Abstract_16-B-0022_Watson_Johnson.pdf

Amendments|Bid Bond 3 20% 3 20%

Item

Number Description Qty Unit Price Extension Price Extension Price Extension

1 Monitoring and Well Modifications 1 JOB 27,009.75$ 27,009.75$ 30,738.37$ 30,738.37$ 150,000.00$ 150,000.00$ 2 Site Clearing 1 JOB 149,512.20$ 149,512.20$ 623,802.13$ 623,802.13$ 600,000.00$ 600,000.00$ 3 E&S and Storm Drainage Controls 1 JOB 436,262.20$ 436,262.20$ 520,303.87$ 520,303.87$ 509,000.00$ 509,000.00$ 4 Site Excavation and Relocation 36,000 CY 14.69$ 528,840.00$ 9.47$ 340,920.00$ 16.00$ 576,000.00$ 5 Borrow - E&S and SWM 3,000 CY 60.45$ 181,350.00$ 38.75$ 116,250.00$ 27.00$ 81,000.00$ 6 Borrow - Establishment of Cap Subgrade 5,000 CY 29.07$ 145,350.00$ 47.56$ 237,800.00$ 30.00$ 150,000.00$ 7 Borrow - Cap Foundation Fill Layer 32,500 CY 27.79$ 903,175.00$ 40.90$ 1,329,250.00$ 31.00$ 1,007,500.00$ 8 Borrow - Cap Final Cover Soil Layer 51,500 CY 37.95$ 1,954,425.00$ 41.02$ 2,112,530.00$ 30.00$ 1,545,000.00$ 9 Landfill Gas Vents 350 LF 209.79$ 73,426.50$ 79.91$ 27,968.50$ 81.00$ 28,350.00$

10 Landfill Gas Vent Riser Assembly 17 EA 980.39$ 16,666.63$ 1,402.25$ 23,838.25$ 215.00$ 3,655.00$ 11 Cap Geotestile Fabric 100,000 SY 3.85$ 385,000.00$ 3.10$ 310,000.00$ 3.25$ 325,000.00$ 12 Geocomposite Gas Venting Panals 10,000 LF 14.11$ 141,100.00$ 10.06$ 100,600.00$ 1.00$ 10,000.00$ 13 Geocompostie Drainage Layer (Doub. Side) 18,000 SY 8.45$ 152,100.00$ 7.06$ 127,080.00$ 5.00$ 90,000.00$ 14 Geocomposite Drainage Layer (Sing. Side) 82,000 SY 7.47$ 612,540.00$ 5.45$ 446,900.00$ 5.00$ 410,000.00$ 15 Geomenbrane - Smooth 86,500 SY 8.18$ 707,570.00$ 4.63$ 400,495.00$ 5.00$ 432,500.00$ 16 Geomembrane - Textured 13,500 SY 9.16$ 123,660.00$ 7.21$ 97,335.00$ 5.00$ 67,500.00$ 17 Cap Toe Drains (TD) 1 JOB 93,378.19$ 93,378.19$ 103,811.36$ 103,811.36$ 250,000.00$ 250,000.00$ 18 Cap Pipe Drains 1 JOB 55,238.94$ 55,238.94$ 35,385.72$ 35,385.72$ 200,000.00$ 200,000.00$ 19 Topsoil 23 ACRE 36,110.21$ 830,534.83$ 42,073.08$ 967,680.84$ 74,075.00$ 1,703,725.00$ 20 Perm. Seed - Seed Mix 1, Wetland Medow 1,700 SY 2.68$ 4,556.00$ 2.88$ 4,896.00$ 2.50$ 4,250.00$ 21 Perm. Seed. - Seed Mix 2, Perm. Swale 17,735 SY 1.22$ 21,636.70$ 7.49$ 132,835.15$ 1.50$ 26,602.50$ 22 Perm. Seed. - Seed Mix 3, Cover Crop 121,500 SY 0.86$ 104,490.00$ 0.53$ 64,395.00$ 1.10$ 133,650.00$ 23 Perm. Seed. - Seed Mix 4, Cover Crop 21,000 SY 0.46$ 9,660.00$ 0.55$ 11,550.00$ 1.20$ 25,200.00$ 24 Chain-Link - Fencing 3,600 LF 68.42$ 246,312.00$ 43.31$ 155,916.00$ 26.00$ 93,600.00$ 25 Chain-Link - Fencing Gates 1 JOB 5,775.89$ 5,775.89$ 7,235.06$ 7,235.06$ 3,600.00$ 3,600.00$ 26 Landscaping 1 JOB 209,858.41$ 209,858.41$ 265,970.94$ 265,970.94$ 250,000.00$ 250,000.00$ 27 Landfill Access Roads 2,750 LF 22.56$ 62,040.00$ 18.26$ 50,215.00$ 29.00$ 79,750.00$

Totals 8,181,468.24$ 8,645,702.19$ 8,755,882.50$

Certified by:

Gregory C. Keaton, Sr.

Contracting Officer

Watson Johnson Landfill Cap - IFB W912BU-16-B-0022 - Date Issued: 08/15/2016 Date Opened: 10/20/2016

Gov't Estimate Frontier Services, Inc. Mount Counstruction

3 20% 3 20% 3 20% 3 20% 3 20%

Price Extension Price Extension Price Extension Price Extension Price Extension

60,046.29$ 60,046.29$ 14,289.00$ 14,289.00$ $100,000.00 $100,000.00 300,000.00$ 300,000.00$ 30,000.00$ 30,000.00$ 322,538.84$ 322,538.84$ 234,743.00$ 234,743.00$ $2,220,000.00 $2,220,000.00 750,000.00$ 750,000.00$ 2,930,000.00$ 2,930,000.00$ 761,449.16$ 761,449.16$ 678,412.00$ 678,412.00$ $3,200,000.00 $3,200,000.00 1,400,000.00$ 1,400,000.00$ 1,495,000.00$ 1,495,000.00$

6.61$ 237,960.00$ 6.50$ 234,000.00$ $7.60 $273,600.00 70.00$ 2,520,000.00$ 5.75$ 207,000.00$ 45.47$ 136,410.00$ 103.91$ 311,730.00$ $29.40 $88,200.00 42.00$ 126,000.00$ 49.00$ 147,000.00$ 46.13$ 230,650.00$ 46.36$ 231,800.00$ $28.50 $142,500.00 42.00$ 210,000.00$ 49.00$ 245,000.00$ 48.83$ 1,586,975.00$ 43.34$ 1,408,550.00$ $26.25 $853,125.00 42.00$ 1,365,000.00$ 53.00$ 1,722,500.00$ 46.63$ 2,401,445.00$ 43.33$ 2,231,495.00$ $27.00 $1,390,500.00 42.00$ 2,163,000.00$ 50.00$ 2,575,000.00$

160.57$ 56,199.50$ 504.00$ 176,400.00$ $158.00 $55,300.00 550.00$ 192,500.00$ 300.00$ 105,000.00$ 1,015.15$ 17,257.55$ 2,206.77$ 37,515.09$ $1,590.00 $27,030.00 4,000.00$ 68,000.00$ 1,500.00$ 25,500.00$

2.49$ 249,000.00$ 2.92$ 292,000.00$ $2.10 $210,000.00 3.57$ 357,000.00$ 1.55$ 155,000.00$ 10.50$ 105,000.00$ 12.26$ 122,600.00$ $9.00 $90,000.00 10.80$ 108,000.00$ 1.25$ 12,500.00$

7.75$ 139,500.00$ 6.53$ 117,540.00$ $4.80 $86,400.00 5.80$ 104,400.00$ 5.75$ 103,500.00$ 5.69$ 466,580.00$ 5.22$ 428,040.00$ $3.90 $319,800.00 4.65$ 381,300.00$ 5.50$ 451,000.00$ 5.10$ 441,150.00$ 4.82$ 416,930.00$ $3.65 $315,725.00 4.30$ 371,950.00$ 4.75$ 410,875.00$ 8.42$ 113,670.00$ 5.86$ 79,110.00$ $4.30 $58,050.00 5.30$ 71,550.00$ 5.35$ 72,225.00$

186,023.91$ 186,023.91$ 136,519.00$ 136,519.00$ $100,000.00 $100,000.00 80,000.00$ 80,000.00$ 125,000.00$ 125,000.00$ 43,205.76$ 43,205.76$ 48,988.00$ 48,988.00$ $50,000.00 $50,000.00 50,000.00$ 50,000.00$ 40,000.00$ 40,000.00$ 30,084.76$ 691,949.48$ 54,338.00$ 1,249,774.00$ $25,000.00 $575,000.00 20,000.00$ 460,000.00$ 47,000.00$ 1,081,000.00$

3.74$ 6,358.00$ 2.90$ 4,930.00$ $1.90 $3,230.00 10.00$ 17,000.00$ 7.00$ 11,900.00$ 6.91$ 122,548.85$ 6.76$ 119,888.60$ $1.40 $24,829.00 4.40$ 78,034.00$ 1.00$ 17,735.00$ 0.99$ 120,285.00$ 0.95$ 115,425.00$ $1.10 $133,650.00 3.60$ 437,400.00$ 1.00$ 121,500.00$ 1.24$ 26,040.00$ 0.98$ 20,580.00$ $0.55 $11,550.00 3.00$ 63,000.00$ 0.75$ 15,750.00$

44.38$ 159,768.00$ 49.73$ 179,028.00$ $29.60 $106,560.00 30.00$ 108,000.00$ 30.00$ 108,000.00$ 4,896.59$ 4,896.59$ 13,792.00$ 13,792.00$ $10,000.00 $10,000.00 5,000.00$ 5,000.00$ 4,500.00$ 4,500.00$

282,291.35$ 282,291.35$ 278,786.00$ 278,786.00$ $200,000.00 $200,000.00 600,000.00$ 600,000.00$ 500,000.00$ 500,000.00$ 11.20$ 30,800.00$ 40.70$ 111,925.00$ $5.70 $15,675.00 25.00$ 68,750.00$ 17.00$ 46,750.00$

8,999,998.28$ 9,294,789.69$ $10,660,724.00 12,455,884.00$ 12,759,235.00$

Watson Johnson Landfill Cap - IFB W912BU-16-B-0022 - Date Issued: 08/15/2016 Date Opened: 10/20/2016

Barbella Construction Palmer FederalCTI and Associates, Inc AEM Group James T. O'Hara, Inc.