Loading...
HomeMy WebLinkAbout2018-02-13 Engineer's Estimate - 53rd Avenue SouthCITY OF TUKWILA DEPARTMENT OF PUBLIC WORKS 53rd Ave S SEA 1 1 LE • TACOMA City Project No. 99110301 Engineer's Estimate 01-22-18 Bid Estimate Bid Item Section Item Quantity Unit Unit Price Total Cost No. No. SCHEDULE A -ROADWAY IMPROVEMENTS ROADWAY Al 1-04 Unexpected Site Changes 1 EST $ 30,000.00 $ 30,000.00 A2 1-05 Roadway Surveying 1 LS $ 100,000.00 $ 100,000.00 A3 1-05 ADA Features Surveying 1 LS $ 40,000.00 $ 40,000.00 A4 1-07 SPCC Plan 1 LS $ 2,500.00 $ 2,500.00 A5 1-07 Resolution of Utility Conflicts 1 EST $ 30,000.00 $ 30,000.00 A6 1-07 Utility Potholing 1 EST $ 25,000.00 $ 25,000.00 A7 1-08 Type B Progress Schedule 1 LS $ 10,000.00 $ 10,000.00 A8 1-09 Field Office Building 1 LS $ 30,000.00 $ 30,000.00 A9 1-09 Mobilization 1 LS $ 500,000.00 $ 500,000.00 Al0 1-10 Project Temporary Traffic Control 1 LS $ 300,000.00 $ 300,000.00 All 1-10 Uniformed Police Officer 60 HR $ 110.00 $ 6,600.00 Al2 2-01 Clearing and Grubbing 1 LS $ 30,000.00 $ 30,000.00 A13 2-02 Removal of Structure and Obstruction 1 LS $ 50,000.00 $ 50,000.00 A14 2-03 Gravel Borrow Incl. Haul 990 TON $ 35.00 $ 34,650.00 A15 2-03 Roadway Excavation Incl. Haul 2400 CY $ 35.00 $ 84,000.00 A16 2-03 Unsuitable Foundation Excavation Incl. Haul 390 CY $ 35.00 $ 13,650.00 A17 2-09 Structure Excavation Class A Incl Haul for Walls 920 CY $ 35.00 $ 32,200.00 Al 8 2-09 Shoring or Extra Excavation Class A for Structural Earth Walls 1 LS $ 40,000.00 $ 40,000.00 A19 4-04 Crushed Surfacing Base Course 2500 TON $ 40.00 $ 100,000.00 A20 4-04 Crushed Surfacing Top Course 970 TON $ 45.00 $ 43,650.00 A21 5-04 HMA CI 1/2" PG 64-22 2140 TON $ 120.00 $ 256,800.00 A22 5-04 Commercial HMA 220 TON $ 175.00 $ 38,500.00 A23 6-13 Modular Block Wall 2430 SF $ 25.00 $ 60,750.00 A24 6-13 Structural Earth Wall 5540 SF $ 45.00 $ 249,300.00 A25 6-13 Gravel Borrow for Structural Earth Wall Incl. Haul 600 CY $ 60.00 $ 36,000.00 A26 8-01 Erosion Control and Water Pollution Prevention 1 LS $ 75,000.00 $ 75,000.00 A27 8-04 Integral Curb 150 LF $ 20.00 $ 3,000.00 A28 8-04 Extruded Curb, Type 5 80 LF $ 20.00 $ 1,600.00 A29 8-04 Cement Conc. Traffic Curb and Gutter 4810 LF $ 20.00 $ 96,200.00 A30 8-04 Cement Conc. Traffic Curb 20 LF $ 30.00 $ 600.00 A31 8-04 Cement Conc. Pedestrian Curb 400 LF $ 30.00 $ 12,000.00 A32 8-06 Cement Conc. Driveway Entrance Type 1 450 SY $ 65.00 $ 29,250.00 A33 8-06 Cement Conc. Driveway Entrance Type 2 420 SY $ 65.00 $ 27,300.00 A34 8-06 Cement Conc. Driveway 510 SY $ 60.00 $ 30,600.00 A35 8-12 Black Vinyl Coated Chain Link Fence 1072 LF $ 40.00 $ 42,880.00 A36 8-12 Remove and Replace Wooden Fence 300 LF $ 75.00 $ 22,500.00 A37 8-12 Remove and Reset Chain Link Fence 90 LF $ 40.00 $ 3,600.00 A38 8-12 Remove and Reset Chain Link Gate 3 EA $ 1,000.00 $ 3,000.00 A39 8-13 Remove and Install Monument Assembly 3 EA $ 1,500.00 $ 4,500.00 A40 8-18 Remove and Replace Mailbox Support 27 EA $ 750.00 $ 20,250.00 A41 8-26 Stairs Hand Railing 30 LF $ 400.00 $ 12,000.00 SIDEWALK A42 8-14 Cement Conc. Sidewalk 1890 SY $ 45.00 $ 85,050.00 A43 8-14 Thickened Edge Sidewalk 1070 LF $ 35.00 $ 37,450.00 A44 8-14 Cement Conc. Stairs 30 SY $ 150.00 $ 4,500.00 A45 8-14 Cement Conc. Curb Ramp Type Parallel A 3 EA $ 3,500.00 $ 10,500.00 A46 8-14 Cement Conc. Curb Ramp Type Parallel B 1 EA $ 3,500.00 $ 3,500.00 A47 8-14 Cement Conc. Curb Ramp Type Single Direction A 3 EA $ 3,500.00 $ 10,500.00 A48 8-14 Cement Conc. Curb Ramp Type Single Direction B 5 EA $ 3,500.00 $ 17,500.00 STORM DRAINAGE A49 2-02 Removal/Abandonment of Existing Storm Catch Basin 34 EA $ 750.00 $ 25,500.00 A50 2-02 Removal/Abandonment of Existing Storm Main 2820 LF $ 15.00 $ 42,300.00 A51 2-09 Shoring or Extra Excavation Class B for Storm Drainage 13000 SF $ 1.50 $ 19,500.00 A52 2-09 Trench Backfill Incl. Haul for Storm Trench 1400 CY $ 45.00 $ 63,000.00 A53 7-01 Wall Underdrain Pipe 6 In. Diam. 1510 LF $ 50.00 $ 75,500.00 A54 7-01 Drain Pipe 6 In. Diam. 410 LF $ 45.00 $ 18,450.00 A55 7-04 Ductile Iron Pipe 12 In. Diam 150 LF $ 95.00 $ 14,250.00 A56 7-04 Storm Sewer Pipe 12 In. Diam. 1060 LF $ 80.00 $ 84,800.00 1 of 4 Bid Item ` Section Item Quantity Unit Unit Price Total Cost No. No. A57 7-04 Storm Sewer Pipe 18 In. Diam. 1390 LF $ 100.00 $ 139,000.00 A58 7-04 Storm Sewer Pipe 24 In. Diam. 100 LF $ 125.00 $ 12,500.00 A59 7-04 Storm Drainage Television Inspection 1 LS $ 10,000.00 $ 10,000.00 A60 7-05 Yard Drain 7 EA $ 1,000.00 $ 7,000.00 A61 7-05 Catch Basin Type 1 16 EA $ 1,200.00 $ 19,200.00 A62 7-05 Catch Basin Type 1L 9 EA $ 1,400.00 $ 12,600.00 A63 7-05 Catch Basin Type 2 48 In. Diam. 11 EA $ 3,500.00 $ 38,500.00 A64 7-05 Catch Basin Type 2 54 In. Diam. 3 EA $ 5,000.00 $ 15,000.00 A65 7-05 Flow Splitter Catch Basin Type 2 72 In. Diam. 1 EA $ 10,000.00 $ 10,000.00 A66 7-05 Adjust Catch Basin 3 EA $ 600.00 $ 1,800.00 A67 7-05 Replace Frame & Grate with Solid Locking Cover 5 EA $ 600.00 $ 3,000.00 A68 7-05 Connect Proposed Pipe to Existing Drainage Structure 4 EA $ 1,000.00 $ 4,000.00 A69 7-05 Connect Existing Pipe to Proposed Drainage Structure 2 EA $ 800.00 $ 1,600.00 A70 7-05 Storm Drain Marker 34 EA $ 50.00 $ 1,700.00 A71 7-10 Modular Wetland Unit, 8' x 20' 2 EA $ 125,000.00 $ 250,000.00 A72 7-11 Temporary Water Bypass System 1 LS $ 25,000.00 $ 25,000.00 ILLUMINATION AND SIGNAL MODIFICATIONS A73 8-20 Illumination System, Complete 1 LS $ 175,000.00 $ 175,000.00 TRAFFIC CONTROL DEVICES A74 8-09 Raised Pavement Marker Type 1 4 HUND $ 350.00 $ 1,400.00 A75 8-09 Raised Pavement Marker Type 2 0.5 HUND $ 1,500.00 $ 750.00 A76 8-21 Permanent Signing 1 LS $ 20,000.00 $ 20,000.00 A77 8-22 Plastic Stop Line 80 LF $ 16.00 $ 1,280.00 A78 8-22 Paint Line 170 LF $ 6.00 $ 1,020.00 A79 8-22 Plastic Crosswalk Line 890 SF $ 10.00 $ 8,900.00 A80 8-22 Sharrow Bicycle Symbol 19 EA $ 400.00 $ 7,600.00 ROADSIDE DEVELOPMENT A81 8-02 Property Restoration 1 EST $ 30,000.00 $ 30,000.00 A82 8-02 Topsoil Type A 650 CY $ 50.00 $ 32,500.00 A83 8-02 Bark or Wood Chip Mulch 70 CY $ 50.00 $ 3,500.00 A84 8-02 Seeded Lawn Installation 2250 SY $ 2.50 $ 5,625.00 A85 8-02 PSIPE Nyssa sylvatica 'David Odom'/ Afterburner Tupelo; 2.5" Cal., 12'-14' Ht. 11 EA $ 500.00 $ 5,500.00 A86 8-02 PSIPE Pyrus calleryana'Gien's Form'/ Chanticleer Pear; 2.5" Cal., 12'-14' Ht. 9 EA $ 500.00 $ 4,500.00 A87 8-02 PSIPE Berberis thunbergii 'Concorde! Concorde Japanese Barberry; 1 Gal. Con 160 EA $ 18.00 $ 2,880.00 A88 8-02 PSIPE Calluna vulgaris 'Spring Torch'/ Spring Torch Scotch Heather; 1 Gal. Con 157 EA $ 18.00 $ 2,826.00 A89 8-02 PSIPE Lavandula angustifolia'Hidcote Blue'/ Hidcote Blue English Lavender; 1 ( 242 EA $ 18.00 $ 4,356.00 A90 8-02 PSIPE Spiraea japonica 'Walbuma'/ Magic Carpet Spirea; 1 Gal. Cont. 210 EA $ 18.00 $ 3,780.00 A91 8-02 PSIPE Teucrium chamaedrys/ Wall Germander; 1 Gal. Cont. 69 EA $ 18.00 $ 1,242.00 A92 8-02 PSIPE Fragaria 'Lipstick'/ Lipstick Ornamental Strawberry; 1 Gal. Cont. 405 EA $ 12.00 $ 4,860.00 A93 8-02 PSIPE Helianthemum nummularium 'Fire Dragon'/ Fire Dragon Sunrose; 1 Gal. 1 595 EA $ 12.00 $ 7,140.00 A94 8-02 PSIPE Rubus calycinoides'Emerald Carpet'/ Emerald Carpet Creeping Bramble 505 EA $ 12.00 $ 6,060.00 A95 8-02 PSIPE Veronica peduncularis 'Georgia Blue'/ Georgia Blue Speedwell; 1 Gal. Cc 800 EA $ 12.00 $ 9,600.00 A96 8-02 PSIPE Schizachyrium scoparium 'The Blues'/ The Blues Little Bluestem; 1 Gal. ( 40 EA $ 15.00 $ 600.00 A97 8-03 Automatic Irrigation System, Complete 1 LS $ 50,000.00 $ 50,000.00 Subtotal Schedule A $ 3,981,999.00` SCHEDULE B - WATER & SEWER IMPROVEMENTS WATER B1 1-04 Unexpected Site Changes 1 EST $ 20,000.00 $ 20,000.00 B2 2-02 Removal of Structure and Obstruction 1 LS $ 15,000.00 $ 15,000.00 B3 2-02 Removal/Abandonment of Existing Water Main 6000 LF $ 15.00 $ 90,000.00 B4 2-03 Unsuitable Foundation Excavation & Backfill Incl. Haul 370 CY $ 35.00 $ 12,950.00 B5 2-09 Shoring or Extra Excavation Class B for Water 22800 SF $ 1.00 $ 22,800.00 B6 2-09 Trench Backfill Incl. Haul 2080 CY $ 45.00 $ 93,600.00 B7 5-04 HMA CI 1/2" PG 64-22 340 TON $ 150.00 $ 51,000.00 B8 7-09 Class 52 Ductile Iron Pipe for Water Main, 4 In. Diam. 40 LF $ 50.00 $ 2,000.00 B9 7-09 Class 52 Ductile Iron Pipe for Water Main, 6 In. Diam. 86 LF $ 90.00 $ 7,740.00 B10 7-09 Class 52 Ductile Iron Pipe for Water Main, 8 In. Diam. 183 LF $ 75.00 $ 13,725.00 B11 7-09 Class 52 Ductile Iron Pipe for Water Main, 10 in. Diam. 26 LF $ 100.00 $ 2,600.00 B12 7-09 Class 52 Ductile Iron Pipe for Water Main, 12 In. Diam. 3423 LF $ 90.00 $ 308,070.00 B13 7-09 Connection to Existing Water Main 13 EA $ 1,500.00 $ 19,500.00 B14 7-09 Additional Class 52 Ductile Iron Pipe Fittings for Water Main 3000 LB $ 10.00 $ 30,000.00 B15 7-09 Concrete for Thrust Blocking 40 CY $ 300.00 $ 12,000.00 B16 7-09 Electronic Markers 130 EA $ 15.00 $ 1,950.00 B17 7-12 Gate Valve 41n. 1 EA $ 1,000.00 $ 1,000.00 B18 7-12 Gate Valve 6 in. 1 EA $ 1,500.00 $ 1,500.00 B19 7-12 Gate Valve 8 In. 4 EA $ 2,000.00 $ 8,000.00 2 of 4 Bid Item ` Section Item Quantity Unit Unit Price Total Cost No. No. B20 7-12 Gate Valve 10 In. 1 EA $ 2,200.00 $ 2,200.00 B21 7-12 Gate Valve 12 In. 29 EA $ 2,500.00 $ 72,500.00 B22 7-14 Hydrant Assembly 13 EA $ 6,500.00 $ 84,500.00 B23 7-15 Service Connection 3/4 In. Diam. 49 EA $ 1,800.00 $ 88,200.00 B24 7-15 Service Connection 1 In. Diam. 2 EA $ 2,500.00 $ 5,000.00 B25 7-15 Service Connection 1-1/2" In. Diam. 1 EA $ 3,000.00 $ 3,000.00 B26 7-15 Service Connection 2" In. Diam. 3 EA $ 3,200.00 $ 9,600.00 B27 7-15 Service Connection 4" In. Diam. 1 EA $ 5,000.00 $ 5,000.00 B28 7-15 Temporary Water Service 1 LS $ 20,000.00 $ 20,000.00 SANITARY SEWER B29 2-02 Remove Asbestos Cement Sanitary Sewer Force Main 2000 LF $ 25.00 $ 50,000.00 B30 2-09 Shoring or Extra Excavation Class B for Sanitary Sewer 900 SF $ 1.50 $ 1,350.00 B31 7-05 Adjust Sewer Manhole 9 EA $ 1,250.00 $ 11,250.00 B32 7-05 Replace Sanitary Sewer Frame and Lid 9 EA $ 750.00 $ 6,750.00 B33 7-17 Sanitary Sewer Pipe 8 In. Diam. 60 LF $ 170.00 $ 10,200.00 B34 7-17 Temporary Sewer Bypass System 1 LS $ 15,000.00 $ 15,000.00 B35 7-17 Sanitary Sewer Television Inspection 1 LS $ 10,000.00 $ 10,000.00 B36 7-18 Sanitary Side Sewer 320 LF $ 90.00 $ 28,800.00 B37 7-19 Sanitary Side Sewer Cleanout 16 EA $ 1,200.00 $ 19,200.00 Subtotal Sales Tax (10%) $ 1,155,985.00 $ 115 598.50 Subtotal Schedule B $ 1,271,583.50 S C H E D U L E C - FRANCHISE UTILITY IMPROVEMENTS FRANCHISE UTILITY ITEMS C1 1-04 Unexpected Site Changes 1 EST $ 25,000.00 $ 25,000.00 C2 8-19 Adjust Gas Valve 6 EA $ 250.00 $ 1,500.00 C3 8-31 Unsuitable Foundation Excavation Incl. Haul 230 CY $ 35.00 $ 8,050.00 C4 8-31 Structure Excavation Class B Incl. Haul for Joint Utility Trench 4330 CY $ 75.00 $ 324,750.00 C5 8-31 Shoring or Extra Excavation, Class B for Joint Utility Trench 20600 SF $ 1.50 $ 30,900.00 C6 8-31 Joint Utility Trench Pipe Zone Bedding, Incl. Haul - Communications 320 CY $ 45.00 $ 14,400.00 C7 8-31 Joint Trench Backfill, Incl. Haul - Communications 1000 CY $ 45.00 $ 45,000.00 C8 8-31 Crushed Surface Base Course - Structures 430 TON $ 40.00 $ 17,200.00 C9 8-32 Joint Utility Trench Pipe Zone Bedding, Incl. Haul - SCL 410 CY $ 45.00 $ 18,450.00 C10 8-32 Joint Trench Backfill, Incl. Haul - SCL 2240 CY $ 45.00 $ 100,800.00 C11 8-32 High Strength FTB - SCL 470 CY $ 250.00 $ 117,500.00 C12 8-32 CDF - SCL Structures 230 CY $ 125.00 $ 28,750.00 C13 8-31 Resolution of Utility Conflicts for Joint Utility Trench 1 EST $ 25,000.00 $ 25,000.00 C14 8-32 Conduit, 3 In. Diam. - SCL LIGHTING 330 LF $ 25.00 $ 8,250.00 C15 8-32 Conduit, 3 In. Diam. - SCL 2600 LF $ 18.00 $ 46,800.00 C16 8-32 Conduit, 4 In. Diam. - SCL 12400 LF $ 25.00 $ 310,000.00 C17 8-32 Street Lighting Conduit Bend, 3 In. Diam. - SCL 24 EA $ 600.00 $ 14,400.00 C18 8-32 Primary Conduit Bend, 4 In. Diam. - SCL 66 EA $ 750.00 $ 49,500.00 C19 8-32 Secondary Conduit Bend, 4 In. Diam. - SCL 105 EA $ 750.00 $ 78,750.00 C20 8-33 Service Conduit Bend, 3 In. Diam. - SCL 164 EA $ 600.00 $ 98,400.00 C21 8-31 Install Conduit, 2 In. Diam. - CENTURYLINK 2200 LF $ 8.00 $ 17,600.00 C22 8-31 Install Conduit, 4 In. Diam. - CENTURYLINK 7400 LF $ 10.00 $ 74,000.00 C23 8-31 Install Conduit, 2 in. Diam. - COMCAST 2000 LF $ 8.00 $ 16,000.00 C24 8-31 Install Conduit, 4 In. Diam. - COMCAST 6500 LF $ 10.00 $ 65,000.00 C25 8-32 Conduit Riser - SCL 10 EA $ 2,500.00 $ 25,000.00 C26 8-31 Conduit Riser - CENTURYLINK 7 EA $ 1,500.00 $ 10,500.00 C27 8-31 Conduit Riser - COMCAST 8 EA $ 1,500.00 $ 12,000.00 C28 8-31 Core Drill Existing Vault - CENTURYLINK 2 EA $ 2,000.00 $ 4,000.00 C29 8-31 Core Drill Existing Vault - COMCAST 2 EA $ 2,000.00 $ 4,000.00 C30 8-32 Utility Structure, SCL Type 3 Handhole 2 EA $ 5,000.00 $ 10,000.00 C31 8-32 Utility Structure, SCL 233 -LA Handhole 13 EA $ 5,000.00 $ 65,000.00 C32 8-32 Utility Structure, SCL 504 -LA Handhole 3 EA $ 6,000.00 $ 18,000.00 C33 8-32 Utility Structure, SCL 577 -LDA Vault 5 EA $ 8,000.00 $ 40,000.00 C34 8-31 Install Utility Structure, CENTURYLINK 264 -TA Vault 1 EA $ 2,000.00 $ 2,000.00 C35 8-31 Install Utility Structure, CENTURYLINK Pedestal 11 EA $ 1,500.00 $ 16,500.00 C36 8-31 Install Utility Structure, CENTURYLINK 467 -TA Vault 6 EA $ 4,000.00 $ 24,000.00 C37 8-31 Install Utility Structure, CENTURYLINK 3048 Vault 5 EA $ 4,000.00 $ 20,000.00 C38 8-31 Install Utility Structure, CENTURYLINK 1730 Hand Hole 1 EA $ 2,000.00 $ 2,000.00 C39 8-31 Install Utility Structure, CENTURYLINK 3x5' Vault 1 EA $ 4,000.00 $ 4,000.00 C40 8-31 Install Utility Structure, COMCAST 2436 Vault 1 EA $ 2,000.00 $ 2,000.00 C41 8-31 Install Utility Structure, COMCAST 1419 Vault 5 EA $ 1,500.00 $ 7,500.00 C42 8-31 Install Utility Structure, COMCAST 3048 Vault 8 EA $ 4,000.00 $ 32,000.00 C43 8-31 Install Utility Structure, COMCAST 1730 Vault 6 EA $ 2,000.00 $ 12,000.00 3 of 4 Bid Item Section Item Quantity Unit Unit Price Total Cost No. No. C44 8-31 Install Utility Structure, COMCAST Pedestal 2 EA $ 1,500.00 $ 3,000.00 C45 8-31 Install Utility Structure, COMCAST 2436 Intercept Vault 1 EA $ 2,000.00 $ 2,000.00 C46 8-31 Install Utility Structure, COMCAST 1419 Intercept Vault 1 EA $ 1,500.00 $ 1,500.00 C47 8-31 Install Utility Structure, COMCAST 3x5' Intercept Vault 1 EA $ 4,000.00 $ 4,000.00 C48 8-33 Conduit, 3 In. Diam. - SCL Private Service 1400 LF $ 16.00 $ 22,400.00 C49 8-33 Install Conduit, 2 In. Diam. - CENTURYLINK Private Service 1600 LF $ 10.00 $ 16,000.00 C50 8-33 Install Conduit, 2 In. Diam. - COMCAST Private Service 1600 LF $ 10.00 $ 16,000.00 C51 8-33 13951 53rd Ave S, Service Conversion 1 LS $ 6,000.00 $ 6,000.00 C52 8-33 13969 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C53 8-33 5216 S 142nd St, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C54 8-33 14205 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C55 8-33 14207 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C56 8-33 14219 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C57 8-33 14225 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C58 8-33 14231 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C59 8-33 14239 53rd Ave S, Service Conversion 1 LS $ 6,000.00 $ 6,000.00 C60 8-33 14241 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C61 8-33 14247 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C62 8-33 14255 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C63 8-33 14261 53rd Ave S, Service Conversion 1 LS $ 6,000.00 $ 6,000.00 C64 8-33 5218 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C65 8-33 13726 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C66 8-33 13738 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C67 8-33 13744 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C68 8-33 13902 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C69 8-33 13910 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C70 8-33 13924 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C71 8-33 14004 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C72 8-33 14010 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C73 8-33 14028 53rd Ave S, Service Conversion 1 LS $ 20,000.00 $ 20,000.00 C74 8-33 14030 53rd Ave S, Service Conversion 1 LS $ 8,000.00 $ 8,000.00 C75 8-33 14038 53rd Ave S, Service Conversion 1 LS $ 8,000.00 $ 8,000.00 C76 8-33 14038.5 53rd Ave S, Service Conversion 1 LS $ 15,000.00 $ 15,000.00 C77 8-33 13970 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C78 8-33 14108 53rd Ave S, Service Conversion 1 LS $ 8,000.00 $ 8,000.00 C79 8-33 14128 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C80 8-33 14202 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C81 8-33 14210 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C82 8-33 14218 53rd Ave S, Service Conversion 1 LS $ 7,000.00 $ 7,000.00 C83 8-33 14234 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C84 8-33 14250 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C85 8-33 14258 53rd Ave S, Service Conversion 1 LS $ 4,000.00 $ 4,000.00 C86 8-33 14264 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C87 8-33 14272 53rd Ave S, Service Conversion 1 LS $ 5,000.00 $ 5,000.00 C88 8-33 Service Conversion, Property Restoration 1 EST $ 60,000.00 $ 60,000.00 C89 8-34 Franchise Utility Coordination 1 LS $ 25,000.00 $ 25,000.00 C90 8-35 Temporary Utility Pole Support 4 EA $ 6,000.00 $ 24,000.00 Subtotal Sales Tax (10%) $ 2,235,400.00 $ 223 540.00 Subtotal Schedule C $ 2,458,940.00 Total $ 7,712,522.50 4 of 4