Loading...
HomeMy WebLinkAbout1 - Original Submission_ 20240123_870_Quantity ReconcilationSales Tax - The Bidder shall include sales tax in the Bid Item price per Section 1-07.2(1) for all items per State Department of Revenue Rule 171. Bid Item Spec Section/ Std Item General Location Description Est. Qty.FINAL QTY Unit Contract Unit Price Final Contract Amounts Amount over/under Estimated Quantity 1 1-09/ 0001 Mobilization 1 1 LS $ 257,560.00 $ 257,560.00 $ - 2 1-04/ 7728 Minor Change 1 0.5838516 FA $ 125,000.00 $ 72,981.45 $ (52,018.55) 3 1-05 SP Project Surveying 1 1.119467 LS $ 18,000.00 $ 20,150.41 $ 2,150.41 4 1-07 SP Protection and Support of Existing Utilities 1 1 LS $ 5,000.00 $ 5,000.00 $ - 5 1-07 SP Pot Hole 14 7 Each $ 350.00 $ 2,450.00 $ (2,450.00) 6 1-07/ 7736 Spill Prevention, Control & Countermeasures (SPCC) Plan 1 1 LS $ 150.00 $ 150.00 $ - 7 1-10 SP Project Temporary Traffic Control 1 1.04125 LS $ 100,000.00 $ 104,125.00 $ 4,125.00 8 2-01 SP Clearing and Grubbing 1 1 LS $ 10,000.00 $ 10,000.00 $ - 9 2-01 SP Tree Removal 10 10 Each $ 1,000.00 $ 10,000.00 $ - 10 2-02 SP Removal of Structures and Obstructions 1 1 LS $ 20,000.00 $ 20,000.00 $ - 11 2-02 SP Sawcut 3610 3097 LF $ 5.00 $ 15,485.00 $ (2,565.00) 12 2-02 SP Remove Asphalt Concrete Pavement 5450 5450 SY $ 12.00 $ 65,400.00 $ - 13 2-02 SP Removed Cement Concrete Sidewalk 380 400 SY $ 17.00 $ 6,800.00 $ 340.00 14 2-02 SP Remove Cement Concrete Curb and Gutter 780 1000 LF $ 9.50 $ 9,500.00 $ 2,090.00 15 2-03/ 0431 Gravel Borrow Incl. Haul 3930 4466.71 Ton $ 26.50 $ 118,367.82 $ 14,222.82 16 2-09 SP Controlled Density Fill (CDF)4 3 CY $ 495.00 $ 1,485.00 $ (495.00) 17 2-09/ 7006 Structure Excavation Class B Incl. Haul 4600 4600 CY $ 22.00 $ 101,200.00 $ - 18 2-09/ 7008 Shoring or Extra Excavation Class B 29600 29600 SF $ 0.25 $ 7,400.00 $ - 19 2-09.3(2) / 4006 Structure Excavation Class A Incl. Haul 38 38 CY $ 41.00 $ 1,558.00 $ - 20 2-09 SP Shoring or Extra Excavation Class A Concrete Impact Basin 1 1 LS $ 40,000.00 $ 40,000.00 $ - 21 2-09.3(2) / 4013 Shoring or Extra Excavation CL. A 150 150 SF $ 4.00 $ 600.00 $ - 22 2-10 SP Channel Excavation 20 20 CY $ 52.00 $ 1,040.00 $ - 23 2-10 SP Channel Excavation Incl Haul 70 70 CY $ 54.00 $ 3,780.00 $ - 24 4-04/ 5100 Crushed Surfacing Base Course 842 1955.08 Ton $ 47.00 $ 91,888.76 $ 52,314.76 25 4-04 / 5120 Crushed Surfacing Top Course 1590 668.76 Ton $ 38.00 $ 25,412.88 $ (35,007.12) 26 5-04/ 5707 Crack Sealing 1 0 FA $ 5,000.00 $ - $ (5,000.00) 27 5-04/ 5767 HMA Cl. 1/2 In. PG 64-22 1030 1506.35 Ton $ 165.00 $ 248,547.75 $ 78,597.75 28 5-04/ 5711 Planing Bituminous Pavement 1890 4929 SY $ 10.50 $ 51,754.50 $ 31,909.50 29 5-04 SP Speed Hump 3 6.5 Each $ 2,200.00 $ 14,300.00 $ 7,700.00 30 6-02/ 4025 Gravel Backfill for Wall 11 24 CY $ 118.00 $ 2,832.00 $ 1,534.00 31 6-11/ 4150 St. Reinf. Bar for Retaining Wall 1320 969 LB $ 4.00 $ 3,876.00 $ (1,404.00) 32 6-11/ 4139 Conc. Class 4000 For Retaining Wall 5.5 8 CY $ 7,000.00 $ 56,000.00 $ 17,500.00 33 6-13 Structural Earth Wall 50 108.9 SF $ 83.00 $ 9,038.70 $ 4,888.70 34 6-03 SP Steel Grating 2402 950.04 LB $ 27.00 $ 25,651.08 $ (39,202.92) 35 6-21 Imported Rootwad 1 0 Each $ 1,700.00 $ - $ (1,700.00) 36 6-21 Salvage Tree 3 4 Each $ 485.00 $ 1,940.00 $ 485.00 37 7-04 Sch A Storm Sewer Pipe 8 in. Diam.100 114 LF $ 64.00 $ 7,296.00 $ 896.00 38 7-04/ 3541 Sch A Storm Sewer Pipe 12 in. Diam.1450 1587 LF $ 72.00 $ 114,264.00 $ 9,864.00 39 7-04/ 3544 Sch A Storm Sewer Pipe 30 in. Diam.1220 1213 LF $ 202.00 $ 245,026.00 $ (1,414.00) 40 7-04/ 3545 Sch A Storm Sewer Pipe 36 in. Diam.65 58 LF $ 256.00 $ 14,848.00 $ (1,792.00) 41 7-04/ 3553 Sch B Storm Sewer Pipe 30 in. Diam.270 270 LF $ 202.00 $ 54,540.00 $ - 42 7-04 SP PVC Pipe for Area Drain 6 In. Diam.60 108 LF $ 82.00 $ 8,856.00 $ 3,936.00 43 7-04 SP Ductile Iron Pipe 8 In. Diam.130 117 LF $ 91.00 $ 10,647.00 $ (1,183.00) 44 7-04 SP Testing Storm Sewer Pipe 3235 3235 LF $ 9.00 $ 29,115.00 $ - 45 7-05/ 3091 Catch Basin Type 1 15 15 Each $ 1,500.00 $ 22,500.00 $ - 46 7-05/ 3105 Catch Basin Type 2, 48 in. Diam.12 12 Each $ 4,950.00 $ 59,400.00 $ - 47 7-05/ 3106 Catch Basin Type 2, 54 in. Diam.8 8 Each $ 7,100.00 $ 56,800.00 $ - 48 7-05/ 3107 Catch Basin Type 2, 72 in. Diam.1 1 Each $ 8,600.00 $ 8,600.00 $ - 49 7-05 SP COB Manhole 54 in. Diam.3 3 Each $ 8,900.00 $ 26,700.00 $ - 50 7-05 SP COB Manhole 96 in. Diam.1 1 Each $ 17,950.00 $ 17,950.00 $ - 51 7-05 SP Stormwater High Flow Bypass, 72 in. Diam.1 1 Each $ 9,150.00 $ 9,150.00 $ - 52 7-05/ 7371 Manhole Additional Height 54 in. Diam. Type 2 40 17 LF $ 150.00 $ 2,550.00 $ (3,450.00) 53 7-05/ 3080 Adjust Manhole 11 21 Each $ 385.00 $ 8,085.00 $ 3,850.00 54 7-05 SP Connection to Drainage Structure 6 7 Each $ 960.00 $ 6,720.00 $ 960.00 55 7-05 SP Area Drain 6 6 Each $ 1,900.00 $ 11,400.00 $ - 56 7-08/ 7029 Plugging Existing Pipe 4 4 Each $ 450.00 $ 1,800.00 $ - 57 8-01 SP Erosion Control and Water Pollution Prevention 1 1 LS $ 50,000.00 $ 50,000.00 $ - 58 8-01/ 6455 Erosion Control Blanket 185 185 SY $ 5.50 $ 1,017.50 $ - 59 8-02 SP Roadside Restoration 1 0.4027838 FA $ 50,000.00 $ 20,139.19 $ (29,860.81) 60 8-02 SP Weed Removal and Invasive Species Control 0.2 0.2 Acre $ 27,000.00 $ 5,400.00 $ - 61 8-02 SP Plant Selection - Trees, 5 Gallon Container 20 18 Each $ 94.00 $ 1,692.00 $ (188.00) 62 8-02 SP Plant Selection - Shrubs, 1 Gallon Container 108 108 Each $ 20.00 $ 2,160.00 $ - 63 8-02 SP Plant Selection - Ground Cover, 1 Gallon Container 82 82 Each $ 20.00 $ 1,640.00 $ - 64 8-02 SP Wood Chip Mulch 30 5 CY $ 72.00 $ 360.00 $ (1,800.00) 65 8-02 SP Seeding Fertilizing and Mulching - Native Seed Mix 2424 2424 SY $ 3.00 $ 7,272.00 $ - 66 8-02 SP Weed and Pest Control Plan 1 1 LS $ 16,000.00 $ 16,000.00 $ - 67 8-02/ 6391 Topsoil Type A 240 216 CY $ 72.00 $ 15,552.00 $ (1,728.00) 68 8-02 SP Steep Bank Protection 354 354 SY $ 39.00 $ 13,806.00 $ - 69 8-04 SP Cement Concrete Curb and Gutter Type A 1975 2140 LF $ 39.00 $ 83,460.00 $ 6,435.00 70 8-04 SP Thickened Edge Curb 1210 1210 LF $ 5.25 $ 6,352.50 $ - 71 8-05 SP Streamflow Bypass Plan 1 1 LS $ 150.00 $ 150.00 $ - 72 8-05 SP Streamflow Bypass System Setup and Operation 1 1 LS $ 50,000.00 $ 50,000.00 $ - 73 8-05 SP Fish Exclusion 1 1 LS $ 5,000.00 $ 5,000.00 $ - 74 8-06 SP Portland Cement Concrete Driveway Approach, Type III 350 282.2 SY $ 87.00 $ 24,551.40 $ (5,898.60) 75 8-06 SP Portland Cement Concrete Driveway Apron 56 81.4 SY $ 174.00 $ 14,163.60 $ 4,419.60 76 8-09/ 6884 Raised Pavement Marker Type 2 1 1 Hund $ 835.00 $ 835.00 $ - 77 8-12 SP Cable Fence 31 52 LF $ 474.00 $ 24,648.00 $ 9,954.00 78 8-12 SP Black Vinyl Coated Chain Link Fence 52 101 LF $ 39.00 $ 3,939.00 $ 1,911.00 79 8-12/ 7097 End, Gate, Corner, and Pull Post for Chain Link Fence 2 6 Each $ 279.00 $ 1,674.00 $ 1,116.00 80 8-13 SP Monument, Frame, and Cover 1 4 Each $ 640.00 $ 2,560.00 $ 1,920.00 81 8-14 SP Cement Concrete Sidewalk 710 838.4 SY $ 60.00 $ 50,304.00 $ 7,704.00 82 8-14/ 7058 Cement Conc. Curb Ramp Type - Parallel A 4 4 Each $ 3,450.00 $ 13,800.00 $ - 83 8-14/ 7058 Cement Conc. Curb Ramp Type - Perpendicular A 14 14 Each $ 2,450.00 $ 34,300.00 $ - 84 8-14/ 7058 Cement Conc. Curb Ramp Type - Single Direction A 1 1 Each $ 3,450.00 $ 3,450.00 $ - 85 8-14/ 7058 Cement Conc. Curb Ramp Type - Combination 4 4 Each $ 3,900.00 $ 15,600.00 $ - 86 8-14 SP Modified Single Direction Curb Ramp 1 1 Each $ 4,100.00 $ 4,100.00 $ - 87 8-19/ 1093 Streambed Sediment 24 25.73 Ton $ 91.00 $ 2,341.43 $ 157.43 88 8-19/ 0901 Streambed Cobbles 6 in.8 8 Ton $ 130.00 $ 1,040.00 $ - 89 8-19/ 0907 Streambed Boulder Two-Man 5 16 Each $ 500.00 $ 8,000.00 $ 5,500.00 90 8-19/ 0908 Streambed Boulder Three-Man 4 4 Each $ 515.00 $ 2,060.00 $ - 91 8-21 SP Permanent Signing 1 1 LS $ 10,000.00 $ 10,000.00 $ - 92 8-26 SP Concrete Impact Basin 1 1 LS $ 185,000.00 $ 185,000.00 $ - 93 8-32 SP Record Drawings 1 1 LS $ 150.00 $ 150.00 $ - SUBTOTAL 2,805,038.96$ 89,323.96$ SALES TAX @ 9.2% - Included in line items -$ TOTAL SCHEDULE A 2,805,038.96$ 89,323.96$ Percentage over original contract amount - TOTAL 3.29% CITY OF BREMERTON January 23, 2024 PINE ROAD BASIN STORMWATER IMPROVEMENTS PROJECT QUANTITY RECONCILATION SCHEDULE A - (TITLE) DocuSign Envelope ID: 396B31C0-E0A7-4BEE-9872-F6EBEB8220F9