HomeMy WebLinkAboutAttachment 1 Resolution 2018-23, 2018 Pipeline ReplacementAnalysis of Bid Quantities vs.Actual Quantities Constructed
District Pipeline Replacement -2078
Contractor:Longo Incorporated
Bid Amounts Actual Amounts
Bid Item Description Quantity I Units Unit Price Subtotal Quantity I Units 1 Unit Price Subtotal
1 Mobilization 7 L $55,000.00 $55,00000 1 L $55,00000 $55,000.00
1A 12”Water Main 1,701 FT $148.00 $251,748.00 1,695 FT $148.00 $250,860.00
1 B 2”PE Water Service Lateral 680 FT $85.00 $57,800.00 743 FT $85.00 $63,155.00
1 C Double Water Service for Lower Pressure Areas (DSL)1 5 EA $3,400.00 $51 000.00 1 5 EA $3,400.00 $51,000.00
1 D Double Water Service with One Lot Vacant (DSV)3 EA $2,500.00 $7,500.00 3 EA $2,500.00 $7,500.00
1 E Connect New 2”Lateral to Existing Double Meter Box at 1 371 9/1 3741 Skiview Loop 1 EA $2,200.00 $2,200.00 1 EA $2,200.00 $2,200.00
1 F Connect New 2”Lateral to Existing Meter Boxes at 1 3637/1 3691 Skiview Loop 1 EA $2,200.00 $2,200.00 1 EA $2,200.00 $2,200.00
1 G Connect New 2”Lateral to Existing Single Meter Box 2 EA $2,200.00 $4,400.00 2 EA $2,200.00 $4,400.00
1 H Fire Hydrant Assembly 3 EA $8,300.00 $24,900.00 3 EA $8,300.00 $24,900.00
1 I Air Valve Assembly 1 EA $5,300.00 $5,300.00 1 EA $5,300.00 $5,300.00
1J Connection to Existing 12”Pipe at Station 0+00 1 LS $8,500.00 $8,500.00 1 LS $8,500.00 $8,500.00
1K Connection to Existing 12”Steel Pipe at Station 17+01.08 1 LS $8,500.00 $8,500.00 1 LS $8,500.00 $8,500.00
YL Rock Excavation 30 HRS $1,500.00 $45,000.00 131 HRS $1,500.00 $196,500.00
YM AC Pavementand Base (trench restoration)12,500 SF $10.50 $131,250.00 13,200 SF $10.50 $138,600.00
iN Additional ½”Thickness of AC Pavement (trench restoration)12,500 SF $1.00 $12,500.00 0 SF $1.00 $-
10 Asphalt Cement Dike 40 LF $80.00 $3,200.00 120 LF $80.00 $9,600.00
1P All OtherWork Required bythe Contract Documents 1 LS $10,500.00 $10,500.00 1 LS $10,500.00 $10,500.00
2A 8”Water Main 321 FT $105.00 $33,705.00 332 FT $105.00 $34,860.00
2B 2”PE Water Service Lateral 175 FT $85.00 $14,875.00 187 FT $85.00 $15,895.00
2C Single Water Service (55)2 EA $2,800.00 $5,600.00 4 EA $2,800.00 $11,200.00
2D Double Water Service (DS)3 EA $3,500.00 $10,500.00 2 EA $3,500.00 $7,000.00
2E Connection to Existing 8”Steel Pipe at Station 0+00 1 LS $5,700.00 $5,700.00 1 LS $5,700.00 $5,700.00
2F Connection to Existing 8”Steel Pipe at Station 3÷21.01 1 LS $5,700.00 $5,700.00 1 LS $5,700.00 $5,700.00
2G Rock Excavation 6 HRS $1,500.00 $9,000.00 5 HRS $1,500.00 $7,500.00
2H AC Pavementand Base (trench restoration)2,200 SF $10.50 $23,100.00 3,350 SF $10.50 $35,175.00
21 Additional ½”Thickness of AC Pavement (trench restoration)2,200 SF $1 .00 $2,200.00 0 SF $1 .00 $-
2J All Other Work Required by the Contract Documents 1 LS $4,500.00 $4,500.00 1 LS $4,500.00 $4,500.00
3A Rock Excavation 6 HRS $1,500.00 $9,000.00 0 HRS $1,500.00 $-
3B Aggregate Base 240 Tons $85.00 $20,400.00 145 Tons $85.00 $12,314.80
3C AC Pavement—3”Thick 2,300 SF $8.00 $18,400.00 1,660 SF $8.00 $13,280.00
3D AC Pavement—4”Thick 5,000 SF $10.50 $52,500.00 4,220 SF $10.50 $44,310.00
3E All Other Work Required by the Contract Documents 1 LS $62,500.00 $62,500.00 1 LS $62,500.00 $62,500.00
4A Rock Excavation 4 HRS $1,500.00 $6,000.00 0 HRS $1,500.00 $-
4B AC Pavement and Base (trench restoration)350 SF $10.50 $3,675.00 580 SF $10.50 $6,090.00
4C All Other Work Required by the Contract Documents 1 LS $37,000.00 $37,000.00 1 LS $37,000.00 $37,000.00
5A 2”Conduit From Station 0+00 to Station 0÷35 35 FT $75.00 $2,625.00 40 FT $75.00 $3,000.00
SB 4”&2”Conduit From Station 0+35 to Station 2+35 200 FT $95.00 $19,000.00 195 FT $95.00 $18,525.00
5C 2”Conduit From Station 2+00 to Station 2+40.15 S FT $75.00 $375.00 10 FT $75.00 $750.00
SD Rock Excavation 2 HRS $1,500.00 $3,000.00 0 HRS $1,500.00 $-
5E AC Pavement and Base (trench restoration)100 SF $8.50 $850.00 75 SF $8.50 $637.50
SF All Other Work Required by the Contract Documents 1 LS $5,500.00 $5,500.00 1 LS $5,500.00 $5,500.00
6A lnnerduct from Station 0+00 to Station 3+01 ,Offset Left 321 FT $8.50 $2,728.50 321 FT $8.50 $2,728.50
6B Innerduct from Station 3+01 ,Offset Left to Station 26+66,Offset Left 2,405 FT $8.50 $20,442.50 2,405 FT $8.50 $20,442.50
6C Innerduct from Station 26+66,Offset Left to Station 47+70,Offset Left 2,144 FT $8.50 $18,224.00 2,144 FT $8.50 $18,224.00
6D Innerduct from Station 47+70,Offset Left to Station 61+88,Offset Left 1 458 FT $8.50 $1 2,393.00 1 458 FT $8.50 $12,393.00
6E Innerduct from Station 61 +88,Offset Left to Station 80+34 1 866 FT $8.50 $1 5,861 .00 1 866 FT $8.50 $1,861.00
6F 2”Conduit from Station 0+00 to Station 0+38 1 LS $8,500.00 $8,500.00 1 LS $8,500.00 $8,500.00
6G 6”Sweep at Station 10+26 1 LS $4,400.00 $4,400.00 1 LS $4,400.00 $4,400.00
6H 6”Pipe at Station 18+01 1 LS $4,400.00 $4,400.00 1 LS $4,400.00 $4,400.00
61 6”Pipe at Station 20+67 1 LS $4,400.00 $4,400.00 1 LS $4,400.00 $4,400.00
6J 6”Pipe at Station 35+08 1 LS $4,400.00 $4,400.00 1 LS $4,400.00 $4,400.00
6K 6”Sweep at Station 35+29 1 LS $4,400.00 $4,400.00 1 LS $4,400.00 $4,400.00
6L 6”Pipe at Station 58+38 1 LS $4,400.00 $4,400.00 1 LS $4,400.00 $4,400.00
6M 6”Pipe at Station 62+04 1 LS $4,400.00 $4,400.00 1 LS $4,400.00 $4,400.00
6N 2”Conduit from Station 80+10 to Station 80+34 1 LS $8,500.00 $8,500.00 1 LS $8,500.00 $8,500.00
60 Innerduct Pull BoxAssemblyat Stations 3+01,47+70 &61+88 3 EA $4,500.00 $13,500.00 3 EA $4,500.00 $13,500.00
6P lnnerduct Pull Box Assembly at Station 26+66 1 LS $4,500.00 $4,500.00 1 LS $4,500.00 $4,500.00
6Q Innerduct Pull Box at Station 80+34 1 LS $4,500.00 $4,500.00 1 LS $4,500.00 $4,500.00
6R Rock Excavation 2 HRS $1,500.00 $3,000.00 0 HRS $1,500.00 $-
65 AC Pavementand Base (trench restoration)800 SF $10.50 $8,400.00 1,400 SF $10.50 $14,700.00
6T Additional ½”Thickness of AC Pavement (trench restoration)800 SF $1 .00 $800.00 0 SF $1 .00 $-
6U All Other Work Required by the Contract Documents 1 LS $7,500.00 $7,500.00 1 LS $7,500.00 $7,500.00
Total AmountofBase Bid $1,196,852.00 $1,332,301.30
Additional Payment to Longo $135,449.30