Engineer's Estimate
BASE BID ITEMS*
BID					BID AMOUNT
ITEM					ESTIMATED		Tucson, Inc		Miller Bros. Construction		Vernon Nagel
NO.		DESCRIPTION			QUANTITY	UNIT	UNIT RATE	SUBTOTAL	UNIT RATE	SUBTOTAL	UNIT RATE	SUBTOTAL
1000		General Conditions
1010			Insurance, Bonds, and Permits		1	LS	$ 15,525.00	$                15,525.00	$    8,314.88	$                  8,314.88	$ 25,000.00	$                25,000.00
1020			Mobilization/Demobilization and Equipment Preperation**		1	LS	$ 27,500.00	$                27,500.00	$ 27,900.00	$                27,900.00	$ 26,000.00	$                26,000.00
1030			Construction Control and Staking/Surveying		1	LS	$ 11,000.00	$                11,000.00	$    6,202.23	$                  6,202.23	$    7,500.00	$                  7,500.00
1050			Contractor Health and Safety Plan		1	LS	$       500.00	$                      500.00	$ 11,466.04	$                11,466.04	$       250.00	$                      250.00
1060			Project Control/Management		1	LS	$ 79,000.00	$                79,000.00	$ 62,655.60	$                62,655.60	$ 70,000.00	$                70,000.00
2000		Site Preparation
2010			Surface Water Management		1	LS	$ 14,000.00	$                14,000.00	$ 25,451.89	$                25,451.89	$    7,500.00	$                  7,500.00
2020			Erosion Control and Sedimentation Control		1	LS	$    2,500.00	$                   2,500.00	$ 23,203.11	$                23,203.11	$    2,500.00	$                  2,500.00
3000		Cell Excavation and Structural Fill
3010			Clay Excavation Hauled to stockpile from Phase 6		500	CY	$         32.00	$                16,000.00	$            3.49	$                  1,745.00	$            2.00	$                  1,000.00
3030			Phase 6 Structural Fill		1,000	SY	$            5.50	$                   5,500.00	$            2.16	$                  2,160.00	$            2.00	$                  2,000.00
4000		Cell Composite Liner Construction
4010			RSL Placement		32,000	SY	$            4.20	$              134,400.00	$            2.69	$                86,080.00	$            4.00	$              128,000.00
4020			Phase 6 Surface Finishing/Geosynthetic Placement Preparations		286,625	SF	$            0.06	$                17,197.50	$            0.07	$                20,063.75	$            0.06	$                17,197.50
4030			Anchor Trench Construction		550	LF	$            3.85	$                   2,117.50	$            8.48	$                  4,664.00	$         10.00	$                  5,500.00
4040			60 MIL HDPE Liner		286,625	SF	$            0.74	$              212,102.50	$            0.64	$              183,440.00	$            0.65	$              186,306.25
4050			Tie-in Preparation		1,150	LF	$         15.00	$                17,250.00	$         27.46	$                31,579.00	$         22.00	$                25,300.00
4060			Future Phase 6/12 Tie-in		600	LF	$         16.00	$                   9,600.00	$            8.86	$                  5,316.00	$         15.00	$                  9,000.00
4070			Geotextile Cushion Layer		286,625	SF	$            0.32	$                91,720.00	$            0.28	$                80,255.00	$            0.28	$                80,255.00
5000		Cell Leachate Collection and Removal System
5010			LCRS Granular Material		32,000	SY	$         10.75	$              344,000.00	$         12.58	$              402,560.00	$            9.35	$              299,200.00
5020			Geotextile Filter Layer		286,625	SF	$            0.32	$                91,720.00	$            0.28	$                80,255.00	$            0.28	$                80,255.00
5030			6" Perforated HDPE Leachate Collection Pipe (w/ Sock and connections)		1,100	LF	$         15.00	$                16,500.00	$         25.02	$                27,522.00	$         18.00	$                19,800.00
5040			Phase 6/12 Rain Flap		600	LF	$         18.00	$                10,800.00	$         28.02	$                16,812.00	$         25.00	$                15,000.00
8000		Finish Work
8010			Prepare, Fertilizer, Seed, and Mulch Disturbed Areas		2	AC	$    2,000.00	$                   4,000.00	$    3,100.00	$                  6,200.00	$    2,500.00	$                  5,000.00
9000		Allowance Items
9010			Landfill Materials Handling per Cubic Yard (estimate 250CY)		250	CY	$            3.00	$                      750.00	$            8.73	$                  2,182.50	$            2.00	$                      500.00
								$           1,123,682.50		$          1,116,028.00		$          1,013,063.75
*	All Bids for Work listed in this Bid Form shall include everything required to complete the Work in order to meet the requirements and specifications within the Bid Documents and Bid Contracts to ensure each item is 100% operational without any additional requirements or cost.
**	Item 1020 costs are not to exceed 2.5% of total bid