Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Lower Bee Branch Creek_Overlook Project_Bid Rejection
Masterpiece on the Mississippi TO: The Honorable Mayor and City Council Members FROM: Michael C. Van Milligen, City Manager SUBJECT: Lower Bee Branch Creek Overlook Project (CIP 7201654) DATE: December 12, 2011 Dubuque knerd All-America City hill! 2007 Sealed bids were received on December 8, 2011, for the Lower Bee Branch Creek Overlook Project. There were three bids submitted and the lowest bid received was from Tricon General Construction, Inc. in the amount of $1,658,155. This amount is 51.14% over the estimate of probable cost. Having reviewed the bids and spoken with bidders, there are some elements of the project that make it more complex and difficult to construct that the engineer's estimate did not adequately reflect. Multiple design changes have already been discussed with bidders that, if implemented, could reduce the project cost more in line with budget expectations. City Engineer Gus Psihoyos recommends rejecting the current bids to allow the evaluation of these potential changes prior to re- initiating the bidding process in early 2012. I concur with the recommendation and respectfully request Mayor and City Council approval. Michael C. Van Milligen MCVM:jh Attachment cc: Barry Lindahl, City Attorney Cindy Steinhauser, Assistant City Manager Gus Psihoyos, City Engineer Masterpiece on the Mississippi Dubuque krail All-America city 111111 2007 TO: Michael C Van Milligen, City Manager FROM: Gus Psihoyos, City Engineer SUBJECT: Lower Bee Branch Creek Overlook Project (CI P#7201654) DATE: December 12, 2011 INTRODUCTION The enclosed resolution authorizes the rejection of all bids for the construction contract for the Lower Bee Branch Creek Overlook Project BACKGROUND The RECAT grant application and grant agreement include funding for two scenic overlooks along the Lower Bee Branch Creek Project one east of Sycamore Street near the 16th Street Detention Basin and one on 16th Street west of Sycamore Street The overlooks include drinking fountains, bike racks, trash receptacles, benches, lighting, trees, shrubs, interpretive signs, and a blue light, 911 kiosk As part of the America's River 111 fundraising campaign, the 16th Street Overlook was sponsored by Dupaco Community Credit Union and the Basin Overlook was sponsored by U S Bank DISCUSSION Sealed bids were received on December 8, 2011, for the Lower Bee Branch Creek Overlook Project There were three bids submitted and the lowest bid received was from Tricon General Construction, Inc of Dubuque, Iowa submitted in the amount of $1,658,155 00 This amount is 51 14% over the estimate of probable cost A summary of the bids is as follows Contractor Name Total Base Bid Tricon General Construction, Inc. $1,658,155.00 Portzen Construction $1,660,909.60 Tschiggfrie Excavating Company $1,943,615.40 Having reviewed the bids and spoken with bidders, there are some elements of the project that make it more complex and difficult to construct than the engineer's estimate did not adequately reflect. Multiple design changes have already been discussed with bidders that if implemented could reduce the project cost more in line with budget expectations. I recommend rejecting the current bids to allow the evaluation of these potential changes prior to re- initiating the bidding process in early 2012. RECOMMENDATION I recommend rejection of all bids for the Lower Bee Branch Creek Overlook Project. ACTION TO BE TAKEN I respectfully request that the City Council adopt the attached resolution rejecting all bids for the Lower Bee Branch Creek Overlook Project. Prepared by Deron Muehring, Civil Engineer!! cc: Barry Lindahl, City Attorney Jenny Larson, Budget Director Marie Ware, Leisure Services Manager Deron Muehring, Civil Engineer!! 2 RESOLUTION NO. 426 -11 REJECTING ALL COMPETITIVE BID PROPOSALS RECEIVED FOR THE LOWER BEE BRANCH CREEK OVERLOOK PROJECT Whereas, competitive sealed bid proposals have been submitted by contractors for Lower Bee Branch Creek Overlook Project (the Project) pursuant to Resolution No. 372 -11 and Notice to Bidders published in a newspaper published in the City of Dubuque, Iowa on the 11th day of November, 2011; and Whereas, said competitive sealed bid proposals were opened and read on the 8th day of December, 2011; and Whereas, the City Council has deemed it advisable to reject all competitive sealed bid proposals the Project. NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF DUBUQUE, IOWA: Section 1. All competitive sealed bid proposals for the Project are hereby rejected. Section 2. The City Clerk is authorized and instructed to return the bid deposits of the unsuccessful bidders for the Project. Attest: Kevi Passed, approved and adopted this 19th day of December . Firnstahl, ity erk , 2011. Sutton, Mayor Pro -Tem NO. DESCRIPTION 16TH Street Overlook 1 Remove Existing Asphalt 2 Site Clearing 3 Unclassified Excavation 4 Strip, Salvage, and Restore Topsoil 5 7 -IN Concrete Sidewalk 6 Salvaged Brick Sidewalk Pavers Z �meateas-gteei-Wall 8 3/4-IN Base Course 9 1 1/4-IN Base Course 10 2 5 -FT by 3 -FT Inlet w /Casting 11 4 -FT Manhole D= 0 -12 -FT 12 15 -IN RCP Storm Sewer 13 15 -IN FES w /Concrete Cut -Off Wall 14 Connect to Existing Water Service 15 1 -IN Water Service 16 Drinking Fountain w/Manhole and Piping 17 Pavilion 18 Pavilion Piling 19 Dry Land Stone Wall on Concrete Base 20 Bike Rack 21 Litter Receptacle 22 Type 1 Bench 23 Medallion 24 Salvage and Reinstall Existing Pedestrian Light Pole 25 Light Pole Base 26 Pedestrian Light Pole and Fixture 27 Remove Existing Light Pole Base and Pull Box Overlook Electrical Equipment and Work (INCL All Electrical 28 Equipment and Work Associated w /Providing the Specified Equipment and Work Not Specifically Noted in this Bid Form) 29 Lighting Control Panel Modifications 30 Fiber Optic Vault w/Drain line 31 Compost Soil Amendment -3 Inches Over All Beds 32 Shredded Hardwood Mulch 33 Trees - Deciduous Ornamental, B &B 34 Trees - Deciduous Canopy, B &B 35 Shrubs - Deciduous, 5 -GAL container 36 Perennials -1 GAL Pot 37 Shovel-Cut Edge 38 Repair Seeding -Blue Grass 39 Repair Seeding -Short Grass Prairie 40 Erosion Control SUB -TOTAL LOWER BEE BRANCH CREEK OVERLOOK PROJECT BID RESULT TABULATION 8 -Dec -11 BIDDER BIDDER BIDDER Engineer's Estimate Tricon General Construction, Inc Portzen Construction, Inc Tschiggfrie Excavating Company UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL QUANTITY PRICE PRICE PRICE PRICE PRICE PRICE PRICE PRICE 100 SY $10 00 1 LS $1,000 00 1 LS $4,000 00 1 LS $1,250 00 1570 SF $8 50 120 SF $15 00 .344 S€ 90 T $14 00 40 T $15 00 1 EA $2,200 00 2 EA $2,000 00 81 LF $35 00 1 EA $1,200 00 1 EA $1,000 00 20 LF $40 00 1 EA $2,200 00 1 LS $343,952 00 720 VLF $28 00 70 LF $60 00 1 EA $620 00 1 EA $1,500 00 2 EA $1,500 00 1 EA $500 00 1 EA $500 00 2 EA $500 00 1 EA $5,000 00 1 EA $500 00 $1,000 00 $1,000 00 $4,000 00 $1,250 00 $13,345 00 $1,800 00 $0 00 $1,260 00 $600 00 $2,200 00 $4,000 00 $2,835 00 $1,200 00 $1,000 00 $800 00 $2,200 00 $343,952 00 $20,160 00 $4,200 00 $620 00 $1,500 00 $3,000 00 $500 00 $500 00 $1,000 00 $5,000 00 $500 00 1 LS $15,000 00 1 LS $700 00 2 EA $3,500 00 5 CY $40 00 50 SY $5 00 2 EA $200 00 4 EA $250 00 16 EA $50 00 38 EA $12 00 100 LF $1 00 170 SY $2 00 135 SY $3 00 1 LS $5,000 00 $15,000 00 $700 00 $7,000 00 $200 00 $250 00 $400 00 $1,000 00 $800 00 $456 00 $100 00 $340 00 $405 00 $5,000 00 $451,073 00 $20 00 $10,000 00 $60,000 00 $2,000 00 $10 00 $6 50 $20 00 $20 00 $6,000 00 $5,000 00 $60 00 $2,000 00 $1,500 00 $80 00 $1,500 00 $438,500 00 $89 00 $50 00 $860 00 $1,870 00 $1,580 00 $3,500 00 $315 00 $400 00 $4,800 00 $30 00 $2,000 00 $10,000 00 $60,000 00 $2,000 00 $15,700 00 $780 00 $0 00 $1,800 00 $800 00 $6,000 00 $10,000 00 $4,860 00 $2,000 00 $1,500 00 $1,600 00 $1,500 00 $438,500 00 $64,080 00 $3,500 00 $860 00 $1,870 00 $3,160 00 $3,500 00 $315 00 $800 00 $4,800 00 $30 00 $19,200 00 $662 00 $5,000 00 $100 00 $6 00 $220 00 $335 00 $49 00 $12 00 $1 50 $2 50 $4 00 $15,000 00 $19,200 00 $662 00 $10,000 00 $500 00 $300 00 $440 00 $1,340 00 $784 00 $456 00 $150 00 $425 00 $540 00 $15,000 00 $691,75200 $10 00 $1,000 00 $400 00 $400 00 $1,000 00 $1,000 00 $1,700 00 $1,700 00 $9 50 $14,915 00 $7 88 $945 60 1 $0 00 $18 00 $1,620 00 $35 00 $1,400 00 $2,600 00 $2,600 00 $8,000 00 $16,000 00 $63 00 $5,103 00 $2,100 00 $2,100 00 $1,000 00 $1,000 00 $35 00 $700 00 $9,200 00 $9,200 00 $533,500 00 $533,500 00 $64 00 $46,080 00 $110 00 $7,700 00 $550 00 $550 00 $1,750 00 $1,750 00 $1,442 00 $2,884 00 $5,000 00 $5,000 00 $649 00 $649 00 $850 00 $1,700 00 $5,424 00 $5,424 00 $1,129 00 $1,129 00 $15,341 00 $788 00 $2,900 00 $21 00 $4 20 $158 00 $237 00 $34 00 $11 00 $1 00 $2 00 $3 00 $10,000 00 $15,341 00 $788 00 $5,800 00 $105 00 $210 00 $316 00 $948 00 $544 00 $418 00 $100 00 $340 00 $405 00 $10,000 00 $701,36460 $9 45 $4,973 00 $21,028 40 $21,070 40 $12 40 $9 70 $23 70 $25 20 $2,917 10 $3,576 60 $40 40 $1,747 90 $610 35 $95 75 $12,949 75 $570,855 00 $74 15 $236 20 $924 50 $2,010 25 $1,698 50 $3,827 45 $478 40 $1,047 85 $5,657 75 $810 50 $945 00 $4,973 00 $21,028 40 $21,070 40 $19,468 00 $1,164 00 $0 00 $2,133 00 $1,008 00 $2,917 10 $7,153 20 $3,272 40 $1,747 90 $610 35 $1,915 00 $12,949 75 $570,855 00 $53,388 00 $16,534 00 $924 50 $2,010 25 $3,397 00 $3,827 45 $478 40 $2,095 70 $5,657 75 $810 50 $26,706 35 $867 55 $4,666 55 $107 50 $6 45 $236 50 $360 15 $52 65 $12 90 $1 60 $2 70 $4 05 $22,470 00 $26,706 35 $867 55 $9,333 10 $537 50 $322 50 $473 00 $1,44060 $842 40 $490 20 $160 00 $459 00 $546 75 $22,470 00 $826,98300 NO. DESCRIPTION LOWER BEE BRANCH CREEK OVERLOOK PROJECT BID RESULT TABULATION 8- Dec -11 BIDDER BIDDER BIDDER Engineers Estimate Tricon General Construction. Inc Portzen Construction. Inc Tschiggfrie Excavating Company UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL QUANTrrY PRICE PRICE PRICE PRICE PRICE PRICE PRICE PRICE Basin Overlook 41 Remove Existing Asphat 120 SY $10 00 $1.200 00 $20 00 $2.400 00 $10 00 $1.200 00 57 90 $948 00 42 Site Clearing 1 LS $500 00 $500 00 510.000 00 $10.000 00 $500 00 $500 00 55.041 50 $5.041 50 43 Unclassified Excavation 1 LS $5.000 00 $5.000 00 $60.000 00 $60.000 00 $3.500 00 $3.500 00 $20.050 00 $20.050 00 44 Strip. Salvage. and Restore Topsoil 1 LS $1.250 00 $1.250 00 $2.000 00 $2.000 00 $3.400 00 $3.400 00 $18.343 75 $18.343 75 45 Remove and Replace Existing 30 -IN Curb and Gutter 20 LF $40 00 $800 00 $35 00 $700 00 $32 00 $640 00 $67 95 $1.359 00 46 Remove and Replace Existing Concrete Pavement (16th Street) 40 SY $100 00 $4.000 00 $90 00 $3.600 00 $65 00 $2.600 00 $136 80 $5.472 00 47 7 -IN Concrete Sidewalk 4080 SF 58 50 $34.680 00 59 00 $36.720 00 $10 00 $40.800 00 $12 45 $50.796 00 48 Salvaged Brick Sidewalk Pavers 235 SF $15 00 $3.525 00 57 00 $1.645 00 57 88 $1.851 80 59 75 $2.291 25 49 3/4 -IN Base Course 385 T $14 00 $5.390 00 $20 00 $7.700 00 $15 00 $5.775 00 $18 10 $6.968 50 50 1 1/4 -IN Base Course 210 T $15 00 $3.150 00 $20 00 $4.200 00 $30 00 $6.300 00 $18 40 $3.864 00 51 2 5 -FT by 3 -FT Inlet w /Casting 2 EA $1.200 00 $2.400 00 $6.000 00 $12.000 00 $2.600 00 $5.200 00 $2.681 20 $5.362 40 52 4 -FT Manhole. D =0 -12" 1 EA 52.000 00 $2.000 00 55.000 00 $5.000 00 $6.500 00 $6.500 00 52.653 15 $2.653 15 53 18 -IN Relay Storm Sewer 70 LF $40 00 $2.800 00 $70 00 $4.900 00 $75 00 $5.250 00 $38 05 $2.663 50 54 15 -IN RCP Storm Sewer 38 LF $40 00 $1.520 00 $6000 $2.280 00 $61 00 $2.318 00 $67 15 $2.551 70 55 Salvage and Reset 18 -IN RCP FES w /Cut -Off Wall 1 EA $500 00 $500 00 $2.000 00 $2.000 00 $750 00 $750 00 $2.510 90 $2.510 90 56 1 1/2 -IN Water Service (Trenchless) 345 LF $30 00 $10.350 00 $100 00 $34.500 00 $38 00 $13.110 00 $31 15 $10.746 75 57 1 1/2 -IN Corporation. Curb Stop. and Box 1 EA $1.500 00 $1.500 00 $1.500 00 $1.500 00 $900 00 $900 00 $815 60 $815 60 58 Pavilion 1 LS $355.946 00 $355.946 00 $438.500 00 $438.500 00 $541.400 00 $541.400 00 $608.256 40 $608.256 40 59 Pavilion Piling 800 VLF $28 00 $22.400 00 $89 00 $71.200 00 $64 00 $51.200 00 $74 15 $59.320 00 60 Dry Laid Stone Wall on a Concrete Base 275 LF $60 00 $16.500 00 $50 00 $13.750 00 $110 00 $30.250 00 $231 90 $63.772 50 61 Drinking Fountain w/Manhole and Piping 1 EA $4.000 00 $4.000 00 $15.000 00 $15.000 00 $9.200 00 $9.200 00 $12.949 75 $12.949 75 62 Bike Rack 1 EA $620 00 $620 00 $860 00 $860 00 $550 00 $550 00 $924 50 $924 50 63 Litter Receptacle 1 EA $1.200 00 $1.200 00 $1.870 00 $1.870 00 $1.750 00 $1.750 00 $2.010 25 $2.010 25 64 Limestone Slab Benches 2 EA $2.500 00 $5.000 00 $1.200 00 $2.400 00 $1.500 00 $3.000 00 $1.762 40 $3.524 80 65 Type 2 Bench 4 EA $1.600 00 $6.400 00 $1.370 00 $5.480 00 $1.211 00 $4.844 00 $1.472 75 $5.891 00 66 Bulletin Board Kiosk 1 EA $4.800 00 $4.800 00 $1.893 00 $1.893 00 $2.600 00 $2.600 00 $2.034 95 $2.034 95 67 Interpretive Sign 2 EA $1.500 00 $3.000 00 $1.048 00 $2.096 00 $750 00 $1.500 00 $1.126 60 $2.253 20 68 Medallion 1 EA $500 00 $500 00 $3.500 00 $3.500 00 55.000 00 $5.000 00 $3.827 45 $3.827 45 69 Light Pole Base and Pull Box 3 EA $700 00 $2.100 00 $400 00 $1.200 00 $1.497 00 $4.491 00 $2.019 40 $6.058 20 70 Pedestrian Light Pole and Fixture 3 EA $3.100 00 $9.300 00 $4.800 00 $14.400 00 $4.859 00 $14.577 00 $5.658 80 $16.976 40 71 Remove Existing Light Pole and Base 2 EA $250 00 $500 00 $200 00 $400 00 $762 00 $1.524 00 $1.421 10 $2.842 20 72 Remove Existing Light Pole Base and Pull Box 1 EA $300 00 $300 00 $30 00 $30 00 $1.129 00 $1.129 00 $990 35 $990 35 Overlook Electrical Equipment and Work (INCL All Electrical 73 Equipment and Work Associated w/ Providing the Specified Equipment and Work Not Specifically Noted in this Bid Form) 1 LS $17.000 00 $17.000 00 $22.800 00 $22.800 00 $17.378 00 $17.378 00 $27.370 70 $27.370 70 74 Lighting Control Panel Modifications 1 LS $650 00 $650 00 $700 00 $700 00 $788 00 $788 00 $867 55 $867 55 75 Fiber Optic Vault w/Drain Line 1 EA $3.500 00 $3.500 00 $5.000 00 $5.000 00 $2.900 00 $2.900 00 $4.768 95 $4.768 95 76 Blue Light Emergency Telephone 1 EA $5.000 00 $5.000 00 $27.800 00 $27.800 00 $25.000 00 $25.000 00 $25.000 00 $25.000 00 77 Compost Soil Amendment -3 Inches Over All Beds 21 CV $40 00 $840 00 $100 00 $2.100 00 $21 00 $441 00 $107 50 $2.257 50 78 Shredded Hardwood Mulch 251 SY 59 00 $2.259 00 56 00 $1.506 00 $4 20 $1.054 20 56 45 $1.618 95 79 Perennials -1 -GAL Pot 174 EA $12 00 $2.088 00 $12 00 $2.088 00 $11 00 $1.914 00 $12 90 $2.244 60 80 Shrubs - Deciduous. 5 gal container 46 EA $60 00 $2.760 00 $49 00 $2.254 00 $34 00 $1.564 00 $52 65 $2.421 90 81 Shrubs - Evergreen. 5 gal container 27 EA $75 00 $2.025 00 $88 00 $2.376 00 $42 00 $1.134 00 $94 60 $2.554 20 82 Trees - Deciduous ornamental. B &B 2 EA $350 00 $700 00 $220 00 $440 00 $157 50 $315 00 $236 50 $473 00 83 Trees Deciduous Canopy. B &B 3 EA $400 00 $1.200 00 $325 00 $975 00 $237 00 $711 00 $349 40 $1.048 20 NO. DESCRIPTION 84 Shovel-Cut Edge 85 Repair Seeding -Blue Grass 86 Repair Seeding -Short Grass Prairie 87 Repair Seeding - Wetland Edge Plant Seed 88 Erosion Control SUB -TOTAL TOTAL OVERLOOK BID Southern Channel Grading 89 Unclassified Excavation 90 Site Clearing 91 Strip, Salvage, and Restore Existing Topsoil 92 Two Rail Cedar Fence 93 Remove and Replace Limestone Boulder 94 Limestone Boulder 95 Compost Soil Amendment -3 Inches Over All Beds 96 Shredded Hardwood Mulch 97 Planting Installation (City - Supplied Plants) 98 Shovel-Cut Edge 99 Topsoil Restoration 100 Salvage and Reset Rip Rap 101 Repair Seeding -Blue Grass 102 Repair Seeding -Short Grass Prairie 103 Erosion Control SUB -TOTAL TOTAL SOUTH CHANNEL BID TOTAL BASE BID ALTERNATE BID #1 1 Limestone Step Wall -16th Street Basin Overlook 2 Limestone Step Wall -Basin Overlook TOTAL LOWER BEE BRANCH CREEK OVERLOOK PROJECT BID RESULT TABULATION 8 -Dec -11 BIDDER BIDDER BIDDER Engineer's Estimate Tricon General Construction, Inc Portzen Construction, Inc Tschiggfrre Excavating Company UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL QUANTITY PRICE 155 LF $1 00 1260 SY $2 50 480 SY $3 00 510 SY $4 00 1 LS $5,000 00 PRICE PRICE $155 00 $1 50 $3,150 00 $2 50 $1,440 00 $3 75 $2,040 00 $3 75 $5,000 00 $15,000 00 $562,93800 $1,014,011 00 PRICE PRICE $232 50 $1 00 $3,150 00 $2 00 $1,800 00 $3 00 $1,912 50 $3 00 $15,000 00 $10,000 00 $853,85800 $1,545,610 00 PRICE $155 00 $2,520 00 $1,440 00 $1,530 00 $10,000 00 $842,45400 $1,543,818 60 PRICE PRICE $1 60 $248 00 $2 70 $3,402 00 $4 05 $1,944 00 $4 05 $2,065 50 $16,491 35 $16,491 35 $1,028,846 35 $1,855,829 35 % Over/Under 0 00% 52 43% 52 25% 83 02% 1 LS $35,000 00 $35,000 00 $31,000 00 $31,000 00 $54,000 00 $54,000 00 $28,285 30 $28,285 30 1 LS $5,000 00 $5,000 00 $5,000 00 $5,000 00 $7,500 00 $7,500 00 $5,041 50 $5,041 50 1 LS $3,000 00 $3,000 00 $2,500 00 $2,500 00 $7,750 00 $7,750 00 $4,925 00 $4,925 00 220 LF $7 50 $1,650 00 $8 00 $1,760 00 $10 00 $2,200 00 $8 60 $1,892 00 1 LS $1,000 00 $1,000 00 $400 00 $400 00 $800 00 $800 00 $1,838 50 $1,838 50 15 EA $250 00 $3,750 00 $200 00 $3,000 00 $250 00 $3,750 00 $176 40 $2,646 00 10 CY $150 00 $1,500 00 $100 00 $1,000 00 $21 00 $210 00 $107 50 $1,075 00 110 SY $4 00 $440 00 $6 00 $660 00 $5 00 $550 00 $6 45 $709 50 17 EA $100 00 $1,700 00 $130 00 $2,210 00 $53 00 $901 00 $139 75 $2,375 75 160 LF $1 00 $160 00 $1 50 $240 00 $1 00 $160 00 $1 60 $256 00 350 CY $30 00 $10,500 00 $30 00 $10,500 00 $35 00 $12,250 00 $50 05 $17,517 50 300 SY $35 00 $10,500 00 $60 00 $18,000 00 $40 00 $12,000 00 $19 45 $5,835 00 1220 SY $2 00 $2,440 00 $2 50 $3,050 00 $2 00 $2,440 00 $2 70 $3,294 00 860 SY $4 00 $3,440 00 $3 75 $3,225 00 $3 00 $2,580 00 $4 05 $3,483 00 1 LS $3,000 00 $3,000 00 $30,000 00 $30,000 00 $10,000 00 $10,000 00 $8,612 00 $8,612 00 $83,080 00 $83,080 00 $1,097,091 00 $112,545 00 L $112,545 00 1-$1,658,155 00 $117,091 00 $117,091 00 $1,660,909 60 $87,786 05 $87,786 05 $1,943,615 40 % Over/Under 0 00% 51 14% 51 39% 77 16% 350 VSF $20 00 $7,000 00 $108 00 $37,800 00 $84 00 $29,400 00 $101 80 $35,630 00 550 VSF $20 00 $11,000 00 $103 00 $56,650 00 $84 00 $46,200 00 $102 65 $56,457 50 $18,000 00 $94,450 00 $75,600 00 $92,087 50