Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
03-31-2026 - Bid Summary-Highlands
Project: Highlands Reservoir Water Main Improvements Project WTR-03888, CAG-26-001 Engineers Estimate Bid Date: March 25, 2026 Item Unit Est. Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid No.Bid Item Descriptions Quantity Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount A01 Mobilization & Demobilization LS 1 600,000.00 600,000.00 475,000.00 475,000.00 119,218.92 119,218.92 615,000.00 615,000.00 379,545.00 379,545.00 345,744.00 345,744.00 700,000.00 700,000.00 500,000.00 500,000.00 800,000.00 800,000.00 545,000.00 545,000.00 350,000.00 350,000.00 A02 Construction Surveying, Staking, and As-Built Drawings LS 1 46,000.00 46,000.00 51,395.00 51,395.00 46,873.09 46,873.09 53,000.00 53,000.00 48,500.00 48,500.00 33,200.00 33,200.00 60,000.00 60,000.00 45,000.00 45,000.00 54,000.00 54,000.00 36,000.00 36,000.00 70,000.00 70,000.00 A03 Temporary Traffic Control LS 1 700,000.00 700,000.00 379,711.04 379,711.04 391,737.75 391,737.75 497,000.00 497,000.00 697,200.00 697,200.00 976,150.00 976,150.00 650,000.00 650,000.00 950,000.00 950,000.00 670,000.00 670,000.00 1,098,000.00 1,098,000.00 550,000.00 550,000.00 A04 Uniformed Police Officer HR 200 125.00 25,000.00 122.20 24,440.00 169.42 33,884.00 135.00 27,000.00 180.00 36,000.00 170.00 34,000.00 150.00 30,000.00 164.00 32,800.00 250.00 50,000.00 155.00 31,000.00 150.00 30,000.00 A05 Site Specific Potholing Up to 6-Foot in Depth EA 190 800.00 152,000.00 352.50 66,975.00 509.62 96,827.80 450.00 85,500.00 840.00 159,600.00 650.00 123,500.00 50.00 9,500.00 947.00 179,930.00 850.00 161,500.00 860.00 163,400.00 650.00 123,500.00 A06 Site Specific Potholing Deeper than 6-Foot EA 55 1,000.00 55,000.00 528.75 29,081.25 849.39 46,716.45 700.00 38,500.00 1,250.00 68,750.00 830.00 45,650.00 70.00 3,850.00 1,262.00 69,410.00 1,400.00 77,000.00 1,150.00 63,250.00 1,000.00 55,000.00 A07 Site Specific Potholing for Duct Banks or Utilities Encased in Concrete Up to 8 Feet in DepthEA 20 1,200.00 24,000.00 352.50 7,050.00 849.32 16,986.40 1,200.00 24,000.00 900.00 18,000.00 880.00 17,600.00 100.00 2,000.00 1,893.00 37,860.00 850.00 17,000.00 1,150.00 23,000.00 1,200.00 24,000.00 A08 Erosion and Water Pollution Prevention LS 1 110,000.00 110,000.00 7,179.25 7,179.25 52,415.79 52,415.79 60,000.00 60,000.00 25,000.00 25,000.00 120,000.00 120,000.00 250,000.00 250,000.00 122,158.00 122,158.00 85,000.00 85,000.00 70,000.00 70,000.00 10,000.00 10,000.00 A09 Construction Dewatering LS 1 55,000.00 55,000.00 5,875.00 5,875.00 31,244.99 31,244.99 18,000.00 18,000.00 75,000.00 75,000.00 56,000.00 56,000.00 15,000.00 15,000.00 130,000.00 130,000.00 20,000.00 20,000.00 20,000.00 20,000.00 5,000.00 5,000.00 A10 Trench Excavation Safety System LS 1 150,000.00 150,000.00 1.17 1.17 12,035.53 12,035.53 85,000.00 85,000.00 40,000.00 40,000.00 11,810.00 11,810.00 80,000.00 80,000.00 68,000.00 68,000.00 10,000.00 10,000.00 10,000.00 10,000.00 150,000.00 150,000.00 A11 Hot Mix Asphalt Overlay TON 2,650 190.00 503,500.00 152.41 403,886.50 192.01 508,826.50 137.00 363,050.00 195.00 516,750.00 168.00 445,200.00 180.00 477,000.00 180.00 477,000.00 210.00 556,500.00 225.00 596,250.00 210.00 556,500.00 A12 Project Signage EA 2 2,000.00 4,000.00 998.75 1,997.50 960.05 1,920.10 750.00 1,500.00 2,000.00 4,000.00 4,300.00 8,600.00 1,500.00 3,000.00 2,950.00 5,900.00 1,500.00 3,000.00 1,325.00 2,650.00 750.00 1,500.00 A13 Property Restoration LS 1 85,000.00 85,000.00 11,750.00 11,750.00 25,394.88 25,394.88 35,000.00 35,000.00 25,000.00 25,000.00 53,750.00 53,750.00 60,000.00 60,000.00 13,000.00 13,000.00 19,000.00 19,000.00 50,000.00 50,000.00 90,000.00 90,000.00 A14 Remove and Replace Pavement Markings LS 1 70,000.00 70,000.00 68,561.25 68,561.25 67,118.88 67,118.88 65,000.00 65,000.00 68,250.00 68,250.00 59,800.00 59,800.00 70,000.00 70,000.00 65,000.00 65,000.00 60,000.00 60,000.00 65,000.00 65,000.00 70,000.00 70,000.00 A15 Apprenticeship Incentive CAL. 1 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 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 A16 Apprenticeship Penalty CAL. 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,581,500.00 1,534,902.96 1,453,201.08 1,969,550.00 2,163,595.00 2,333,004.00 2,412,350.00 2,698,058.00 2,585,000.00 2,775,550.00 2,087,500.00 271,057.50 161,164.81 152,586.11 206,802.75 227,177.48 244,965.42 253,296.75 283,296.09 271,425.00 291,432.75 219,187.50 2,852,557.50 1,696,067.77 1,605,787.19 2,176,352.75 2,390,772.48 2,577,969.42 2,665,646.75 2,981,354.09 2,856,425.00 3,066,982.75 2,306,687.50 BID SCHEDULE B - STORM WATER AND ROADWAY B01 Minor Changes EST. 1 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 B02 Sawcutting Asphalt Pavement LF 3,100 8.00 24,800.00 5.28 16,368.00 25.93 80,383.00 8.00 24,800.00 10.50 32,550.00 7.80 24,180.00 8.00 24,800.00 13.00 40,300.00 3.50 10,850.00 4.00 12,400.00 8.00 24,800.00 B03 Controlled Density Fill (CDF) -Pipe Abandonment CY 35 220.00 7,700.00 519.34 18,176.90 564.74 19,765.90 275.00 9,625.00 650.00 22,750.00 520.00 18,200.00 520.00 18,200.00 550.00 19,250.00 500.00 17,500.00 375.00 13,125.00 250.00 8,750.00 B04 Crushed Surfacing Top Course (CSTC) TON 280 70.00 19,600.00 38.36 10,740.80 23.15 6,482.00 24.00 6,720.00 38.10 10,668.00 37.00 10,360.00 36.00 10,080.00 82.00 22,960.00 125.00 35,000.00 60.00 16,800.00 70.00 19,600.00 B05 Gravel Borrow for Backfill TON 1,160 40.00 46,400.00 25.70 29,812.00 18.07 20,961.20 12.00 13,920.00 25.50 29,580.00 50.00 58,000.00 36.00 41,760.00 39.00 45,240.00 40.00 46,400.00 40.00 46,400.00 60.00 69,600.00 B06 Permanent Asphalt Patch TON 920 200.00 184,000.00 141.00 129,720.00 157.00 144,440.00 165.00 151,800.00 176.40 162,288.00 212.00 195,040.00 220.00 202,400.00 153.00 140,760.00 185.00 170,200.00 250.00 230,000.00 350.00 322,000.00 B07 Cement Concrete Sidewalk SY 85 130.00 11,050.00 140.98 11,983.30 107.30 9,120.50 115.00 9,775.00 155.25 13,196.25 118.00 10,030.00 150.00 12,750.00 103.00 8,755.00 155.00 13,175.00 40.00 3,400.00 200.00 17,000.00 B08 Cement Concrete Curb and Gutter LF 145 70.00 10,150.00 61.66 8,940.70 43.48 6,304.60 75.00 10,875.00 86.25 12,506.25 81.00 11,745.00 60.00 8,700.00 48.00 6,960.00 65.00 9,425.00 30.00 4,350.00 100.00 14,500.00 B09 Removal and Replacement of Unsuitable Foundation Materials TON 100 100.00 10,000.00 43.47 4,347.00 91.78 9,178.00 80.00 8,000.00 65.00 6,500.00 50.00 5,000.00 30.00 3,000.00 134.00 13,400.00 85.00 8,500.00 65.00 6,500.00 130.00 13,000.00 B10 Construction Geotextile for Separation SY 75 3.00 225.00 14.10 1,057.50 4.94 370.50 20.00 1,500.00 6.75 506.25 4.00 300.00 15.00 1,125.00 5.00 375.00 1.00 75.00 10.00 750.00 3.00 225.00 B11 Abandon Existing Storm Structure EA 2 1,700.00 3,400.00 3,495.62 6,991.24 2,721.73 5,443.46 3,000.00 6,000.00 2,200.00 4,400.00 1,100.00 2,200.00 2,000.00 4,000.00 4,500.00 9,000.00 300.00 600.00 125.00 250.00 4,000.00 8,000.00 B12 Remove Existing Storm Structure-Inlet EA 8 700.00 5,600.00 1,630.31 13,042.48 1,360.86 10,886.88 500.00 4,000.00 750.00 6,000.00 1,000.00 8,000.00 2,000.00 16,000.00 2,800.00 22,400.00 500.00 4,000.00 160.00 1,280.00 3,500.00 28,000.00 B13 Remove Existing Storm Structure-Manhole EA 7 2,000.00 14,000.00 2,652.14 18,564.98 4,494.69 31,462.83 1,500.00 10,500.00 3,500.00 24,500.00 3,850.00 26,950.00 3,000.00 21,000.00 3,250.00 22,750.00 800.00 5,600.00 160.00 1,120.00 7,000.00 49,000.00 B14 Remove Existing Storm Pipe LF 1,010 30.00 30,300.00 65.38 66,033.80 21.06 21,270.60 18.00 18,180.00 97.50 98,475.00 23.00 23,230.00 30.00 30,300.00 45.00 45,450.00 40.00 40,400.00 35.00 35,350.00 10.00 10,100.00 B15 Removal of Unforeseen Obstructions and Debris FA 1 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 B16 Connect Existing Storm Pipe to New Storm Structure EA 10 1,700.00 17,000.00 4,323.70 43,237.00 1,418.37 14,183.70 1,900.00 19,000.00 1,000.00 10,000.00 2,665.00 26,650.00 3,000.00 30,000.00 285.00 2,850.00 1,400.00 14,000.00 950.00 9,500.00 4,000.00 40,000.00 B17 Connect New Storm Pipe to Existing Storm Structure EA 7 2,100.00 14,700.00 3,566.50 24,965.50 1,818.15 12,727.05 1,500.00 10,500.00 813.75 5,696.25 1,800.00 12,600.00 4,000.00 28,000.00 285.00 1,995.00 1,950.00 13,650.00 750.00 5,250.00 4,500.00 31,500.00 B18 8-inch Diam. SDR 35 PVC Storm Pipe LF 12 150.00 1,800.00 467.30 5,607.60 232.16 2,785.92 475.00 5,700.00 130.20 1,562.40 176.00 2,112.00 180.00 2,160.00 450.00 5,400.00 550.00 6,600.00 350.00 4,200.00 100.00 1,200.00 B19 8-inch Diam. Ductile Iron Storm Pipe LF 165 135.00 22,275.00 167.79 27,685.35 236.77 39,067.05 313.00 51,645.00 157.50 25,987.50 238.00 39,270.00 305.00 50,325.00 290.00 47,850.00 220.00 36,300.00 215.00 35,475.00 150.00 24,750.00 B20 12-inch Diam. Ductile Iron Storm Pipe LF 1,015 185.00 187,775.00 169.89 172,438.35 263.97 267,929.55 250.00 253,750.00 172.00 174,580.00 165.00 167,475.00 270.00 274,050.00 213.00 216,195.00 225.00 228,375.00 185.00 187,775.00 175.00 177,625.00 B21 12-inch Diam. Polypropylene Storm Pipe LF 55 140.00 7,700.00 100.66 5,536.30 210.29 11,565.95 185.00 10,175.00 117.60 6,468.00 146.00 8,030.00 300.00 16,500.00 273.00 15,015.00 200.00 11,000.00 165.00 9,075.00 140.00 7,700.00 B22 18-inch Diam. Polypropylene Storm Pipe LF 265 190.00 50,350.00 140.93 37,346.45 228.94 60,669.10 140.00 37,100.00 140.20 37,153.00 159.00 42,135.00 370.00 98,050.00 200.00 53,000.00 250.00 66,250.00 135.00 35,775.00 180.00 47,700.00 B23 18-inch Diam. Ductile Iron Storm Pipe LF 42 210.00 8,820.00 237.92 9,992.64 316.43 13,290.06 410.00 17,220.00 225.00 9,450.00 255.00 10,710.00 400.00 16,800.00 398.00 16,716.00 400.00 16,800.00 300.00 12,600.00 300.00 12,600.00 B24 Catch Basin Type 1 EA 9 2,500.00 22,500.00 1,678.78 15,109.02 5,292.48 47,632.32 2,500.00 22,500.00 2,950.00 26,550.00 2,150.00 19,350.00 7,000.00 63,000.00 3,440.00 30,960.00 3,500.00 31,500.00 2,000.00 18,000.00 3,500.00 31,500.00 B25 Catch Basin Type 1L EA 1 2,200.00 2,200.00 2,652.56 2,652.56 5,412.09 5,412.09 3,500.00 3,500.00 3,050.00 3,050.00 2,200.00 2,200.00 10,000.00 10,000.00 4,400.00 4,400.00 4,000.00 4,000.00 2,100.00 2,100.00 5,000.00 5,000.00 B26 48-inch Diam. Catch Basin Type 2 EA 7 6,200.00 43,400.00 6,071.09 42,497.63 10,732.97 75,130.79 6,500.00 45,500.00 7,665.00 53,655.00 12,110.00 84,770.00 18,000.00 126,000.00 6,780.00 47,460.00 7,000.00 49,000.00 6,000.00 42,000.00 6,000.00 42,000.00 B27 4-inch Diam. Sanitary Side Sewer Pipe Relocation (For Storm Conflict) LF 40 100.00 4,000.00 125.72 5,028.80 166.15 6,646.00 150.00 6,000.00 89.25 3,570.00 134.00 5,360.00 70.00 2,800.00 257.00 10,280.00 190.00 7,600.00 160.00 6,400.00 100.00 4,000.00 B28 6-inch Diam. Sanitary Side Sewer Pipe Relocation (For Storm Conflict) LF 40 115.00 4,600.00 128.28 5,131.20 166.15 6,646.00 150.00 6,000.00 92.00 3,680.00 138.00 5,520.00 80.00 3,200.00 260.00 10,400.00 200.00 8,000.00 165.00 6,600.00 100.00 4,000.00 B29 CCTV Inspection LF 1,600 4.00 6,400.00 4.70 7,520.00 2.26 3,616.00 7.00 11,200.00 2.50 4,000.00 4.00 6,400.00 2.00 3,200.00 4.00 6,400.00 5.00 8,000.00 3.00 4,800.00 3.00 4,800.00 B30 Remove Existing Abandoned Traffic Detection Wire Loops LS 1 3,000.00 3,000.00 7,050.00 7,050.00 2,558.92 2,558.92 1,500.00 1,500.00 1,100.00 1,100.00 800.00 800.00 7,000.00 7,000.00 2,290.00 2,290.00 1,000.00 1,000.00 1,100.00 1,100.00 275,000.00 275,000.00 B31 3-inch Diam. Schedule 80 PVC Conduit LF 3,300 24.00 79,200.00 55.81 184,173.00 28.72 94,776.00 38.00 125,400.00 38.33 126,489.00 29.00 95,700.00 18.00 59,400.00 32.00 105,600.00 13.00 42,900.00 45.00 148,500.00 55.00 181,500.00 B32 Locking LID STD. Duty J-Box Type 2 EA 8 2,800.00 22,400.00 3,818.75 30,550.00 4,763.71 38,109.68 3,000.00 24,000.00 3,150.00 25,200.00 2,140.00 17,120.00 5,000.00 40,000.00 2,700.00 21,600.00 2,500.00 20,000.00 2,400.00 19,200.00 5,500.00 44,000.00 B33 Small Cable Vault EA 1 5,500.00 5,500.00 11,397.50 11,397.50 9,758.03 9,758.03 8,000.00 8,000.00 8,200.00 8,200.00 6,750.00 6,750.00 14,000.00 14,000.00 18,965.00 18,965.00 6,500.00 6,500.00 6,400.00 6,400.00 15,000.00 15,000.00 B34 Connection 3-inch Diam Schedule 80 PVC Conduit to Existing Vault EA 1 3,500.00 3,500.00 7,050.00 7,050.00 6,776.83 6,776.83 8,000.00 8,000.00 6,720.00 6,720.00 6,040.00 6,040.00 10,000.00 10,000.00 7,900.00 7,900.00 5,800.00 5,800.00 6,750.00 6,750.00 3,000.00 3,000.00 B35 Resolution of Utility Conflicts for Proposed Storm System FA 1 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 1,099,345.00 1,205,747.60 1,310,350.51 1,167,385.00 1,182,030.90 1,177,227.00 1,473,600.00 1,247,876.00 1,164,000.00 1,158,225.00 1,762,450.00 BID SCHEDULE C - WATER C01 Minor Changes Est. 1 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 C02 Permits LS 1 4,500.00 4,500.00 3,525.00 3,525.00 2,823.68 2,823.68 5,000.00 5,000.00 5,000.00 5,000.00 7,500.00 7,500.00 15,000.00 15,000.00 2,700.00 2,700.00 13,500.00 13,500.00 3,500.00 3,500.00 2,500.00 2,500.00 C03 Sawcutting Asphalt Pavement LF 10,500 8.00 84,000.00 5.28 55,440.00 19.32 202,860.00 8.00 84,000.00 10.50 110,250.00 7.80 81,900.00 7.00 73,500.00 13.00 136,500.00 3.50 36,750.00 4.50 47,250.00 8.00 84,000.00 C04 Asbestos Cement (AC) Pipe Removal LF 200 75.00 15,000.00 148.05 29,610.00 189.15 37,830.00 50.00 10,000.00 206.50 41,300.00 133.00 26,600.00 40.00 8,000.00 175.00 35,000.00 140.00 28,000.00 225.00 45,000.00 100.00 20,000.00 C05 Controlled Density Fill (CDF)-Pipe Abandonment CY 30 220.00 6,600.00 479.79 14,393.70 564.74 16,942.20 615.00 18,450.00 650.00 19,500.00 520.00 15,600.00 530.00 15,900.00 670.00 20,100.00 500.00 15,000.00 375.00 11,250.00 250.00 7,500.00 C06 Crushed Surfacing Top Course (CSTC) TON 1,250 70.00 87,500.00 35.83 44,787.50 23.15 28,937.50 22.00 27,500.00 36.50 45,625.00 37.00 46,250.00 5.00 6,250.00 83.00 103,750.00 100.00 125,000.00 60.00 75,000.00 70.00 87,500.00 C07 Gravel Borrow for Backfill TON 8,150 40.00 326,000.00 24.08 196,252.00 18.07 147,270.50 12.00 97,800.00 25.00 203,750.00 50.00 407,500.00 5.00 40,750.00 39.00 317,850.00 40.00 326,000.00 39.00 317,850.00 60.00 489,000.00 C08 Asphalt Treated Base TON 155 150.00 23,250.00 152.75 23,676.25 107.30 16,631.50 180.00 27,900.00 155.00 24,025.00 250.00 38,750.00 205.00 31,775.00 160.00 24,800.00 205.00 31,775.00 260.00 40,300.00 210.00 32,550.00 C09 Permanent Asphalt Patch TON 2,280 200.00 456,000.00 135.12 308,073.60 157.00 357,960.00 165.00 376,200.00 169.00 385,320.00 212.00 483,360.00 210.00 478,800.00 153.00 348,840.00 180.00 410,400.00 260.00 592,800.00 350.00 798,000.00 C10 Cement Concrete Driveway SY 20 130.00 2,600.00 249.10 4,982.00 171.27 3,425.40 175.00 3,500.00 147.00 2,940.00 201.00 4,020.00 175.00 3,500.00 114.00 2,280.00 175.00 3,500.00 50.00 1,000.00 250.00 5,000.00 C11 Cement Concrete Sidewalk SY 145 130.00 18,850.00 131.60 19,082.00 120.34 17,449.30 115.00 16,675.00 142.00 20,590.00 118.00 17,110.00 125.00 18,125.00 103.00 14,935.00 155.00 22,475.00 50.00 7,250.00 150.00 21,750.00 C12 Cement Concrete Curb and Gutter LF 195 70.00 13,650.00 49.35 9,623.25 41.40 8,073.00 80.00 15,600.00 78.75 15,356.25 80.00 15,600.00 60.00 11,700.00 48.00 9,360.00 65.00 12,675.00 30.00 5,850.00 100.00 19,500.00 C13 Removal and Replacement of Unsuitable Foundation Materials TON 150 100.00 15,000.00 47.00 7,050.00 91.82 13,773.00 80.00 12,000.00 68.00 10,200.00 50.00 7,500.00 30.00 4,500.00 134.00 20,100.00 85.00 12,750.00 65.00 9,750.00 130.00 19,500.00 C14 Construction Geotextile for Separation SY 300 3.00 900.00 14.10 4,230.00 5.56 1,668.00 20.00 6,000.00 6.00 1,800.00 4.00 1,200.00 5.00 1,500.00 5.00 1,500.00 1.00 300.00 6.50 1,950.00 3.00 900.00 C15 Removal of Unforeseen Obstructions and Debris FA 1 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 C16 CLSM Encasement CY 10 210.00 2,100.00 217.37 2,173.70 427.07 4,270.70 400.00 4,000.00 650.00 6,500.00 400.00 4,000.00 200.00 2,000.00 223.00 2,230.00 470.00 4,700.00 450.00 4,500.00 500.00 5,000.00 C17 Survey Monument Replacement EA 7 2,300.00 16,100.00 2,056.25 14,393.75 2,823.68 19,765.76 1,500.00 10,500.00 2,710.00 18,970.00 3,730.00 26,110.00 1,500.00 10,500.00 1,860.00 13,020.00 3,700.00 25,900.00 3,000.00 21,000.00 8,000.00 56,000.00 C18 Removal of Existing Fire Hydrant EA 7 1,000.00 7,000.00 2,601.78 18,212.46 1,258.79 8,811.53 500.00 3,500.00 1,050.00 7,350.00 2,300.00 16,100.00 2,000.00 14,000.00 1,750.00 12,250.00 1,500.00 10,500.00 1,400.00 9,800.00 2,000.00 14,000.00 C19 Abandon Existing Gate Valves EA 46 400.00 18,400.00 582.65 26,801.90 884.15 40,670.90 250.00 11,500.00 304.50 14,007.00 400.00 18,400.00 150.00 6,900.00 228.00 10,488.00 650.00 29,900.00 425.00 19,550.00 500.00 23,000.00 C20 Abandon Existing Water Main LS 1 35,000.00 35,000.00 39,979.37 39,979.37 12,035.53 12,035.53 15,000.00 15,000.00 30,000.00 30,000.00 86,200.00 86,200.00 50,000.00 50,000.00 23,000.00 23,000.00 30,000.00 30,000.00 12,500.00 12,500.00 20,000.00 20,000.00 C21 Cut, Cap, and Block Existing Water Mains EA 2 1,500.00 3,000.00 2,496.87 4,993.74 1,203.56 2,407.12 9,000.00 18,000.00 5,000.00 10,000.00 2,550.00 5,100.00 4,000.00 8,000.00 2,000.00 4,000.00 400.00 800.00 1,000.00 2,000.00 2,500.00 5,000.00 C22 8-inch Diam. Ductile Iron Class 52 Restrained Joint Water Pipe & Restrained Joint Fittings w/Polywrap LF 515 170.00 87,550.00 152.47 78,522.05 196.62 101,259.30 242.00 124,630.00 193.00 99,395.00 231.00 118,965.00 215.00 110,725.00 220.00 113,300.00 220.00 113,300.00 210.00 108,150.00 160.00 82,400.00 C23 10-inch Diam. Ductile Iron Class 52 Restrained Joint Water Pipe & Restrained Joint Fittings with Polywrap LF 120 180.00 21,600.00 227.14 27,256.80 261.40 31,368.00 590.00 70,800.00 222.13 26,655.60 303.00 36,360.00 320.00 38,400.00 258.00 30,960.00 300.00 36,000.00 270.00 32,400.00 230.00 27,600.00 C24 12-inch Diam. Ductile Iron Class 52 Restrained Joint Water Pipe & Restrained Joint Fittings with Polywrap LF 4,170 225.00 938,250.00 206.57 861,396.90 265.45 1,106,926.50 263.00 1,096,710.00 235.63 982,577.10 233.00 971,610.00 310.00 1,292,700.00 263.00 1,096,710.00 280.00 1,167,600.00 240.00 1,000,800.00 245.00 1,021,650.00 C25 16-inch Diam. Ductile Iron Class 52 Restrained Joint Water Pipe & Restrained Joint Fittings with Polywrap LF 480 250.00 120,000.00 344.77 165,489.60 564.83 271,118.40 647.00 310,560.00 424.43 203,726.40 389.00 186,720.00 570.00 273,600.00 584.00 280,320.00 550.00 264,000.00 325.00 156,000.00 500.00 240,000.00 C26 Concrete for Concrete Blocking and Straddle Thrust Blocking and Tie Rod CY 210 350.00 73,500.00 235.83 49,524.30 375.24 78,800.40 200.00 42,000.00 325.00 68,250.00 498.00 104,580.00 150.00 31,500.00 825.00 173,250.00 450.00 94,500.00 1,100.00 231,000.00 800.00 168,000.00 C27 4-inch Diam. Gate Valve Assembly EA 1 1,900.00 1,900.00 1,280.75 1,280.75 1,237.90 1,237.90 1,100.00 1,100.00 2,065.87 2,065.87 1,539.00 1,539.00 1,600.00 1,600.00 1,220.00 1,220.00 2,000.00 2,000.00 1,500.00 1,500.00 1,500.00 1,500.00 C28 6-inch Diam. Gate Valve Assembly EA 2 2,400.00 4,800.00 1,586.83 3,173.66 1,524.79 3,049.58 1,400.00 2,800.00 2,367.75 4,735.50 1,858.00 3,716.00 2,000.00 4,000.00 1,510.00 3,020.00 2,500.00 5,000.00 1,800.00 3,600.00 1,800.00 3,600.00 C29 8-inch Diam. Gate Valve Assembly EA 11 3,300.00 36,300.00 2,340.70 25,747.70 2,258.94 24,848.34 2,000.00 22,000.00 3,322.42 36,546.62 2,352.00 25,872.00 2,800.00 30,800.00 2,230.00 24,530.00 3,000.00 33,000.00 2,700.00 29,700.00 2,500.00 27,500.00 C30 10-inch Diam. Gate Valve Assembly EA 4 4,500.00 18,000.00 3,578.75 14,315.00 3,444.89 13,779.56 3,050.00 12,200.00 4,495.95 17,983.80 3,724.00 14,896.00 4,500.00 18,000.00 3,400.00 13,600.00 4,000.00 16,000.00 4,000.00 16,000.00 3,500.00 14,000.00 C31 12-inch Diam. Gate Valve Assembly EA 35 5,500.00 192,500.00 4,313.05 150,956.75 4,158.72 145,555.20 3,800.00 133,000.00 5,527.95 193,478.25 4,085.00 142,975.00 5,500.00 192,500.00 4,100.00 143,500.00 5,000.00 175,000.00 5,000.00 175,000.00 4,400.00 154,000.00 C32 16-inch Diam. Butterfly Valve Assembly EA 8 13,000.00 104,000.00 7,008.43 56,067.44 6,765.54 54,124.32 6,000.00 48,000.00 8,835.85 70,686.80 6,700.00 53,600.00 8,000.00 64,000.00 6,670.00 53,360.00 7,500.00 60,000.00 7,500.00 60,000.00 6,800.00 54,400.00 C33 Fire Hydrant Assembly EA 8 10,000.00 80,000.00 10,038.90 80,311.20 10,300.15 82,401.20 10,875.00 87,000.00 12,500.00 100,000.00 11,645.00 93,160.00 14,000.00 112,000.00 9,450.00 75,600.00 10,000.00 80,000.00 12,500.00 100,000.00 10,000.00 80,000.00 C34 1-inch Diam. Air and Vacuum Release Valve Assembly EA 1 6,000.00 6,000.00 6,004.25 6,004.25 6,814.30 6,814.30 4,500.00 4,500.00 8,785.48 8,785.48 8,500.00 8,500.00 10,000.00 10,000.00 3,600.00 3,600.00 5,000.00 5,000.00 5,000.00 5,000.00 6,500.00 6,500.00 C35 2-inch Blow Off Assembly-Permanent EA 2 4,500.00 9,000.00 5,977.22 11,954.44 5,852.29 11,704.58 6,500.00 13,000.00 7,756.35 15,512.70 4,900.00 9,800.00 7,000.00 14,000.00 3,580.00 7,160.00 5,000.00 10,000.00 6,500.00 13,000.00 7,000.00 14,000.00 C36 1-inch Diam. Water Service Connection EA 26 3,600.00 93,600.00 3,666.99 95,341.74 3,055.69 79,447.94 4,650.00 120,900.00 4,310.00 112,060.00 5,786.00 150,436.00 5,500.00 143,000.00 5,800.00 150,800.00 5,500.00 143,000.00 4,500.00 117,000.00 3,500.00 91,000.00 C37 1.5-inch Diam. Water Service Connection EA 8 7,400.00 59,200.00 7,543.64 60,349.12 7,192.55 57,540.40 8,300.00 66,400.00 7,504.00 60,032.00 8,965.00 71,720.00 12,000.00 96,000.00 9,200.00 73,600.00 8,500.00 68,000.00 9,000.00 72,000.00 8,000.00 64,000.00 C38 2-inch Diam. Water Service Connection EA 1 9,000.00 9,000.00 9,928.75 9,928.75 8,754.99 8,754.99 9,500.00 9,500.00 8,871.62 8,871.62 10,753.00 10,753.00 15,000.00 15,000.00 10,700.00 10,700.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 C39 Connection to Existing 4-inch Diam. Sprinkler Water Service Line EA 1 9,000.00 9,000.00 4,441.50 4,441.50 10,964.63 10,964.63 10,300.00 10,300.00 5,930.82 5,930.82 6,050.00 6,050.00 9,000.00 9,000.00 5,500.00 5,500.00 7,500.00 7,500.00 6,250.00 6,250.00 10,500.00 10,500.00 C40 Connection to Existing 6-inch Diam. Sprinkler Water Service Line EA 2 9,000.00 18,000.00 2,940.43 5,880.86 10,930.76 21,861.52 7,250.00 14,500.00 7,213.50 14,427.00 6,010.00 12,020.00 8,000.00 16,000.00 5,500.00 11,000.00 7,500.00 15,000.00 7,500.00 15,000.00 10,500.00 21,000.00 C41 Connection to Existing 6-inch Diam. of Fire Hydrant Main Line EA 1 9,000.00 9,000.00 4,671.80 4,671.80 6,391.55 6,391.55 6,500.00 6,500.00 6,134.10 6,134.10 4,400.00 4,400.00 10,000.00 10,000.00 3,600.00 3,600.00 6,000.00 6,000.00 5,000.00 5,000.00 10,500.00 10,500.00 C42 Connection to Existing 8-inch Diam. Sprinkler Water Service Line EA 1 6,500.00 6,500.00 4,208.85 4,208.85 10,669.84 10,669.84 8,100.00 8,100.00 4,989.00 4,989.00 6,952.00 6,952.00 9,000.00 9,000.00 5,300.00 5,300.00 6,000.00 6,000.00 6,000.00 6,000.00 10,500.00 10,500.00 C43 Connection A to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,407.50 3,407.50 9,959.40 9,959.40 4,200.00 4,200.00 4,266.00 4,266.00 4,121.00 4,121.00 9,000.00 9,000.00 6,300.00 6,300.00 9,000.00 9,000.00 7,200.00 7,200.00 10,500.00 10,500.00 C44 Connection B to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,590.80 3,590.80 10,078.00 10,078.00 3,500.00 3,500.00 3,912.00 3,912.00 5,592.00 5,592.00 9,000.00 9,000.00 6,400.00 6,400.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C45 Connection C to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 4,054.92 4,054.92 10,526.40 10,526.40 6,800.00 6,800.00 4,856.25 4,856.25 6,191.00 6,191.00 10,000.00 10,000.00 6,850.00 6,850.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C46 Connection D to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,784.67 3,784.67 10,262.10 10,262.10 6,800.00 6,800.00 4,610.00 4,610.00 5,454.00 5,454.00 10,000.00 10,000.00 6,590.00 6,590.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C47 Connection E to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,590.80 3,590.80 15,724.23 15,724.23 6,500.00 6,500.00 4,450.00 4,450.00 5,592.00 5,592.00 9,000.00 9,000.00 6,400.00 6,400.00 9,000.00 9,000.00 6,700.00 6,700.00 10,500.00 10,500.00 Fury Site Works Inc. Raudenbush Earthworks R.W. Scott Construction Co. Goodfellow Bros., LLC Rodarte Construction, Inc.Ceccanti, Inc. Subtotal Schedule A 10.5% Sale Tax Total Schedule A Total Schedule B Kar-Vel Construction J.W. Fowler Laser Underground & Earthworks, Inc.Earthwork Solutions, LLC Project: Highlands Reservoir Water Main Improvements Project WTR-03888, CAG-26-001 Engineers Estimate Bid Date: March 25, 2026 Item Unit Est. Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid Unit Bid No.Bid Item Descriptions Quantity Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Price Amount Fury Site Works Inc. Raudenbush Earthworks R.W. Scott Construction Co. Goodfellow Bros., LLC Rodarte Construction, Inc.Ceccanti, Inc. Kar-Vel Construction J.W. Fowler Laser Underground & Earthworks, Inc.Eart hwork Solutions, LLC C48 Connection F to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,590.80 3,590.80 10,075.74 10,075.74 3,600.00 3,600.00 4,450.00 4,450.00 5,368.00 5,368.00 9,000.00 9,000.00 6,400.00 6,400.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C49 Connection G to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,590.80 3,590.80 10,078.00 10,078.00 3,600.00 3,600.00 4,450.00 4,450.00 5,368.00 5,368.00 9,000.00 9,000.00 6,400.00 6,400.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C50 Connection H to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,407.50 3,407.50 9,891.63 9,891.63 3,600.00 3,600.00 4,266.00 4,266.00 3,427.00 3,427.00 9,000.00 9,000.00 6,200.00 6,200.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C51 Connection I to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,399.27 3,399.27 9,891.63 9,891.63 6,500.00 6,500.00 4,266.00 4,266.00 3,427.00 3,427.00 9,000.00 9,000.00 6,200.00 6,200.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C52 Connection O to Existing 8-inch Diam. Water Main EA 1 5,000.00 5,000.00 3,691.85 3,691.85 10,210.15 10,210.15 4,000.00 4,000.00 5,260.00 5,260.00 3,686.00 3,686.00 9,000.00 9,000.00 6,500.00 6,500.00 9,000.00 9,000.00 6,700.00 6,700.00 10,500.00 10,500.00 C53 Connection J to Existing 10-inch Diam. Water Main EA 1 5,500.00 5,500.00 3,389.87 3,389.87 9,950.37 9,950.37 6,800.00 6,800.00 4,990.00 4,990.00 3,630.00 3,630.00 9,000.00 9,000.00 6,200.00 6,200.00 9,000.00 9,000.00 6,700.00 6,700.00 10,500.00 10,500.00 C54 Connection K to Existing 10-inch Diam. Water Main EA 1 5,500.00 5,500.00 3,532.05 3,532.05 10,087.03 10,087.03 7,200.00 7,200.00 5,115.00 5,115.00 5,984.00 5,984.00 9,000.00 9,000.00 6,400.00 6,400.00 9,000.00 9,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C55 Connection L to Existing 10-inch Diam. Water Main EA 1 5,500.00 5,500.00 4,086.65 4,086.65 10,620.14 10,620.14 7,000.00 7,000.00 5,610.75 5,610.75 5,950.00 5,950.00 10,000.00 10,000.00 6,900.00 6,900.00 9,000.00 9,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C56 Connection M to Existing 10-inch Diam. Water Main EA 1 6,500.00 6,500.00 3,783.50 3,783.50 10,328.74 10,328.74 7,200.00 7,200.00 5,340.00 5,340.00 6,022.00 6,022.00 10,000.00 10,000.00 6,600.00 6,600.00 9,000.00 9,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C57 Connection N to Existing 10-inch Diam. Water Main EA 1 5,500.00 5,500.00 3,783.50 3,783.50 10,328.74 10,328.74 5,400.00 5,400.00 5,340.00 5,340.00 5,570.00 5,570.00 10,000.00 10,000.00 6,600.00 6,600.00 9,000.00 9,000.00 6,500.00 6,500.00 10,500.00 10,500.00 C58 Connection P to Existing 12-inch Diam. Water Main EA 1 6,000.00 6,000.00 4,420.35 4,420.35 10,940.91 10,940.91 7,300.00 7,300.00 7,554.00 7,554.00 6,016.00 6,016.00 11,000.00 11,000.00 7,200.00 7,200.00 10,000.00 10,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C59 Connection Q to Existing 12-inch Diam. Water Main EA 1 7,000.00 7,000.00 3,791.72 3,791.72 10,336.65 10,336.65 4,000.00 4,000.00 6,991.00 6,991.00 6,400.00 6,400.00 10,000.00 10,000.00 6,600.00 6,600.00 10,000.00 10,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C60 Connection R to Existing 12-inch Diam. Water Main EA 1 7,000.00 7,000.00 4,817.50 4,817.50 11,321.55 11,321.55 7,600.00 7,600.00 7,908.00 7,908.00 6,325.00 6,325.00 11,000.00 11,000.00 7,600.00 7,600.00 10,000.00 10,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C61 Connection S to Existing 12-inch Diam. Water Main EA 1 7,000.00 7,000.00 3,791.72 3,791.72 10,336.65 10,336.65 7,800.00 7,800.00 6,991.00 6,991.00 6,545.00 6,545.00 10,000.00 10,000.00 6,600.00 6,600.00 10,000.00 10,000.00 7,500.00 7,500.00 10,500.00 10,500.00 C62 Connection T to Existing 12-inch Diam. Water Main EA 1 7,000.00 7,000.00 3,791.72 3,791.72 10,336.65 10,336.65 7,200.00 7,200.00 6,991.00 6,991.00 6,085.00 6,085.00 10,000.00 10,000.00 6,600.00 6,600.00 10,000.00 10,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C63 Connection U to Existing 12-inch Diam. Water Main EA 1 7,500.00 7,500.00 4,121.90 4,121.90 10,654.03 10,654.03 7,000.00 7,000.00 7,287.00 7,287.00 6,115.00 6,115.00 10,000.00 10,000.00 6,900.00 6,900.00 10,000.00 10,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C64 Connection V to Existing 12-inch Diam. Water Main EA 1 6,000.00 6,000.00 3,791.72 3,791.72 10,336.65 10,336.65 4,100.00 4,100.00 6,991.00 6,991.00 3,967.00 3,967.00 10,000.00 10,000.00 6,600.00 6,600.00 10,000.00 10,000.00 7,000.00 7,000.00 10,500.00 10,500.00 C65 Connection W to Existing 12-inch Diam. Water Main EA 1 7,000.00 7,000.00 4,644.77 4,644.77 11,156.64 11,156.64 13,450.00 13,450.00 7,753.00 7,753.00 6,335.00 6,335.00 16,000.00 16,000.00 7,400.00 7,400.00 10,000.00 10,000.00 7,500.00 7,500.00 10,500.00 10,500.00 C66 Connection X to Existing 16-inch Diam. Water Main EA 1 8,000.00 8,000.00 5,933.75 5,933.75 18,136.66 18,136.66 9,500.00 9,500.00 10,376.00 10,376.00 11,015.00 11,015.00 11,000.00 11,000.00 8,650.00 8,650.00 12,000.00 12,000.00 9,500.00 9,500.00 10,500.00 10,500.00 C67 Connection Y to Existing 16-inch Diam. Water Main EA 1 8,000.00 8,000.00 5,933.75 5,933.75 18,272.19 18,272.19 12,900.00 12,900.00 10,376.00 10,376.00 12,200.00 12,200.00 11,000.00 11,000.00 8,650.00 8,650.00 12,000.00 12,000.00 9,500.00 9,500.00 10,500.00 10,500.00 C68 Connection Z to Existing 16-inch Diam. Water Main EA 1 9,500.00 9,500.00 7,462.42 7,462.42 19,606.10 19,606.10 23,000.00 23,000.00 11,742.00 11,742.00 13,600.00 13,600.00 16,000.00 16,000.00 10,100.00 10,100.00 12,000.00 12,000.00 9,500.00 9,500.00 15,000.00 15,000.00 C69 Connection AA to Existing 16-inch Diam. Water Main EA 1 8,000.00 8,000.00 5,061.90 5,061.90 17,298.59 17,298.59 14,600.00 14,600.00 9,597.00 9,597.00 7,000.00 7,000.00 11,000.00 11,000.00 7,800.00 7,800.00 11,000.00 11,000.00 8,000.00 8,000.00 12,000.00 12,000.00 C70 Connection AB to Existing 16-inch Diam. Water Main EA 1 9,500.00 9,500.00 4,643.60 4,643.60 18,136.66 18,136.66 21,500.00 21,500.00 10,376.00 10,376.00 8,258.00 8,258.00 17,000.00 17,000.00 8,650.00 8,650.00 11,000.00 11,000.00 9,500.00 9,500.00 12,000.00 12,000.00 C71 Connections to Existing 12"x 8" DI Cross EA 1 5,000.00 5,000.00 4,643.60 4,643.60 11,156.64 11,156.64 5,400.00 5,400.00 7,755.00 7,755.00 12,000.00 12,000.00 10,000.00 10,000.00 9,400.00 9,400.00 10,000.00 10,000.00 8,500.00 8,500.00 5,000.00 5,000.00 C72 4-inch Diam. Sanitary Side Sewer Pipe Relocation (For Water Conflict) LF 60 100.00 6,000.00 41.51 2,490.60 161.08 9,664.80 100.00 6,000.00 85.00 5,100.00 134.00 8,040.00 60.00 3,600.00 193.00 11,580.00 190.00 11,400.00 150.00 9,000.00 100.00 6,000.00 C73 6-inch Diam. Sanitary Side Sewer Pipe Relocation (For Water Conflict) LF 80 115.00 9,200.00 34.51 2,760.80 162.79 13,023.20 100.00 8,000.00 92.00 7,360.00 138.00 11,040.00 70.00 5,600.00 165.00 13,200.00 200.00 16,000.00 150.00 12,000.00 100.00 8,000.00 C74 Adjust Existing Water Valve Box Cover to Finished Grade EA 11 680.00 7,480.00 694.31 7,637.41 627.17 6,898.87 1,150.00 12,650.00 650.00 7,150.00 450.00 4,950.00 200.00 2,200.00 310.00 3,410.00 1,000.00 11,000.00 875.00 9,625.00 950.00 10,450.00 C75 Adjust Existing Manhole Cover to Finished Grade EA 37 680.00 25,160.00 666.89 24,674.93 884.14 32,713.18 1,400.00 51,800.00 850.00 31,450.00 1,200.00 44,400.00 400.00 14,800.00 620.00 22,940.00 1,400.00 51,800.00 1,000.00 37,000.00 950.00 35,150.00 C76 Adjust Existing Gas Valve Box Cover to Finished Grade EA 19 650.00 12,350.00 680.26 12,924.94 526.78 10,008.82 1,150.00 21,850.00 650.00 12,350.00 670.00 12,730.00 130.00 2,470.00 310.00 5,890.00 900.00 17,100.00 875.00 16,625.00 500.00 9,500.00 C77 Resolution of Utility Conflicts for Proposed Water System FA 1 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 C78 Additional Ductile Iron Fittings LB 8,000 5.00 40,000.00 0.11 880.00 0.56 4,480.00 4.00 32,000.00 6.50 52,000.00 6.00 48,000.00 0.10 800.00 5.00 40,000.00 7.00 56,000.00 7.00 56,000.00 0.01 80.00 $3,914,340.00 $3,317,007.26 $4,095,051.81 $3,927,975.00 $3,920,606.91 $4,259,827.00 $4,225,995.00 $4,286,043.00 $4,503,125.00 $4,343,550.00 $4,799,030.00 $411,005.70 $348,285.76 $429,980.44 $412,437.38 $411,663.73 $447,281.84 $443,729.48 $450,034.52 $472,828.13 $456,072.75 $503,898.15 $4,325,345.70 $3,665,293.02 $4,525,032.25 $4,340,412.38 $4,332,270.64 $4,707,108.84 $4,669,724.48 $4,736,077.52 $4,975,953.13 $4,799,622.75 $5,302,928.15 $8,277,248.20 $6,567,108.39 $7,441,169.95 $7,684,150.13 $7,905,074.01 $8,462,305.26 $8,808,971.23 $8,965,307.61 $8,996,378.13 $9,024,830.50 $9,372,065.65 By: Ken Srilofung, Project Manager Red Numbers = Corrected Numbers (Schedule A, B, and C) 10.5% Sale Tax Subtotal Schedule C Total Schedule C Estimate Total