|
Indian River County Department of Utilities I I
<br /> _
<br /> DEDUCTIONS ADDITIONS
<br /> - _ '
<br /> COST ESTIMATE and CONTRACT'OR'S BID ITEM LIST Attachment
<br /> c yya en} 1 _ - -- _-Project: CR 512 Phase III Roadway Improvements - Revised July 21, 20U6 L
<br /> U 11111 11 L 1 -
<br /> Description: Utility Relocations t i
<br /> 31-Jul-06 LABOR COSTS
<br /> Bid Bid Item Estimated Unit of iLaborUnitl Total Labor
<br /> Item No. Description Quantity Measure Price Price
<br /> Bid Item U-28 Potable Water Main Adjustment Assembly 20" 2 EA
<br /> DIP (include (4) 45 Bend)
<br /> O R Install 20" IIDPE by Open Cut 60.0 1 LF $ 105.00 $6,300.00
<br /> OG Install Mechanical Restrained ]Dint Fittings 1 .60 TON $ 1 ,665.00 $2,664.00 $449.55 additional weight of fittings _
<br /> _. - -__ _
<br /> 7d Install Mechanical Restraint Joint on Existing 20" Main 4.0 EA $600A0 $2,400.00 _ _ _ $1 ,300.00well point dewatering
<br /> dewatering addition
<br /> 09 Make Connection to Existing Main 4.0 EA $795.00 $3 , 180.00 $2,700 00 ' install & compact. improt fill
<br /> 23 Test Hales/Potholes 4 FA $200.00 $800.00 $3,960.00 , muck removal
<br /> _._
<br /> $30,000.00 20' line stop
<br /> $725.00 '. asphalt over trench
<br /> $551 00 remove dispose and replace rock base -
<br /> - . .--_ Bid Item U 29 20" x8" Wal Tap w/ Valve & Box 1 EA _ _- T
<br /> +.
<br /> 12e Stainless Steel Run 16" - 24" 1 EA $900.00 $900.00 -$900.00 l 'i
<br /> 13g Tap 20" Main I EA $ 1 ,200.00 $ 1 ,200.00 -$ 1 ,200.00
<br /> ---
<br /> 23 Test I toles/Potholes 2 EA $200.00 $400.00
<br /> 45 Install Asphalt Cement Replacement over Full Trench Width 400 SY $20.00 $8,000.00 -$8,000.00
<br /> 46 Remove, Dispose of and Replace Rock Base 400 SY $ 10.00 $4,000.00 -$4,000.001
<br /> 47 Remove, Dispose of and replace Stab. Subgrade 400 SY $6.00 $2,400.00 $2,400.00 r
<br /> 606 Sad and topsoil 710 SY $6.001 $4,260.00 $4,26_0.00
<br /> 76 Record Drawings I LS $5,000.00 $5,000.00
<br /> Subtotal Subtotal Labor
<br /> $234,676.75
<br /> — _
<br /> Subtotal Subtotal labor, Mob., Demob., MOT, Materials, & Permitting $248,75736 j
<br /> Force Acent. IRCDUS Contingency Account far additional MOT Devices as I Allowance t0% $24,875.74
<br /> _ SubTolal Labor Cost $273,633.09 — -- - - ,
<br /> $38999.80 ADDITIONAL -
<br /> _ 71ONAL ITEMS ADDED 70 JOB
<br /> $ 19,418.7TOTAL CREDITS _ _ $41 R72_OS 5—SEE ATTACHED SHEET FOR DETAILS
<br /> TOTAL ADDITIONS $2U7,U3G 55 it -
<br /> NEW CONTRACT AMOUNT _ -_ - -_ _ - - - _ $438,797.59 — 166,311 10 SUBTOTAL ADDITIONS AND DELETIONS
<br /> APPROVED CONTRACT AMOLIN7 $343.871 .UG $38,065.50 $
<br /> CHANGE ORDER AMOUNT $94,926.53 $3045.2411 $14,611 47 ADDI
<br /> , TIOONAL MOBILIZATION
<br /> $380.6 $1 ,826.43 ADDITIONAL MOT
<br /> — - - T
<br /> $1 ,82643 ADDITIONAL DEMOBILIZATION
<br /> X22,461 12 ADDITIONAL CONTINGENCY MOT
<br /> $41 ,872.05 TOTAL CREDITS
<br /> $207,03655 Total; additions .
<br /> r
<br /> f
<br />
|