Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2018-02-13 Bid Tabulation - 53rd Avenue South
CITY OF TUKWILA - DEPARTMENT OF PUBLIC WORKS 53RD AVE S BID TABS 02/13/18 Total Eng ineer `s Estimate Frank'Coluccio Company Construction SCI Infrastructure, LLC. Marshbank Construction, Inc. No. Section No Item Quantity Unit Unit Cost : To Cost Un Cast Total Cost Unit Cost Totai Cost Unit Cost Totai Cost Schedule A Al 1-04 Unexpected Site Changes 1 EST $ 30,000.00 $ 30,000 $30,000.00 $ 30,000 $30,000.00 $ 30,000 $30,000.00 $ 30,000 A2 1-05 Roadway Surveying 1 LS $ 100,000.00 $ 100,000 $45,000.00 $ 45,000 $45,000.00 $ 45,000 $45,000.00 $ 45,000 A3 1-05 ADA Features Surveying 1 LS $ 40,000.00 $ 40,000 $5,000.00 $ 5,000 $10,000.00 $ 10,000 $10,000.00 $ 10,000 A4 1-07 SPCC Plan 1 LS $ 2,500.00 $ 2,500 $2,500.00 $ 2,500 $1,000.00 $ 1,000 $250.00 $ 250 A5 1-07 Resolution of Utility Conflicts 1 EST $ 30,000.00 $ 30,000 $30,000.00 $ 30,000 $30,000.00 $ 30,000 $30,000.00 $ 30,000 A6 1-07 Utility Potholing 1 EST $ 25,000.00 $ 25,000 $25,000.00 $ 25,000 $25,000.00 $ 25,000 $25,000.00 $ 25,000 A7 1-08 Type B Progress Schedule 1 LS $ 10,000.00 $ 10,000 $5,000.00 $ 5,000 $5,000.00 $ 5,000 $6,000.00 $ 6,000 A8 1-09 Field Office Building 1 LS $ 30,000.00 $ 30,000 $40,000.00 $ 40,000 $28,000.00 $ 28,000 $28,000.00 $ 28,000 A9 1-09 Mobilization 1 LS $ 500,000.00 $ 500,000 $159,000.00 $ 159,000 $400,000.00 $ 400,000 $320,000.00 $ 320,000 A10 1-10 Project Temporary Traffic Control 1 LS $ 300,000.00 $ 300,000 $300,000.00 $ 300,000 $300,000.00 $ 300,000 $320,000.00 $ 320,000 All 1-10 Uniformed Police Officer 60 HR $ 110.00 $ 6,600 $85.00 $ 5,100 $100.00 $ 6,000 $80.00 $ 4,800 Al2 2-01 Clearing and Grubbing 1 LS $ 30,000.00 $ 30,000 $120,000.00 $ 120,000 $30,000.00 $ 30,000 $75,000.00 $ 75,000 A13 2-02 Removal of Structure and Obstruction 1 LS $ 50,000.00 $ 50,000 $5,000.00 $ 5,000 $42,000.00 $ 42,000 $55,000.00 $ 55,000 A14 2-03 Gravel Borrow Incl. Haul 990 TON $ 35.00 $ 34,650 $25.00 $ 24,750 $21.85 $ 21,632 $37.00 $ 36,630 A15 2-03 Roadway Excavation Incl. Haul 2400 CY $ 35.00 $ 84,000 $50.00 $ 120,000 $25.00 $ 60,000 $31.00 $ 74,400 A16 2-03 Unsuitable Foundation Excavation Incl. Haul 390 CY $ 35.00 $ 13,650 $50.00 $ 19,500 $27.50 $ 10,725 $32.00 $ 12,480 A17 2-09 Structure Excavation Class A Incl Haul for Walls 920 CY $ 35.00 $ 32,200 $100.00 $ 92,000 $30.00 $ 27,600 $35.00 $ 32,200 Al 8 2-09 Shoring or Extra Excavation Class A for Structural Earth Walls 1 LS $ 40,000.00 $ 40,000 $20,000.00 $ 20,000 $5,000.00 $ 5,000 $1,600.00 $ 1,600 A19 4-04 Crushed Surfacing Base Course 2500 TON $ 40.00 $ 100,000 $25.00 $ 62,500 $28.00 $ 70,000 $25.00 $ 62,500 A20 4-04 Crushed Surfacing Top Course 970 TON $ 45.00 $ 43,650 $25.00 $ 24,250 $30.00 $ 29,100 $33.00 $ 32,010 A21 5-04 HMA CI 1/2" PG 64-22 2140 TON $ 120.00 $ 256,800 $100.00 $ 214,000 $77.00 $ 164,780 $97.00 $ 207,580 A22 5-04 Commercial HMA 220 TON $ 175.00 $ 38,500 $166.00 $ 36,520 $180.00 $ 39,600 $168.00 $ 36,960 A23 6-13 Modular Block Wall 2430 SF $ 25.00 $ 60,750 $35.00 $ 85,050 $23.00 $ 55,890 $38.00 $ 92,340 A24 6-13 Structural Earth Wall 5540 SF $ 45.00 $ 249,300 $35.00 $ 193,900 $22.00 $ 121,880 $30.00 $ 166,200 A25 6-13 Gravel Borrow for Structural Earth Wall Incl. Haul 600 CY $ 60.00 $ 36,000 $35.00 $ 21,000 $45.00 $ 27,000 $58.00 $ 34,800 A26 8-01 Erosion Control and Water Pollution Prevention 1 LS $ 75,000.00 $ 75,000 $20,000.00 $ 20,000 $10,000.00 $ 10,000 $35,000.00 $ 35,000 A27 8-04 Integral Curb 150 LF $ 20.00 $ 3,000 $30.00 $ 4,500 $85.00 $ 12,750 $96.00 $ 14,400 A28 8-04 Extruded Curb, Type 5 80 LF $ 20.00 $ 1,600 $25.00 $ 2,000 $17.00 $ 1,360 $17.00 $ 1,360 A29 8-04 Cement Conc. Traffic Curb and Gutter 4810 LF $ 20.00 $ 96,200 $15.00 $ 72,150 $16.75 $ 80,567.50 $19.00 $ 91,390 A30 8-04 Cement Conc. Traffic Curb 20 LF $ 30.00 $ 600 $29.00 $ 580 $31.00 $ 620 $45.00 $ 900 A31 8-04 Cement Conc. Pedestrian Curb 400 LF $ 30.00 $ 12,000 $25.00 $ 10,000 $27.00 $ 10,800 $30.00 $ 12,000 A32 8-06 Cement Conc. Driveway Entrance Type 1 450 SY $ 65.00 $ 29,250 $55.00 $ 24,750 $66.00 $ 29,700 $52.00 $ 23,400 A33 8-06 Cement Conc. Driveway Entrance Type 2 420 SY $ 65.00 $ 27,300 $55.00 $ 23,100 $66.00 $ 27,720 $52.00 $ 21,840 A34 8-06 Cement Conc. Driveway 510 SY $ 60.00 $ 30,600 $55.00 $ 28,050 $66.00 $ 33,660 $52.00 $ 26,520 A35 8-12 Black Vinyl Coated Chain Link Fence 1072 LF $ 40.00 $ 42,880 $30.00 $ 32,160 $30.00 $ 32,160 $29.00 $ 31,088 A36 8-12 Remove and Replace Wooden Fence 300 LF $ 75.00 $ 22,500 $40.00 $ 12,000 $40.00 $ 12,000 $44.00 $ 13,200 A37 8-12 Remove and Reset Chain Link Fence 90 LF $ 40.00 $ 3,600 $30.00 $ 2,700 $35.00 $ 3,150 $30.00 $ 2,700 A38 8-12 Remove and Reset Chain Link Gate 3 EA $ 1,000.00 $ 3,000 $200.00 $ 600 $400.00 $ 1,200 $85.00 $ 255 A39 8-13 Remove and Install Monument Assembly 3 EA $ 1,500.00 $ 4,500 $1,000.00 $ 3,000 $2,200.00 $ 6,600 $3,700.00 $ 11,100 A40 8-18 Remove and Replace Mailbox Support 27 EA $ 750.00 $ 20,250 $400.00 $ 10,800 $600.00 $ 16,200 $1,200.00 $ 32,400 A41 8-26 Stairs Hand Railing 30 LF $ 400.00 $ 12,000 $160.00 $ 4,800 $150.00 $ 4,500 $160.00 $ 4,800 Sidewalk 02/13/18 Total Engineer's Estimate FrankColuccio Construction Company SCI Infrastructure, LLC; Marshbank Construction, Inc. No. Section No, ttern Quantity Unit Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost A42 8-14 Cement Conc. Sidewalk 1890 SY $ 45.00 $ 85,050 $50.00 $ 94,500 $37.50 $ 70,875 $44.00 $ 83,160 A43 8-14 Thickened Edge Sidewalk 1070 LF $ 35.00 $ 37,450 $60.00 $ 64,200 $65.00 $ 69,550 $70.00 $ 74,900 A44 8-14 Cement Conc. Stairs 30 SY $ 150.00 $ 4,500 $850.00 $ 25,500 $795.00 $ 23,850 $900.00 $ 27,000 A45 8-14 Cement Conc. Curb Ramp Type Parallel A 3 EA $ 3,500.00 $ 10,500 $6,500.00 $ 19,500 $1,300.00 $ 3,900 $1,600.00 $ 4,800 A46 8-14 Cement Conc. Curb Ramp Type Parallel B 1 EA $ 3,500.00 $ 3,500 $6,200.00 $ 6,200 $1,950.00 $ 1,950 $2,300.00 $ 2,300 A47 8-14 Cement Conc. Curb Ramp Type Single Direction A 3 EA $ 3,500.00 $ 10,500 $5,000.00 $ 15,000 $2,100.00 $ 6,300 $2,500.00 $ 7,500 A48 8-14 Cement Conc. Curb Ramp Type Single Direction B 5 EA $ 3,500.00 $ 17,500 $5,000.00 $ 25,000 $2,000.00 $ 10,000 $2,400.00 $ 12,000 Storm Drainage A49 2-02 Removal/Abandonment of Existing Storm Catch Basin 34 EA $ 750.00 $ 25,500 $500.00 $ 17,000 $400.00 $ 13,600 $225.00 $ 7,650 A50 2-02 Removal/Abandonment of Existing Storm Main 2820 LF $ 15.00 $ 42,300 $15.00 $ 42,300 $9.00 $ 25,380 $7.50 $ 21,150 A51 2-09 Shoring or Extra Excavation Class B for Storm Drainage 13000 SF $ 1.50 $ 19,500 $2.00 $ 26,000 $1.50 $ 19,500 $0.50 $ 6,500 A52 2-09 Trench Backfill Incl. Haul for Storm Trench 1400 CY $ 45.00 $ 63,000 $35.00 $ 49,000 $45.00 $ 63,000 $34.00 $ 47,600 A53 7-01 Wall Underdrain Pipe 6 In. Diam. 1510 LF $ 50.00 $ 75,500 $30.00 $ 45,300 $10.00 $ 15,100 $1.15 $ 1,737 A54 7-01 Drain Pipe 6 In. Diam. 410 LF $ 45.00 $ 18,450 $70.00 $ 28,700 $40.00 $ 16,400 $49.00 $ 20,090 A55 7-04 Ductile Iron Pipe 12 In. Diam 150 LF $ 95.00 $ 14,250 $120.00 $ 18,000 $87.00 $ 13,050 $65.00 $ 9,750 A56 7-04 Storm Sewer Pipe 12 In. Diam. 1060 LF $ 80.00 $ 84,800 $110.00 $ 116,600 $56.00 $ 59,360 $41.00 $ 43,460 A57 7-04 Storm Sewer Pipe 18 In. Diam. 1390 LF $ 100.00 $ 139,000 $125.00 $ 173,750 $69.00 $ 95,910 $60.00 $ 83,400 A58 7-04 Storm Sewer Pipe 24 In. Diam. 100 LF $ 125.00 $ 12,500 $270.00 $ 27,000 $110.00 $ 11,000 $82.00 $ 8,200 A59 7-04 Storm Drainage Television Inspection 1 LS $ 10,000.00 $ 10,000 $5,000.00 $ 5,000 $7,500.00 $ 7,500 $10,000.00 $ 10,000 A60 7-05 Yard Drain 7 EA $ 1,000.00 $ 7,000 $2,000.00 $ 14,000 $700.00 $ 4,900 $750.00 $ 5,250 A61 7-05 Catch Basin Type 1 16 EA $ 1,200.00 $ 19,200 $3,000.00 $ 48,000 $1,200.00 $ 19,200 $1,000.00 $ 16,000 A62 7-05 Catch Basin Type 1L 9 EA $ 1,400.00 $ 12,600 $3,500.00 $ 31,500 $1,375.00 $ 12,375 $1,000.00 $ 9,000 A63 7-05 Catch Basin Type 2 48 In. Diam. 11 EA $ 3,500.00 $ 38,500 $6,500.00 $ 71,500 $2,750.00 $ 30,250 $2,700.00 $ 29,700 A64 7-05 Catch Basin Type 2 54 In. Diam. 3 EA $ 5,000.00 $ 15,000 $8,000.00 $ 24,000 $3,100.00 $ 9,300 $2,900.00 $ 8,700 A65 7-05 Flow Splitter Catch Basin Type 2 72 In. Diam. 1 EA $ 10,000.00 $ 10,000 $10,000.00 $ 10,000 $10,800.00 $ 10,800 $8,000.00 $ 8,000 A66 7-05 Adjust Catch Basin 3 EA $ 600.00 $ 1,800 $1,000.00 $ 3,000 $500.00 $ 1,500 $500.00 $ 1,500 A67 7-05 Replace Frame & Grate with Solid Locking Cover 5 EA $ 600.00 $ 3,000 $700.00 $ 3,500 $700.00 $ 3,500 $600.00 $ 3,000 A68 7-05 Connect Proposed Pipe to Existing Drainage Structure 4 EA $ 1,000.00 $ 4,000 $3,500.00 $ 14,000 $450.00 $ 1,800 $1,000.00 $ 4,000 A69 7-05 Connect Existing Pipe to Proposed Drainage Structure 2 EA $ 800.00 $ 1,600 $3,500.00 $ 7,000 $450.00 $ 900 $500.00 $ 1,000 A70 7-05 Storm Drain Marker 34 EA $ 50.00 $ 1,700 $200.00 $ 6,800 $600.00 $ 20,400 $75.00 $ 2,550 A71 7-10 Modular Wetland Unit, 8' x 20' 2 EA $ 125,000.00 $ 250,000 $185,000.00 $ 370,000 $114,000.00 $ 228,000 $125,000.00 $ 250,000 A72 7-11 Temporary Water Bypass System 1 LS $ 25,000.00 $ 25,000 $30,000.00 $ 30,000 $29,500.00 $ 29,500 $7,500.00 $ 7,500 Illumination A73 8-20 Illumination System, Complete 1 LS $ 175,000.00 $ 175,000 $175,000.00 $ 175,000 $245,000.00 $ 245,000 $165,000.00 $ 165,000 Traffic Control Devices A74 8-09 Raised Pavement Marker Type 1 4 HUND $ 350.00 $ 1,400 $445.00 $ 1,780 $520.00 $ 2,080 $525.00 $ 2,100 A75 8-09 Raised Pavement Marker Type 2 0.5 HUND $ 1,500.00 $ 750 $560.00 $ 280 $775.00 $ 387.50 $800.00 $ 400 A76 8-21 Permanent Signing 1 LS $ 20,000.00 $ 20,000 $15,000.00 $ 15,000 $8,000.00 $ 8,000 $10,000.00 $ 10,000 A77 8-22 Plastic Stop Line 80 LF $ 16.00 $ 1,280 $10.00 $ 800 $8.50 $ 680 $8.50 $ 680 A78 8-22 Paint Line 170 LF $ 6.00 $ 1,020 $4.00 $ 680 $4.00 $ 680 $3.20 $ 544 A79 8-22 Plastic Crosswalk Line 890 SF $ 10.00 $ 8,900 $6.00 $ 5,340 $5.50 $ 4,895 $5.30 $ 4,717 A80 8-22 Sharrow Bicycle Symbol 19 EA $ 400.00 $ 7,600 $350.00 $ 6,650 $150.00 $ 2,850 $135.00 $ 2,565 Roadside Development A81 8-02 Property Restoration 1 EST $ 30,000.00 $ 30,000 $30,000.00 $ 30,000 $30,000.00 $ 30,000 $30,000.00 $ 30,000 A82 8-02 Topsoil Type A 650 CY $ 50.00 $ 32,500 $42.00 $ 27,300 $36.00 $ 23,400 $37.00 $ 24,050 A83 8-02 Bark or Wood Chip Mulch 70 CY $ 50.00 $ 3,500 $30.00 $ 2,100 $47.00 $ 3,290 $48.00 $ 3,360 A84 8-02 Seeded Lawn Installation 2250 SY $ 2.50 $ 5,625 $2.00 $ 4,500 $1.60 $ 3,600 $1.60 $ 3,600 02/13/18 Total Engineer's Estimate Frank Coluccio Construction Company SCI Infrastructure, LLC; Marchbank Construction, Inc. No. Section No Item Quantity Unit Un lt Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost A85 8-02 PSIPE Nyssa sylvatica'David Odom'/ Afterburner Tupelo; 2.5' Cal., 12'-14' H 11 EA $ 500.00 $ 5,500 $350.00 $ 3,850 $400.00 $ 4,400 $400.00 $ 4,400 A86 8-02 PSIPE Pyrus calleryana'Glen's Form'/ Chanticleer Pear; 2.5" Cal., 12'-14' Ht. 9 EA $ 500.00 $ 4,500 $350.00 $ 3,150 $350.00 $ 3,150 $340.00 $ 3,060 A87 8-02 PSIPE Berberis thunbergii 'Concorde'! Concorde Japanese Barberry; 1 Gal. ( 160 EA $ 18.00 $ 2,880 $16.00 $ 2,560 $12.50 $ 2,000 $13.00 $ 2,080 A88 8-02 PSIPE Calluna vulgaris 'Spring Torch'/ Spring Torch Scotch Heather; 1 Gal. ( 157 EA $ 18.00 $ 2,826 $12.00 $ 1,884 $12.50 $ 1,962.50 $13.00 $ 2,041 A89 8-02 PSIPE Lavandula angustifolia 'Hidcote Blue'/ Hidcote Blue English Lavender; 242 EA $ 18.00 $ 4,356 $12.00 $ 2,904 $11.00 $ 2,662 $11.00 $ 2,662 A90 8-02 PSIPE Spiraea japonica 'Walbuma'/ Magic Carpet Spirea; 1 Gal. Cont. 210 EA $ 18.00 $ 3,780 $12.00 $ 2,520 $10.50 $ 2,205 $11.00 $ 2,310 A91 8-02 PSIPE Teucrium chamaedrys/ Wall Germander; 1 Gal. Cont. 69 EA $ 18.00 $ 1,242 $12.00 $ 828 $12.50 $ 862.50 $13.00 $ 897 A92 8-02 PSIPE Fragaria 'Lipstick'/ Lipstick Ornamental Strawberry; 1 Gal. Cont. 405 EA $ 12.00 $ 4,860 $40.00 $ 16,200 $10.50 $ 4,252.50 $11.00 $ 4,455 A93 8-02 PSIPE Helianthemum nummularium 'Fire Dragon'! Fire Dragon Sunrose; 1 G 595 EA $ 12.00 $ 7,140 $12.00 $ 7,140 $12.50 $ 7,437.50 $13.00 $ 7,735 A94 8-02 PSIPE Rubus calycinoides'Emerald Carpet'/ Emerald Carpet Creeping Bram 505 EA $ 12.00 $ 6,060 $12.00 $ 6,060 $10.50 $ 5,302.50 $11.00 $ 5,555 A95 8-02 PSIPE Veronica peduncularis 'Georgia Blue'! Georgia Blue Speedwell; 1 Gal. 800 EA $ 12.00 $ 9,600 $12.00 $ 9,600 $10.50 $ 8,400 $11.00 $ 8,800 A96 8-02 PSIPE Schizachyrium scoparium 'The Blues'/ The Blues Little Bluestem; 1 Gi 40 EA $ 15.00 $ 600 $12.00 $ 480 $12.00 $ 480 $12.00 $ 480 A97 8-03 Automatic Irrigation System, Complete 1 LS $ 50,000.00 $ 50,000 $35,000.00 $ 35,000 $53,000.00 $ 53,000 $41,000.00 $ 41,000 Schedule A Total $ 3,981,999.00 $ 3,729,716.00 $ 3,187,821.00 $ 3,210,990.50 Schedule A Written $ s 3,185,854.50 Schedule B Water B1 1-04 Unexpected Site Changes 1 EST $ 20,000.00 $ 20,000 $20,000.00 $ 20,000 $20,000.00 $ 20,000 $20,000.00 $ 20,000 B2 2-02 Removal of Structure and Obstruction 1 LS $ 15,000.00 $ 15,000 $35,000.00 $ 35,000 $7,800.00 $ 7,800 $150,000.00 $ 150,000 B3 2-02 Removal/Abandonment of Existing Water Main 6000 LF $ 15.00 $ 90,000 $7.00 $ 42,000 $5.00 $ 30,000 $7.00 $ 42,000 B4 2-03 Unsuitable Foundation Excavation & Backfill Incl. Haul 370 CY $ 35.00 $ 12,950 $50.00 $ 18,500 $27.50 $ 10,175 $35.00 $ 12,950 B5 2-09 Shoring or Extra Excavation Class B for Water 22800 SF $ 1.00 $ 22,800 $1.00 $ 22,800 $1.00 $ 22,800 $0.50 $ 11,400 86 2-09 Trench Backfill Incl. Haul 2080 CY $ 45.00 $ 93,600 $35.00 $ 72,800 $37.00 $ 76,960 $33.00 $ 68,640 B7 5-04 HMA CI 1/2" PG 64-22 340 TON $ 150.00 $ 51,000 $145.00 $ 49,300 $140.00 $ 47,600 $136.00 $ 46,240 B8 7-09 Class 52 Ductile Iron Pipe for Water Main, 4 In. Diam. 40 LF $ 50.00 $ 2,000 $100.00 $ 4,000 $100.00 $ 4,000 $33.00 $ 1,320 B9 7-09 Class 52 Ductile Iron Pipe for Water Main, 6 In. Diam. 86 LF $ 90.00 $ 7,740 $120.00 $ 10,320 $100.00 $ 8,600 $30.00 $ 2,580 B10 7-09 Class 52 Ductile Iron Pipe for Water Main, 8 In. Diam. 183 LF $ 75.00 $ 13,725 $150.00 $ 27,450 $75.00 $ 13,725 $50.00 $ 9,150 B11 7-09 Class 52 Ductile Iron Pipe for Water Main, 10 In. Diam. 26 LF $ 100.00 $ 2,600 $150.00 $ 3,900 $170.00 $ 4,420 $96.00 $ 2,496 B12 7-09 Class 52 Ductile Iron Pipe for Water Main, 12 In. Diam. 3423 LF $ 90.00 $ 308,070 $150.00 $ 513,450 $95.00 $ 325,185 $77.00 $ 263,571 B13 7-09 Connection to Existing Water Main 13 EA $ 1,500.00 $ 19,500 $2,500.00 $ 32,500 $1,750.00 $ 22,750 $4,000.00 $ 52,000 B14 7-09 Additional Class 52 Ductile Iron Pipe Fittings for Water Main 3000 LB $ 10.00 $ 30,000 $2.50 $ 7,500 $5.50 $ 16,500 $2.00 $ 6,000 B15 7-09 Concrete for Thrust Blocking 40 CY $ 300.00 $ 12,000 $130.00 $ 5,200 $280.00 $ 11,200 $400.00 $ 16,000 B16 7-09 Electronic Markers 130 EA $ 15.00 $ 1,950 $40.00 $ 5,200 $120.00 $ 15,600 $250.00 $ 32,500 B17 7-12 Gate Valve 4 In. 1 EA $ 1,000.00 $ 1,000 $1,200.00 $ 1,200 $1,475.00 $ 1,475 $750.00 $ 750 B18 7-12 Gate Valve 6 In. 1 EA $ 1,500.00 $ 1,500 $1,500.00 $ 1,500 $1,400.00 $ 1,400 $850.00 $ 850 B19 7-12 Gate Valve 8 In. 4 EA $ 2,000.00 $ 8,000 $2,000.00 $ 8,000 $1,780.00 $ 7,120 $1,600.00 $ 6,400 B20 7-12 Gate Valve 10 In. 1 EA $ 2,200.00 $ 2,200 $2,500.00 $ 2,500 $2,350.00 $ 2,350 $1,900.00 $ 1,900 B21 7-12 Gate Valve 12 In. 29 EA $ 2,500.00 $ 72,500 $3,000.00 $ 87,000 $2,620.00 $ 75,980 $2,200.00 $ 63,800 B22 7-14 Hydrant Assembly 13 EA $ 6,500.00 $ 84,500 $7,500.00 $ 97,500 $5,200.00 $ 67,600 $6,400.00 $ 83,200 B23 7-15 Service Connection 3/4 In. Diam. 49 EA $ 1,800.00 $ 88,200 $2,000.00 $ 98,000 $1,685.00 $ 82,565 $1,000.00 $ 49,000 B24 7-15 Service Connection 1 In. Diam. 2 EA $ 2,500.00 $ 5,000 $2,500.00 $ 5,000 $2,550.00 $ 5,100 $1,200.00 $ 2,400 B25 7-15 Service Connection 1-1/2" In. Diam. 1 EA $ 3,000.00 $ 3,000 $4,500.00 $ 4,500 $5,000.00 $ 5,000 $3,300.00 $ 3,300 B26 7-15 Service Connection 2" In. Diam. 3 EA $ 3,200.00 $ 9,600 $5,000.00 $ 15,000 $2,500.00 $ 7,500 $2,900.00 $ 8,700 B27 7-15 Service Connection 4" In. Diam. 1 EA $ 5,000.00 $ 5,000 $5,000.00 $ 5,000 $3,000.00 $ 3,000 $2,400.00 $ 2,400 B28 7-15 Temporary Water Service 1 LS $ 20,000.00 $ 20,000 $30,000.00 $ 30,000 $30,000.00 $ 30,000 $90,000.00 $ 90,000 Sewer B29 2-02 Remove Asbestos Cement Sanitary Sewer Force Main 2000 LF $ 25.00 $ 50,000 $10.00 $ 20,000 $25.00 $ 50,000 $7.00 $ 14,000 02/13/18 Total Engineer's Estimate Frank Coluccio Construction Company SCI Infrastructure, LLC. Marchbank Construction, Inc. No. Section No Item Quantity Unit Un lt Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost B30 2-09 Shoring or Extra Excavation Class B for Sanitary Sewer 900 SF $ 1.50 $ 1,350 $3.00 $ 2,700 $2.00 $ 1,800 $0.50 $ 450 B31 7-05 Adjust Sewer Manhole 9 EA $ 1,250.00 $ 11,250 $1,000.00 $ 9,000 $500.00 $ 4,500 $1,100.00 $ 9,900 B32 7-05 Replace Sanitary Sewer Frame and Lid 9 EA $ 750.00 $ 6,750 $1,500.00 $ 13,500 $600.00 $ 5,400 $500.00 $ 4,500 B33 7-17 Sanitary Sewer Pipe 8 In. Diam. 60 LF $ 170.00 $ 10,200 $1,500.00 $ 90,000 $250.00 $ 15,000 $500.00 $ 30,000 B34 7-17 Temporary Sewer Bypass System 1 LS $ 15,000.00 $ 15,000 $20,000.00 $ 20,000 $7,000.00 $ 7,000 $34,000.00 $ 34,000 B35 7-17 Sanitary Sewer Television Inspection 1 LS $ 10,000.00 $ 10,000 $2,000.00 $ 2,000 $1,500.00 $ 1,500 $8,500.00 $ 8,500 B36 7-18 Sanitary Side Sewer 320 LF $ 90.00 $ 28,800 $300.00 $ 96,000 $120.00 $ 38,400 $250.00 $ 80,000 B37 7-19 Sanitary Side Sewer Cleanout 16 EA $ 1,200.00 $ 19,200 $600.00 $ 9,600 $650.00 $ 10,400 $200.00 $ 3,200 Schedule B Subtotal $ 1,155,985.00 $ 1,487,920.00 $ 1,060,405.00 $ 1,234,097.00 10% Tax $ 115,598.50 $ 148,792.00 $ 106,040.50 $ 123,409.70 Schedule B Total $ 1,271,583.50 $ 1,636,712.00 $ 1,166,445.50 $ 1,357,506.70 Schedule C C1 1-04 Unexpected Site Changes 1 EST $ 25,000.00 $ 25,000 $25,000.00 $ 25,000 $25,000.00 $ 25,000 $25,000.00 $ 25,000 C2 8-19 Adjust Gas Valve 6 EA $ 250.00 $ 1,500 $1,000.00 $ 6,000 $450.00 $ 2,700 $300.00 $ 1,800 C3 8-31 Unsuitable Foundation Excavation Incl. Haul 230 CY $ 35.00 $ 8,050 $30.00 $ 6,900 $27.50 $ 6,325 $32.00 $ 7,360 C4 8-31 Structure Excavation Class B Incl. Haul for Joint Utility Trench 4330 CY $ 75.00 $ 324,750 $192.00 $ 831,360 $38.00 $ 164,540 $120.00 $ 519,600 C5 8-31 Shoring or Extra Excavation, Class B for Joint Utility Trench 20600 SF $ 1.50 $ 30,900 $5.00 $ 103,000 $1.00 $ 20,600 $10.00 $ 206,000 C6 8-31 Joint Utility Trench Pipe Zone Bedding, Incl. Haul - Communications 320 CY $ 45.00 $ 14,400 $45.00 $ 14,400 $37.00 $ 11,840 $34.00 $ 10,880 C7 8-31 Joint Trench Backfill, Incl. Haul - Communications 1000 CY $ 45.00 $ 45,000 $75.00 $ 75,000 $37.00 $ 37,000 $37.00 $ 37,000 C8 8-31 Crushed Surface Base Course - Structures 430 TON $ 40.00 $ 17,200 $35.00 $ 15,050 $35.00 $ 15,050 $22.00 $ 9,460 C9 8-32 Joint Utility Trench Pipe Zone Bedding, Incl. Haul - SCL 410 CY $ 45.00 $ 18,450 $45.00 $ 18,450 $29.00 $ 11,890 $37.00 $ 15,170 C10 8-32 Joint Trench Backfill, Incl. Haul - SCL 2240 CY $ 45.00 $ 100,800 $75.00 $ 168,000 $37.00 $ 82,880 $33.00 $ 73,920 C11 8-32 High Strength FTB - SCL 470 CY $ 250.00 $ 117,500 $416.00 $ 195,520 $100.00 $ 47,000 $210.00 $ 98,700 C12 8-32 CDF - SCL Structures 230 CY $ 125.00 $ 28,750 $125.00 $ 28,750 $100.00 $ 23,000 $145.00 $ 33,350 C13 8-31 Resolution of Utility Conflicts for Joint Utility Trench 1 EST $ 25,000.00 $ 25,000 $25,000.00 $ 25,000 $25,000.00 $ 25,000 $25,000.00 $ 25,000 C14 8-32 Conduit, 3 In. Diam. - SCL LIGHTING 330 LF $ 25.00 $ 8,250 $18.00 $ 5,940 $16.00 $ 5,280 $19.00 $ 6,270 C15 8-32 Conduit, 3 In. Diam. - SCL 2600 LF $ 18.00 $ 46,800 $18.00 $ 46,800 $18.00 $ 46,800 $19.00 $ 49,400 C16 8-32 Conduit, 4 In. Diam. - SCL 12400 LF $ 25.00 $ 310,000 $20.00 $ 248,000 $21.00 $ 260,400 $21.00 $ 260,400 C17 8-32 Street Lighting Conduit Bend, 3 In. Diam. - SCL 24 EA $ 600.00 $ 14,400 $350.00 $ 8,400 $389.00 $ 9,336 $750.00 $ 18,000 C18 8-32 Primary Conduit Bend, 4 In. Diam. - SCL 66 EA $ 750.00 $ 49,500 $500.00 $ 33,000 $390.00 $ 25,740 $850.00 $ 56,100 C19 8-32 Secondary Conduit Bend, 4 In. Diam. - SCL 105 EA $ 750.00 $ 78,750 $500.00 $ 52,500 $500.00 $ 52,500 $850.00 $ 89,250 C20 8-33 Service Conduit Bend, 3 In. Diam. - SCL 164 EA $ 600.00 $ 98,400 $350.00 $ 57,400 $400.00 $ 65,600 $750.00 $ 123,000 C21 8-31 Install Conduit, 2 In. Diam. - CENTURYLINK 2200 LF $ 8.00 $ 17,600 $10.00 $ 22,000 $5.25 $ 11,550 $10.00 $ 22,000 C22 8-31 Install Conduit, 4 In. Diam. - CENTURYLINK 7400 LF $ 10.00 $ 74,000 $12.00 $ 88,800 $7.30 $ 54,020 $16.00 $ 118,400 C23 8-31 Install Conduit, 2 In. Diam. - COMCAST 2000 LF $ 8.00 $ 16,000 $10.00 $ 20,000 $5.25 $ 10,500 $10.00 $ 20,000 C24 8-31 Install Conduit, 4 In. Diam. - COMCAST 6500 LF $ 10.00 $ 65,000 $12.00 $ 78,000 $7.30 $ 47,450 $16.00 $ 104,000 C25 8-32 Conduit Riser - SCL 10 EA $ 2,500.00 $ 25,000 $5,000.00 $ 50,000 $1,360.00 $ 13,600 $2,000.00 $ 20,000 C26 8-31 Conduit Riser - CENTURYLINK 7 EA $ 1,500.00 $ 10,500 $3,000.00 $ 21,000 $850.00 $ 5,950 $2,500.00 $ 17,500 C27 8-31 Conduit Riser - COMCAST 8 EA $ 1,500.00 $ 12,000 $3,000.00 $ 24,000 $850.00 $ 6,800 $2,500.00 $ 20,000 C28 8-31 Core Drill Existing Vault - CENTURYLINK 2 EA $ 2,000.00 $ 4,000 $2,000.00 $ 4,000 $415.00 $ 830 $500.00 $ 1,000 C29 8-31 Core Drill Existing Vault - COMCAST 2 EA $ 2,000.00 $ 4,000 $2,000.00 $ 4,000 $415.00 $ 830 $500.00 $ 1,000 C30 8-32 Utility Structure, SCL Type 3 Handhole 2 EA $ 5,000.00 $ 10,000 $6,000.00 $ 12,000 $2,500.00 $ 5,000 $5,300.00 $ 10,600 C31 8-32 Utility Structure, SCL 233 -LA Handhole 13 EA $ 5,000.00 $ 65,000 $10,000.00 $ 130,000 $2,600.00 $ 33,800 $6,200.00 $ 80,600 C32 8-32 Utility Structure, SCL 504 -LA Handhole 3 EA $ 6,000.00 $ 18,000 $25,000.00 $ 75,000 $4,850.00 $ 14,550 $4,900.00 $ 14,700 C33 8-32 Utility Structure, SCL 577 -LDA Vault 5 EA $ 8,000.00 $ 40,000 $50,000.00 $ 250,000 $8,500.00 $ 42,500 $9,000.00 $ 45,000 C34 8-31 Install Utility Structure, CENTURYLINK 264 -TA Vault 1 EA $ 2,000.00 $ 2,000 $10,500.00 $ 10,500 $330.00 $ 330 $4,000.00 $ 4,000 C35 8-31 Install Utility Structure, CENTURYLINK Pedestal 11 EA $ 1,500.00 $ 16,500 $2,500.00 $ 27,500 $200.00 $ 2,200 $1,000.00 $ 11,000 02/13/18 Total Engineer's Estimate Frank Coluccio Construction Company SCI Infrastructure, LLC; Marshbank Construction, Inc. No. Section No, Item Quantity Unit Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost C36 8-31 Install Utility Structure, CENTURYLINK 467 -TA Vault 6 EA $ 4,000.00 $ 24,000 $14,000.00 $ 84,000 $330.00 $ 1,980 $1,000.00 $ 6,000 C37 8-31 Install Utility Structure, CENTURYLINK 3048 Vault 5 EA $ 4,000.00 $ 20,000 $8,000.00 $ 40,000 $430.00 $ 2,150 $1,000.00 $ 5,000 C38 8-31 Install Utility Structure, CENTURYLINK 1730 Hand Hole 1 EA $ 2,000.00 $ 2,000 $1,500.00 $ 1,500 $430.00 $ 430 $1,000.00 $ 1,000 C39 8-31 Install Utility Structure, CENTURYLINK 3x5' Vault 1 EA $ 4,000.00 $ 4,000 $5,000.00 $ 5,000 $430.00 $ 430 $1,000.00 $ 1,000 C40 8-31 Install Utility Structure, COMCAST 2436 Vault 1 EA $ 2,000.00 $ 2,000 $4,000.00 $ 4,000 $200.00 $ 200 $1,000.00 $ 1,000 C41 8-31 Install Utility Structure, COMCAST 1419 Vault 5 EA $ 1,500.00 $ 7,500 $1,000.00 $ 5,000 $60.00 $ 300 $1,000.00 $ 5,000 C42 8-31 Install Utility Structure, COMCAST 3048 Vault 8 EA $ 4,000.00 $ 32,000 $8,000.00 $ 64,000 $330.00 $ 2,640 $2,000.00 $ 16,000 C43 8-31 Install Utility Structure, COMCAST 1730 Vault 6 EA $ 2,000.00 $ 12,000 $1,200.00 $ 7,200 $200.00 $ 1,200 $2,000.00 $ 12,000 C44 8-31 Install Utility Structure, COMCAST Pedestal 2 EA $ 1,500.00 $ 3,000 $2,500.00 $ 5,000 $200.00 $ 400 $2,000.00 $ 4,000 C45 8-31 Install Utility Structure, COMCAST 2436 Intercept Vault 1 EA $ 2,000.00 $ 2,000 $6,000.00 $ 6,000 $200.00 $ 200 $2,000.00 $ 2,000 C46 8-31 Install Utility Structure, COMCAST 1419 Intercept Vault 1 EA $ 1,500.00 $ 1,500 $2,000.00 $ 2,000 $650.00 $ 650 $2,000.00 $ 2,000 C47 8-31 Install Utility Structure, COMCAST 3x5' Intercept Vault 1 EA $ 4,000.00 $ 4,000 $7,000.00 $ 7,000 $430.00 $ 430 $2,000.00 $ 2,000 C48 8-33 Conduit, 3 In. Diam. - SCL Private Service 1400 LF $ 16.00 $ 22,400 $16.00 $ 22,400 $18.00 $ 25,200 $19.00 $ 26,600 C49 8-33 Install Conduit, 2 In. Diam. - CENTURYLINK Private Service 1600 LF $ 10.00 $ 16,000 $10.00 $ 16,000 $7.30 $ 11,680 $11.00 $ 17,600 C50 8-33 Install Conduit, 2 In. Diam. - COMCAST Private Service 1600 LF $ 10.00 $ 16,000 $10.00 $ 16,000 $7.30 $ 11,680 $11.00 $ 17,600 C51 8-33 13951 53rd Ave S, Service Conversion 1 LS $ 6,000.00 $ 6,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $5,300.00 $ 5,300 C52 8-33 13969 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C53 8-33 5216 S 142nd St, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,000.00 $ 4,000 C54 8-33 14205 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C55 8-33 14207 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C56 8-33 14219 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C57 8-33 14225 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C58 8-33 14231 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C59 8-33 14239 53rd Ave S, Service Conversion 1 LS $ 6,000.00 $ 6,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C60 8-33 14241 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C61 8-33 14247 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C62 8-33 14255 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C63 8-33 14261 53rd Ave S, Service Conversion 1 LS $ 6,000.00 $ 6,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C64 8-33 5218 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C65 8-33 13726 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C66 8-33 13738 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C67 8-33 13744 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $5,300.00 $ 5,300 C68 8-33 13902 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C69 8-33 13910 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $6,400.00 $ 6,400 C70 8-33 13924 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $5,800.00 $ 5,800 C71 8-33 14004 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C72 8-33 14010 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C73 8-33 14028 53rd Ave S, Service Conversion 1 LS $ 20,000.00 $ 20,000 $9,000.00 $ 9,000 $4,500.00 $ 4,500 $8,000.00 $ 8,000 C74 8-33 14030 53rd Ave S, Service Conversion 1 LS $ 8,000.00 $ 8,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C75 8-33 14038 53rd Ave S, Service Conversion 1 LS $ 8,000.00 $ 8,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $7,200.00 $ 7,200 C76 8-33 14038.5 53rd Ave S, Service Conversion 1 LS $ 15,000.00 $ 15,000 $9,000.00 $ 9,000 $4,500.00 $ 4,500 $8,000.00 $ 8,000 C77 8-33 13970 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,800.00 $ 4,800 C78 8-33 14108 53rd Ave S, Service Conversion 1 LS $ 8,000.00 $ 8,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C79 8-33 14128 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C80 8-33 14202 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C81 8-33 14210 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C82 8-33 14218 53rd Ave S, Service Conversion 1 LS $ 7,000.00 $ 7,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 02/13/18 Total Engineer s Estimate Frank Coluccio Construction Company SC i Infrastructure, LLC; Marshbank Construction, Inc. No. Section No. ttern Quantity Unit Unit Cost Total Cost Unit Cost Iota f Cost Unit Cost Total Cost Unit Cost Total Cost C83 8-33 14234 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C84 8-33 14250 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C85 8-33 14258 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C86 8-33 14264 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C87 8-33 14272 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000 $9,000.00 $ 9,000 $3,600.00 $ 3,600 $4,200.00 $ 4,200 C88 8-33 Service Conversion, Property Restoration 1 EST $ 60,000.00 $ 60,000 $60,000.00 $ 60,000 $60,000.00 $ 60,000 $60,000.00 $ 60,000 C89 8-34 Franchise Utility Coordination 1 LS $ 25,000.00 $ 25,000 $10,000.00 $ 10,000 $6,660.00 $ 6,660 $13,000.00 $ 13,000 C90 8-35 Temporary Utility Pole Support 4 EA $ 6,000.00 $ 24,000 $3,000.00 $ 12,000 $1,000.00 $ 4,000 $1,000.00 $ 4,000 Schedule C Subtotal $ 2,235,400.00 $ 3,481,370.00 $ 1,453,621.00 $ 2,529,060.00 10% Tax $ 223,540.00 $ 348,137.00 $ 145,362.10 $ 252,906.00 Schedule C Total $ 2,458,940.00 $ 3,829,507.00 $ 1,598,983.10 $ 2,781,966.00 Schedule C Written Subtotal $ ;' 1,453,561.00 10% Tax Written $ 145,356.10 Schedule C Written Total $ 1,601,917.10 $ 7,712,522,50$ 9,195,935.00 Governed: Written Total: $ 5,953,249.60 $ 5,954,217.10 $ 7,350,463.20