cont. 63 EA $ 18.00 $ 1,134.00 $ 13.00 $ 819.00 $ 15.00 $ 945.00 $ 9.90 $ 623.70 $ 10.00 $ 630.00 $ 13.00 $ 819.00 88 PSIPE Teucrium chamaedrys/ Wall Germander;1 Gallon Cont. 86 EA $ 18.00 $ 1,548.00 $ 13.00 $ 1,118.00 $ 15.00 $ 1,290.00 $ 9.90 $ 851.40 $ 10.00 $ 860.00 $ 13.00 $ 1,118.00 89 PSIPE Pennisetum Alopecuroides'Little Bunny'/ Little Bunny Dwarf Fountain Grass; 1 Gallon Cont. 87 EA $ 12.00 $ 1,044.00 $ 13.00 $ 1,131.00 $ 15.00 $ 1,305.00 $ 6.90 $ 600.30 $ 10.00 $ 870.00 $ 13.00 $ 1,131.00 90 PSIPE Schizachyrium scoparium'The Blues'/ The Blues Little Bluestem 51 EA $ 12.00 $ 612.00 $ 15.00 $ 765.00 $ 15.00 $ 765.00 $ 16.90 $ 861.90 $ 11.00 $ 561.00 $ 13.00 $ 663.00 91 PSIPE Veronica peduncularis'Georgia Blue'/ Georgia Blue Speedwell;1 Gallon Cont. 210 EA $ 10.00 $ 2,100.00 $ 15.00 $ 3,150.00 $ 15.00 $ 3,150.00 $ 11.70 $ 2,457.00 $ 11.00 $ 2,310.00 $ 13.00 $ 2,730.00 92 PSIPE Geum'Mango Lassi'/ Mango Lassi Avens;1 Gallon Cont. 285 EA $ 10.00 $ 2,850.00 $ 13.00 $ 3,705.00 $ 15.00 $ 4,275.00 $ 9.90 $ 2,821.50 $ 10.00 $ 2,850.00 $ 13.00 $ 3,705.00 93 Root Barrier 352 LF $ 15.00 $ 5,280.00 $ 9.00 $ 3,168.00 $ 10.00 $ 3,520.00 $ 6.80 $ 2,393.60 $ 7.00 $ 2,464.00 $ 13.00 $ 4,576.00 94 Automatic Irrigation System, Complete 1 LS $ 40,000.00 $ 40,000.00 $ 24,000.00 $ 24,000.00 $ 50,000.00 $ 50,000.00 $ 14,033.30 $ 14,033.30 $ 13,000.00 $ 13,000.00 $ 42,000.00 $ 42,000.00 95 Bench 4 EA $ 2,200.00 $ 8,800.00 $ 2,000.00 $ 8,000.00 $ 2,000.00 $ 8,000.00 $ 2,366.60 $ 9,466.40 $ 1,300.00 $ 5,200.00 $ 2,500.00 $ 10,000.00 96 Trash Receptacle 2 EA $ 2,000.00 $ 4,000.00 $ 1,500.00 $ 3,000.00 $ 1,000.00 $ 2,000.00 $ 2,695.70 $ 5,391.40 $ 1,900.00 $ 3,800.00 $ 2,000.00 $ 4,000.00 FRANCHISE UTILITY ITEMS 97 Franchise Utility Coordination 1 LS $ 10,000.00 $ 10,000.00 $ 25,000.00 $ 25,000.00 $ 10,000.00 $ 10,000.00 $ 5,000.00 $ 5,000.00 $ 1,200.00 $ 1,200.00 $ 12,500.00 $ 12,500.00 98 Adjust Gas Valve 2 EA $ 500.00 $ 1,000.00 $ 600.00 $ 1,200.00 $ 1,500.00 $ 3,000.00 $ 617.30 $ 1,234.60 $ 500.00 $ 1,000.00 $ 300.00 $ 600.00 Sub -Total 1,849,819.50 Schedule A $ 1,765,859.00 $ 2,152,875.00 $ 1,993,620.63 $ 1,649,265.00 $ 1,846,106.50 SCHEDULE B - SEATTLE CITY LIGHT IMPROVEMENTS $ 1,997,670.50 $ 2,459,858.25 $ 2,550,124.49 $ 1,883,895.03 $ 2,322,343.90 99 Adjust Utility Vault 1 EA $ 1,000.00 $ 1,000.00 $ 2,900.00 $ 2,900.00 $ 1,000.00 $ 1,000.00 $ 602.00 $ 602.00 $ 600.00 $ 600.00 $ 1,000.00 $ 1,000.00 100 Adjust Handole 1 EA $ 500.00 $ 500.00 $ 800.00 $ 800.00 $ 500.00 $ 500.00 $ 1,204.10 $ 1,204.10 $ 214.00 $ 214.00 $ 800.00 $ 800.00 101 Furnish and Install 507LA Vault 1 EA $ 9,000.00 $ 9,000.00 $ 8,400.00 $ 8,400.00 $ 8,000.00 $ 8,000.00 $ 13,521.20 $ 13,521.20 $ 9,400.00 $ 9,400.00 $ 14,000.00 $ 14,000.00 102 Furnish and Install 577LA Vault 1 EA $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 14,000.00 $ 14,000.00 $ 18,885.80 $ 18,885.80 $ 13,000.00 $ 13,000.00 $ 17,000.00 $ 17,000.00 103 Furnish and Install 712LA Vault 1 EA $ 25,000.00 $ 25,000.00 $ 19,000.00 $ 19,000.00 $ 25,000.00 $ 25,000.00 $ 33,954.60 $ 33,954.60 $ 26,500.00 $ 26,500.00 $ 25,000.00 $ 25,000.00 104 Furnish and Install PVC Conduit, 4 In. Diam. 2170 LF $ 35.00 $ 75,950.00 $ 40.00 $ 86,800.00 $ 55.00 $ 119,350.00 $ 107.40 $ 233,058.00 $ 38.00 $ 82,460.00 $ 86.00 $ 186,620.00 105 Furnish and Install PVC Conduit, 5 In. Diam. 1700 LF $ 45.00 $ 76,500.00 $ 44.00 $ 74,800.00 $ 65.00 $ 110,500.00 $ 115.80 $ 196,860.00 $ 45.00 $ 76,500.00 $ 105.00 $ 178,500.00 106 Replace Frame and Cover, 42 In. Round 2 EA $ 5,000.00 $ 10,000.00 $ 4,000.00 $ 8,000.00 $ 1,000.00 $ 2,000.00 $ 5,068.50 $ 10,137.00 $ 2,800.00 $ 5,600.00 $ 6,000.00 $ 12,000.00 Schedule B Subtotal Sales Tax (9.5 %) $ 208,950.00 $ 19,850.25 $ 211,700.00 $ 20,111.50 $ 280,350.00 $ 26,633.25 $ 508,222.70 $ 48,281.16 $ 214,274.00 $ 20,356.03 $ 434,920.00 $ 41,317.40 Sub -Total 228,800.25 Schedule B $ 231,811.50 $ 306,983.25 $ 556,503.86 $ 234,630.03 $ 476,237.40 TOTAL CONSTRUCTION BID /ESTIMATE (Schedule A + B) $ 2,078,619.75 $ 1,997,670.50 $ 2,459,858.25 $ 2,550,124.49 $ 1,883,895.03 $ 2,322,343.90 Errors (1) Proposal had an error in the total amount for Item #17, showing $8,840 when the total amount calculates to $8,970. Error is for a total of -$130 from what the amount should be. This error carried through to the bid total, which was $130 less than the calculated total. Certified by Cyndy or Prog Manager Date January 26. 2017 2 of 2