HomeMy WebLinkAbout2023-39, East Wenatchee Water District ILA 5th Street Safe Routes to School Project - 6/20/2023City of East Wenatchee Resolution 2023-39 with Exhibit A Retain Resolution until no longer needed for City-business, then transfer to Washington State Archives (GS50-05A-16 Rev. 1) Page 1 of 2
City of East Wenatchee, Washington
Resolution No. 2023-39 A Resolution of the City of East Wenatchee, Washington authorizing the Mayor to execute an Interlocal Agreement between the City of East Wenatchee and the East Wenatchee Water District for utility work on the 5th Street NE Safe Routes to School Project.
1. Alternate format.
1.1. Para leer este documento en otro formato (español, Braille, leer en voz alta, etc.), póngase en contacto con la administradora municipal de la ciudad al alternateformat@eastwenatcheewa.gov, al (509) 884-9515 o al 711 (TTY).
1.2. To read this document in an alternate format (Spanish, Braille, read aloud, etc.), please contact the City Clerk at alternateformat@eastwenatcheewa.gov, at (509) 884-9515, or at 711 (TTY).
2. Authority.
2.1. RCW 35A.11.020 and RCW 35A.12.190 authorize the City Council to organize and regulate its internal affairs and to define the powers, functions and duties of its officers and employees.
THE CITY COUNCIL OF THE CITY OF EAST WENATCHEE DO RESOLVE AS FOLLOWS:
3. Authorization. The City Council authorizes the Mayor to execute an Interlocal Agreement that conforms to the language set forth in Exhibit A.
4. Severability. If a court of competent jurisdiction declares any provision in this resolution to be contrary to law, such declaration shall not affect the validity of the other provisions of this Resolution.
5. Effective date. This Resolution becomes effective immediately.
1
Filed for and Return to:
Laura Leon, City Clerk
City of East Wenatchee
271 9th Street NE
East Wenatchee, WA 98802
The information contained in this boxed section is for recording purposes only pursuant to RCW 36.18
and RCW 65.04, and is not to be relied upon for any other purpose, and shall not affect the intent of
any warranty contained in the document itself.
Document Title: Interlocal Cooperation Agreement Between the City of East Wenatchee and the East
Wenatchee Water District for Utility Work, and Roadway improvements associated
with the East Wenatchee Safe Routes to School Projects (2019-08)
Grantor(s): City of East Wenatchee and East Wenatchee Water District
Grantee(s): City of East Wenatchee and East Wenatchee Water District
Reference Number(s) of Document Related, Assigned or Released: N/A
Abbreviated Legal Description: N/A
Complete or Additional Legal Description on page of Document – N/A
Assessor’s Parcel Number: N/A
Filed with the Auditor pursuant to RCW 39.34.040
Interlocal Cooperation Agreement Between the City of East Wenatchee and the East
Wenatchee Water District for Utility Work , and Roadway Improvements Associated with the
East Wenatchee Safe Routes to School Projects (2019-08)
THIS INTERLOCAL COOPERATION AGREEMENT ("Agreement") is hereby entered into this
date by and between EAST WENATCHEE WATER DISTRICT (the "District"), and the CITY
OF EAST WENATCHEE (the "City"), collectively referred to as the "Parties."
RECITALS:
1. The City is engaged in a road improvement project involving 5th Street NE, East Wenatchee,
Douglas County, Washington (the "Project"); and,
2. In order to continue providing water service to a portion of its service area, the District
desires to replace the water main and service connections within the Project; and,
3. The City and the District desire to cooperate in the replacement and adjustment of utilities
during the construction of the Project;
NOW, THEREFORE, in consideration of the foregoing, the City and the District agree as
follows:
1. Purpose. The purpose of this Agreement is to provide for the construction of the water
main, and services in the Project concurrent with other construction improvements.
2. Scope of Work. A cost estimate containing a preliminary list of construction bid it ems
associated with the Water District work is set forth in Exhibit A.
3. District's Obligations. The District shall:
3.1 Provide design services for the District’s portion of the work and coordinate
with the City’s consulting engineer to incorporate the design into the Project’s
bid documents.
Exhibit A
2
3.2 Review the engineering design on plan and profile sheets provided by the City's
consultant.
3.3 Review Special Provisions of the bid documents for the District’s facilities within
the Project, also to be furnished by the City's consultant.
3.4 Approve 100% Plans, Specifications and Estimate (PS & E) package for bid
advertisement.
3.5 Provide any additional field engineering, including survey control and
construction staking for the construction of the District’s improvements, except
for services that are provided for by the contractor in the contract .
3.6 Provide construction observation, material testing, and field testing services, for
the construction of the District’s improvements.
3.7 Provide for reimbursement of any and all costs approved by the District and
incurred by the City associated with the construction of the District’s
improvements, including:
(a) Construction of all of the District’s related improvements,
(b) Processing of change orders requested by the District.
(c) All District work described in approved PS&E package. Associated
costs are described in Exhibit A
3.8 Be responsible for its staff coordination with the City and its consultant.
4. City's Obligations. The City shall:
4.1 Incorporate the engineering design and specifications for the District’s
improvements in the City's roadway construction plans for the Project.
4.2 Administer the bidding and contract award for the Project, including:
(a) Preparing bid documents to require that costs associated with the
District’s portion of the Project be separately itemized in the bid
submittal;
(b) Advertising for construction bids; and
(c) Awarding of the construction contract to the lowest responsible bidder
based on the lowest total submitted for all schedules of work.
4.3 Administer the construction contract, including:
(a) Preparation and delivery of Notice of Award and Notice to Proceed to
the contractor;
(b) Scheduling the construction work with the contractor;
(c) Disbursement of payments to the roadway contractor; and
(d) Administration of change orders, although the District shall have final
authority for review and approval of any change order that affects the
District’s improvements; and
(e) Contract closeout.
Exhibit A
3
4.4 Be responsible for the administration, management, and budget for this Project.
4.5 The City agrees that the District reserves the right to inspect and approve all
work done on the District’s system prior to the District being obligated to pay
the City its costs for such work.
5. Unexpected Changes. The District and the City recognize that unanticipated or
unexpected changes to the project plans may be necessary as the project develops. The District and
the City will cooperate to address any unanticipated or unexpected circumstances that may require a
change in the design or construction of the Project and/or that may require additional expenditures
beyond those budgeted. The District in the City will further cooperate in the allocation of any such
additional costs with consideration of the party (if any) responsible for the cost and the extent to
which the changes benefit the District or the City.
6. Duration and Termination. This Agreement shall become effective upon the
filing of the executed Agreement with the Douglas County Auditor pursuant to RCW 39.34.040.
This agreement will terminate when the Project is completed and when the final payment for the
District’s portion of the Project is received by the City from the District.
7. Payment by District to City. The District shall pay the City for the District’s related
portion of the project. As set forth in Exhibit A, the District shall pay the City 100% of the amount
of the actual cost to construct the items shown in the District’s portion of the bid schedule, \
including Washington State Sales Tax. In the event a change order requested by the District related
specifically to work of benefit to the District only occurs , the District shall pay all of the costs of any
such change order. The District shall make periodic progress payments to the City. Each progress
payment, subject to the terms of this agreement, and the final payment are due within 45 days of the
date the payment request is mailed by the City to the District. Any payment past due shall accrue
interest at the rate of twelve (12%) per cent per annum until the entire outstanding balance of the
past due principal and interest is paid.
8. Records. The City shall keep and maintain accurate and complete cost records
pertaining to the Project and this Agreement. The District shall have full access and the right to
examine any such records during the term of this Agreement. All records, books, documents and
other materials maintained, prepared, or issued by the District in the implementation of this
Agreement shall be the property of the Distr ict, which shall have the responsibility of the retention
and release of those materials.
9. Mutual Indemnity. The District shall indemnify, defend and hold harmless the City, it s
officers, agents and employees, from and against any and all claims, losses or liability, or any portion
thereof, arising from injury or death to persons or damage to property occasioned by a ny negligent
act, omission or failure of the District, its officers, agents, and employees, in connection with the
work described in this agreement, or arising out of the District's non -observance or non-
performance of any law, ordinance, or regulation app licable to the District’s portion of the Project.
The City shall indemnify, defend and hold harmless the District, its officers, agents and
employees, from and against any and all claims, losses or liability, or any portion thereof, arising
from injury or death to persons or damage to property occasioned by any negligent act, omission or
failure of the City, its officers, agents and emplo yees, in connection with the work described in this
agreement, or arising out of the City's non-observance or non-performance of any law, ordinance or
regulation applicable to the District’s portion of the Project.
Exhibit A
4
10. Severability. In the event that any provision of this Agreement shall be determined to
be unenforceable or otherwise invalid for any reason, such provision shall be enforced and validated
to the extent permitted by law. All other provisions of this Agreement are severable, and the
unenforceability or invalidity of any single provision hereof shall not affect the remaining provisions.
11. Construction. This agreement contains the entire agreement between the Part ies with
respect to the subject matter hereof and supersedes all prior agr eements or understandings among
the Parties with respect thereto. This Agreement may be amended only by an agreemen t in writing
signed by the Parties.
12. Mutual Negotiation and Construction. This Agreement and each of the terms and
provisions hereof are deemed to have been explicitly negotiated between, and mutually drafted by,
the Parties, and the language in all parts of this Agreement shall, in all cases, be construed according
to its fair meaning and not strictly for or against either Party.
13. Governing Law; Venue. This Agreement is governed by the laws of the state of
Washington, without regard to it s conflict of law provisions. The jurisdiction of any action
hereunder shall be in the Superior Court, Douglas County, Washington.
INWITNESS WHEREOF, the parties hereto have executed this Agreement on this
__________ day of ________________ , 2023.
EAST WENATCHEE WATER DISTRICT CITY OF EAST WENATCHEE
___________________________________ _____________________________
Vince Johnston, Manager Jerrilea Crawford, Mayor
Attest:
______________________________
Laura Leon, City Clerk
Exhibit A
5
EXHIBIT A – Cost Estimate
See attached Bid Tabulations.
Exhibit A
City of East WenatcheeBid Opening: 1:00 PM, Friday, May 5, 2023Kenroy and Sterling SRTS Project - TA 6786Bid Tabulation Prepared: Monday, May 8, 2023BID TABULATIONNo. Sect. Item Qty Unit Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost TotalA1 1-04 Minor Change1EST1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ A2 1-05 Roadway Surveying1 LS 30,000.00$ 30,000.00$ 42,500.00$ 42,500.00$ 38,500.00$ 38,500.00$ 42,250.00$ 42,250.00$ 43,000.00$ 43,000.00$ 51,500.00$ 51,500.00$ A3 1-05 ADA Features Surveying1 LS 15,000.00$ 15,000.00$ 3,800.00$ 3,800.00$ 9,430.00$ 9,430.00$ 6,420.00$ 6,420.00$ 7,500.00$ 7,500.00$ 8,250.00$ 8,250.00$ A4 1-05 Record Drawings (Minimum Bid $2000) 1 LS 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ A5 1-07 SPCC Plan1 LS 950.00$ 950.00$ 150.00$ 150.00$ 2,000.00$ 2,000.00$ 1,000.00$ 1,000.00$ 500.00$ 500.00$ 200.00$ 200.00$ A6 1-09 Mobilization1 LS 200,000.00$ 200,000.00$ 650,000.00$ 650,000.00$ 386,270.00$ 386,270.00$ 195,000.00$ 195,000.00$ 230,000.74$ 230,000.74$ 300,000.00$ 300,000.00$ A7 1-10 Project Temporary Traffic Control1 LS 312,500.00$ 312,500.00$ 330,381.56$ 330,381.56$ 144,200.00$ 144,200.00$ 234,000.00$ 234,000.00$ 165,000.00$ 165,000.00$ 351,000.00$ 351,000.00$ A8 1-10 Pedestrian Traffic Control1 LS 50,000.00$ 50,000.00$ 1,850.00$ 1,850.00$ 14,100.00$ 14,100.00$ 8,700.00$ 8,700.00$ 30,000.00$ 30,000.00$ 3,850.00$ 3,850.00$ A9 2-01 Clearing and Grubbing1 LS 10,000.00$ 10,000.00$ 42,750.00$ 42,750.00$ 11,300.00$ 11,300.00$ 25,000.00$ 25,000.00$ 12,000.00$ 12,000.00$ 45,000.00$ 45,000.00$ A10 2-01 Roadside Cleanup1 FA 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ A11 2-02 Removal of Structures and Obstructions 1 LS 25,000.00$ 25,000.00$ 65,000.00$ 65,000.00$ 73,500.00$ 73,500.00$ 35,000.00$ 35,000.00$ 15,000.00$ 15,000.00$ 41,000.00$ 41,000.00$ A12 2-03 Roadway Excavation Incl. Haul2310 CY 42.00$ 97,020.00$ 43.00$ 99,330.00$ 56.50$ 130,515.00$ 70.00$ 161,700.00$ 100.00$ 231,000.00$ 72.00$ 166,320.00$ A13 2-03 Unsuitable Foundation Excavation Incl. Haul 100 CY 60.00$ 6,000.00$ 74.50$ 7,450.00$ 86.25$ 8,625.00$ 65.00$ 6,500.00$ 140.00$ 14,000.00$ 88.00$ 8,800.00$ A14 2-09 Shoring or Extra Excavation Class B 1 LS 20,000.00$ 20,000.00$ 4,750.00$ 4,750.00$ 1.00$ 1.00$ 1,000.00$ 1,000.00$ 1.00$ 1.00$ 1,200.00$ 1,200.00$ A15 4-04 Crushed Surfacing Top Course3410 TN 45.00$ 153,450.00$ 35.00$ 119,350.00$ 52.00$ 177,320.00$ 40.00$ 136,400.00$ 50.00$ 170,500.00$ 75.50$ 257,455.00$ A16 5-04 HMA Cl. 1/2" PG 64-281290 TN 150.00$ 193,500.00$ 128.00$ 165,120.00$ 132.50$ 170,925.00$ 127.00$ 163,830.00$ 130.00$ 167,700.00$ 158.00$ 203,820.00$ A17 6-13 Modular Block Wall1100 SF 70.00$ 77,000.00$ 48.00$ 52,800.00$ 55.00$ 60,500.00$ 50.00$ 55,000.00$ 65.00$ 71,500.00$ 25.00$ 27,500.00$ A18 7-04 Corrugated Polyethylene Storm Sewer Pipe, 12 In. Diam 1210 LF 85.00$ 102,850.00$ 89.00$ 107,690.00$ 123.50$ 149,435.00$ 150.00$ 181,500.00$ 68.00$ 82,280.00$ 100.00$ 121,000.00$ A19 7-04 Ductile Iron Storm Sewer Pipe Cl. 52, 12 In. Diam 30 LF 150.00$ 4,500.00$ 187.00$ 5,610.00$ 205.00$ 6,150.00$ 300.00$ 9,000.00$ 180.00$ 5,400.00$ 138.00$ 4,140.00$ A20 7-04 Corrugated Polyethylene Storm Sewer Pipe, 18 In. Diam 880LF 120.00$ 105,600.00$ 135.00$ 118,800.00$ 135.25$ 119,020.00$ 165.00$ 145,200.00$ 78.00$ 68,640.00$ 120.00$ 105,600.00$ A21 7-04 Ductile Iron Storm Sewer Pipe Cl. 52, 18 In. Diam 50 LF 180.00$ 9,000.00$ 230.00$ 11,500.00$ 267.00$ 13,350.00$ 310.00$ 15,500.00$ 200.00$ 10,000.00$ 184.00$ 9,200.00$ A22 7-05 Catch Basin Type 116 EA 2,500.00$ 40,000.00$ 1,820.00$ 29,120.00$ 2,680.00$ 42,880.00$ 2,000.00$ 32,000.00$ 2,300.00$ 36,800.00$ 2,800.00$ 44,800.00$ A23 7-05 Catch Basin Type 1L6 EA 3,500.00$ 21,000.00$ 2,000.00$ 12,000.00$ 2,400.00$ 14,400.00$ 3,500.00$ 21,000.00$ 2,500.00$ 15,000.00$ 3,500.00$ 21,000.00$ A24 7-05 Catch Basin Type 2, 48 In. Diam.7 EA 6,000.00$ 42,000.00$ 4,700.00$ 32,900.00$ 3,680.00$ 25,760.00$ 5,200.00$ 36,400.00$ 4,600.00$ 32,200.00$ 6,600.00$ 46,200.00$ A25 7-05 Concrete Inlet3 EA 2,500.00$ 7,500.00$ 1,700.00$ 5,100.00$ 1,810.00$ 5,430.00$ 1,800.00$ 5,400.00$ 2,200.00$ 6,600.00$ 3,400.00$ 10,200.00$ A26 7-05 Precast Concrete Drywell4 EA 12,000.00$ 48,000.00$ 8,900.00$ 35,600.00$ 8,100.00$ 32,400.00$ 15,000.00$ 60,000.00$ 10,500.00$ 42,000.00$ 17,000.00$ 68,000.00$ A27 7-05 Connection to Drainage Structure1 EA 1,500.00$ 1,500.00$ 1,800.00$ 1,800.00$ 3,135.00$ 3,135.00$ 3,000.00$ 3,000.00$ 600.00$ 600.00$ 2,200.00$ 2,200.00$ A28 7-05 Connection to Existing Drainage Pipe 1 EA 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,550.00$ 1,550.00$ 1,800.00$ 1,800.00$ 600.00$ 600.00$ 1,500.00$ 1,500.00$ A29 7-05 Adjust Manhole8 EA 800.00$ 6,400.00$ 695.00$ 5,560.00$ 975.00$ 7,800.00$ 1,200.00$ 9,600.00$ 1,000.00$ 8,000.00$ 900.00$ 7,200.00$ A30 7-09 Adjust Valve or Structure to Grade2 EA 750.00$ 1,500.00$ 485.00$ 970.00$ 1,275.00$ 2,550.00$ 1,200.00$ 2,400.00$ 1,000.00$ 2,000.00$ 1,400.00$ 2,800.00$ A31 7-09 Abandonment / Removal of Terminated GWID Irrigation Facilities 1 LS 8,000.00$ 8,000.00$ 19,000.00$ 19,000.00$ 15,000.00$ 15,000.00$ 25,000.00$ 25,000.00$ 3,000.00$ 3,000.00$ 21,000.00$ 21,000.00$ A32 7-09 GWID Irrigation Connection at Station 103+13 1 LS 10,000.00$ 10,000.00$ 16,000.00$ 16,000.00$ 12,500.00$ 12,500.00$ 13,000.00$ 13,000.00$ 13,000.00$ 13,000.00$ 30,000.00$ 30,000.00$ A33 7-09 GWID Irrigation Connection at Station 107+59 1 LS 10,000.00$ 10,000.00$ 16,000.00$ 16,000.00$ 12,500.00$ 12,500.00$ 13,000.00$ 13,000.00$ 11,812.09$ 11,812.09$ 29,000.00$ 29,000.00$ A34 7-09 GWID Irrigation Connection at Station 112+28 1 LS 10,000.00$ 10,000.00$ 16,000.00$ 16,000.00$ 12,500.00$ 12,500.00$ 13,000.00$ 13,000.00$ 12,000.00$ 12,000.00$ 32,000.00$ 32,000.00$ A35 7-09 Adjust Existing Irrigation Vault Lid to Grade 1 LS 8,000.00$ 8,000.00$ 3,300.00$ 3,300.00$ 5,725.00$ 5,725.00$ 6,000.00$ 6,000.00$ 4,700.00$ 4,700.00$ 3,822.00$ 3,822.00$ A36 7-14 Hydrant Assembly1 EA 6,000.00$ 6,000.00$ 8,500.00$ 8,500.00$ 9,600.00$ 9,600.00$ 11,000.00$ 11,000.00$ 7,400.00$ 7,400.00$ 6,800.00$ 6,800.00$ A37 8-01 Erosion Control and Water Pollution Prevention 1 LS 15,000.00$ 15,000.00$ 19,500.00$ 19,500.00$ 12,750.00$ 12,750.00$ 10,000.00$ 10,000.00$ 2,500.00$ 2,500.00$ 250.00$ 250.00$ A38 8-01 Inlet Protection1 EA 150.00$ 150.00$ 180.00$ 180.00$ 93.00$ 93.00$ 100.00$ 100.00$ 80.00$ 80.00$ 300.00$ 300.00$ A39 8-01 High Visibility Fence1350 LF 8.00$ 10,800.00$ 4.00$ 5,400.00$ 4.25$ 5,737.50$ 4.00$ 5,400.00$ 7.00$ 9,450.00$ 7.00$ 9,450.00$ A40 8-01 High Visibility Silt Fence920 LF 10.00$ 9,200.00$ 8.00$ 7,360.00$ 6.00$ 5,520.00$ 8.00$ 7,360.00$ 5.00$ 4,600.00$ 13.00$ 11,960.00$ A41 8-02 Property Restoration1 FA 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ A42 8-02 Topsoil Type A165 CY 95.00$ 15,675.00$ 80.00$ 13,200.00$ 54.50$ 8,992.50$ 100.00$ 16,500.00$ 245.00$ 40,425.00$ 188.00$ 31,020.00$ A43 8-02 Seeded Lawn Installation730 SY 6.00$ 4,380.00$ 5.00$ 3,650.00$ 2.00$ 1,460.00$ 2.00$ 1,460.00$ 2.00$ 1,460.00$ 4.00$ 2,920.00$ A44 8-02 Bark or Wood Chip Mulch30 CY 120.00$ 3,600.00$ 80.00$ 2,400.00$ 188.00$ 5,640.00$ 175.00$ 5,250.00$ 160.00$ 4,800.00$ 255.00$ 7,650.00$ A45 8-02 Rock Mulch135 CY 200.00$ 27,000.00$ 80.00$ 10,800.00$ 123.25$ 16,638.75$ 120.00$ 16,200.00$ 110.00$ 14,850.00$ 175.00$ 23,625.00$ A46 8-02PSIPE Calamagrostis acutiflora 'Karl Foerster'/ Karl Foerster Feather Reed Grass; 2 Gal. Cont. 92 EA 45.00$ 4,140.00$ 16.00$ 1,472.00$ 42.00$ 3,864.00$ 40.00$ 3,680.00$ 40.00$ 3,680.00$ 79.00$ 7,268.00$ A47 8-02PSIPE Caryopteris x clandonensis 'Beyond Midnight'/ Beyond Midnight Blue Spirea; 2 Gal. Cont.40 EA 50.00$ 2,000.00$ 53.00$ 2,120.00$ 42.00$ 1,680.00$ 40.00$ 1,600.00$ 40.00$ 1,600.00$ 79.00$ 3,160.00$ A48 8-02 PSIPE Coreopsis 'Citrine'/ Citrine Tickseed; 2 Gal. Cont. 146 EA 28.00$ 4,088.00$ 53.00$ 7,738.00$ 42.00$ 6,132.00$ 40.00$ 5,840.00$ 40.00$ 5,840.00$ 79.00$ 11,534.00$ A49 8-02 PSIPE Spiraea japonica 'Flaming Mound'/ Flaming Mound Spirea; 2 Gal. Cont. 64 EA 45.00$ 2,880.00$ 53.00$ 3,392.00$ 42.00$ 2,688.00$ 40.00$ 2,560.00$ 40.00$ 2,560.00$ 79.00$ 5,056.00$ A50 8-02 Weed Barrier Fabric1770 SY 12.00$ 21,240.00$ 3.00$ 5,310.00$ 3.10$ 5,487.00$ 4.00$ 7,080.00$ 3.00$ 5,310.00$ 5.00$ 8,850.00$ A51 8-02 Landscape Rocks193 EA 100.00$ 19,300.00$ 106.00$ 20,458.00$ 344.50$ 66,488.50$ 350.00$ 67,550.00$ 290.00$ 55,970.00$ 140.00$ 27,020.00$ A52 8-03 Irrigation System, Complete1 LS 35,000.00$ 35,000.00$ 100,000.00$ 100,000.00$ 33,600.00$ 33,600.00$ 35,000.00$ 35,000.00$ 30,000.00$ 30,000.00$ 111,000.00$ 111,000.00$ A53 8-04 Cement Conc. Traffic Curb and Gutter 2570 LF 42.00$ 107,940.00$ 59.50$ 152,915.00$ 50.80$ 130,556.00$ 34.00$ 87,380.00$ 32.00$ 82,240.00$ 37.00$ 95,090.00$ A54 8-04 Cement Conc. Traffic Curb900 LF 45.00$ 40,500.00$ 90.00$ 81,000.00$ 44.00$ 39,600.00$ 56.00$ 50,400.00$ 56.00$ 50,400.00$ 65.00$ 58,500.00$ A55 8-04 Cement Conc. Pedestrian Curb250 LF 60.00$ 15,000.00$ 83.00$ 20,750.00$ 50.50$ 12,625.00$ 56.00$ 14,000.00$ 56.00$ 14,000.00$ 54.00$ 13,500.00$ A56 8-06 Cement Conc. Driveway Entrance Type 1 150 SY 110.00$ 16,500.00$ 170.00$ 25,500.00$ 169.00$ 25,350.00$ 120.00$ 18,000.00$ 130.00$ 19,500.00$ 119.00$ 17,850.00$ A57 8-06 Cement Conc. Driveway Entrance Type 1 Modified (One-sided) 80 SY 110.00$ 8,800.00$ 214.00$ 17,120.00$ 169.00$ 13,520.00$ 130.00$ 10,400.00$ 130.00$ 10,400.00$ 119.00$ 9,520.00$ A58 8-06 Cement Conc. Driveway Entrance Type 2 40 SY 110.00$ 4,400.00$ 200.00$ 8,000.00$ 169.00$ 6,760.00$ 130.00$ 5,200.00$ 140.00$ 5,600.00$ 130.00$ 5,200.00$ A59 8-06 Cement Conc. Driveway Entrance Type 3 160 SY 110.00$ 17,600.00$ 189.00$ 30,240.00$ 169.00$ 27,040.00$ 130.00$ 20,800.00$ 140.00$ 22,400.00$ 130.00$ 20,800.00$ A60 8-06 Cement Conc. Driveway Entrance Type 3 Modified (Depressed) 180 SY 110.00$ 19,800.00$ 206.00$ 37,080.00$ 169.00$ 30,420.00$ 120.00$ 21,600.00$ 140.00$ 25,200.00$ 130.00$ 23,400.00$ A61 8-06 Cement Conc. Driveway128 SY 100.00$ 12,822.13$ 163.00$ 20,864.00$ 169.00$ 21,632.00$ 130.00$ 16,640.00$ 140.00$ 17,920.00$ 145.00$ 18,560.00$ A62 8-13 Replace Monument and Monument Case and Cover 3 EA 1,500.00$ 4,500.00$ 595.00$ 1,785.00$ 1,360.00$ 4,080.00$ 3,000.00$ 9,000.00$ 2,000.00$ 6,000.00$ 650.00$ 1,950.00$ A63 8-14 Cement Concrete Sidewalk1780 SY 90.00$ 160,200.00$ 96.00$ 170,880.00$ 105.00$ 186,900.00$ 95.00$ 169,100.00$ 115.00$ 204,700.00$ 107.00$ 190,460.00$ A64 8-14 Cement Conc. Curb Ramp, Type Perpendicular A 6 EA 4,000.00$ 24,000.00$ 5,000.00$ 30,000.00$ 3,000.00$ 18,000.00$ 4,000.00$ 24,000.00$ 4,500.00$ 27,000.00$ 3,200.00$ 19,200.00$ A65 8-14 Cement Conc. Curb Ramp, Type Perpendicular A (3-Inch) 14 EA 4,000.00$ 56,000.00$ 5,000.00$ 70,000.00$ 3,000.00$ 42,000.00$ 4,000.00$ 56,000.00$ 4,500.00$ 63,000.00$ 3,300.00$ 46,200.00$ A66 8-14 Cement Conc. Curb Ramp, Type Parallel A 6 EA 4,000.00$ 24,000.00$ 5,000.00$ 30,000.00$ 3,200.00$ 19,200.00$ 5,000.00$ 30,000.00$ 5,800.00$ 34,800.00$ 4,800.00$ 28,800.00$ A67 8-14 Cement Conc. Curb Ramp, Type Parallel A (3-Inch) 9 EA 4,000.00$ 36,000.00$ 5,000.00$ 45,000.00$ 3,200.00$ 28,800.00$ 5,000.00$ 45,000.00$ 5,800.00$ 52,200.00$ 4,800.00$ 43,200.00$ A68 8-14 Cement Conc. Curb Ramp, Type Parallel B 3 EA 4,000.00$ 12,000.00$ 5,000.00$ 15,000.00$ 3,000.00$ 9,000.00$ 5,000.00$ 15,000.00$ 5,800.00$ 17,400.00$ 4,800.00$ 14,400.00$ A69 8-14 Cement Conc. Curb Ramp, Type Parallel B (3-Inch) 3 EA 4,000.00$ 12,000.00$ 5,000.00$ 15,000.00$ 3,000.00$ 9,000.00$ 5,000.00$ 15,000.00$ 5,800.00$ 17,400.00$ 4,800.00$ 14,400.00$ A70 8-14 Cement Conc. Thickened Edge Sidewalk 670 LF 50.00$ 33,500.00$ 107.50$ 72,025.00$ 160.50$ 107,535.00$ 65.00$ 43,550.00$ 115.00$ 77,050.00$ 90.00$ 60,300.00$ A71 8-14 Detectable Warning Surface, Cast-In-Place 2 EA 150.00$ 300.00$ 2,300.00$ 4,600.00$ 825.00$ 1,650.00$ 1,100.00$ 2,200.00$ 1,100.00$ 2,200.00$ 1,300.00$ 2,600.00$ A72 8-18 Mailbox Relocation10 EA 1,000.00$ 10,000.00$ 800.00$ 8,000.00$ 800.00$ 8,000.00$ 1,000.00$ 10,000.00$ 400.00$ 4,000.00$ 400.00$ 4,000.00$ A73 8-20 Kenroy Illumination System Complete 1 LS 460,000.00$ 460,000.00$ 336,500.00$ 336,500.00$ 361,000.00$ 361,000.00$ 350,000.00$ 350,000.00$ 420,000.00$ 420,000.00$ 410,000.00$ 410,000.00$ A74 8-20 Solar Powered Flashing LED Enhanced Sign Assembly at 5th St NE & N Kentucky Ave 1 LS 51,000.00$ 51,000.00$ 34,950.00$ 34,950.00$ 37,625.00$ 37,625.00$ 36,000.00$ 36,000.00$ 45,000.00$ 45,000.00$ 43,000.00$ 43,000.00$ A75 8-20 Relocation of Existing Solar Powered Flashing Assemblies1 LS 8,000.00$ 8,000.00$ 3,500.00$ 3,500.00$ 3,775.00$ 3,775.00$ 4,000.00$ 4,000.00$ 12,000.00$ 12,000.00$ 4,300.00$ 4,300.00$ A76 8-21 Permanent Signing1 LS 25,000.00$ 25,000.00$ 20,000.00$ 20,000.00$ 19,500.00$ 19,500.00$ 25,000.00$ 25,000.00$ 19,000.00$ 19,000.00$ 24,400.00$ 24,400.00$ A77 8-22 Paint Line1710 LF 2.00$ 3,420.00$ 0.25$ 427.50$ 0.30$ 513.00$ 0.30$ 513.00$ 0.25$ 427.50$ 2.60$ 4,446.00$ A78 8-22 Plastic Stop Line150 LF 25.00$ 3,750.00$ 19.00$ 2,850.00$ 21.25$ 3,187.50$ 20.00$ 3,000.00$ 18.00$ 2,700.00$ 19.50$ 2,925.00$ A79 8-22 Plastic Crosswalk Line2310 SF 15.00$ 34,650.00$ 13.00$ 30,030.00$ 14.35$ 33,148.50$ 14.00$ 32,340.00$ 12.50$ 28,875.00$ 13.00$ 30,030.00$ A80 8-22 Plastic Speed Bump Symbol4 EA 300.00$ 1,200.00$ 186.00$ 744.00$ 207.00$ 828.00$ 200.00$ 800.00$ 175.00$ 700.00$ 322.00$ 1,288.00$ A81 8-22 Removing Conflicting Pavement Markings 1 LS 3,000.00$ 3,000.00$ 19,000.00$ 19,000.00$ 22,000.00$ 22,000.00$ 20,000.00$ 20,000.00$ 18,450.00$ 18,450.00$ 12,300.00$ 12,300.00$ A82 8-23 Temporary Pavement Markings1 LS 1,500.00$ 1,500.00$ 7,000.00$ 7,000.00$ 5,750.00$ 5,750.00$ 2,500.00$ 2,500.00$ 5,000.00$ 5,000.00$ 3,200.00$ 3,200.00$ A83 8-26 Utility Potholing30 EA 650.00$ 19,500.00$ 685.00$ 20,550.00$ 800.00$ 24,000.00$ 800.00$ 24,000.00$ 175.00$ 5,250.00$ 12,300.00$ 369,000.00$ 3,067,106.13$ 3,598,473.06$ *3,180,638.25$ 3,054,604.00$ 3,045,672.33$ 3,918,240.00$ HURST CONSTRUCTIONTOTAL BID A+B+C+D =Engineer's EstimateACTIVE CONSTRUCTION INC(Apparent Low Bid)JOHANSEN CONSTRUCTION PIPKIN CONSTRUCTION SELLAND CONSTRUCTION $ 7,286,625.80 TOTAL SCHEDULE A $ 7,072,016.37 $ 6,723,723.00 $ 7,072,170.55 $ 7,149,994.73 $ 7,208,641.00 Exhibit A
City of East WenatcheeBid Opening: 1:00 PM, Friday, May 5, 2023Kenroy and Sterling SRTS Project - TA 6786Bid Tabulation Prepared: Monday, May 8, 2023BID TABULATIONHURST CONSTRUCTIONEngineer's EstimateACTIVE CONSTRUCTION INC(Apparent Low Bid)JOHANSEN CONSTRUCTION PIPKIN CONSTRUCTION SELLAND CONSTRUCTIONNo. Sect. Item Qty Unit Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost TotalB1 1-04 Minor Change1 EST 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ B2 1-05 Roadway Surveying1 LS 30,000.00$ 30,000.00$ 43,500.00$ 43,500.00$ 38,500.00$ 38,500.00$ 47,000.00$ 47,000.00$ 50,000.00$ 50,000.00$ 57,700.00$ 57,700.00$ B3 1-05 ADA Features Surveying1 LS 15,000.00$ 15,000.00$ 8,000.00$ 8,000.00$ 7,360.00$ 7,360.00$ 7,400.00$ 7,400.00$ 10,000.00$ 10,000.00$ 9,600.00$ 9,600.00$ B4 1-05 Record Drawings (Minimum Bid $2000) 1 LS 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ B5 1-07 SPCC Plan1 LS 950.00$ 950.00$ 150.00$ 150.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 500.00$ 500.00$ 200.00$ 200.00$ B6 1-09 Mobilization1 LS 200,000.00$ 200,000.00$ 1,000.00$ 1,000.00$ 200,000.00$ 200,000.00$ 245,000.00$ 245,000.00$ 200,000.00$ 200,000.00$ 124,000.00$ 124,000.00$ B7 1-10 Project Temporary Traffic Control1 LS 387,250.00$ 387,250.00$ 1,000.00$ 1,000.00$ 144,200.00$ 144,200.00$ 233,000.00$ 233,000.00$ 170,000.00$ 170,000.00$ 179,000.00$ 179,000.00$ B8 1-10 Pedestrian Traffic Control1 LS 50,000.00$ 50,000.00$ 1,850.00$ 1,850.00$ 25,400.00$ 25,400.00$ 9,600.00$ 9,600.00$ 30,000.00$ 30,000.00$ 3,850.00$ 3,850.00$ B9 2-01 Clearing and Grubbing1 LS 10,000.00$ 10,000.00$ 27,500.00$ 27,500.00$ 28,000.00$ 28,000.00$ 7,500.00$ 7,500.00$ 30,000.00$ 30,000.00$ 27,000.00$ 27,000.00$ B10 2-01 Roadside Cleanup1 FA 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ B11 2-02 Removal of Structures and Obstructions 1 LS 25,000.00$ 25,000.00$ 59,000.00$ 59,000.00$ 2,000.00$ 2,000.00$ 11,000.00$ 11,000.00$ 11,000.00$ 11,000.00$ 3,900.00$ 3,900.00$ B12 2-03 Roadway Excavation Incl. Haul1130 CY 42.00$ 47,460.00$ 46.50$ 52,545.00$ 56.50$ 63,845.00$ 100.00$ 113,000.00$ 170.00$ 192,100.00$ 93.00$ 105,090.00$ B13 2-03 Unsuitable Foundation Excavation Incl. Haul 90 CY 60.00$ 5,400.00$ 79.00$ 7,110.00$ 86.25$ 7,762.50$ 65.00$ 5,850.00$ 135.00$ 12,150.00$ 63.00$ 5,670.00$ B14 2-09 Shoring or Extra Excavation Class B 1 LS 20,000.00$ 20,000.00$ 4,500.00$ 4,500.00$ 1.00$ 1.00$ 1,000.00$ 1,000.00$ 1.00$ 1.00$ 3,000.00$ 3,000.00$ B15 4-04 Crushed Surfacing Top Course1960 TN 45.00$ 88,200.00$ 35.00$ 68,600.00$ 56.00$ 109,760.00$ 56.00$ 109,760.00$ 78.00$ 152,880.00$ 78.00$ 152,880.00$ B16 5-04 HMA Cl. 1/2" PG 64-281450 TN 170.00$ 246,500.00$ 127.00$ 184,150.00$ 132.50$ 192,125.00$ 127.00$ 184,150.00$ 140.00$ 203,000.00$ 154.00$ 223,300.00$ B17 6-13 Modular Block Wall660 SF 70.00$ 46,200.00$ 55.00$ 36,300.00$ 55.00$ 36,300.00$ 54.00$ 35,640.00$ 70.00$ 46,200.00$ 25.00$ 16,500.00$ B18 7-04 Corrugated Polyethylene Storm Sewer Pipe, 12 In. Diam 1920 LF 85.00$ 163,200.00$ 90.00$ 172,800.00$ 123.50$ 237,120.00$ 130.00$ 249,600.00$ 85.00$ 163,200.00$ 81.00$ 155,520.00$ B19 7-04 Ductile Iron Storm Sewer Pipe Cl. 52, 12 In. Diam 70 LF 150.00$ 10,500.00$ 162.00$ 11,340.00$ 205.00$ 14,350.00$ 200.00$ 14,000.00$ 160.00$ 11,200.00$ 165.00$ 11,550.00$ B20 7-05 Catch Basin Type 123 EA 2,500.00$ 57,500.00$ 2,050.00$ 47,150.00$ 2,680.00$ 61,640.00$ 2,100.00$ 48,300.00$ 2,400.00$ 55,200.00$ 2,350.00$ 54,050.00$ B21 7-05 Catch Basin Type 1L2 EA 3,500.00$ 7,000.00$ 1,900.00$ 3,800.00$ 2,400.00$ 4,800.00$ 3,500.00$ 7,000.00$ 2,300.00$ 4,600.00$ 3,355.00$ 6,710.00$ B22 7-05 Catch Basin Type 2, 48 In. Diam.6 EA 6,000.00$ 36,000.00$ 4,700.00$ 28,200.00$ 3,625.00$ 21,750.00$ 5,000.00$ 30,000.00$ 3,700.00$ 22,200.00$ 6,200.00$ 37,200.00$ B23 7-05 Catch Basin Type 2, 60 In. Diam. 1 EA 7,500.00$ 7,500.00$ 6,200.00$ 6,200.00$ 5,825.00$ 5,825.00$ 8,200.00$ 8,200.00$ 4,500.00$ 4,500.00$ 6,700.00$ 6,700.00$ B24 7-05 Precast Concrete Drywell3 EA 12,000.00$ 36,000.00$ 9,000.00$ 27,000.00$ 8,100.00$ 24,300.00$ 15,000.00$ 45,000.00$ 9,500.00$ 28,500.00$ 15,300.00$ 45,900.00$ B25 7-05 Connection to Drainage Structure3 EA 1,500.00$ 4,500.00$ 1,700.00$ 5,100.00$ 3,135.00$ 9,405.00$ 2,100.00$ 6,300.00$ 600.00$ 1,800.00$ 3,300.00$ 9,900.00$ B26 7-05 Connection to Existing Drainage Pipe 4 EA 1,500.00$ 6,000.00$ 1,550.00$ 6,200.00$ 1,640.00$ 6,560.00$ 1,800.00$ 7,200.00$ 600.00$ 2,400.00$ 2,700.00$ 10,800.00$ B27 7-05 Adjust Manhole3 EA 800.00$ 2,400.00$ 695.00$ 2,085.00$ 645.00$ 1,935.00$ 1,200.00$ 3,600.00$ 1,100.00$ 3,300.00$ 900.00$ 2,700.00$ B28 7-09 Adjust Valve or Structure to Grade2 EA 750.00$ 1,500.00$ 485.00$ 970.00$ 1,275.00$ 2,550.00$ 1,200.00$ 2,400.00$ 1,100.00$ 2,200.00$ 900.00$ 1,800.00$ B29 8-01 Erosion Control and Water Pollution Prevention 1 LS 15,000.00$ 15,000.00$ 1,000.00$ 1,000.00$ 12,750.00$ 12,750.00$ 10,000.00$ 10,000.00$ 2,400.00$ 2,400.00$ 200.00$ 200.00$ B30 8-01 Inlet Protection20 EA 150.00$ 3,000.00$ 180.00$ 3,600.00$ 93.00$ 1,860.00$ 100.00$ 2,000.00$ 85.00$ 1,700.00$ 190.00$ 3,800.00$ B31 8-01 High Visibility Fence1060 LF 8.00$ 8,480.00$ 4.00$ 4,240.00$ 4.25$ 4,505.00$ 4.00$ 4,240.00$ 7.00$ 7,420.00$ 6.00$ 6,360.00$ B32 8-01 High Visibility Silt Fence670 LF 10.00$ 6,700.00$ 7.50$ 5,025.00$ 6.00$ 4,020.00$ 8.00$ 5,360.00$ 5.50$ 3,685.00$ 12.00$ 8,040.00$ B33 8-02 Property Restoration1 FA 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ B34 8-02 Topsoil Type A40 CY 95.00$ 3,800.00$ 80.00$ 3,200.00$ 54.50$ 2,180.00$ 100.00$ 4,000.00$ 500.00$ 20,000.00$ 272.00$ 10,880.00$ B35 8-02 Seeded Lawn Installation405 SY 6.00$ 2,430.00$ 5.00$ 2,025.00$ 2.00$ 810.00$ 2.00$ 810.00$ 2.00$ 810.00$ 5.00$ 2,025.00$ B36 8-02 Bark or Wood Chip Mulch15 CY 120.00$ 1,800.00$ 80.00$ 1,200.00$ 188.00$ 2,820.00$ 175.00$ 2,625.00$ 170.00$ 2,550.00$ 240.00$ 3,600.00$ B37 8-02 Rock Mulch105 CY 200.00$ 21,000.00$ 80.00$ 8,400.00$ 123.25$ 12,941.25$ 120.00$ 12,600.00$ 110.00$ 11,550.00$ 195.00$ 20,475.00$ B38 8-02 Weed Barrier Fabric1600 SY 7.00$ 11,200.00$ 2.50$ 4,000.00$ 3.10$ 4,960.00$ 4.00$ 6,400.00$ 3.00$ 4,800.00$ 5.00$ 8,000.00$ B39 8-02 Landscape Rocks47 EA 100.00$ 4,700.00$ 106.00$ 4,982.00$ 344.50$ 16,191.50$ 350.00$ 16,450.00$ 330.00$ 15,510.00$ 313.00$ 14,711.00$ B40 8-04 Cement Conc. Traffic Curb and Gutter 2460 LF 42.00$ 103,320.00$ 60.00$ 147,600.00$ 50.80$ 124,968.00$ 34.00$ 83,640.00$ 32.00$ 78,720.00$ 40.00$ 98,400.00$ B41 8-04 Cement Conc. Traffic Curb420 LF 45.00$ 18,900.00$ 90.00$ 37,800.00$ 44.00$ 18,480.00$ 56.00$ 23,520.00$ 55.00$ 23,100.00$ 65.00$ 27,300.00$ B42 8-04 Cement Conc. Pedestrian Curb120 LF 60.00$ 7,200.00$ 83.00$ 9,960.00$ 50.50$ 6,060.00$ 56.00$ 6,720.00$ 55.00$ 6,600.00$ 78.00$ 9,360.00$ B43 8-04 Cement Conc. Integral Curb120 LF 120.00$ 14,400.00$ 92.00$ 11,040.00$ 128.50$ 15,420.00$ 116.00$ 13,920.00$ 115.00$ 13,800.00$ 94.00$ 11,280.00$ B44 8-06 Cement Conc. Driveway Entrance Type 3 70 SY 110.00$ 7,700.00$ 192.00$ 13,440.00$ 169.00$ 11,830.00$ 120.00$ 8,400.00$ 110.00$ 7,700.00$ 130.00$ 9,100.00$ B45 8-06 Cement Conc. Driveway101 SY 100.00$ 10,055.38$ 184.00$ 18,584.00$ 169.00$ 17,069.00$ 115.00$ 11,615.00$ 110.00$ 11,110.00$ 144.00$ 14,544.00$ B46 8-12 Black Vinyl Coated Chain Link Fence 60 LF 100.00$ 6,000.00$ 106.00$ 6,360.00$ 53.00$ 3,180.00$ 130.00$ 7,800.00$ 160.00$ 9,600.00$ 240.00$ 14,400.00$ B47 8-13 Replace Monument and Monument Case and Cover 3 EA 1,500.00$ 4,500.00$ 595.00$ 1,785.00$ 1,360.00$ 4,080.00$ 3,000.00$ 9,000.00$ 2,000.00$ 6,000.00$ 600.00$ 1,800.00$ B48 8-14 Cement Concrete Sidewalk1610 SY 90.00$ 144,900.00$ 95.00$ 152,950.00$ 105.00$ 169,050.00$ 95.00$ 152,950.00$ 115.00$ 185,150.00$ 107.00$ 172,270.00$ B49 8-14 Cement Conc. Curb Ramp, Type Perpendicular A 8 EA 4,000.00$ 32,000.00$ 5,000.00$ 40,000.00$ 3,000.00$ 24,000.00$ 4,000.00$ 32,000.00$ 4,500.00$ 36,000.00$ 3,300.00$ 26,400.00$ B50 8-14 Cement Conc. Curb Ramp, Type Perpendicular A (3-Inch) 6 EA4,000.00$ 24,000.00$ 5,000.00$ 30,000.00$ 3,000.00$ 18,000.00$ 4,000.00$ 24,000.00$ 4,500.00$ 27,000.00$ 3,300.00$ 19,800.00$ B51 8-14 Cement Conc. Curb Ramp, Type Parallel A 8 EA 4,000.00$ 32,000.00$ 5,000.00$ 40,000.00$ 3,200.00$ 25,600.00$ 5,000.00$ 40,000.00$ 5,500.00$ 44,000.00$ 4,700.00$ 37,600.00$ B52 8-14 Cement Conc. Curb Ramp, Type Parallel A (3-Inch) 3 EA 4,000.00$ 12,000.00$ 5,000.00$ 15,000.00$ 3,200.00$ 9,600.00$ 5,000.00$ 15,000.00$ 5,500.00$ 16,500.00$ 4,700.00$ 14,100.00$ B53 8-14 Cement Conc. Curb Ramp, Type Perpendicular B 1 EA 4,000.00$ 4,000.00$ 5,000.00$ 5,000.00$ 3,000.00$ 3,000.00$ 4,000.00$ 4,000.00$ 5,500.00$ 5,500.00$ 3,200.00$ 3,200.00$ B54 8-14 Cement Conc. Curb Ramp, Type Perpendicular B (3-inch) 1 EA4,000.00$ 4,000.00$ 5,000.00$ 5,000.00$ 3,000.00$ 3,000.00$ 4,000.00$ 4,000.00$ 5,500.00$ 5,500.00$ 3,300.00$ 3,300.00$ B55 8-14 Cement Conc. Curb Ramp, Type Parallel B 5 EA 4,000.00$ 20,000.00$ 5,000.00$ 25,000.00$ 3,000.00$ 15,000.00$ 5,000.00$ 25,000.00$ 5,500.00$ 27,500.00$ 4,700.00$ 23,500.00$ B56 8-14 Cement Conc. Thickened Edge Sidewalk 520 LF 50.00$ 26,000.00$ 107.00$ 55,640.00$ 160.50$ 83,460.00$ 65.00$ 33,800.00$ 115.00$ 59,800.00$ 90.00$ 46,800.00$ B57 8-14 Cement Conc. Ramp & Stair Assembly, Complete 1 LS 12,000.00$ 12,000.00$ 14,000.00$ 14,000.00$ 36,500.00$ 36,500.00$ 50,000.00$ 50,000.00$ 40,000.00$ 40,000.00$ 37,000.00$ 37,000.00$ B58 8-18 Mailbox Relocation1 EA 1,000.00$ 1,000.00$ 800.00$ 800.00$ 800.00$ 800.00$ 1,000.00$ 1,000.00$ 1.00$ 1.00$ 400.00$ 400.00$ B59 8-20 Sterling Illumination System Complete 1 LS 583,000.00$ 583,000.00$ 440,000.00$ 440,000.00$ 472,350.00$ 472,350.00$ 450,000.00$ 450,000.00$ 570,000.00$ 570,000.00$ 534,000.00$ 534,000.00$ B60 8-20 Solar Powered RRFB System at 5th St NE & N Iowa Ave 1 LS 32,000.00$ 32,000.00$ 27,350.00$ 27,350.00$ 29,420.00$ 29,420.00$ 28,000.00$ 28,000.00$ 38,000.00$ 38,000.00$ 33,000.00$ 33,000.00$ B61 8-20 AC Powered RRFB System at 5th St NE & N James Ave 1 LS 37,000.00$ 37,000.00$ 25,800.00$ 25,800.00$ 27,750.00$ 27,750.00$ 27,000.00$ 27,000.00$ 30,000.00$ 30,000.00$ 32,000.00$ 32,000.00$ B62 8-20 Solar Powered RRFB System at 8th St NE & N James Ave 1 LS 25,000.00$ 25,000.00$ 26,500.00$ 26,500.00$ 28,550.00$ 28,550.00$ 27,000.00$ 27,000.00$ 37,000.00$ 37,000.00$ 32,000.00$ 32,000.00$ B63 8-20 Solar Powered School Zone Flashing Assembly at 5th St NE & N Grover Pl 1 LS 15,000.00$ 15,000.00$ 17,200.00$ 17,200.00$ 18,525.00$ 18,525.00$ 18,000.00$ 18,000.00$ 18,000.00$ 18,000.00$ 21,000.00$ 21,000.00$ B64 8-20 Relocation of Existing Solar Powered Flashing Assemblies1 LS 7,000.00$ 7,000.00$ 3,200.00$ 3,200.00$ 3,490.00$ 3,490.00$ 3,500.00$ 3,500.00$ 11,000.00$ 11,000.00$ 4,000.00$ 4,000.00$ B65 8-21 Permanent Signing1 LS 30,000.00$ 30,000.00$ 27,850.00$ 27,850.00$ 23,120.00$ 23,120.00$ 25,000.00$ 25,000.00$ 26,000.00$ 26,000.00$ 27,000.00$ 27,000.00$ B66 8-22 Paint Line9840 LF 2.00$ 19,680.00$ 0.25$ 2,460.00$ 0.30$ 2,952.00$ 0.30$ 2,952.00$ 0.25$ 2,460.00$ 1.30$ 12,792.00$ B67 8-22 Plastic Stop Line110 LF 25.00$ 2,750.00$ 19.00$ 2,090.00$ 21.25$ 2,337.50$ 20.00$ 2,200.00$ 18.00$ 1,980.00$ 20.00$ 2,200.00$ B68 8-22 Plastic Crosswalk Line2540 SF 15.00$ 38,100.00$ 13.00$ 33,020.00$ 14.35$ 36,449.00$ 14.00$ 35,560.00$ 12.50$ 31,750.00$ 13.00$ 33,020.00$ B69 8-22 Plastic Traffic Arrow2 EA 300.00$ 600.00$ 400.00$ 800.00$ 443.00$ 886.00$ 400.00$ 800.00$ 375.00$ 750.00$ 650.00$ 1,300.00$ B70 8-22 Plastic Bicycle Lane Symbol26 EA 300.00$ 7,800.00$ 260.00$ 6,760.00$ 290.00$ 7,540.00$ 270.00$ 7,020.00$ 245.00$ 6,370.00$ 450.00$ 11,700.00$ B71 8-22 Plastic Speed Bump Symbol6 EA 300.00$ 1,800.00$ 186.00$ 1,116.00$ 207.00$ 1,242.00$ 200.00$ 1,200.00$ 175.00$ 1,050.00$ 320.00$ 1,920.00$ B72 8-22 Removing Conflicting Pavement Markings 1 LS 10,000.00$ 10,000.00$ 32,500.00$ 32,500.00$ 36,500.00$ 36,500.00$ 35,000.00$ 35,000.00$ 30,720.00$ 30,720.00$ 29,000.00$ 29,000.00$ B73 8-23 Temporary Pavement Markings1 LS 1,500.00$ 1,500.00$ 5,300.00$ 5,300.00$ 5,750.00$ 5,750.00$ 2,500.00$ 2,500.00$ 5,000.00$ 5,000.00$ 4,500.00$ 4,500.00$ B74 8-26 Utility Potholing20 EA 650.00$ 13,000.00$ 685.00$ 13,700.00$ 800.00$ 16,000.00$ 800.00$ 16,000.00$ 180.00$ 3,600.00$ 1,000.00$ 20,000.00$ 2,922,376.38$ 2,171,328.00$ 2,643,485.75$ 2,757,083.00$ 2,926,618.00$ 2,734,598.00$ SCHEDULE B - Sterling Intermediate Safe Routes to School Engineer Estimate JOHANSEN CONSTRUCTION PIPKIN CONSTRUCTION SELLAND CONSTRUCTION HURST CONSTRUCTIONTOTAL SCHEDULE BExhibit A
City of East WenatcheeBid Opening: 1:00 PM, Friday, May 5, 2023Kenroy and Sterling SRTS Project - TA 6786Bid Tabulation Prepared: Monday, May 8, 2023BID TABULATIONHURST CONSTRUCTIONEngineer's EstimateACTIVE CONSTRUCTION INC(Apparent Low Bid)JOHANSEN CONSTRUCTION PIPKIN CONSTRUCTION SELLAND CONSTRUCTIONNo. Sect. Item Qty Unit Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost TotalC1 1-04 Minor Change1 EST 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ **C2 1-05 Domestic Water Utility Surveying1 LS 10,000.00$ 10,000.00$ 4,250.00$ 4,250.00$ 6,675.00$ 6,675.00$ 5,000.00$ 5,000.00$ 8,500.00$ 8,500.00$ -$ C3 1-05 Record Drawings (Minimum Bid $2,000) 1 LS 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ -$ C4 1-09 Mobilization1 LS 55,000.00$ 55,000.00$ 1,000.00$ 1,000.00$ 5,000.00$ 5,000.00$ 103,000.00$ 103,000.00$ 15,000.00$ 15,000.00$ -$ C5 1-10 Project Temporary Traffic Control1 LS 38,746.00$ 38,746.00$ 1,000.00$ 1,000.00$ 63,350.00$ 63,350.00$ 101,000.00$ 101,000.00$ 80,000.00$ 80,000.00$ -$ C6 1-10 Pedestrian Traffic Control1 LS 15,000.00$ 15,000.00$ 1,850.00$ 1,850.00$ 6,150.00$ 6,150.00$ 4,100.00$ 4,100.00$ 6,000.00$ 6,000.00$ -$ C7 2-03 Roadway Excavation Incl. Haul265 CY 42.00$ 11,135.96$ 43.50$ 11,527.50$ 116.50$ 30,872.50$ 150.00$ 39,750.00$ 200.00$ 53,000.00$ -$ C8 4-04 Crushed Surfacing Top Course592 TN 50.00$ 29,600.00$ 35.00$ 20,720.00$ 37.00$ 21,904.00$ 70.00$ 41,440.00$ 63.00$ 37,296.00$ -$ C9 5-04 HMA Cl. 1/2" PG 64-28544 TN 170.00$ 92,401.99$ 127.00$ 69,088.00$ 132.50$ 72,080.00$ 127.00$ 69,088.00$ 220.00$ 119,680.00$ -$ C10 7-08 Casing Sleeve132 LF 100.00$ 13,200.00$ 185.00$ 24,420.00$ 460.00$ 60,720.00$ 200.00$ 26,400.00$ 225.00$ 29,700.00$ -$ C11 7-08 Shoring or Extra Trench Excavation1 LS 4,000.00$ 4,000.00$ 4,500.00$ 4,500.00$ 1.00$ 1.00$ 5,000.00$ 5,000.00$ 1.00$ 1.00$ -$ C12 7-09 Ductile Iron Water Pipe for Water Main, 4 In. Diam. 51 LF 65.00$ 3,315.00$ 107.00$ 5,457.00$ 157.00$ 8,007.00$ 52.00$ 2,652.00$ 90.00$ 4,590.00$ -$ C13 7-09 Ductile Iron Water Pipe for Water Main, 6 In. Diam. 113 LF80.00$ 9,040.00$ 115.00$ 12,995.00$ 125.20$ 14,147.60$ 43.00$ 4,859.00$ 98.00$ 11,074.00$ -$ C14 7-09 Ductile Iron Water Pipe for Water Main, 8 In. Diam. 595 LF100.00$ 59,500.00$ 126.00$ 74,970.00$ 198.50$ 118,107.50$ 150.00$ 89,250.00$ 128.00$ 76,160.00$ -$ C15 7-09 Ductile Iron Water Pipe for Water Main, 12 In. Diam. 1350LF 120.00$ 162,000.00$ 90.00$ 121,500.00$ 202.65$ 273,577.50$ 110.00$ 148,500.00$ 180.00$ 243,000.00$ -$ C16 7-09 Connection to Existing at N. Kansas (North) 1 LS 8,000.00$ 8,000.00$ 9,395.00$ 9,395.00$ 4,630.00$ 4,630.00$ 7,000.00$ 7,000.00$ 6,000.00$ 6,000.00$ -$ C17 7-09 Connection to Existing at N Kansas (South) 1 LS 8,000.00$ 8,000.00$ 8,900.00$ 8,900.00$ 4,385.00$ 4,385.00$ 12,000.00$ 12,000.00$ 5,200.00$ 5,200.00$ -$ C18 7-09 Connection to Existing at N. Keller1 LS 12,000.00$ 12,000.00$ 11,000.00$ 11,000.00$ 6,485.00$ 6,485.00$ 14,000.00$ 14,000.00$ 8,000.00$ 8,000.00$ -$ C19 7-09 Connection to Existing at Kent Terrace 1 LS 8,000.00$ 8,000.00$ 11,500.00$ 11,500.00$ 4,590.00$ 4,590.00$ 5,000.00$ 5,000.00$ 3,400.00$ 3,400.00$ -$ C20 7-09 Connection to Existing at N. Kentucky Ave 1 LS 8,000.00$ 8,000.00$ 9,150.00$ 9,150.00$ 7,975.00$ 7,975.00$ 12,000.00$ 12,000.00$ 9,300.00$ 9,300.00$ -$ C21 7-09 Connection to Existing at 6th Pl NE1 LS 8,000.00$ 8,000.00$ 9,450.00$ 9,450.00$ 4,590.00$ 4,590.00$ 7,000.00$ 7,000.00$ 3,400.00$ 3,400.00$ -$ C22 7-09 Connection to Existing at N. Jonathan Ave 1 LS 8,000.00$ 8,000.00$ 10,500.00$ 10,500.00$ 4,590.00$ 4,590.00$ 7,000.00$ 7,000.00$ 3,400.00$ 3,400.00$ -$ C23 7-09 Abandonment/Removal of Terminated Water Facilities 1 LS 15,000.00$ 15,000.00$ 24,500.00$ 24,500.00$ 13,800.00$ 13,800.00$ 30,000.00$ 30,000.00$ 8,300.00$ 8,300.00$ -$ C24 7-09 Bid Schedule C - Domestic Water Improvements Guarantee 1 LS 2,000.00$ 2,000.00$ 2,950.00$ 2,950.00$ 1.00$ 1.00$ 2,500.00$ 2,500.00$ 500.00$ 500.00$ -$ C25 7-12 Gate Valve, 4 In.3 EA 2,000.00$ 6,000.00$ 1,500.00$ 4,500.00$ 2,425.00$ 7,275.00$ 1,600.00$ 4,800.00$ 1,700.00$ 5,100.00$ 2,150.00$ 6,450.00$ C26 7-12 Gate Valve, 8 In.8 EA 2,500.00$ 20,000.00$ 2,450.00$ 19,600.00$ 3,420.00$ 27,360.00$ 2,500.00$ 20,000.00$ 3,500.00$ 28,000.00$ 3,600.00$ 28,800.00$ C27 7-12 Gate Valve, 12 In.9 EA 4,000.00$ 36,000.00$ 4,150.00$ 37,350.00$ 5,200.00$ 46,800.00$ 5,000.00$ 45,000.00$ 5,600.00$ 50,400.00$ 5,950.00$ 53,550.00$ C28 7-12 Comb. Air Release/Air Vacuum Valve Assembly, 2 In. 2 EA 5,000.00$ 10,000.00$ 8,000.00$ 16,000.00$ 5,615.00$ 11,230.00$ 9,000.00$ 18,000.00$ 7,700.00$ 15,400.00$ 6,400.00$ 12,800.00$ C29 7-12 Large Pressure Reducing Station1 LS 60,000.00$ 60,000.00$ 39,500.00$ 39,500.00$ 32,430.00$ 32,430.00$ 55,000.00$ 55,000.00$ 56,000.00$ 56,000.00$ 59,000.00$ 59,000.00$ C30 7-12 Small Pressure Reducing Station1 LS 5,000.00$ 5,000.00$ 7,850.00$ 7,850.00$ 6,100.00$ 6,100.00$ 6,500.00$ 6,500.00$ 10,000.00$ 10,000.00$ 7,000.00$ 7,000.00$ C31 7-12 Adjust Valve Box25 EA 600.00$ 15,000.00$ 480.00$ 12,000.00$ 400.00$ 10,000.00$ 1,200.00$ 30,000.00$ 450.00$ 11,250.00$ 800.00$ 20,000.00$ C32 7-14 Hydrant Assembly4 EA 12,000.00$ 48,000.00$ 9,370.00$ 37,480.00$ 9,600.00$ 38,400.00$ 11,000.00$ 44,000.00$ 9,000.00$ 36,000.00$ 13,000.00$ 52,000.00$ C33 7-14 Hydrant Guard Post3 EA 500.00$ 1,500.00$ 625.00$ 1,875.00$ 781.00$ 2,343.00$ 1,200.00$ 3,600.00$ 500.00$ 1,500.00$ 700.00$ 2,100.00$ C34 7-15 Service Connection 5/8 x 3/4 In. Diam. 7 EA 5,000.00$ 35,000.00$ 3,600.00$ 25,200.00$ 3,160.00$ 22,120.00$ 6,000.00$ 42,000.00$ 4,400.00$ 30,800.00$ 7,700.00$ 53,900.00$ C35 7-15 Double Service Connection 5/8 x 3/4 In. Diam. 2 EA 6,000.00$ 12,000.00$ 5,000.00$ 10,000.00$ 3,175.00$ 6,350.00$ 6,500.00$ 13,000.00$ 5,100.00$ 10,200.00$ 8,300.00$ 16,600.00$ C36 7-15 Service Connection 2 In. Diam.1 EA 6,000.00$ 6,000.00$ 7,450.00$ 7,450.00$ 4,825.00$ 4,825.00$ 7,700.00$ 7,700.00$ 6,000.00$ 6,000.00$ 12,200.00$ 12,200.00$ C37 7-15 Reconnect 1.5 In. Diam. Service Connection 1 EA 2,000.00$ 2,000.00$ 3,450.00$ 3,450.00$ 2,935.00$ 2,935.00$ 2,500.00$ 2,500.00$ 1,500.00$ 1,500.00$ 2,400.00$ 2,400.00$ C38 7-15 Spare Service Connection1 EA 2,500.00$ 2,500.00$ 4,600.00$ 4,600.00$ 3,545.00$ 3,545.00$ 4,500.00$ 4,500.00$ 3,300.00$ 3,300.00$ 7,200.00$ 7,200.00$ C39 7-15 Service Line, 1.5 In. Diam283 LF 35.00$ 9,905.00$ 44.00$ 12,452.00$ 16.75$ 4,740.25$ 6.00$ 1,698.00$ 19.00$ 5,377.00$ 60.00$ 16,980.00$ C40 7-15 Temporary Water Service1 LS 2,500.00$ 2,500.00$ 4,400.00$ 4,400.00$ 3,550.00$ 3,550.00$ 2,000.00$ 2,000.00$ 3,600.00$ 3,600.00$ 4,500.00$ 4,500.00$ C41 7-15 Sampling Station1 LS 5,000.00$ 5,000.00$ 4,700.00$ 4,700.00$ 8,125.00$ 8,125.00$ 6,500.00$ 6,500.00$ 5,900.00$ 5,900.00$ 6,100.00$ 6,100.00$ C42 7-15 Double Check Valve Assembly1 LS 4,000.00$ 4,000.00$ 4,950.00$ 4,950.00$ 3,625.00$ 3,625.00$ 3,500.00$ 3,500.00$ 2,500.00$ 2,500.00$ 7,900.00$ 7,900.00$ C43 8-14 Cement Conc. Curb Ramp, Single Direction 1 EA 4,000.00$ 4,000.00$ 5,000.00$ 5,000.00$ 3,460.00$ 3,460.00$ 4,500.00$ 4,500.00$ 6,900.00$ 6,900.00$ 3,600.00$ 3,600.00$ C44 8-26 Utility Potholing for New Water Mains 54 EA650.00$ 35,100.00$ 640.00$ 34,560.00$ 800.00$ 43,200.00$ 800.00$ 43,200.00$ 180.00$ 9,720.00$ 1,000.00$ 54,000.00$ 901,444.95$ 745,540.50$ 1,022,052.35$ 1,096,538.00$ 1,032,949.00$ 427,080.00$ 76,622.82$ 63,370.94$ 86,874.45$ 93,205.73$ 87,800.67$ 36,301.80$ 978,067.77$ 808,911.44$ 1,108,926.80$ 1,189,743.73$ 1,120,749.67$ 463,381.80$ No. Sect. Item Qty Unit Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost TotalD1 1-04Minor Change1 EST 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ 1.00$ D2 2-02 Removal of Structures and Obstructions 1 LS 500.00$ 500.00$ 1,000.00$ 1,000.00$ 2,120.00$ 2,120.00$ 6,000.00$ 6,000.00$ 2,000.00$ 2,000.00$ 5,600.00$ 5,600.00$ D3 2-03 Roadway Excavation Incl. Haul25 CY 42.00$ 1,059.83$ 50.00$ 1,250.00$ 39.50$ 987.50$ 250.00$ 6,250.00$ 100.00$ 2,500.00$ 131.00$ 3,275.00$ D4 4-04 Crushed Surfacing Top Course62 TN 45.00$ 2,778.98$ 43.50$ 2,697.00$ 50.00$ 3,100.00$ 80.00$ 4,960.00$ 60.00$ 3,720.00$ 133.00$ 8,246.00$ D5 5-04 HMA Cl. 1/2" PG 64-2814 TN 170.00$ 2,329.61$ 230.00$ 3,220.00$ 230.00$ 3,220.00$ 215.00$ 3,010.00$ 220.00$ 3,080.00$ 250.00$ 3,500.00$ D6 8-01 High Visibility Fence140 LF 8.00$ 1,120.00$ 5.50$ 770.00$ 4.25$ 595.00$ 4.00$ 560.00$ 6.00$ 840.00$ 8.40$ 1,176.00$ D7 8-02 Rock Mulch7 CY 200.00$ 1,416.67$ 80.00$ 560.00$ 123.25$ 862.75$ 120.00$ 840.00$ 120.00$ 840.00$ 350.00$ 2,450.00$ D8 8-02 Weed Barrier Fabric85 SY 7.00$ 595.00$ 2.50$ 212.50$ 3.10$ 263.50$ 4.00$ 340.00$ 3.00$ 255.00$ 11.00$ 935.00$ D9 8-04 Cement Conc. Traffic Curb and Gutter 181 LF 45.00$ 8,145.00$ 92.00$ 16,652.00$ 50.00$ 9,050.00$ 34.00$ 6,154.00$ 30.00$ 5,430.00$ 50.00$ 9,050.00$ D10 8-06 Cement Conc. Driveway Entrance Type 2 37 SY 90.00$ 3,330.00$ 205.00$ 7,585.00$ 169.00$ 6,253.00$ 130.00$ 4,810.00$ 140.00$ 5,180.00$ 118.00$ 4,366.00$ D11 8-14 Cement Concrete Sidewalk145 SY 90.00$ 13,030.00$ 95.00$ 13,775.00$ 105.00$ 15,225.00$ 95.00$ 13,775.00$ 115.00$ 16,675.00$ 103.00$ 14,935.00$ D12 8-12 Replace Chain Link Fence268 LF 20.00$ 5,360.00$ 80.00$ 21,440.00$ 58.00$ 15,544.00$ 73.00$ 19,564.00$ 85.00$ 22,780.00$ 94.00$ 25,192.00$ D13 8-20 Kansas Ave. Illumination System Complete Sta 300+75 1 LS 34,000.00$ 34,000.00$ 60,000.00$ 60,000.00$ 65,050.00$ 65,050.00$ 63,000.00$ 63,000.00$ 35,000.00$ 35,000.00$ 74,000.00$ 74,000.00$ D14 8-22 Painted Curb160 LF 5.00$ 800.00$ 4.50$ 720.00$ 5.30$ 848.00$ 5.00$ 800.00$ 5.00$ 800.00$ 13.00$ 2,080.00$ D15 8-26 Coordination of Utility Relocation1 LS 15,000.00$ 15,000.00$ 128.00$ 128.00$ 1,000.00$ 1,000.00$ 3,500.00$ 3,500.00$ 1,500.00$ 1,500.00$ 600.00$ 600.00$ D168-26 Resolution of Utility Conflicts1FA15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 15,000.00$ 104,466.08$ 145,010.50$ 139,119.75$ 148,564.00$ 115,601.00$ ***170,406.00$ 7,072,016.37$ 6,723,723.00$ *7,072,170.55$ 7,149,994.73$ 7,208,641.00$ 7,286,625.80$ Error Corrections*Bidder: Johansen Construction. Entered amount for "Total Schedule A Bid" was $3,173,818.25. Corrected "Total Schedule A Bid" is as shown. Corrected "Total Bid (Sch A + Sch B + Sch C + Sch D)" is as shown.**Bidder: Hurst Construction. Missing sheet p‐11 of the Bid Proposal.***Bidder: Hurst Construction. Entered amount for "Total Schedule D Bid" was $170,405.00. Corrected "Total Schedule D Bid" is as shown.SCHEDULE C - East Wenatchee Water District Domestic Water Improvements Engineer Estimate JOHANSEN CONSTRUCTION PIPKIN CONSTRUCTIONTOTAL SCHEDULE DTotal Estimated Construction Cost (Schedule A + B + C + D)HURST CONSTRUCTIONSUBTOTAL SCHEDULE C8.5% TAX (SCHEDULE C)TOTAL SCHEDULE CEngineer Estimate JOHANSEN CONSTRUCTION PIPKIN CONSTRUCTION SELLAND CONSTRUCTION HURST CONSTRUCTIONSELLAND CONSTRUCTIONSCHEDULE D - Locally Funded ImprovementsExhibit A