Bid_Tabulation_Rockin_River_Slide_Rock_Red_Rock.xlsx
XLSX spreadsheet 59 KB Posted
- Attached to
- Master Agreement AZ|CTR076073
- Contract number
- CTR076073
- Issued by
- Arizona
About this file
This document is a bid tabulation for multiple water and wastewater system improvement projects issued by the Arizona Department of Administration General Services Division, located in Phoenix, Arizona. The solicitation number BPM006698 covers three separate project locations: Rockin River, Slide Rock, and Red Rock, with bid submissions from two contractors - Blue World Construction and Concord Standard.
The bid tabulation details comprehensive infrastructure improvements across multiple divisions, including general requirements, site work, concrete, mechanical, electrical, and utility systems. The projects involve renovations, water line replacements, septic systems, treatment facilities, and restroom improvements. Two bidders submitted proposals with significantly different pricing: Blue World Construction's total bid across all projects was $4,236,386.31, while Concord Standard's total bid was $5,863,663.01. The bid includes a base bid for each location and an additive alternate for an amphitheater restroom at the Red Rock site. Tax rates range from 4.13% to 6.75%, and the bids cover extensive scopes of work including excavation, piping, electrical systems, tanks, pumps, and associated site improvements.
View the file
Other files
Show all 23
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Rockin River Solicitation No.
BPM006698
Project Name:
Rockin River - WWS Agency Project No.
PCS-22-125 Arizona Department of Administration General Services Division 1400 W Washington St., Ste. B200 Phoenix, AZ 85007
BID TABULATION
| Location | Base Bid | BLUE WORLD | CONCORD | STANDARD | |||||
| ITEM NO. | DESCRIPTION | Estimated QTY | Unit of Measure | Unit Price | Price extension | Unit Price | Price extension | Unit Price | Price extension |
| 1 | General Requirements | 1 | LS | $153,403.00 | $153,403.00 | $390,229.89 | $390,229.89 | $475,000.00 | $475,000.00 |
| 2 | Existing Conditions - Demolition | 1 | LS | $36,939.00 | $36,939.00 | $55,316.09 | $55,316.09 | $50,000.00 | $50,000.00 |
| 3 | 6-inch below grade waterline system, including valves and appurtenances | 1 | LS | $101,094.00 | $101,094.00 | $140,660.92 | $140,660.92 | $154,000.00 | $154,000.00 |
| 4 | Frost Free Hose Bibb | 5 | ea. | $3,223.00 | $16,115.00 | $5,459.77 | $27,298.85 | $1,900.00 | $9,500.00 |
| 5 | Fill Station Quick Connection | 1 | ea. | $11,087.00 | $11,087.00 | $6,379.31 | $6,379.31 | $3,500.00 | $3,500.00 |
| 6 | 2-inch below grade waterline system, including valves and appurtenances | 1 | LS | $34,794.00 | $34,794.00 | $21,724.14 | $21,724.14 | $42,000.00 | $42,000.00 |
| 7 | Blowoff Valve | 2 | ea. | $21,971.00 | $43,942.00 | $4,655.17 | $9,310.34 | $8,350.00 | $16,700.00 |
| 8 | Concrete Sidewalk Replacement | 1 | LS | $10,555.00 | $10,555.00 | $1,149.43 | $1,149.43 | $6,400.00 | $6,400.00 |
| 9 | Excavation for retention basin | 86 | CY | $49.00 | $4,214.00 | $229.89 | $19,770.11 | $170.00 | $14,620.00 |
| 10 | Rip rap for retention Basin | 5 | CY | $3,597.00 | $17,985.00 | $402.30 | $2,011.49 | $3,500.00 | $17,500.00 |
| 11 | Concrete for well treatment pad, BPS and tank pads | 1 | LS | $59,213.00 | $59,213.00 | $44,540.23 | $44,540.23 | $9,750.00 | $9,750.00 |
| 12 | Arsenic Treatment System Skid | 1 | LS | $108,495.00 | $108,495.00 | $109,195.40 | $109,195.40 | $8,000.00 | $8,000.00 |
| 13 | Booster Pumps | 2 | ea. | $11,590.00 | $23,180.00 | $12,643.68 | $25,287.36 | $7,200.00 | $14,400.00 |
| 14 | 40,000 Gallon Storage tank | 1 | ea. | $121,707.00 | $121,707.00 | $281,034.48 | $281,034.48 | $332,000.00 | $332,000.00 |
| 15 | Hydropneumatic Tank | 1 | ea. | $12,584.00 | $12,584.00 | $18,965.52 | $18,965.52 | $37,000.00 | $37,000.00 |
| 16 | 2-inch above grade waterline system, including valves and appurtenances | 1 | LS | $22,210.00 | $22,210.00 | $42,643.68 | $42,643.68 | $16,000.00 | $16,000.00 |
| 17 | Treatment System Electrical | 1 | LS | $131,192.00 | $131,192.00 | $152,298.85 | $152,298.85 | $168,000.00 | $168,000.00 |
| 18 | Well Pump Motor and VFD | 1 | ea. | $8,667.00 | $8,667.00 | $52,413.79 | $52,413.79 | $54,915.00 | $54,915.00 |
| 19 | Tank Cathodic Protection System | 1 | LS | $2,630.00 | $2,630.00 | $21,264.37 | $21,264.37 | $38,000.00 | $38,000.00 |
| 20 | Tank Level Indicator Assembly | 1 | ea. | $3,422.00 | $3,422.00 | $1,724.14 | $1,724.14 | $10,000.00 | $10,000.00 |
| 21 | Exterior Tank Safety Access Lader with safety railing | 1 | LS | $3,361.00 | $3,361.00 | $5,747.13 | $5,747.13 | $7,000.00 | $7,000.00 |
| 22 | Tank Roof Vent | 1 | ea. | $2,756.00 | $2,756.00 | $1,149.43 | $1,149.43 | $15,000.00 | $15,000.00 |
| 23 | Tank Ring Wall with Gravel | 1 | LS | $65,017.00 | $65,017.00 | $63,218.39 | $63,218.39 | $40,000.00 | $40,000.00 |
| 24 | 10-inch Above Grade Tank Overflow Piping and appurtenances | 1 | LS | $6,673.00 | $6,673.00 | $17,241.38 | $17,241.38 | $4,000.00 | $4,000.00 |
| 25 | 6-inch above grade Tank Flush Cleanout Piping | 5 | LF | $363.00 | $1,815.00 | $574.71 | $2,873.56 | $1,500.00 | $7,500.00 |
| 26 | Pipe Supports for Above Grade Piping | 1 | LS | $6,838.00 | $6,838.00 | $3,448.28 | $3,448.28 | $6,500.00 | $6,500.00 |
| 27 | Excavation for Septic Systems | 1 | LS | $14,869.00 | $14,869.00 | $15,833.33 | $15,833.33 | $20,000.00 | $20,000.00 |
| 28 | Septic Tanks | 3 | ea. | $3,499.00 | $10,497.00 | $29,923.37 | $89,770.11 | $25,000.00 | $75,000.00 |
| 29 | Distribution Boxes for Septic Tanks | 3 | ea. | $584.00 | $1,752.00 | $2,241.38 | $6,724.14 | $15,000.00 | $45,000.00 |
| 30 | Leach Chambers/Trenches | 1 | LS | $14,869.00 | $14,869.00 | $104,540.23 | $104,540.23 | $120,000.00 | $120,000.00 |
| 31 | Sewer Cleanouts | 13 | ea. | $159.00 | $2,067.00 | $2,011.49 | $26,149.43 | $2,500.00 | $32,500.00 |
| 32 | 4-inch below grade sewer system including appurtenances | 1 | LS | $21,552.00 | $21,552.00 | $31,028.74 | $31,028.74 | $22,000.00 | $22,000.00 |
| 33 | Sand fill for abandonment of existing septic systems | 1 | LS | $4,910.00 | $4,910.00 | $3,706.90 | $3,706.90 | $7,000.00 | $7,000.00 |
| 34 | Site Improvements, Earthwork, Paving, Fences | 1 | LS | $51,279.00 | $51,279.00 | $81,490.80 | $81,490.80 | $15,000.00 | $15,000.00 |
| 35 | SWPPP/Erosion Control | 1 | LS | $26,928.00 | $26,928.00 | $8,045.98 | $8,045.98 | $75,000.00 | $75,000.00 |
| 36 | Landscaping & Irrigation | 1 | LS | $49,283.00 | $49,283.00 | $34,482.76 | $34,482.76 | $9,550.00 | $9,550.00 |
| 37 | Site Utilities | 1 | LS | $12,685.00 | $12,685.00 | $17,241.38 | $17,241.38 | $7,200.00 | $7,200.00 |
| 38 | Geotechnical Investigations | 1 | LS | $8,996.00 | $8,996.00 | $4,022.99 | $4,022.99 | $26,000.00 | $26,000.00 |
| 39 | Mobilization/Demoblization | 1 | LS | $16,939.00 | $16,939.00 | $81,905.75 | $81,905.75 | $20,210.00 | $20,210.00 |
| 40 | Permits | 1 | LS | $12,685.00 | $12,685.00 | $28,735.63 | $28,735.63 | $7,200.00 | $7,200.00 |
| 41 | Bonds | 1 | LS | $23,064.00 | $23,064.00 | $23,151.72 | $23,151.72 | $530,000.00 | $530,000.00 |
| 42 | Tank Inspection | 1 | LS | $20,655.00 | $20,655.00 | $30,919.54 | $30,919.54 | $10,300.00 | $10,300.00 |
| 43 | Insurance | 1 | LS | $6,343.00 | $6,343.00 | $42,703.80 | $42,703.80 | $3,600.00 | $3,600.00 |
| 44 | Potholing Allowance | 1 | LS | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
Subtotal BASE BID SUBTOTAL $1,324,261.00 $2,162,349.78 $2,597,845.00
TAX Your Tax Rate (Enter Rate Here)--------------------------------------------------------------> 6.3500% $84,090.57 4.1300% $89,305.05 6.5000% $168,859.93
GRAND TOTAL GRAND TOTAL (TO INCLUDE TAX) $1,408,351.57 $2,251,654.82 $2,766,704.93
Slide Rock Solicitation No.
BPM006698
Project Name:
Slide Rock - WWS Agency Project No.
PCS-22-115 Arizona Department of Administration General Services Division 1400 W Washington St., Ste. B200 Phoenix, AZ 85007
| BID TABULATION | |||||||||
| Base Bid | BLUE WORLD CONSTRUCTION | CONCORD | STANDARD | ||||||
| ITEM NO. | DESCRIPTION | Estimated QTY | Unit of Measure | Unit Price | Price extension | Unit Price | Price extension | Unit Price | Price extension |
| 1 | Mobilization/Demobilization | 1 | LS | $22,932.00 | $22,932.00 | $72,238.10 | $72,238.10 | $11,000.00 | $11,000.00 |
| 2 | Permits | 1 | LS | $15,761.00 | $15,761.00 | $23,809.52 | $23,809.52 | $6,200.00 | $6,200.00 |
| 3 | General Requirements | 1 | LS | $121,561.00 | $121,561.00 | $398,829.76 | $398,829.76 | $374,000.00 | $374,000.00 |
| Reuse System Relocation/Basement Equipment Demolition |
| 4 | Existing Conditions - Demolition | 1 | LS | $58,793.00 | $58,793.00 | $60,714.29 | $60,714.29 | $28,500.00 | $28,500.00 |
| 5 | Concrete (concrete curb replacement) | 1 | LS | $29,713.00 | $29,713.00 | $1,785.71 | $1,785.71 | $26,500.00 | $26,500.00 |
| 6 | Site Improvements, Earthwork, Paving, Fences | 1 | LS | $21,924.00 | $21,924.00 | $27,559.52 | $27,559.52 | $20,650.00 | $20,650.00 |
| 7 | Landscaping & Irrigation | 1 | LS | $10,628.00 | $10,628.00 | $5,952.38 | $5,952.38 | $20,500.00 | $20,500.00 |
| 8 | Site Utilities | 1 | LS | $16,346.00 | $16,346.00 | $0.00 | $0.00 | $5,500.00 | $5,500.00 |
| 9 | SWPPP/Erosion Control | 1 | LS | $14,890.00 | $14,890.00 | $4,702.38 | $4,702.38 | $66,900.00 | $66,900.00 |
| 10 | Masonry (retaining wall) | 45 | LF | $1,064.00 | $47,880.00 | $1,545.63 | $69,553.57 | $930.00 | $41,850.00 |
| 11 | Sump Pump | 1 | ea. | $56,324.00 | $56,324.00 | $3,333.33 | $3,333.33 | $6,000.00 | $6,000.00 |
| 12 | Submersible Reuse Pumps | 3 | ea. | $5,991.00 | $17,973.00 | $19,345.24 | $58,035.71 | $15,400.00 | $46,200.00 |
| 13 | Pre cast Concrete Holding Tank | 1 | ea. | $27,234.00 | $27,234.00 | $35,446.43 | $35,446.43 | $47,000.00 | $47,000.00 |
| 14 | Davit Crane | 1 | ea. | $11,433.00 | $11,433.00 | $10,446.43 | $10,446.43 | $11,500.00 | $11,500.00 |
| 15 | Bilco Access Hatch | 1 | ea. | $13,084.00 | $13,084.00 | $2,500.00 | $2,500.00 | $5,800.00 | $5,800.00 |
| 16 | 2-inch piping, valves and appurtenances | 1 | LS | $26,536.00 | $26,536.00 | $13,601.19 | $13,601.19 | $10,150.00 | $10,150.00 |
| 17 | Electrical | 1 | LS | $63,433.00 | $63,433.00 | $58,630.95 | $58,630.95 | $36,500.00 | $36,500.00 |
| 18 | HACH Turbidimeter | 1 | ea. | $16,009.00 | $16,009.00 | $10,119.05 | $10,119.05 | $7,000.00 | $7,000.00 |
| 19 | Wall Exhaust Fan | 1 | ea. | $11,290.00 | $11,290.00 | $2,261.90 | $2,261.90 | $3,700.00 | $3,700.00 |
| 20 | Signage | 1 | LS | $3,834.00 | $3,834.00 | $595.24 | $595.24 | $1,900.00 | $1,900.00 |
| 21 | Geotechnical Investigations | 1 | LS | $9,665.00 | $9,665.00 | $4,166.67 | $4,166.67 | $6,200.00 | $6,200.00 |
| 22 | Pipe Insulation | 1 | LS | $3,288.00 | $3,288.00 | $2,976.19 | $2,976.19 | $2,400.00 | $2,400.00 |
| 23 | Provide and Maintain four (4) standard porta john and four (4) handwash station during remodel | 1 | LS | $12,719.00 | $12,719.00 | $16,666.67 | $16,666.67 | $26,000.00 | $26,000.00 |
| WWTP Improvements | |||||||||
| 24 | Existing Conditions - Demolition | 1 | LS | $27,117.00 | $27,117.00 | $28,809.52 | $28,809.52 | $15,700.00 | $15,700.00 |
| 25 | ORP Probe | 1 | LS | $7,486.00 | $7,486.00 | $8,928.57 | $8,928.57 | $9,200.00 | $9,200.00 |
| 26 | Lift Station Submersible Pumps | 2 | ea. | $30,601.00 | $61,202.00 | $22,559.52 | $45,119.05 | $38,500.00 | $77,000.00 |
| 27 | WWTP Access Stairs | 1 | LS | $14,916.00 | $14,916.00 | $16,607.14 | $16,607.14 | $10,000.00 | $10,000.00 |
| 28 | Concrete (for stair landing pad) | 1 | LS | $12,046.00 | $12,046.00 | $2,380.95 | $2,380.95 | $5,500.00 | $5,500.00 |
| 29 | Electrical | 1 | LS | $70,196.00 | $70,196.00 | $73,988.10 | $73,988.10 | $25,000.00 | $25,000.00 |
Subtotal BASE BID SUBTOTAL $826,213.00 $1,059,758.33 $954,350.00
TAX Your Tax Rate (Enter Rate Here)--------------------------------------------------------------> 6.3500% $52,464.53 4.4900% $47,583.15 6.7600% $64,514.06
GRAND TOTAL GRAND TOTAL (TO INCLUDE TAX) $878,677.53 $1,107,341.48 $1,018,864.06
Red Rock Solicitation No.
BPM006698
Project Name:
Red Rock - WWS Agency Project No.
PCS-22-126 Arizona Department of Administration General Services Division 1400 W Washington St., Ste. B200 Phoenix, AZ 85007
| Bid Tabulation | |||||||||
| BASE BID | BLUE WORLD | CONCORD | STANDARD | ||||||
| ITEM NO. | DESCRIPTION | Estimated QTY | Unit of Measure | Unit Price | Price Extension | Unit Price | Price Extension | Unit Price | Price Extension |
| DIVISION 1 General Requirements | |||||||||
| 1 | General Requirements | 1 | LS | $67,447.00 | $67,447.00 | $403,561.90 | $403,561.90 | $455,000.00 | $455,000.00 |
| 2 | Mobilization/Demobilization | 1 | LS | $78,637.00 | $78,637.00 | $100,457.14 | $100,457.14 | $42,000.00 | $42,000.00 |
| Restroom Renovation | |||||||||
| DIVISION 2 Site Work | |||||||||
| 3 | Demolition | 1 | LS | $29,737.00 | $29,737.00 | $28,482.14 | $28,482.14 | $40,000.00 | $40,000.00 |
| 4 | Site Clearing/Grading/Excavation | 1 | LS | $10,991.00 | $10,991.00 | $0.00 | $0.00 | $30,000.00 | $30,000.00 |
| 5 | On/Off-Site Utilities | 1 | LS | $7,951.00 | $7,951.00 | $8,333.33 | $8,333.33 | $15,000.00 | $15,000.00 |
| DIVISION 3 Concrete | |||||||||
| 6 | Exterior Building | 1 | LS | $28,171.00 | $28,171.00 | $0.00 | $0.00 | $5,500.00 | $5,500.00 |
| 7 | Interior Building | 1 | LS | $41,042.00 | $41,042.00 | $30,267.86 | $30,267.86 | $18,500.00 | $18,500.00 |
| 8 | Site | 1 | LS | $22,912.00 | $22,912.00 | $0.00 | $0.00 | $5,500.00 | $5,500.00 |
| DIVISION 4 Masonry | |||||||||
| 9 | Exterior Building | 1 | LS | $17,944.00 | $17,944.00 | $0.00 | $0.00 | $700.00 | $700.00 |
| 10 | Interior Building | 1 | LS | $32,229.00 | $32,229.00 | $19,590.48 | $19,590.48 | $18,500.00 | $18,500.00 |
| 11 | Site | 1 | LS | $17,944.00 | $17,944.00 | $0.00 | $0.00 | $700.00 | $700.00 |
| DIVISION 5 Metals | |||||||||
| 12 | Structural Steel | 1 | LS | $4,732.00 | $4,732.00 | $19,523.81 | $19,523.81 | $6,000.00 | $6,000.00 |
| 13 | Miscellaneous Metals | 1 | LS | $2,522.00 | $2,522.00 | $14,033.33 | $14,033.33 | $2,000.00 | $2,000.00 |
| 14 | Structural Metal Stud Framing | 1 | LS | $16,693.00 | $16,693.00 | $0.00 | $0.00 | $7,500.00 | $7,500.00 |
| DIVISION 6 Wood & Plastic | |||||||||
| 15 | Wood Framing | 1 | LS | $12,875.00 | $12,875.00 | $0.00 | $0.00 | $2,500.00 | $2,500.00 |
| 16 | Sheathing/Decking | 1 | LS | $16,549.00 | $16,549.00 | $0.00 | $0.00 | $3,000.00 | $3,000.00 |
| DIVISION 7 - Thermal & Moisture Protection | |||||||||
| 17 | Damproofing/Waterproofing | 1 | LS | $18,711.00 | $18,711.00 | $0.00 | $0.00 | $12,000.00 | $12,000.00 |
| 18 | Building Insulation | 1 | LS | $17,832.00 | $17,832.00 | $915.48 | $915.48 | $4,000.00 | $4,000.00 |
| 19 | Sheet Metal/Flashing | 1 | LS | $12,875.00 | $12,875.00 | $0.00 | $0.00 | $1,500.00 | $1,500.00 |
| 20 | Caulking & Sealants | 1 | LS | $13,540.00 | $13,540.00 | $0.00 | $0.00 | $1,000.00 | $1,000.00 |
| DIVISION 8 - Doors & Windows | $0.00 | $0.00 | $0.00 | ||||||
| 21 | Door Grilles | 5 | EA | $2,019.00 | $10,095.00 | $1,785.71 | $8,928.57 | $800.00 | $4,000.00 |
| DIVISION 9 - Finishes | $0.00 | $0.00 | $0.00 | ||||||
| 22 | Framing & Drywall | 1 | LS | $44,205.00 | $44,205.00 | $22,976.19 | $22,976.19 | $800.00 | $800.00 |
| 23 | Fiberglass Reinforced Panels | 1 | LS | $8,033.00 | $8,033.00 | $1,428.57 | $1,428.57 | $7,500.00 | $7,500.00 |
| 24 | Wall Tile | 1 | LS | $58,485.00 | $58,485.00 | $32,155.95 | $32,155.95 | $32,000.00 | $32,000.00 |
| 25 | Concrete Flooring | 1 | LS | $28,884.00 | $28,884.00 | $13,154.76 | $13,154.76 | $41,000.00 | $41,000.00 |
| 26 | Exterior Painting | 1 | LS | $8,400.00 | $8,400.00 | $0.00 | $0.00 | $400.00 | $400.00 |
| 27 | Interior Painting | 1 | LS | $18,388.00 | $18,388.00 | $8,125.00 | $8,125.00 | $12,000.00 | $12,000.00 |
| DIVISION 10 - Specialties | |||||||||
| 28 | Toilet Compartments | 1 | EA | $34,768.00 | $34,768.00 | $20,360.71 | $20,360.71 | $28,000.00 | $28,000.00 |
| 29 | Toilet Accessories | 1 | EA | $8,256.00 | $8,256.00 | $20,000.00 | $20,000.00 | $32,000.00 | $32,000.00 |
| 30 | Fire Extinguishers | 1 | EA | $3,370.00 | $3,370.00 | $773.81 | $773.81 | $2,500.00 | $2,500.00 |
| 31 | Exterior Room Signage | 1 | EA | $3,137.00 | $3,137.00 | $476.19 | $476.19 | $2,500.00 | $2,500.00 |
| DIVISION 15- Mechanical | $0.00 | $0.00 | $0.00 | ||||||
| 32 | Mechanical Heaters | 5 | EA | $4,820.00 | $24,100.00 | $3,982.86 | $19,914.29 | $1,000.00 | $5,000.00 |
| 33 | Mechanical Controls | 5 | EA | $2,214.00 | $11,070.00 | $0.00 | $0.00 | $32,000.00 | $160,000.00 |
| 34 | Mechanical Exhaust Fans and Vents | 2 | EA | $9,003.00 | $18,006.00 | $6,638.10 | $13,276.19 | $6,000.00 | $12,000.00 |
| 35 | Plumbing Sinks | 11 | EA | $5,573.00 | $61,303.00 | $4,583.33 | $50,416.67 | $900.00 | $9,900.00 |
| 36 | Plumbing Water Closet | 9 | EA | $6,202.00 | $55,818.00 | $4,761.90 | $42,857.14 | $900.00 | $8,100.00 |
| 37 | Plumbing Urinal | 2 | EA | $28,179.00 | $56,358.00 | $4,345.24 | $8,690.48 | $2,200.00 | $4,400.00 |
| 38 | Plumbing Drinking Fountain | 2 | EA | $16,661.00 | $33,322.00 | $5,428.57 | $10,857.14 | $2,775.00 | $5,550.00 |
| 39 | Plumbing Accessories | 1 | LS | $80,622.00 | $80,622.00 | $22,297.62 | $22,297.62 | $21,500.00 | $21,500.00 |
| DIVISION 16- Electrical | |||||||||
| 40 | Site | 1 | LS | $12,553.00 | $12,553.00 | $148,750.00 | $148,750.00 | $8,000.00 | $8,000.00 |
| 41 | Interior Lighting | 24 | EA | $338.00 | $8,112.00 | $0.00 | $0.00 | $1,250.00 | $30,000.00 |
| 42 | Exterior Light | 4 | EA | $1,468.00 | $5,872.00 | $0.00 | $0.00 | $1,250.00 | $5,000.00 |
| 43 | Power Distribution | 1 | LS | $12,553.00 | $12,553.00 | $0.00 | $0.00 | $90,000.00 | $90,000.00 |
| 44 | Equipment | 1 | LS | $12,553.00 | $12,553.00 | $0.00 | $0.00 | $10,000.00 | $10,000.00 |
| Waterline Replacement | |||||||||
| 45 | Concrete (concrete curb replacement) | 5 | CY | $2,228.00 | $11,140.00 | $595.24 | $2,976.19 | $1,500.00 | $7,500.00 |
| 46 | Site Improvements, Earthwork, Paving, Fences | 1 | LS | $32,545.00 | $32,545.00 | $44,375.00 | $44,375.00 | $38,000.00 | $38,000.00 |
| 47 | Backflow preventer and appurtenances | 1 | ea. | $47,549.00 | $47,549.00 | $8,065.48 | $8,065.48 | $10,500.00 | $10,500.00 |
| 48 | Landscaping & Irrigation | 1 | LS | $46,855.00 | $46,855.00 | $17,857.14 | $17,857.14 | $16,000.00 | $16,000.00 |
| 49 | Site Utilities | 1 | LS | $6,072.00 | $6,072.00 | $0.00 | $0.00 | $6,500.00 | $6,500.00 |
| 50 | T/Top Trench Repair | 8 | SY | $2,458.00 | $19,664.00 | $1,125.00 | $9,000.00 | $4,000.00 | $32,000.00 |
| 51 | Cap/Plug existing waterline | 2 | ea. | $5,688.00 | $11,376.00 | $297.62 | $595.24 | $3,000.00 | $6,000.00 |
| 52 | SWPPP/Erosion Control | 1 | LS | $27,572.00 | $27,572.00 | $8,928.57 | $8,928.57 | $85,000.00 | $85,000.00 |
| 53 | 1-1/2 inch Waterline, valving and appurtenances | 1 | LS | $66,013.00 | $66,013.00 | $114,851.19 | $114,851.19 | $78,000.00 | $78,000.00 |
| 54 | Electrical | 1 | LS | $26,342.00 | $26,342.00 | $0.00 | $0.00 | $8,000.00 | $8,000.00 |
| 55 | Storage Tank Level Indicator Assembly | 1 | LS | $13,094.00 | $13,094.00 | $2,142.86 | $2,142.86 | $9,500.00 | $9,500.00 |
| 56 | Geotechnical Investigations | 1 | LS | $10,380.00 | $10,380.00 | $11,904.76 | $11,904.76 | $8,000.00 | $8,000.00 |
| 57 | Potholing Allowance | 1 | LS | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
Subtotal BASE BID SUBTOTAL $1,423,199.00 $1,306,301.19 $1,523,050.00
TAX Your Tax Rate (Enter Rate Here)--------------------------------------------------------------> 6.3500% $90,373.14 4.1300% $53,950.24 6.4025% $97,513.28
BASE BID TOTAL (TO INCLUDE TAX) $1,513,572.14 $1,360,251.43 $1,620,563.28
Location ADDITIVE ALTERNATE NO. 1 - Ampitheater Restroom
| ITEM NO. | DESCRIPTION | Estimated QTY | Unit of Measure | Unit Price | Price extension | Unit Price | Price extension | Unit Price | Price extension |
| 1 | General Requirements | 1 | LS | $85,960.00 | $85,960.00 | $8,928.57 | $8,928.57 | $100,000.00 | $100,000.00 |
| 2 | Existing Conditions - Demolition | 1 | LS | $21,219.00 | $21,219.00 | $0.00 | $0.00 | $5,500.00 | $5,500.00 |
| 3 | Concrete | 100 | CY | $543.00 | $54,300.00 | $1,648.81 | $164,880.95 | $900.00 | $90,000.00 |
| 4 | Propane Tank | 1 | ea. | $12,210.00 | $12,210.00 | $8,928.57 | $8,928.57 | $35,500.00 | $35,500.00 |
| 5 | Restroom Space Heater | 1 | ea. | $4,245.00 | $4,245.00 | $0.00 | $0.00 | $7,000.00 | $7,000.00 |
| 6 | Site Improvements, Earthwork, Paving, Fences | 1 | LS | $54,194.00 | $54,194.00 | $22,916.67 | $22,916.67 | $40,000.00 | $40,000.00 |
| 7 | 2-inch water supply line and appurtenances | 60 | LF | $224.00 | $13,440.00 | $191.67 | $11,500.00 | $300.00 | $18,000.00 |
| 8 | 2-inch propane gas supply line and appurtenances | 100 | LF | $137.00 | $13,700.00 | $238.10 | $23,809.52 | $55.00 | $5,500.00 |
| 9 | Backflow preventer and appurtenances | 1 | ea. | $14,300.00 | $14,300.00 | $8,065.48 | $8,065.48 | $8,500.00 | $8,500.00 |
| 10 | Sewer Cleanouts | 6 | ea. | $1,201.00 | $7,206.00 | $1,190.48 | $7,142.86 | $2,500.00 | $15,000.00 |
| 11 | 4-inch restroom waterline piping, valves and appurtenances | 1 | LS | $8,261.00 | $8,261.00 | $6,428.57 | $6,428.57 | $14,000.00 | $14,000.00 |
| 12 | 2-inch restroom sewer piping, valves and appurtenances | 1 | LS | $25,825.00 | $25,825.00 | $35,267.86 | $35,267.86 | $22,000.00 | $22,000.00 |
| 13 | Electrical | 1 | LS | $37,267.00 | $37,267.00 | $33,095.24 | $33,095.24 | $28,000.00 | $28,000.00 |
| 14 | Communications | 1 | LS | $4,753.00 | $4,753.00 | $0.00 | $0.00 | $20,000.00 | $20,000.00 |
| 15 | Landscaping & Irrigation | 1 | LS | $32,212.00 | $32,212.00 | $23,809.52 | $23,809.52 | $12,000.00 | $12,000.00 |
| 16 | Site Utilities | 1 | LS | $7,826.00 | $7,826.00 | $7,738.10 | $7,738.10 | $5,000.00 | $5,000.00 |
| 17 | Frost Free Hose Bibb | 1 | ea. | $12,847.00 | $12,847.00 | $1,785.71 | $1,785.71 | $4,000.00 | $4,000.00 |
Subtotal ADD ALT NO. 1 SUBTOTAL $409,765.00 $364,297.62 $430,000.00
TAX Your Tax Rate (Enter Rate Here)--------------------------------------------------------------> 6.3500% $26,020.08 4.1300% $15,045.49 6.4025% $27,530.75
| TOTAL ADD ALT 1 (TO INCLUDE TAX) | $435,785.08 | $379,343.11 | $457,530.75 |
| GRAND TOTAL | $1,949,357.21 | $1,739,594.54 | $2,078,094.03 |
| GRAND TOTAL ALL PROJECTS | $4,236,386.31 | $5,098,590.84 | $5,863,663.01 |
image1.png
File details come from the government source that posted it. Updated .