Spreadsheet: 838883d1691494777-average-based-on-part-number-if-statement-ls-test
Sheet: 003894A

BID NAME: Mullet Creek Channel B. Erosion Control              PID No. 003894A BID No. 23-0440-ITB-C
ADDENDUM No. 2 |  |  |  | Engineer Estimate |  |  | Keystone Excavators, Inc. |  | % Difference from Engineer's Estimate |  | Shoreline Foundation, Inc. |  | % Difference from Engineer's Estimate |  |  | sum of Keystone minus LS | % of Keystone | sum of Shoreline minus LS
Pay Item No. | Description | Quantity | Unit | UnitPrice | Amount |  | UnitPrice | Amount |  |  | UnitPrice | Amount |  | Avg | lowest vs avg
Roadway/Drainage
530-5-14 | Gabions, Retaining Wall (PVC coated) | 2020 | CY | 310 |  |  | 405 |  |  |  | 400
530-5-15 | Gabions, Mattress (PVC coated) | 280 | CY | 310 |  |  | 465 |  |  |  | 380
104-15 | Soil Tracking Prevention Device | 2 | EA | 3000 |  |  | 5500 |  |  |  | 4500
104-18 | Inlet Protection System | 12 | EA | 140 |  |  | 275 |  |  |  | 500
110-0416 | Tree, [NAME], 4" to Under 16" Diameter, measured at 4' Above Ground Surface | 25 | EA | 400 |  |  | 1250 |  |  |  | 900
110-1630 | Tree, [NAME], 16" to Under 30" Diameter, measured at 4' Above Ground Surface | 8 | EA | 600 |  |  | 3500 |  |  |  | 2100
110-3000 | Tree, Remove, Equal to or above 30" Diameter, measured at 4' Above Ground Surface | 1 | EA | 800 |  |  | 5000 |  |  |  | 9500
425-1561 | Inlet, [NAME], FDOT Type F, < 10' | 1 | EA | 6500 |  |  | 10000 |  |  |  | 12000
430-98 | Mitered End Section | 1 | EA | 2000 |  |  | 5000 |  |  |  | 1900
550-37 | 14-ft Wide Double Swing Fence Gate (vinyl coated, black) | 2 | EA | 2000 |  |  | 3650 |  |  |  | 4000
994-2000 | Earth Percussion Anchors | 1000 | EA | 30 |  |  | 165 |  |  |  | 75
102-1099 | Variable Message Board | 21 | ED | 15 |  |  | 30 |  |  |  | 280
104-11 | FloatingTurbidity Barrier | 200 | LF | 13 |  |  | 30 |  |  |  | 18
104-13 | Fence, Staked Silt, FDOT Type III | 5000 | LF | 2.5 |  |  | 3 |  |  |  | 5.5
430-18 | [NAME] (18" Dia. RCP) | 40 | LF | 100 |  |  | 320 |  |  |  | 276
520-3 | Concrete Gutter, [NAME], and Traffic Separator (Valley Gutter, Concrete) | 20 | LF | 80 |  |  | 750 |  |  |  | 50
550-10-222 | Fence, FDOT Type B, Modified, 6' Height (black vinyl coated, w/top rail) | 1450 | LF | 20 |  |  | 40 |  |  |  | 45
005-0701 | Survey and Layout | 1 | LS | 20000 |  |  | 98500 |  |  |  | 118535
005-0703 | Earthwork Quantity Measurements | 1 | LS | 5000 |  |  | 1500 |  |  |  | 2300
005-0705 | SURVEY, Permitting As-built Requirements | 1 | LS | 25000 |  |  | 10000 |  |  |  | 23000
101-0100 | Mobilization | 1 | LS | 143000 |  |  | 225000 |  |  |  | 390000
102-1000 | Maintenance of Traffic | 1 | LS | 49000 |  |  | 15000 |  |  |  | 12500
104-10 | Prevention, Control, and Abatement of Erosion and Water Pollution | 1 | LS | 5000 |  |  | 36000 |  |  |  | 20000
110-0100 | Clearing and Grubbing | 1 | LS | 113000 |  |  | 250000 |  |  |  | 40000
120-1100 | Grading | 1 | LS | 180000 |  |  | 425000 |  |  |  | 765000
800-0200 | Install Tree Snag | 1 | LS | 5000 |  |  | 5500 |  |  |  | 2900
900-2000 | Maintenance of Channel Flow | 1 | LS | 100000 |  |  | 300000 |  |  |  | 25000
900-3000 | Coordination with the City of Safety Harbor and City Permit Requirements | 1 | LS | 6000 |  |  | 5000 |  |  |  | 2300
995-500 | Maintenance and Restoration of Cedar Street | 1 | LS | 75000 |  |  | 18500 |  |  |  | 125000
111-111 | Concrete Matting | 13400 | SF | 8 |  |  | 13.75 |  |  |  | 28
514-11 | [NAME] (TRM) | 19660 | SF | 4 |  |  | 3 |  |  |  | 12.5
120-1111 | North American Green RollMax BioNet SC150BN, or Equal | 350 | SY | 4.5 |  |  | 28.75 |  |  |  | 42.5
120-1112 | American Meadows Native Southeast Wildflower Mix, with Polyacrylamide (PAM) Tackifier, or Equal AND Fast Germinating Grass Seed Mix (Includes Watering) | 3700 | SY | 2.5 |  |  | 6.75 |  |  |  | 4.5
160-4-06 | Stabilization, Type B, LBR 40, 6" Min. Thickness | 2150 | SY | 8 |  |  | 22 |  |  |  | 57
162-2000 | Fill Voids in Gabions and Mattresses | 2000 | SY | 52 |  |  | 37.5 |  |  |  | 8
522-2 | Modified FDOT Concrete Sidewalk and Driveways, 6-inch thick | 20 | SY | 70 |  |  | 300 |  |  |  | 120
530-2135 | [NAME]) with [NAME] | 100 | SY | 500 |  |  | 50 |  |  |  | 50
901-15 | FDOT Type R-2 Geotextile, Geocellular Confinement and Aggregate (FDOT 901, Course) | 100 | SY | 50 |  |  | 150 |  |  |  | 55
575-1-8 | Sodding - Bahia | 2650 | SY | 4 |  |  | 12 |  |  |  | 6
102-5000 | WATER, for Dust Control | 4 | THG | 1000 |  |  | 500 |  |  |  | 1900
530-3 | Riprap (Rubble), with [NAME] fabric | 55 | TN | 200 |  |  | 325 |  |  |  | 100
 | Roadway/Drainage Total |  |  | 1
OTHER ITEMS
999-0000 | UNSPECIFIED WORK | 200000 | EA | 1 |  |  | 1 |  |  |  | 1
 | OTHER ITEMS SUBTOTAL
 |  | TOTAL BID