Page 1 of 9 518031 LEAVENWORTH SECTION: 01 COMMON ITEMS 1 025323 MOBILIZATION 2 025324 TRAFFIC CONTROL 3 070580 FLAGGER (SET PRICE) 4 025200 HOUR 51,000.00000 51,000.00 34,068.68000 34,068.68 119,000.00000 119,000.00 15,000.00000 15,000.00 11,043.60000 11,043.60 120,000.00000 120,000.00 65.00000 65.00 65.00000 65.00 65.00000 65.00 12,015.00000 12,015.00 18,553.77000 18,553.77 60,000.00000 60,000.00 REMOVAL OF EXISTING STRUCTURES $78,080.00 $63,731.05 $299,065.00 Section Total with LCC: $78,080.00 $63,731.05 $299,065.00
Page 2 of 9 518031 LEAVENWORTH SECTION: 02 ROAD ITEMS 5 071335 LINER PIPE ( 30") 6 054650 END SECTION ( 30") 7 071774 LINER PIPE ( 36") 8 054700 END SECTION ( 36") 9 072350 CONCRETE (GRADE 4.0) (AE) 10 071801 LINER PIPE ( 15") 11 054525 END SECTION ( 15") 12 012918 INLET (MANHOLE) (SPECIAL) 13 071055 FLOWABLE FILL (LOW STRENGTH) 14 071802 LINER PIPE ( 12") 504.000 2.000 468.000 2.000 37.000 CUYD 579.000 3.000 3.000 100.000 CUYD 110.000 148.00000 74,592.00 176.63000 89,021.52 250.00000 126,000.00 884.00000 1,768.00 1,237.65000 2,475.30 1,500.00000 3,000.00 1900 89,388.00 218.38000 102,201.84 320.00000 149,760.00 1,175.00000 2,350.00 1,513.53000 3,027.06 2,500.00000 5,000.00 1,376.00000 50,912.00 1,353.90000 50,094.30 5,200.00000 192,400.00 89.00000 51,531.00 104.80000 60,679.20 160.00000 92,640.00 592.00000 1,776.00 939.13000 2,817.39 760.00000 2,280.00 4,525.00000 13,575.00 4,005.51000 12,016.53 7,500.00000 22,500.00 1400 14,100.00 197.63000 19,763.00 186.00000 18,600.00 164.00000 18,040.00 227.24000 24,996.40 480.00000 52,800.00
Page 3 of 9 518031 LEAVENWORTH $318,032.00 $367,092.54 $664,980.00 Section Total with LCC: $318,032.00 $367,092.54 $664,980.00
Page 4 of 9 518031 LEAVENWORTH SECTION: 03 TEMP PRJ WTR POL CTL-SOIL EROSION 15 030148 12,862.00000 12,862.00 2,732.54000 2,732.54 1,5400 1,541.00 SEEDING $12,862.00 $2,732.54 $1,541.00 Section Total with LCC: $12,862.00 $2,732.54 $1,541.00
Page 5 of 9 518031 LEAVENWORTH SECTION: 04 ADDITIVE ONE ITEMS 16 025323 MOBILIZATION 17 025200 REMOVAL OF EXISTING STRUCTURES 18 071801 LINER PIPE ( 15") 19 054525 END SECTION ( 15") 20 012918 INLET (MANHOLE) (SPECIAL) 21 025324 110.000 5,685.00000 5,685.00 997.36000 997.36 4,500.00000 4,500.00 1,746.00000 1,746.00 4,077.58000 4,077.58 15,000.00000 15,000.00 93.00000 10,230.00 120.11000 13,212.10 160.00000 17,600.00 592.00000 592.00 1,015.96000 1,015.96 760.00000 760.00 4,777.00000 4,777.00 4,005.33000 4,005.33 7,500.00000 7,500.00 1,376.00000 1,376.00 1,660.76000 1,660.76 8,000.00000 8,000.00 TRAFFIC CONTROL $24,406.00 $24,969.09 $53,360.00 Section Total with LCC: $24,406.00 $24,969.09 $53,360.00
Page 6 of 9 518031 LEAVENWORTH SECTION: 05 ADDITIVE TWO ITEMS 22 025323 MOBILIZATION 23 025200 REMOVAL OF EXISTING STRUCTURES 24 071801 LINER PIPE ( 15") 25 054525 END SECTION ( 15") 26 012918 INLET (MANHOLE) (SPECIAL) 27 025324 116.000 5,685.00000 5,685.00 1,054.09000 1,054.09 4,500.00000 4,500.00 1,746.00000 1,746.00 2,889.46000 2,889.46 15,000.00000 15,000.00 92.00000 10,672.00 120.11000 13,932.76 160.00000 18,560.00 592.00000 592.00 1,015.96000 1,015.96 760.00000 760.00 4,777.00000 4,777.00 4,005.33000 4,005.33 7,500.00000 7,500.00 1,376.00000 1,376.00 1,660.76000 1,660.76 8,000.00000 8,000.00 TRAFFIC CONTROL $24,848.00 $24,558.36 $54,320.00 Section Total with LCC: $24,848.00 $24,558.36 $54,320.00
Page 7 of 9 518031 LEAVENWORTH SECTION: 06 ADDITIVE THREE ITEMS 28 025323 MOBILIZATION 29 025200 REMOVAL OF EXISTING STRUCTURES 30 071801 LINER PIPE ( 15") 31 054525 END SECTION ( 15") 32 012918 INLET (MANHOLE) (SPECIAL) 33 025324 19 6,588.00000 6,588.00 1,462.04000 1,462.04 4,500.00000 4,500.00 2,465.00000 2,465.00 2,889.46000 2,889.46 15,000.00000 15,000.00 99.00000 18,909.00 135.23000 25,828.93 160.00000 30,560.00 592.00000 592.00 1,015.96000 1,015.96 760.00000 760.00 4,777.00000 4,777.00 4,005.33000 4,005.33 7,500.00000 7,500.00 1,376.00000 1,376.00 1,660.76000 1,660.76 8,000.00000 8,000.00 TRAFFIC CONTROL $34,707.00 $36,862.48 $66,320.00 Section Total with LCC: $34,707.00 $36,862.48 $66,320.00
Page 8 of 9 518031 LEAVENWORTH SECTION: 07 ADDITIVE FOUR ITEMS 34 025323 MOBILIZATION 35 025200 REMOVAL OF EXISTING STRUCTURES 36 071801 LINER PIPE ( 15") 37 054525 END SECTION ( 15") 38 012918 INLET (MANHOLE) (SPECIAL) 39 025324 13 6,588.00000 6,588.00 1,136.16000 1,136.16 4,500.00000 4,500.00 1,746.00000 1,746.00 4,077.58000 4,077.58 15,000.00000 15,000.00 900 11,921.00 120.11000 15,734.41 160.00000 20,960.00 592.00000 592.00 1,015.96000 1,015.96 760.00000 760.00 4,777.00000 4,777.00 4,005.33000 4,005.33 7,500.00000 7,500.00 1,376.00000 1,376.00 1,660.76000 1,660.76 8,000.00000 8,000.00 TRAFFIC CONTROL $27,000.00 $27,630.20 $56,720.00 Section Total with LCC: $27,000.00 $27,630.20 $56,720.00 Contract Item Totals $519,935.00 $547,576.26 $1,196,306.00 Contract Time Totals Contract Life Cycle Costs Totals $0.00 $0.00 $0.00 Contract Grand Totals ( ) indicates item is bid as Lump Sum $519,935.00 $547,576.26 1,196,306.00
Page 9 of 9 518031
Vendor Ranking 518031 Page 1 of 1 Rank Vendor ID/Name Total Bid Percent Of Low Bid 1 00169 LEAVENWORTH $519,935.00 100.00% 2 01686 MILES EXCAVATING INC $547,576.26 105.32% 3 00090 BETTIS ASPHALT & $1,196,306.00 230.09%