Loading...
HomeMy WebLinkAbout2021-12-14 Bid Tabulations - Macadam Road South Water Main Upgrade and Sidewalk ImprovementsCITY OF TUKWILA DEPARTMENT OF PUBLIC WORKS MACADAM ROAD SOUTH WATER UPGRADE BID TABULATION Tukwila Project 990440105 December 14, 2021 CORRECTION Additive (Not in Base Bid) Engineer's Estimate Reed Trucking and Excavating, Inc. Nordvind Company, LLC Rodarte Construction, Inc. Northwest Cascade, Inc. Kar -Vel Construction, Inc. Active Construction, Inc. (ACI) Marshbank Construction, Inc. Schedule A: Watermain Im. rovements ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT A-1 Unexpected Site Changes 1 FA $50,000.00 $50,000.00 $50,000.00 $50,000.00 550,000.00 $50,000.00 $50,000.00 550,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 550,000.00 $50,000.00 $50,000.00 550,000.00 $50,000.00 550,000.00 A-2 Construction Surveying and Staking 1 LS $9,000.00 59,000.00 $13,000.00 513,000.00 515,000.00 $15,000.00 514,343.75 514,343.75 $15,000.00 515,000.00 513,000.00 513,000.00 $18,000.00 $18,000.00 $13,000.00 513,000.00 $18,000.00 518,000.00 A-3 Resolution of Utility Conflicts 1 FA $10,000.00 510,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 510,000.00 $10,000.00 $10,000.00 510,000.00 $10,000.00 510,000.00 $10,000.00 510,000.00 $10,000.00 $10,000.00 $10,000.00 510,000.00 A-4 Erosion and Water Pollution Control 1 LS 510,000.00 510,000.00 $1,000.00 51,000.00 $5,000.00 $5,000.00 $25,000.00 525,000.00 $22,000.00 $22,000.00 540,000.00 540,000.00 $30,000.00 530,000.00 $30,000.00 530,000.00 $18,000.00 518,000.00 A-5 Mobilization 1 LS $175,000.00 $175,000.00 $40,000.00 $40,000.00 $125,000.00 $125,000.00 $200,000.00 $200,000.00 $80,395.00 $80,395.00 5193,000.00 $193,000.00 $169,000.00 $169,000.00 $240,000.00 $240,000.00 $194,400.00 $194,400.00 A-6 Traffic Control Devices 1 LS $7,500.00 57,500.00 $5,000.00 55,000.00 515,000.00 $15,000.00 $25,000.00 525,000.00 5750.00 $750.00 $13,500.00 513,500.00 $100,000.00 $100,000.00 $20,000.00 520,000.00 $5,000.00 55,000.00 A-7 Traffic Control Labor 1,000 885 $60.00 560,000.00 580.00 580,000.00 $60.00 560,000.00 $83.75 $83,750.00 $60.00 $60,000.00 $84.00 $84,000.00 $50.00 $50,000.00 582.00 $82,000.00 $68.00 568,000.00 A-8 Uniformed Police Officer 50 HRS $120.00 56,000.00 $120.00 56,000.00 $120.00 56,000.00 $120.00 $6,000.00 5125.00 $6,250.00 512000 $6,000.00 5120.00 $6,000.00 5145.00 $7,250.00 5130.00 $6,500.00 A-9 Crushed Surfacing Top Course 4,000 TN $40.00 $160,000.00 $20.00 580,000.00 $50.00 5200,000.00 550.00 5200,000.00 530.00 5120,000.00 540.50 5162,000.00 528.00 5112,000.00 550.00 $200,000.00 530.00 $120,000.00 A-10 Crushed Surfacing Base Course 550 TN 540.00 522,00000 520.00 511,000.00 560.00 533,000.00 550.00 527,500.00 538.00 520,900.00 566.00 536,300.00 528.00 515,400.00 548.00 526,400.00 550.00 527,500.00 A-11 HMA CL. 1/2" PG 58H-22 1,550 TN $160.00 $248,000.00 $190.00 5294,500.00 $150.00 5232,500.00 $128.75 5199,562.50 5150.00 $232,500.00 5166.00 $257,300.00 5180.00 $279,000.00 5145.00 $224,750.00 $136.00 $210,800.00 A-12 2" Pavement Grind 6,700 SY 525.00 5167,500.00 $5.00 $33,500.00 $6.00 $40,200.00 $1.34 58,978.00 55.00 533,500.00 54.00 526,800.00 55.50 536,850.00 54.50 530,150.00 56.00 540,200.00 A-13 Cap & Block Existing Main 2 EA $500.00 $1,000.00 $2,000.00 $4,000.00 5700.00 $1,400.00 $1,000.00 $2,000.00 5500.00 $1,000.00 52,575.00 $5,150.00 $2,500.00 $5,000.00 51,375.00 $2,750.00 5500.00 $1,000.00 A-14 Trench Safety 1 LS $2,000.00 52,000.00 51,000.00 51,000.00 55,000.00 55,000.00 525,000.00 525,000.00 5600.00 5600.00 $4,700.00 $4,700.00 55,000.00 55,000.00 53,450.00 $3,450.00 510,000.00 510,000.00 A-15 12 -in. Diam. D.I. Pipe & Fittings 4,325 LF $135.00 $583,875.00 $120.00 $519,000.00 $95.00 $410,875.00 $50.00 $216,250.00 $135.00 $583,875.00 $83.00 $358,975.00 $130.00 $562,250.00 $127.50 5551,437.50 5170.00 $735,250.00 A-16 10 -in. Diam. D.I. Pipe & Fittings 14 LF $135.00 51,890.00 585.00 51,190.00 585.00 $1,190.00 5100.00 $1,400.00 5200.00 52,800.00 $69.00 $966.00 $115.00 51,610.00 5236.50 53,311.00 5300.00 54,200.00 A-17 8 -in. Diam. D.I. Pipe & Fittings 24 LF $125.00 $3,000.00 $80.00 $1,920.00 $85.00 $2,040.00 $100.00 $2,400.00 $125.00 $3,000.00 558.50 $1,404.00 5112.00 52,688.00 $210.00 $5,040.00 5230.00 $5,520.00 A-18 Additional Water Main Fittings(est- non contingent item) 10,000 LB $0.50 55,000.00 51.00 510,000.00 $4.00 $40,000.00 $1.00 510,000.00 50.01 $100.00 51.15 511,500.00 50.01 $100.00 53.00 530,000.00 53.00 $30,000.00 A-19 Connection to Existing Main 4 EA 54,000.00 $16,000.00 $7,000.00 $28,000.00 $6,000.00 $24,000.00 $10,000.00 $40,000.00 $6,000.00 $24,000.00 55,600.00 $22,400.00 $7,500.00 $30,000.00 $8,000.00 $32,000.00 $15,000.00 $60,000.00 A-20 1 -in. Combination Air Release/Air Vacuum Valve Assembly 2 EA 55,000.00 $10,000.00 $6,000.00 $12,000.00 $6,500.00 $13,000.00 55,000.00 510,000.00 $4,000.00 58,000.00 $4,650.00 $9,300.00 $4,000.00 $8,000.00 53,550.00 $7,100.00 $5,000.00 $10,000.00 A-21 2 -in. Blowoff Assembly 1 EA 53,000.00 53,000.00 55,000.00 $5,000.00 $4,800.00 $4,800.00 55,000.00 $5,000.00 $3,000.00 53,000.00 55,400.00 $5,400.00 $4,000.00 $4,000.00 54,950.00 $4,950.00 $5,000.00 $5,000.00 A-22 12 -in. Gate Valve & Box 9 EA $2,800.00 $25,200,00 52,000.00 518,000.00 $3,500.00 $31,500.00 $1,500.00 513,500.00 54,000.00 536,000.00 55,250.00 547,250.00 53,000.00 527,000.00 54,900.00 544,100.00 $3,200.00 $28,800.00 A-23 8 -in. Gate Valve & 800 1 EA 52,000.00 52,000.00 51,000.00 $1,000.00 $2,750.00 52,750.00 $1,200.00 51,200.00 $2,500.00 $2,500.00 $3,050.00 $3,050.00 $1,600.00 $1,600.00 $2,755.00 $2,755.00 $2,000.00 52,000.00 A-24 6 -in. Gate Valve & Box 2 EA 51,500.00 53,000.00 $1,000.00 52,000.00 $1,600.00 53,200.00 $1,000.00 $2,000.00 $2,000.00 54,000.00 52,175.00 $4,350.00 $1,100.00 $2,200.00 52,100.00 $4,200.00 $1,500.00 53,000.00 A-25 Remove Existing Valve Box 5 EA $500.00 $2,500.00 5300.00 51,500.00 $500.00 $2,500.00 $500.00 52,500.00 $300.00 51,500.00 $300.00 $1,500.00 $2,000.00 510,000.00 $435.00 $2,175.00 $600.00 $3,000.00 A-26 Fire Hydrant Assembly 9 EA $7,500.00 $67,500.00 56,000.00 554,000.00 $7,000.00 563,000.00 $10,000.00 590,000.00 $8,000.00 $72,000.00 56,800.00 561,200.00 59,000.00 581,000.00 59,40000 584,600.00 58,000.00 572,000.00 A-27 Remove & Salvage Existing Fire Hydrant 7 EA $750.00 55,250.00 $2,000.00 514,000.00 5700.00 $4,900.00 $5,000.00 535,000.00 5700.00 $4,900.00 5575.00 $4,025.00 5400.00 52,800.00 5945.00 56,615.00 51,500.00 510,500.00 A-28 %-in. Water Service 17 EA $1,800.00 530,600.00 $2,000.00 $34,000.00 $1,900.00 $32,300.00 51,000.00 $17,000.00 $2,200.00 $37,400.00 $2,075.00 $35,275.00 52,600.00 544,200.00 $2,450.00 $41,650.00 $2,800.00 $47,600.00 A-29 1 -in. Water Service 3 EA 51,800.00 $5,400.00 $2,500.00 $7,500.00 $2,000.00 $6,000.00 $1,200.00 $3,600.00 $2,400.00 $7,200.00 52,600.00 $7,800.00 $3,000.00 $9,000.00 52,925.00 $8,775.00 $3,000.00 $9,000.00 A-30 1% -in. Water Service 4 EA $2,800.00 $11,200.00 54,000.00 516,000.00 $3,800.00 $15,200.00 $1,500.00 $6,000.00 $6,500.00 $26,000.00 54,600.00 518,400.00 56,000.00 524,000.00 54,500.00 518,000.00 $5,000.00 $20,000.00 A-31 2-10. Water Service 1 EA 53,800.00 $3,800.00 $5,000.00 $5,000.00 $5,200.00 $5,200.00 $2,000.00 $2,000.00 57,500.00 57,500.00 55,300.00 55,300.00 $7,000.00 $7,000.00 55,400.00 $5,400.00 57,000.00 57,000.00 A-32 Restoration and Cleanup 1 LS $7,500.00 57,500.00 $1,000.00 51,000.00 510,000.00 $10,000.00 525,000.00 525,000.00 $15,000.00 515,000.00 $19,000.00 519,000.00 $20,000.00 520,000.00 57,600.00 $7,600.00 57,500.00 57,500.00 A-33 Remove and Replace Concrete Curb & Gutter 120 LF $50.00 56,000.00 550.00 56,00000 540.00 54,800.00 520.00 $2,400.00 $90.00 510,855.00 560.00 57,200.00 545.00 55,400.00 $66.00 $7,920.00 $50.00 $6,000.00 A-34 Remove and Replace Concrete Sidewalk 130 SY 550.00 56,500.00 5100.00 513,000.00 575.00 59,750.00 5225.00 529,250.00 5130.00 516,900.00 5110.00 514,300.00 580.00 510,400.00 589.00 511,570.00 575.00 59,750.00 A-35 Replace Asphalt Curb 500 LF $10.00 $5,000.00 515.00 57,500.00 518.00 59,000.00 520.00 510,000.00 545.00 $22,500.00 $22.00 $11,000.00 515.00 57,500.00 517.75 $8,875.00 $30.00 515,000.00 A-36 Replace Induction Loop Vehicle Detector 2 EA 51,200.00 52,400.00 51.00 52.00 53,000.00 56,000.00 53,437.50 56,875.00 53,500.00 57,000.00 53,050.00 56,100.00 52,750.00 55,500.00 53,150.00 56,300.00 $3,000.00 56,000.00 A-37 Channellzatlon and Pavement Markings 1 LS $10,000.00 510,000.00 55,000.00 $5,000.00 $18,000.00 518,000.00 $47,373.75 $47,373.75 $40,000.00 540,000.00 542,000.00 $42,000.00 525,000.00 525,000.00 $16,650.00 $16,650.00 520,000.00 $20,000.00 AA -1 HMA CL. 1/2" PG 58H-22 (Additive) 256 TN $150.00 538,40000 5190.00 548,640.00 5150.00 $38,400.00 $128.75 532,960.00 5150.00 538,400.00 5166.00 542,496.00 5180.00 546,080.00 5145.00 537,120.00 5136.00 534,816.00 A4-2 2" Pavement Grind (Additive) 2,225 55 $25.00 555,625.00 $5.00 $11,125.00 56.00 513,350.00 $1.34 52,981.50 $5.00 $11,125.00 54.00 $8,900.00 55.50 $12,237.50 $5.50 512,237.50 $6.00 513,350.00 Construction Subtotal $1,744,615.00 51,391,612.00 $1,518,105.00 51,455,883.00 51,588,870.00 51,599,445.00 51,777,498.00 51,850,773.50 51,896,520.00 $Khedule B: Sidewalk Improvements 8-1 Unexpected Site Changes 1 FA 525,000.00 525,000.00 $25,000.00 $25,000.00 525,000.00 $25,000.00 525,000.00 $25,000.00 $25,000.00 525,000.00 $25,000.00 525,000.00 $25,000.00 525,000.00 $25,000.00 525,000.00 $25,000.00 525,000.00 B-2 Clearing and Grubbing 1 LS 53,500.00 $3,500.00 515,000.00 $15,000.00 $8,000.00 $8,000.00 $25,000.00 $25,000.00 $12,000.00 $12,000.00 $75,000.00 575,000.00 $30,000.00 530,000.00 52,717.02 52,717.02 524,600.00 $24,600.00 8-3 Tree Removal 2 EA 55,000.00 510,000.00 $2,500.00 55,000.00 $1,800.00 $3,600.00 $2,500.00 $5,000.00 $3,800.00 $7,600.00 51,675.00 $3,350.00 52,500.00 $5,000.00 $3,250.00 $6,500.00 $2,100.00 $4,200.00 8-4 Remove Concrete Curb and Gutter 30 LF 550.00 $1,500.00 $145.00 $4,350.00 520.00 5600.00 520.00 $600.00 517.00 $510.00 57.50 5225.00 $10.00 5300.00 510.00 $300.00 530.00 $900.00 e-5 Remove Concrete Sidewalk 16 50 $50.00 5800.00 $235.00 $3,760.00 530.00 5480.00 $112.50 51,800.00 $15.00 5240.00 $14.00 5224.00 $20.00 5320.00 539.50 5632.00 $60.00 5960.00 8-6 Gravel Borrow, Incl. Haul 250 TN $45.00 511,250.00 520.00 $5,000.00 $30.00 57,500.00 $50.00 $12,500.00 $40.00 $10,000.00 $39.00 $9,750.00 $20.00 55,000.00 $31.00 $7,750.00 530.00 $7,500.00 8-7 Roadway Excavation Incl. Haul* 200 CY 525.00 55,000.00 520.00 $4,000.00 $60.00 512,000.00 550.00 510,000.00 550.00 510,000.00 548.00 59,600.00 565.05 513,000.00 $84.50 516,900.00 5100.00 520,000.00 B-8 Crushed Surfacing Base Course* 300 TN 540.00 $12,000.00 520.00 $6,000.00 560.00 $18,000.00 550.00 $15,000.00 $45.00 513,500.00 $43.00 $12,900.00 $28.00 58,400.00 555.00 $16,500.00 $50.00 $15,000.00 6-9 HMA CL. 1/2" PG 58H-22* 550 TN $160.00 $88,000,00 $190.00 $104,500.00 5150.00 $82,500.00 $128.75 570,812.50 $150.00 582,500.00 $166.00 591,300.00 $180.00 599,000.00 5140.00 577,000.00 $136.00 574,800.00 0-10 Adjust Existing Utility to Finished Grade 2 EA $500.00 51,000.00 $2,000.00 54,000.00 $600.00 $1,200.00 $500.00 $1,000.00 5500.00 $1,000.00 5575.00 $5,550.00 5450.00 5900.00 5650.00 51,300.00 5600.00 $1,200.00 8-11 Buffer Restoration 1 LS 58,500.00 58,500.00 $5,000.00 55,000.00 $20,000.00 $20,000.00 $25,000.00 525,000.00 $25,000.00 $25,000.00 $19,700.00 519,700.00 $30,000.00 530,000.00 $25,000.00 525,000.00 $25,000.00 $25,000.00 0-12 Cement Concrete Traffic Curb and Gutter 1100 LF 535.00 538,500.00 $55.00 $60,500.00 530.00 533,000.00 540.00 544,000.00 536.00 539,600.00 526.50 529,150.00 540.00 544,000.00 525.00 $27,500.00 525.00 $27,500.00 13-13 Residential Driveway 30 53 $45.00 $1,350.00 $340.00 $10,200.00 $100.00 53,000.00 5112.50 $3,375.00 5100.00 $3,000.00 5103.00 $3,090.00 5130.00 53,900.00 5190.00 $5,700.00 $115.00 $3,450.00 13-14 Cement Concrete Sidewalk 600 SY 545.00 $27,000.00 585.00 $51,000.00 570.00 $42,000.00 511250 567,500.00 $65.00 539,000.00 565.00 $39,000.00 5100.00 $60,000.00 555.00 $33,000.00 $75.00 $45,000.00 8-15 Concrete Block Retaining Wall 700 LF $30.00 521,000.00 $160.00 $112,000.00 555.00 538,500.00 5130.63 $91,441.00 558.00 540,600.00 5130.00 531,000.00 590.00 563,000.00 5138.00 596,600.00 565.00 545,500.00 Construction Subtotal 5254,400.00 $415,310.00 $295,380.00 5398,028.50 5309,550.00 $410,439.00 5387,820.00 5342,399.02 5320,610.00 hedule C: Draina:e Im •rovements 0-1 Unexpected Site Changes 1 FA $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 55,000.00 $5,000.00 55,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 C-2 Remove Culvert 1 LS $1,200.00 51,200.00 53,750.00 $3,750.00 $1,500.00 51,500.00 515,000.00 $15,000.00 53,000.00 53,000.00 52,000.00 $2,000.00 52,500.00 $2,500.00 52,500.00 $2,500.00 56,000.00 56,000.00 C-3 Drainage Rock 250 TN $35.00 58,750.00 $55.00 $13,750.00 $50.00 512,500.00 $50.00 512,500.00 $32.00 58,000.00 $54.00 513,500.00 $10.00 $2,500.00 560.00 515,000.00 $30.00 57,500.00 C-4 Corrugated Polyethylene (CPEP) Storm Sewer Pipe, 12 -In. Diam. 60 LF $120.00 57,200.00 $75.00 $4,500.00 550.00 $3,000.00 5100.00 $6,000.00 $125.00 $7,500.00 5122.00 57,320.00 $225.00 $13,500.00 5170.00 510,200.00 $60.00 $3,600.00 C-5 Catch basin Type 1 1 EA 53,800.00 53,800.00 $6,000.00 $6,000.00 $1,800.00 51,800.00 $2,500.00 $2,500.00 $1,900.00 $1,900.00 $1,525.00 $1,525.00 $10,000.00 510,000.00 51,750.00 $1,750.00 $1,800.00 51,800.00 C-6 Connection to Ex. Main 1 EA 53,000.00 53,000.00 54,000.00 $4,000.00 5500.00 $500.00 51,000.00 $1,000.00 52,500.00 $2,500.00 52,000.00 $2,000.00 $6,000.00 56,000.00 5950.00 $950.00 51,200.00 51,200.00 Construction Subtotal $28,950.00 $37,000.00 524,300.00 542,000.00 527,900.00 531,345.00 539,500.00 535,400.00 525,100.00 Construction Total $2,027,965.00 $1,843,922.00 $1,837,785.00 51,895,911.50 51,926,320.00 52,041,229.00 52,204,818.00 $2,228,572.52 $2,242,230.00 10.1% Washington State Sales Tax (schedule A only) 5176,206.12 $140,552.81 $153,328.61 5147,044.18 $160,475.87 5161,543.95 $179,527.30 5186,928.12 5191,548.52 Pro'ect Total 52,204,171.12 $1,984,474.81 51,991,113.61 $2,042,955.68 52,086,795.87 52,202,772.95 $2,384,345.30 52,415,500.64 52,433,778.52