|
<br /> Bid Schell. Description QTY Unit Unit Cost Total Paving Concrete WW Sen'ice WW Lateral City Pave Clty Scape City Ilium City Storm
<br /> Total
<br /> Item
<br /> 50 FLAGGERS 150 HOURS $ 41:70 $ 6,255.00 $ 3,142.34 $ 499.75 $ 112.77 $ 397.44 $ 15.67 $ 149.79 $ 1,440.10
<br />$ 497.13 $ 6,255.00;,-
<br /> 60 TEMPORARY BARRICADES. TYPE III 10 EACH $ 40.00 $ 400.00 $ 200.95 $ 31.96 $ 7.21 $ 25.42 $ 1.00 $ 9.58 $ 92.09
<br /> $ 31.79 $ 400:00
<br /> 70 EROSION CONTROL 1 LS $ 500.00 $ 500.00 $ 251.19 $ 39.95 $ 9.01 $ 31.77 $ 1.25 $ 11.97 $ 115.12 $ 39.74
<br /> $ 500.00
<br /> 8D CONSTRUCTION ENTRANCES 2 EACH $ 300.00 $ 800.00 $ 301.42 $ 47.94 $ 10.82 $ 38.12 $ 1.50 $ 14.37 $ 138.14 $
<br /> 47.69 $ 600,00
<br /> 9D INLET PROTECTION 4 EACH $ .40.00 $ 160.00 $ 80.38 $ 12.78 $ 2.88. $ 10.17 $ 0.40 $ 3.83 $ 36.84 $ 12.72 $
<br /> 160.00
<br /> 100 BIO-FILTER BAG CHECK DAM 6 EACH $ ~ 50.00 $ 300.00 $ .150.71 $ 23.97 $ 5.41 $ 19.06 $ 0.75 $ 7.18 $ 69.07
<br /> $ 23.84 $ 300.00
<br /> 110 COMPOST FILTER BERM 750 FT $ 1.50 $ 1,125.00 $ 565.17 $ 89.88 $ 20.28 $ 71.48 $ 2.82 $ 26.94 $ 259.01 $ 89.41
<br /> $ 1,125.00
<br /> 120 TEMP TYPE ORANGE PLASTIC MESH FENCE 1000 FT $ 1.80 $ 1,800.00 $ 904.27 $ 143.81 $ 32.45 $ 114.32 $ 4.51 $ 43.10
<br /> $ 414.42 $ 143.06 $ 1,800.00
<br /> 130 CLEARING AND GRUBBING 1 LS $ 25,500.00 $ 25,500.00" $ 12,810.51 $ 2,037.34 $ 459.74 $ 1,620.27 $ 63:90 $ 610.65
<br /> $ 5,870.93 $ 2,026.67 $ .25,500.00
<br /> 140 TREE PROTECTION 1 LS $ 672.00 $ 672.00 $ 337.59 $ 53.69 $ 12.12 $ 42.70 $ 1.68 $ 16.09 $ 154.72 $ 53.41
<br /> $ 672.00
<br /> INSERT ESTIMATES ABOVE THIStiNE
<br /> Contractor Total ~ 916,940.18 5 460,645.96 $ 73;259.60 $ 16,531'.49 $ 58,262.31 $ 2,297.81 $ 21,957.84 $ 211,109.40
<br /> $ 72,875.76 $ 916,940:18
<br /> 50.24% 7.99% 1.80% 6.35% 0.25% 2.39% 23.02% 7.95% 100.00°k
<br /> CONTINGENCIES 10% $ 91,694.02 $ 91,694.02 $ 46,064.60 $ 7,325.96 $ 1,653.15 $ 5,826.23 $ 229.78 $ 2,195.78 $ 21,110.94
<br /> $ 7,287.58 $ 91,694.02
<br /> TESTING 1% $ 10,086.34 $ 10,086.34 $ 5,067.10 $ . 805.86 $ 181.85 $ 640.89 $ 25.28 $ 241.54 $ 2,322.20 $ 801.63
<br /> $ 10,086.34
<br /> TREES 67 EACH $ 450.00 $ 30,150.00 $ 30,150.00 $ 30,150.00
<br /> ODOTADMINSTRATIVECOSTS 1 LUMPSUM $ 10,000.00 $ 10,000.00 $ $ $ - $ $ 10,000.00 $ 10,000.00
<br /> CONSULTANTS Pavement.Desi n 1 LUMPSUM $ 10,111.65 $ .10,117.65 $ 10,11165 $ 10,111.65
<br /> CONSULTANTS Fed-Aid Environmental 1 LUMPSUM $ 40,359.82 $ 40,359.82 $ 40,359.82 $ 40,359.82
<br /> ADVERTISING 1 LUMPSUM $ 1,000.00 $ 1,000.00 $ 502.37 $ 79.90 $ 18.03 $ 63.54 $ 2.51 $ 23.95 $ 230.23 $ 79.48
<br /> $ 1,000.00
<br /> PERMITS 1 LUMPSUM $ 1,000.00 $ 1,000.00 $ 502.37 $ 79.90 $ 18.03 $ 63.54 $ 2.51 $ 23.95 $ 230.23 $ 79.48
<br />$ 1,000.00
<br /> EWEB -ELECTRICAL HOOK-UP 1 LUMPSUM $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5;000.00'
<br /> ATTORNEY FEES 1 LUMPSUM $ 7,500.00 $ 7,500.00 $ 3,767.80 $ 599.22 $ 135.22 $ 476.55 $ 18.79 $ 179.60 $ .1,726.74
<br /> $ 596.08 $ 7,500.00
<br /> EWEB-IRRIGATION HOOKUP 1 LUMPSUM $ 2,000.00 $ 2,000.00 $ - $ $ $ $ $ 2,000.00 $ - $ $ 2,000.00
<br /> WARRANTYINSPECTIONFEE 1 LUMPSUM $ 1,200.00 $ 1,200.00 $ 602.85 $ 95.87 $ 2163 $ 76.25 $ 3.01 $ 28.74 $ 276.28
<br /> $ 95.37 $ 1,200.00
<br /> ROW Fees isle, etc. 1 LUMPSUM $ 70,000.00 $ 70,000.00 $ 35,166.11 $ 5,592.70 $ 1,262.03 $ 4,447.79 $ 175,42 $
<br /> 1,676.28 $ 18,116.27 $ 5,563:40 $ 70,000.00
<br /> ROW 1 LUMPSUM $ 433,967.00 $ 433,967.00 $ 218,013.29 $ 34,672.11 $ 7,823.98 $ 27,574.23 $ 1,087.50 $ 10,392.15. $
<br /> 99,913.29 $ 34,490.45 $ 433,967.00
<br /> Ties to GL ASAF DATE:
<br /> INSERT ESTIMATES ABOVE THIS LINE.
<br /> Total DirectGosts-Includin Estimates ~ 1,63i,009.0'I $ 810,594.11. $ 122,511.11 $ 27,645.41 $ 97,431:33 $ 64,202.41 $ 38,719.81.
<br /> $ 358,035.59. $ 121,8(19.22 $ T,831,009A1
<br /> 49.70% 7.51% 1.69% 5.97% 3.32% 2.37% 21.95% 7.47°/a 100.00%
<br /> ENGINEERING CHARGE 23% $ 375,132.07 $ 186,436.65 $ 28,177.56 $ 6,358.44 $ 22,409.21 $ 12,466.55 $ 8,905.56 $ .82,348.19
<br /> $ 28,029.92 $ 375,132.07
<br /> ADMIN FEE 5% $ 81,550.45 $ 40,529.71 $ 6,125.56 $ 1,382.27 $ 4,871.57 $ 2,710.12 $ 1,935.99 $ 17,901.78
<br />$ 6,093.46 $ 81,550.45
<br /> CONSTRUCTION FINANCING 4.000000% LUMPSUM $ 65,240.36 $ 65,240.36 $ 32,423.76 4,900.44 $ 1,105.82 $ 3,897.25 $ 2,168.10 $
<br /> 1,548.79 $ 14,321.42 $ 4,874.77 $ 65,240.36
<br /> TOTAL ~ 2,152,931:89 $ 1,069,984.22 $ 161,714.66 $ 36,491.94 $ .128,609.36 $ 71,547.18 $ .51,110.15 $ 472,606:98 $
<br /> 160,867.32 $ .2,152,931.89
<br /> °/a OF DIRECT CITY COSTS 9.46°k ~ 6.76% 62.50% 21.28%
<br /> bISTRIBUTE ACROSS CITY COSTS: $ $ $
<br /> Estimated PSF over 23% $ 370,867.93 $ 35,084.11 $ 25,070.67 $ 231,792.46 $ 78,920.70 $ 370,867.94
<br /> GRAND TOTAL (includes City Share Admin Fee) $ 2,523,799.82 $ 1,069,984.22 $ 161,714.66 $ 36,491.94 $ 128,609.36 $ 106,631.29 $ 76,180.82
<br /> $ 704,399.44 $ 239,788.07' $ 2,523,799.83
<br /> TOTAL COSTS TO BE RECORDED (excludes CityShare Admin Fee) $ 2;488,338.89 $ 2,581,260.75
<br />
<br />
|