|
Bid / Pay Items Change Order No. 2
<br />Lines that have Owner Direct Purchase are in blue.
<br />Item
<br />Unit
<br />Estimated
<br />Quantity
<br />Unit Price
<br />Original Total
<br />Change Order
<br />No. 2
<br />Revised Unit Price
<br />New Total after CO
<br />No. 2
<br />g. Compressed Air and Forcemain Piping, Fittings, Valves,
<br />and Ancillary Components
<br />-
<br />0
<br />g.l. 2-inch DR 11 HDPE Compressed Air & Forcemain
<br />Pipe (same trench)
<br />LF.
<br />15,200
<br />$4.00
<br />$60,800.00
<br />$4.00
<br />$60,800.00
<br />g.2. 2-inch Compressed Air & Forcemain Valves
<br />Ea.
<br />26
<br />$950.00
<br />$24,700.00
<br />$950.00
<br />$24,700.00
<br />' g.3 Well Dewatering Pump Assembly
<br />Ea.
<br />6
<br />$8,250.00
<br />549,500.00
<br />-531,447.33
<br />53,008.78
<br />518,052.67
<br />h. Turn-Key Air Compressor System including All
<br />Equipment and Electrical Components and Connections
<br />and Prefabricated Metal Panel Enclosure (17 feet x 13 feet)
<br />with all appurtenances
<br />L.S.
<br />1
<br />$200,000.00
<br />5200,000.00
<br />-590,215.39
<br />$109,784.61
<br />5109,784.61
<br />i, Concrete Gravity Wall for Existing Pump Station
<br />L.F.
<br />70
<br />$350.00
<br />524,500.00
<br />$350.00
<br />$24,500.00
<br />j. Site Restoration
<br />L.S.
<br />1
<br />$10,000.00
<br />$10,000.00
<br />$10,000.00
<br />510,000.00
<br />k. Miscellaneous
<br />L.S.
<br />1
<br />50.00
<br />50.00
<br />$0.00
<br />2B. Survey
<br />L.S.
<br />1
<br />$89,000.00
<br />$89,000.00
<br />$89,000.00
<br />$89,000.00
<br />TOTAL BID ITEM 2
<br />-,'
<br />$7,743,090.00
<br />$0.00
<br />56,369,137.21
<br />Sutiotal .. -
<br />- ...
<br />-
<br />" 0
<br />,
<br />3. PUBLIC CONSTRUCTION BOND AND INSURANCE (TOTAL)
<br />L.S.
<br />1
<br />5114,800.00
<br />$0.00
<br />5114,800.00
<br />0
<br />4. MOBILIZATION AND DEMOBILIZATION (TOTAL)
<br />L.S.
<br />1
<br />5543,000.00
<br />$0.00
<br />$543,000.00
<br />5. WATER MAIN EXTENSION AND HYDRANT
<br />- '0
<br />5A. Water Main Extension and Hydrant
<br />.,
<br />'0
<br />a. 8-inch C900 PVC, Water Main
<br />L.F.
<br />1,750
<br />550.00
<br />587,500.00
<br />-515,795.24
<br />$40.97
<br />571,704.76
<br />b. Directional Drill 8-inch C900 PVC Water Main
<br />L.F.
<br />100
<br />575.00
<br />$7,500.00
<br />-51,939.80
<br />$55.60
<br />$5,560.20
<br />c. 8-inch Tapping Saddle & Gate Valve
<br />Ea.
<br />1
<br />$6,000.00
<br />$6,000.00
<br />-$2,382.88
<br />$3,617.12
<br />$3,617.12
<br />d. Hydrant and Ancillary Components
<br />Ea.
<br />1
<br />510,000.00
<br />510,000.00
<br />-53,593.40
<br />$6,406.60
<br />56,406.60
<br />e. 2-inch Sch 80 Pipe, Hose Bibb, Meter and Backflow
<br />preventer to LCS Pump Station
<br />Ea.
<br />'1
<br />$10,000.00
<br />510,000.00
<br />-$2,079.41
<br />57,920.59
<br />57,920.59
<br />f. Flushing, Disinfection, and Testing
<br />L.S.
<br />1
<br />55,000.00
<br />$5,000.00
<br />$5,000.00
<br />$5,000.00
<br />g. Miscellaneous
<br />L.S.
<br />1
<br />$10,000.00
<br />510,000.00
<br />-$9,196.56
<br />5803.44
<br />$803.44
<br />5B. Survey
<br />L.S.
<br />1
<br />$3,500.00
<br />$3,500.00
<br />$3,500.00
<br />$3,500.00
<br />TOTAL BID ITEM 5
<br />-
<br />$139,500.00
<br />$0.00
<br />$104,512.71
<br />0
<br />6. LEACHATE COLLECTION SYSTEM (LCS) PUMP STATION
<br />AND FORCEMAINS
<br />'0
<br />.
<br />6A. Leachate Collection System Pump Station
<br />. .
<br />- 0
<br />• .. '
<br />a. Duplex LCS Pump Station Pump Package including all
<br />components for a complete system (precast wetwell,
<br />hatch and safety grate, turbine meter with totalizer,
<br />control panel, valves, ARV, pressure gauge, HDPE pipe and
<br />fittings, ductile iron pipe and fittings, pipe supports,
<br />miscellaneous appurtenances, and dewatering)
<br />L.S.
<br />1
<br />5150,000.00
<br />$150,000.00
<br />-$26,072.73
<br />$123,927.27
<br />$123,927.27
<br />b. 10-inch Concrete Slab and Driveway
<br />S.F.
<br />1,400
<br />$15.00
<br />521,000.00
<br />515.00
<br />521,000.00
<br />c. 5-Foot Diameter Pump Out Manhole
<br />Ea.
<br />1
<br />$20,000.00
<br />$20,000.00
<br />-58,190.44
<br />511,809.56
<br />$11,809.56
<br />6B. Leachate Forcemains
<br />_
<br />• • 0
<br />a. 2-Inch Dual Contained (in 4-Inch) HDPE Forcemain
<br />L.F.
<br />292
<br />$45.00
<br />513,140.00
<br />-53,380.34
<br />533.42
<br />$9,759.66
<br />b. 2-Inch Plug Valve
<br />Ea.
<br />2
<br />$2,000.00
<br />$4,000,00
<br />-51,687.77
<br />51,156.12
<br />52,312.23
<br />c. 4-Inch Solid SDR 11 HDPE Forcemain
<br />L.F.
<br />1,700
<br />$30.00
<br />$51,000.00
<br />-$7,389.45
<br />$25.65
<br />543,610.55
<br />d. Directional Drill 4-Inch Solid DR 11 HDPE Forcemain
<br />L.F.
<br />100
<br />5100.00
<br />510,000.00
<br />5100.00
<br />510,000.00
<br />e. 4-Inch Plug Valve
<br />Ea.
<br />2
<br />$1,500.00
<br />$3,000.00
<br />-51,019.09
<br />$990.46
<br />51,980.91
<br />6C. Survey
<br />L.S.
<br />1
<br />$3,500.00
<br />53,500.00
<br />$3,500.00
<br />$3,500.00
<br />TOTAL BID ITEM 6
<br />$275,640
<br />$227,900
<br />7. CONTINGENCY ALLOWANCE (10%)
<br />L.S.
<br />1
<br />51,457,660.00
<br />51,457,660.00
<br />Total Change Order No. 2
<br />-52,659,127.14
<br />GRAND TOTAL BID (Items l-6
<br />CS 14(, 1&f 00
<br />IIIIIMII.
<br />f:.02 L1 1. 7e•ef
<br />��
<br />GRAND TOTAL BID (Items 1-6 and 7)
<br />,c}EI[yft • 0 eo
<br />New Grand Total After Change Order No. 2
<br />-
<br />'1s 7• 'l:' 8�
<br />CDM
<br />Ij2193_Att 1.xlsx
<br />020I8 COM SmIth Inc.
<br />All R,ghts Reserved
<br />3 of 3
<br />
|