Total Bonding Amounts Brent Farr Date: 05/05/17 Item Project Estimated Cost 1 Induction Well 1 and Britain Ave Non potable Water Line $1,084,353 2 Storage Reservoir Upgrades $11,560,463 3 Booster Station Reservoir to Peru Tank $3,423,155 4 Transmission Main Reservoir to Peru Tank $2,877,322 5 Groundwater Well Development $6,001,239 6 Induction Well 2 and Pipeline $591,528 7 Comstock Valley Booster Station $1,907,698 8 Comstock Valley Transmission Main $1,531,845 9 Comstock Valley Storage Tank $1,021,098 10 Zone 2 Storage Tank $1,073,698 Total TRI Center On site Improvements $31,072,398 Total TMWRF Effluent Pipeline $28,936,025 Total $60,008,424
Induction Well and Britain Ave Reclaim Water Line F&P Construction//Carson Pump Date: 05/02/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $35,500 $35,500 2 Production Pump, Electrical, and Pitless Unit 1 LS $120,680 $120,680 3 Temporary Traffic Control 1 LS $21,780 $21,780 4 2" HDPE Poly Pipe 1 LS $1,718 $1,718 5 12" PVC C900 Reclaimed Water Line 1,660 LF $65 $107,900 6 14" PVC C900 Reclaimed Water Line 4,232 LF $90 $380,880 7 12" Gate Valve 3 EA $8,500 $25,500 8 14" Gate Valve 1 EA $12,900 $12,900 9 12"x12" Hot Tap 1 EA $14,500 $14,500 10 10" Reduced Pressure Backflow Assembly with Pad 1 EA $26,588 $26,588 11 Pavement Patch 7,181 SF $12 $86,172 Construction Subtotal: $834,118 5% Engineering: $41,705.90 5% Construction Management: $41,705.90 20% Contingency: $166,824 Base Bid Total: $1,084,353
TRI Reservoir Improvements /F&P Construction Date: 05/06/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $250,000 $250,000 2 Clear and Grub Site 78 AC $625 $48,750 3 Remove Rip Rap From Existing Dam Face 95,174 SF $1 $118,968 4 Transfer Water from Existing Pond to Temp Pond 1 LS $19,425 $19,425 5 Excavate Reservoir and Extend Dam Height 954,920 CY $3 $3,294,474 6 Prepare Reservoir Subgrade for Liner 3,325,638 SF $0 $997,691 7 Line Reservoir with 60 Mil Liner 3,325,638 SF $1 $3,126,100 8 Install Balast Trenches 15,099 LF $48 $724,752 9 Install Air and Water Relief Trenches 44,129 LF $8 $339,793 7 Excavate and Rebuild Dam for Water Line Installation 43,094 CY $3 $140,486 8 Install 30" HDPE Water Main in 36" Casing 360 LF $445 $160,200 9 Install 12" Hydraulic Relief Line 205 LF $69 $14,145 7 Install 8' Security Fence 7,700 LF $28 $211,750 8 Geotechnical Quality Assurance 1 LS $125,455 $125,455 9 Civil Design 1 LS $34,265 $34,265 8 Geotechnical Evaluation 1 LS $10,965 $10,965 9 Survey 1 LS $16,500 $16,500 Construction Subtotal: $9,633,719 5% Construction Management: $481,685.97 15% Contingency: $1,445,057.90 Base Bid Total: $11,560,463
Reservoir Pump Station Corbin McFarlane/ Date: 05/06/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $200,000 $200,000 2 Clear, Grub, & Boulder 30,000 SF $1 $30,000 3 Additional Rock Removal 1 LS $30,000 $30,000 4 Grading 14,900 SF $1 $14,900 5 Type 2 Class B aggregate 450 CY $15 $6,750 6 Chain Link Fence 360 LF $15 $5,400 8 30" HDPE Inlet line (from toe of dam to pump station) 450 LF $130 $58,500 9 Valves & pipe Accessories 1 LS $100,000 $100,000 10 Booster station reinforced concrete foundation & slab 100 CY $350 $35,000 11 Booster station steel building 1,800 SF $12 $21,600 12 Booster station building insulation 4,260 SF $2 $8,520 13 2500 gpm Mechanical Water Filters 5 EA $25,000 $125,000 14 Mechanical Water Filter Accessories 1 LS $50,000 $50,000 15 Pumps 600 HP/2500 gpm 5 EA $280,000 $1,400,000 16 Building HVAC 1 EA $100,000 $100,000 17 Electrical Utility Improvement 1 LS $100,000 $100,000 18 Electrical Equipment 1 LS $250,000 $250,000 Construction Subtotal: $2,535,670 10% Engineering: $253,567 5% Construction Management: $126,783.50 20% Contingency: $507,134 Base Bid Total: $3,423,155
Transmission Main - Reservoir Pump to Peru Tank Date: 12/01/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $65,000 $65,000 2 Temporary Traffic Control 1 LS $12,500 $12,500 3 30" DI Reclaim Line 960 LF $230 $220,800 4 30" PVC C905 Reclaimed Water Line 12,720 LF $120 $1,526,400 5 Remove and Replace Existing 12" PVC Water Line 1,600 EA $95 $152,000 6 Air Release Valve Assembly 4 EA $8,500 $34,000 7 NDOT 36" Steel Casing Pipe 130 EA $415 $53,950 8 NDOT Pavement Patch 2,500 SF $35 $87,500 9 Pavement Patch 750 SF $15 $11,250 Construction Subtotal: $2,163,400.00 8% Engineering: $173,072.00 5% Construction Management: $108,170.00 20% Contingency: $432,680.00 Base Bid Total: $2,877,322.00
TMWRF Pipeline(Mountian Alignment) Date: 05/01/17 BID SCHEDULE - PIPE ROUTE 1 Mobilization and Demobilization (not to exceed 5%) 1 LS $ 1,100,000.00 $1,100,000 2 Clear, Grub, & Boulder Pipe Line Route 58 AC $ 10,000.00 $580,000 3 Grading (Cut) 200,000 CY $ 2.50 $500,000 4 Grading (Fill) 200,000 CY $ 2.50 $500,000 5 Additional Rock Removal 1 LS $ 1,500,000.00 $1,500,000 6 AC Pavement Removal and Replacement 20,310 SF $ 20.00 $406,200 7 CMP Culverts / Drainage Structures / Drainage Crossing 1 LS $ 300,000.00 $300,000 8 18" Cement Lined, Class 250 Ductile Iron Pipe 57,617 LF $ 180.00 $10,371,060 9 18" PVC C905 - Class 235 (DR18) Reclaim Water Line 26,450 LF $ 150.00 $3,967,500 10 48" Corrugated Metal Pipe (CMP) 8,500 LF $ 40.00 $340,000 11 18" Isolation Valves 20 EA $ 12,500.00 $250,000 12 Air Release Valve 21 EA $ 17,500.00 $367,500 13 Railroad Crossing (Jack and Bore) 80 LF $ 750.00 $60,000 14 USA Parkway Crossing (Jack and Bore) 240 LF $ 750.00 $180,000 Pipeline Construction Subtotal: $20,422,260 BID SCHEDULE - PUMP STATION 14 Clear, Grub, & Boulder 11,600 SF $ 1.50 $17,400 15 Fine Grading 11,600 SF $ 2.50 $29,000 16 Type-II, Class B Aggregate 390 CY $ 35.00 $13,650 17 Chain Link Fence 202 LF $ 50.00 $10,100 18 Chain Link Gate 1 LS $ 4,500.00 $4,500 19 Valves and Pipe Accessories 1 LS $ 80,000.00 $80,000 20 Reinforced Concrete Foundation and Slab 70 CY $ 350.00 $24,500 21 Steel Building 1,200 LS $ 100.00 $120,000 22 Building Installation 1 LS $ 55,000.00 $55,000 23 Pump - 250 HP/1250 gpm 3 EA $ 140,000.00 $420,000 24 Building HVAC 1 LS $ 80,000.00 $80,000 25 Building Electrical 1 LS $ 45,000.00 $45,000 26 Electrical Equipment 1 LS $ 120,000.00 $120,000 27 SCADA Equipping 1 LS $ 35,000.00 $35,000 28 Electrical Service Utility Improvements 1 LS $ 130,000.00 $130,000 29 Backup Generator 1 LS $ 150,000.00 $150,000 Pump Station Construction Subtotal: $1,334,150 Construction Subtotal: $21,756,410 1% Survey $217,564 7% Engineering: $1,522,948.70 5% Construction Management: $1,087,820.50 20% Contingency: $4,351,282 Base Bid Total: $28,936,025
Groundwater Well Development Date: 05/02/16 BID SCHEDULE - W-8 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $91,770 $91,770 2 Exploratory Drilling and Testing 1 LS $89,475 $89,475 3 Production Drilling, Construction and Development 1 LS $711,547 $711,547 4 Pump Development and Testing 1 LS $65,788 $65,788 5 Production Pump, Electrical, and Pitless Unit 1 LS $248,764 $248,764 6 Well Building and Site Improvements 1 LS $99,575 $99,575 7 Well Site Grading 160 CY $50 $8,000 8 Well House Electrical 1 LS $24,000 $24,000 9 Well House Mechanical 1 LS $6,500 $6,500 10 8" PVC C900 Reclaimed Water Line 100 LF $55 $5,500 11 8" Gate Valve 2 EA $4,500 $9,000 12 8" Hot Tap 1 EA $10,000 $10,000 Construction Subtotal: $1,369,919
BID SCHEDULE - W-9 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $91,770 $91,770 2 Exploratory Drilling and Testing 1 LS $94,060 $94,060 3 Production Drilling, Construction and Development 1 LS $752,072 $752,072 4 Pump Development and Testing 1 LS $67,432 $67,432 5 Production Pump, Electrical, and Pitless Unit 1 LS $262,139 $262,139 6 Well Building and Site Improvements 1 LS $99,575 $99,575 7 Well Site Grading 160 CY $50 $8,000 8 Well House Electrical 1 LS $24,000 $24,000 9 Well House Mechanical 1 LS $6,500 $6,500 10 8" PVC C900 Reclaimed Water Line 4,050 LF $55 $222,750 11 8" Gate Valve 2 EA $4,500 $9,000 12 8" Hot Tap 1 EA $10,000 $10,000 13 Pavement Patch 40 SF $12 $480 Construction Subtotal: $1,647,778
BID SCHEDULE - TIGER WELL 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $91,770 $91,770 2 Exploratory Drilling and Testing 1 LS $81,772 $81,772 3 Production Drilling, Construction and Development 1 LS $643,465 $643,465 4 Pump Development and Testing 1 LS $63,027 $63,027 5 Production Pump, Electrical, and Pitless Unit 1 LS $226,294 $226,294 6 Well Building and Site Improvements 1 LS $99,575 $99,575 7 Well Site Grading 160 CY $50 $8,000 8 Well House Electrical 1 LS $24,000 $24,000 9 Well House Mechanical 1 LS $6,500 $6,500 10 8" PVC C900 Reclaimed Water Line 100 LF $55 $5,500 11 8" Gate Valve 2 EA $4,500 $9,000 12 8" Hot Tap 1 EA $10,000 $10,000 Construction Subtotal: $1,268,902 Construction total: $4,286,599 10% Engineering: $428,660 10% Construction Management: $428,660 20% Contingency: $857,320 Base Bid Total: $6,001,239
Induction Well #2 and Reclaimed Water Line F&P Construction//Carson Pump Date: 05/02/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $45,400 $45,400 2 Exploratory Drilling and Testing 1 LS $28,940 $28,940 3 Production Drilling, Construction and Development 1 LS $158,209 $158,209 4 Pump Development and Testing 1 LS $49,950 $49,950 5 Production Pump, Electrical, and Pitless Unit 1 LS $120,680 $120,680 6 8" PVC C900 Reclaimed Water Line 385 LF $55 $21,175 7 8" Gate Valve 2 EA $4,500 $9,000 Construction Subtotal: $433,354 1.5% Survey $6,500 10% Engineering: $43,335 5% Construction Management: $21,667.70 20% Contingency: $86,671 Base Bid Total: $591,528
Comstock Valley Booster Station Corbin McFarlane Date: 05/06/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $100,000 $100,000 2 Clear, Grub, & Boulder 11,600 SF $1 $11,600 4 Grading 11,600 SF $1 $11,600 5 Type 2 Class B aggregate 390 CY $15 $5,850 6 Chain Link Fence 202 LF $15 $3,030 9 Valves & pipe Accessories 1 LS $100,000 $100,000 10 Booster station reinforced concrete foundation & slab 70 CY $350 $24,500 11 Booster station steel building 1,200 SF $12 $14,400 12 Booster station building insulation 3,240 SF $2 $6,480 15 Pumps 400 HP/2500 gpm 3 EA $250,000 $750,000 16 Building HVAC 1 EA $90,000 $90,000 17 Electrical Utility Improvement 1 LS $100,000 $100,000 18 Electrical Equipment 1 LS $250,000 $250,000 Construction Subtotal: $1,467,460 10% Engineering: $146,746 5% Construction Management: $73,373 15% Contingency: $220,119 Base Bid Total: $1,907,698
Comstock Valley Transmission Main Date: 05/02/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $65,000 $65,000 2 18" PVC C900 Reclaimed Water Line 10,400 LF $100 $1,040,000 3 Air Release Valve Assembly 3 EA $8,500 $25,500 4 Pavement Patch 350 SF $12 $4,200 Construction Subtotal: $1,134,700 10% Engineering: $113,470 5% Construction Management: $56,735 20% Contingency: $226,940 Base Bid Total: $1,531,845
Comstock Valley Storage Tank Date: 05/02/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $40,000 $40,000 2 Tank Site Grading 200 CY $50 $10,000 3 1.5 MG Storage Tank 1 EA $691,500 $691,500 4 Ring Foundation and Gravel Infill 1 LS $35,000 $35,000 Construction Subtotal: $776,500 1.5% Survey $11,648 5% Engineering: $38,825 5% Construction Management: $38,825 20% Contingency: $155,300.00 Base Bid Total: $1,021,098
Zone 2 Storage Tank (Tesla) Date: 05/02/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS $40,000 $40,000 2 Tank Site Grading 1,000 CY $50 $50,000 4 1.5 MG Storage Tank 1 EA $691,500 $691,500 5 Ring Foundation and Gravel Infill 1 LS $35,000 $35,000 Construction Subtotal: $816,500 1.5% Survey $12,248 5% Engineering: $40,825 5% Construction Management: $40,825 20% Contingency: $163,300 Base Bid Total: $1,073,698
Induction Well and Britain Ave Reclaim Water Line Chad Knight Date: 04/04/16 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS 2 Temporary Traffic Control LS 3 2" HDPE Poly Pipe LF 4 8" PVC C900 Water Line LF $55 5 18" PVC C905 Water Line LF $100 5 30" DI Reclaim Line LF $230 6 8" PVC C900 Reclaimed Water Line LF $55 7 12" PVC C900 Reclaimed Water Line LF $65 8 14" PVC C900 Reclaimed Water Line LF $90 9 18" PVC C900 Reclaimed Water Line LF $100 10 24" PVC C900 Reclaimed Water Line LF $110 11 30" PVC C905 Reclaimed Water Line LF $120 12 Remove and Replace Existing 12" PVC Water Line EA $95 13 8" Gate Valve EA $4,500 14 12" Gate Valve EA $8,500 15 14" Gate Valve EA $12,900 16 18" Butterfly Valve EA $10,945 18" x 12" Hot Tap EA $16,150 18" x 14" Hot Tap EA $19,750 17 Air Release Valve Assembly EA $8,500 18 8" Hot Tap EA $10,000 19 12"x12" Hot Tap EA 20 10" Reduced Pressure Backflow Assembly with Pad EA $26,588 21 NDOT 36" Steel Casing Pipe EA $415 22 NDOT Pavement Patch SF $35 23 Pavement Patch SF $12 24 Tank Site Grading CY $50 25 1.5 MG Storage Tank EA $691,500 26 2.86 MG Storage Tank EA $1,100,000 27 Ring Foundation and Gravel Infill EA $35,000 28 Ring Foundation and Gravel Infill EA $50,225 28 Electrical and Telemetry EA 29 Well Building and Site Improvements 1 LS $99,575 30 Well Site Grading 160 CY $50 31 Well House Electrical 1 LS $24,000 32 Well House Mechanical 1 LS $6,500 BID SCHEDULE - Induction Well to Pitless 1 Mobilization and Demobilization (IW-1) LS $5,500 2 Mobilization and Demobilization (IW-2) 1 LS $45,400 2 Exploratory Drilling and Testing 1 LS $28,940 3 Production Drilling, Construction and Development 1 LS $158,209 4 Pump Development and Testing 1 LS $49,950 5 Production Pump, Electrical, and Pitless Unit 1 LS $120,680
BID SCHEDULE - SCADA 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS 2 Site Survey Per Radio Pair 1 EA $1,500 3 Telemetry Mast 1 EA $9,500 3 SCADA for Well Site 1 LS $36,500 4 SCADA for Tank Site 1 LS $21,500 5 SCADA for Booster Station 1 LS $56,500 6 SCADA for Lift Station 1 LS $11,400 7 Software Requirements & Upgrades 1 LS $50,000 8 SCADA Installation 1 LS $100,000 9 SCADA Software 1 LS $1,163 BID SCHEDULE - BACKUP ELECTRICAL 1 Mobilization and Demobilization (not to exceed 5% of Base Bid) 1 LS 2 Automatic Transfer Switch 1 EA $15,000 3 Permanent Backup Power (100kW) 1 LS $83,120 4 Portable Backup Power (150kW) 1 LS $99,500 5 Permanent Backup Power (400kW) 2 LS $260,000 6 Permanent Backup Power (600kW) 3 LS $390,000 10% Engineering: $4,995.00 10% Construction Management: $4,995.00 20% Contingency: $9,990.00 Base Bid Total: $19,980.00