=
Project CO. (RCVD. BY DATE
FRAQMD SB 856 Grant Yuba S.M. Minard 9-Nov-22
MHM PROJECT NO. QTY. BY IN CONST. INDEX
20100 J. Mallen 31-Oct-22
ESTIMATE NO. QTY. CHK. OUT BLDG. INDEX
1 S. Minard 9-Nov-22
Item Estimated Unit Unit Price Amount
Item Description Quantity (S/Unit) (S)
No.
Bid Schedule A - 17th Street Storm Drain Pump Station Engine Replacement Mobilization LS $ 10,000.00
10,00.00 -
2 JOHN DEERE 350-6068H1550/173 w/ Tax EA $ 60,329.14 $ 120,658.28 3 Engine Installation 2 EA $ 15,000.00 $ 30,000.00 —
4 Ventilation and exhaust routing upgrade for tier 4 Engines 1 LS $ 25,000.00 $ 25,000.00- 5 SCADA control interface for new Engine 2 EA $ 5,000.00 $ 6 Authority to Construct Permit 2 EA $ 2,000.00 $ 4,000.00 Total Bid Schedule A = S 199,658.28
Bid Schedule B - Ellis Lake Drive Storm Drain Pump Station Engine Replacement 1 Mobilization LS 5,000.00 5,000.00
- - EA $ 44,341.72 44,341.72
2 JOHN DEERE 350-4045H04/115 w/ Tax
EA $ 15,000.00 15,000.00
4 Ventilation and exhaust routing upgrade for tier 4 Engine ---- IS $ 5,000.00 5,000.00 5 SCADA control interface for new Engines EA $ 5,000.00 5,000.00 Authority to Construct Permit EA $ 2,000.00 2,000.00
Total Bid Schedule B = S 76,341.72
Total Bid Schedules A & B = $ 276,000.00
Contingency 15% = S 41,400.00
Estimated Construction Total = $ 317,400.00
FRAOMD Grant - ESTIMATE.xIsx\Esitmate FRAQMD Storm Pumps Page 1