Full Text
Denotes Multipication Correction Bid Tab - Rattlesnake Neighborhood Sewer Collection System Special Improvement District 544 Missoula, Montana MMI No 1657.013.02 9/8/2009 Line Notes Item No. Item Unit Est Unit Price Total Unit Price Total % DIFF Unit Price Total % DIFF Unit Price Total % DIFF Unit Price Total % DIFF Unit Price Total % DIFF Unit Price Total % DIFF Unit Price Total % DIFF 1 101 Mobilization-DemobilizationNo more than 3 percent of Total Bid LS 1 $106,140.00 $106,140.00 $115,000.00 $115,000.00 7.70% $101,000.00 $101,000.00 -5.09% $50,000.00 $50,000.00 -112.28% $65,000.00 $65,000.00 -63.29% $22,100.00 $22,100.00 -380.27% $33,000.00 $33,000.00 -221.64% $87,982.40 $87,982.40 -20.64% 2 102 Taxes, Bonds, and Insurance LS 1 $176,900.00 $176,900.00 $100,000.00 $100,000.00 -76.90% $46,000.00 $46,000.00 -284.57% $49,996.35 $49,996.35 -253.83% $34,000.00 $34,000.00 -420.29% $20,000.00 $20,000.00 -784.50% $22,000.00 $22,000.00 -704.09% $36,107.84 $36,107.84 -389.92% 3 103 General Requirements LS 1 $150,000.00 $150,000.00 $90,000.00 $90,000.00 -66.67% $16,000.00 $16,000.00 -837.50% $36,750.00 $36,750.00 -308.16% $295,000.00 $295,000.00 49.15% $83,600.00 $83,600.00 -79.43% $35,000.00 $35,000.00 -328.57% $90,474.40 $90,474.40 -65.79% 4 104 8-inch PVC Sanitary Sewer Main LF 20,784 $35.00 $727,440.00 $46.00 $956,064.00 23.91% $63.00 $1,309,392.00 44.44% $70.85 $1,472,546.40 50.60% $38.00 $789,792.00 7.89% $55.20 $1,147,276.80 36.59% $24.50 $509,208.00 -42.86% $28.56 $593,591.04 -22.55% 5 105 4-inch Sanitary Sewer Force Main LF 1000 $30.00 $30,000.00 $25.00 $25,000.00 -20.00% $23.00 $23,000.00 -30.43% $15.75 $15,750.00 -90.48% $25.00 $25,000.00 -20.00% $18.30 $18,300.00 -63.93% $27.00 $27,000.00 -11.11% $10.42 $10,420.00 -187.91% 6 106 48-inch Sanitary Sewer Manhole (5 feet) EA 87 $2,500.00 $217,500.00 $2,200.00 $191,400.00 -13.64% $2,650.00 $230,550.00 5.66% $1,500.00 $130,500.00 -66.67% $2,200.00 $191,400.00 -13.64% $2,200.00 $191,400.00 -13.64% $2,050.00 $178,350.00 -21.95% $1,113.88 $96,907.56 -124.44% 7 107 48-inch Sanitary Sewer Manhole – Additional Depth VF 580 $100.00 $58,000.00 $85.00 $49,300.00 -17.65% $104.00 $60,320.00 3.85% $100.00 $58,000.00 0.00% $65.00 $37,700.00 -53.85% $70.20 $40,716.00 -42.45% $160.00 $92,800.00 37.50% $66.83 $38,761.40 -49.63% 8 108 48-inch Drop Sanitary Sewer Manhole EA 3 $3,500.00 $10,500.00 $2,700.00 $8,100.00 -29.63% $4,320.00 $12,960.00 18.98% $2,145.00 $6,435.00 -63.17% $3,200.00 $9,600.00 -9.38% $2,600.00 $7,800.00 -34.62% $2,700.00 $8,100.00 -29.63% $1,202.26 $3,606.78 -191.12% 9 109 48-inch Sanitary Sewer Manhole to replace existing cleanout EA 2 $2,700.00 $5,400.00 $2,200.00 $4,400.00 -22.73% $3,670.00 $7,340.00 26.43% $1,600.00 $3,200.00 -68.75% $2,000.00 $4,000.00 -35.00% $2,300.00 $4,600.00 -17.39% $2,500.00 $5,000.00 -8.00% $1,113.88 $2,227.76 -142.40% 10 110 Sewer Main Connection to Existing Manhole EA 4 $1,500.00 $6,000.00 $6,500.00 $26,000.00 76.92% $1,020.00 $4,080.00 -47.06% $400.00 $1,600.00 -275.00% $2,000.00 $8,000.00 25.00% $1,800.00 $7,200.00 16.67% $2,300.00 $9,200.00 34.78% $928.49 $3,713.96 -61.55% 11 111 Submersible Package Lift Station LS 1 $70,000.00 $70,000.00 $150,000.00 $150,000.00 53.33% $177,650.00 $177,650.00 60.60% $107,000.00 $107,000.00 34.58% $80,000.00 $80,000.00 12.50% $94,000.00 $94,000.00 25.53% $100,000.00 $100,000.00 30.00% $100,582.42 $100,582.42 30.41% 12 112 48-inch Diameter Wet Well EA 1 $4,000.00 $4,000.00 $5,000.00 $5,000.00 20.00% $19,100.00 $19,100.00 79.06% $25,000.00 $25,000.00 84.00% $11,000.00 $11,000.00 63.64% $24,000.00 $24,000.00 83.33% $4,400.00 $4,400.00 9.09% $3,881.70 $3,881.70 -3.05% 13 113 Type I Surface Restoration LF 7413 $45.00 $333,585.00 $28.00 $207,564.00 -60.71% $36.00 $266,868.00 -25.00% $39.00 $289,107.00 -15.38% $41.00 $303,933.00 -9.76% $46.90 $347,669.70 4.05% $18.00 $133,434.00 -150.00% $60.51 $448,560.63 25.63% 14 114 Type II Surface Restoration LF 9201 $50.00 $460,050.00 $41.00 $377,241.00 -21.95% $37.00 $340,437.00 -35.14% $39.00 $358,839.00 -28.21% $44.00 $404,844.00 -13.64% $43.40 $399,323.40 -15.21% $23.00 $211,623.00 -117.39% $67.11 $617,479.11 25.50% 15 115 Type III Surface Restoration LF 1481 $15.00 $22,215.00 $6.00 $8,886.00 -150.00% $11.00 $16,291.00 -36.36% $5.00 $7,405.00 -200.00% $6.00 $8,886.00 -150.00% $8.25 $12,218.25 -81.82% $19.00 $28,139.00 21.05% $14.59 $21,607.79 -2.81% 16 116 Type IV Surface Restoration LF 160 $6.00 $960.00 $4.00 $640.00 -50.00% $5.00 $800.00 -20.00% $19.00 $3,040.00 68.42% $11.00 $1,760.00 45.45% $4.50 $720.00 -33.33% $40.00 $6,400.00 85.00% $17.00 $2,720.00 64.71% 17 117 Type V Surface Restoration SY 14828 $19.00 $281,732.00 $17.00 $252,076.00 -11.76% $23.50 $348,458.00 19.15% $23.00 $341,044.00 17.39% $28.00 $415,184.00 32.14% $29.20 $432,977.60 34.93% $23.00 $341,044.00 17.39% $26.56 $393,831.68 28.46% 18 118 Striping LS 1 $2.00 $2.00 $4,500.00 $4,500.00 99.96% $5,000.00 $5,000.00 99.96% $7,200.00 $7,200.00 99.97% $4,400.00 $4,400.00 99.95% $5,100.00 $5,100.00 99.96% $7,000.00 $7,000.00 99.97% $10,225.52 $10,225.52 99.98% 19 119 Curb and Gutter Removal and Replacement LF 3459 $8.00 $27,672.00 $25.00 $86,475.00 68.00% $16.00 $55,344.00 50.00% $17.50 $60,532.50 54.29% $30.00 $103,770.00 73.33% $18.20 $62,953.80 56.04% $23.00 $79,557.00 65.22% $13.98 $48,356.82 42.78% 20 120 Sidewalk Removal and Replacement SF 71 $10.00 $710.00 $15.00 $1,065.00 33.33% $23.00 $1,633.00 56.52% $6.75 $479.25 -48.15% $13.00 $923.00 23.08% $15.00 $1,065.00 33.33% $6.20 $440.20 -61.29% $10.41 $739.11 3.94% 21 121 Fence Removal and Replacement LF 317 $20.00 $6,340.00 $25.00 $7,925.00 20.00% $33.00 $10,461.00 39.39% $19.00 $6,023.00 -5.26% $24.00 $7,608.00 16.67% $32.30 $10,239.10 38.08% $30.00 $9,510.00 33.33% $7.83 $2,482.11 -155.43% 22 122 Tree Removal – 4-inch diameter and larger EA 1 $1,200.00 $1,200.00 $1,000.00 $1,000.00 -20.00% $2,300.00 $2,300.00 47.83% $500.00 $500.00 -140.00% $220.00 $220.00 -445.45% $566.00 $566.00 -112.01% $150.00 $150.00 -700.00% $1,077.85 $1,077.85 -11.33% 23 123 Mailbox – Remove and Replace EA 15 $225.00 $3,375.00 $200.00 $3,000.00 -12.50% $200.00 $3,000.00 -12.50% $90.00 $1,350.00 -150.00% $230.00 $3,450.00 2.17% $140.00 $2,100.00 -60.71% $95.00 $1,425.00 -136.84% $54.49 $817.35 -312.92% 24 124 Street Signs – Remove and Replace EA 6 $325.00 $1,950.00 $340.00 $2,040.00 4.41% $200.00 $1,200.00 -62.50% $90.00 $540.00 -261.11% $380.00 $2,280.00 14.47% $257.00 $1,542.00 -26.46% $150.00 $900.00 -116.67% $582.04 $3,492.24 44.16% 25 125 Culverts – Remove and Replace EA 6 $1,500.00 $9,000.00 $1,700.00 $10,200.00 11.76% $2,200.00 $13,200.00 31.82% $900.00 $5,400.00 -66.67% $2,500.00 $15,000.00 40.00% $292.00 $1,752.00 -413.70% $2,500.00 $15,000.00 40.00% $490.26 $2,941.56 -205.96% 26 126 Service Tee at Sewer Main EA 290 $500.00 $145,000.00 $155.00 $44,950.00 -222.58% $78.00 $22,620.00 -541.03% $90.00 $26,100.00 -455.56% $27.00 $7,830.00 -1751.85% $241.00 $69,890.00 -107.47% $270.00 $78,300.00 -85.19% $32.35 $9,381.50 -1445.60% 27 127 Service Stub at Manhole EA 22 $800.00 $17,600.00 $300.00 $6,600.00 -166.67% $56.00 $1,232.00 -1328.57% $1,450.00 $31,900.00 44.83% $260.00 $5,720.00 -207.69% $295.00 $6,490.00 -171.19% $450.00 $9,900.00 -77.78% $217.98 $4,795.56 -267.01% 28 128 4-inch Gravity Sanitary Sewer Service Stub EA 312 $1,050.00 $327,600.00 $2,600.00 $811,200.00 59.62% $1,750.00 $546,000.00 40.00% $1,400.00 $436,800.00 25.00% $1,600.00 $499,200.00 34.38% $1,800.00 $561,600.00 41.67% $450.00 $140,400.00 -133.33% $2,171.78 $677,595.36 51.65% 29 129 Sanitary Sewer Service – Connect to Main EA 3 $1,200.00 $3,600.00 $1,600.00 $4,800.00 25.00% $1,322.00 $3,966.00 9.23% $3,300.00 $9,900.00 63.64% $520.00 $1,560.00 -130.77% $489.00 $1,467.00 -145.40% $2,600.00 $7,800.00 53.85% $78.69 $236.07 -1424.97% 30 130 Special Trench Excavation CY 25 $80.00 $2,000.00 $500.00 $12,500.00 84.00% $1,250.00 $31,250.00 93.60% $1,000.00 $25,000.00 92.00% $950.00 $23,750.00 91.58% $151.00 $3,775.00 47.02% $50.00 $1,250.00 -60.00% $107.79 $2,694.75 25.78% 31 131 Traffic Control LS 1 $60,000.00 $60,000.00 $110,000.00 $110,000.00 45.45% $74,000.00 $74,000.00 18.92% $73,500.00 $73,500.00 18.37% $90,000.00 $90,000.00 33.33% $12,000.00 $12,000.00 -400.00% $22,000.00 $22,000.00 -172.73% $42,634.76 $42,634.76 -40.73% 32 132 Sewer Main Excavation Permit-Fixed LS 1 $9,948.00 $9,948.00 $9,948.00 $9,948.00 0.00% $9,948.00 $9,948.00 0.00% $9,948.00 $9,948.00 0.00% $9,948.00 $9,948.00 0.00% $9,948.00 $9,948.00 0.00% $9,948.00 $9,948.00 0.00% $9,948.00 $9,948.00 0.00% 33 133 Sewer Stub Permit EA 312 $320.00 $99,840.00 $320.00 $99,840.00 0.00% $320.00 $99,840.00 0.00% $320.00 $99,840.00 0.00% $320.00 $99,840.00 0.00% $320.00 $99,840.00 0.00% $320.00 $99,840.00 0.00% $320.00 $99,840.00 0.00% 34 134 Storm Water Permit LS 1 $1,350.00 $1,350.00 $1,350.00 $1,350.00 0.00% $1,350.00 $1,350.00 0.00% $1,350.00 $1,350.00 0.00% $1,350.00 $1,350.00 0.00% $1,350.00 $1,350.00 0.00% $1,350.00 $1,350.00 0.00% $1,350.00 $1,350.00 0.00% 35 135 Utility Inspector LS 1 $8,000.00 $8,000.00 $25,000.00 $25,000.00 68.00% $42,500.00 $42,500.00 81.18% $43,000.00 $43,000.00 81.40% $32,000.00 $32,000.00 75.00% $42,000.00 $42,000.00 80.95% $20,000.00 $20,000.00 60.00% $7,544.92 $7,544.92 -6.03% 36 136 Exploratory Excavation HR 12 $200.00 $2,400.00 $350.00 $4,200.00 42.86% $155.00 $1,860.00 -29.03% $250.00 $3,000.00 20.00% $160.00 $1,920.00 -25.00% $600.00 $7,200.00 66.67% $320.00 $3,840.00 37.50% $198.42 $2,381.04 -0.80% 37 137 Miscellaneous Items EA 150,000 $1.00 $150,000.00 $1.00 $150,000.00 0.00% $1.00 $150,000.00 0.00% $1.00 $150,000.00 0.00% $1.00 $150,000.00 0.00% $1.00 $150,000.00 0.00% $1.00 $150,000.00 0.00% $1.00 $150,000.00 0.00% TOTAL $3,538,009.00 $3,963,264.00 $4,056,950.00 $3,948,575.50 $3,745,868.00 $3,904,779.65 $2,403,308.20 $3,630,990.99 APPARENT LOW BIDDER SAFECO INC PO Box 879 Hayden, ID 83835 COP CONSTRUCTION, LLC PO Box 20913 Billings, MT 59104 LS JENSEN 4685 Mullan Road Missoula, MT 59808 Kalispell, MT 59801 SOMMER CONST. INC. 16200 N 20th Nampa, ID 83687 WESTERN EXCAVATING PO Box 4746 Missoula, MT 59806 EDSTROM CONST. INC 2880 West 3200 South Rexburg, ID 83440 BID WITHDRAWN Engineer's Estimate NELCON, INC 304 Jellison Road