HomeMy WebLinkAbout11 Attachment 1, Bid vs ActualBid Item Description Quantity Units Unit Price Subtotal Quantity Units Unit Price Subtotal
1 Mobilization 1 LS 45,821.10$ 45,821.10$ 1 LS 45,821.10$ 45,821.10$
1A 8” Water Main 1,204 FT 125.00$ 150,500.00$ 1,193 FT 125.00$ 149,125.00$
1B 2” PE Water Service Lateral 200 FT 55.00$ 11,000.00$ 164 FT 55.00$ 9,020.00$
1C Single Water Service (SS)1 EA 4,000.00$ 4,000.00$ 1 EA 4,000.00$ 4,000.00$
1D Double Water Service for Lower Pressure Areas (DSL)2 EA 4,200.00$ 8,400.00$ 2 EA 4,200.00$ 8,400.00$
1E Double Water Service with One Lot Vacant (DSV)1 EA 6,000.00$ 6,000.00$ 1 EA 6,000.00$ 6,000.00$
1F Connect New 2” Lateral to Existing Double Meter Box at 12293/12309 Northwoods Blvd. 1 EA 4,000.00$ 4,000.00$ 1 EA 4,000.00$ 4,000.00$
1G Connect New 4” Lateral to Existing 4” Lateral at 12411 Northwoods Blvd.1 EA 6,500.00$ 6,500.00$ 1 EA 6,500.00$ 6,500.00$
1H Salvage Existing Fire Hydrant and Install New Fire Hydrant Assembly at Station 3+28 1 EA 13,000.00$ 13,000.00$ 1 EA 13,000.00$ 13,000.00$
1I Air Valve Assembly 1 EA 7,500.00$ 7,500.00$ 1 EA 7,500.00$ 7,500.00$
1J Connection to Existing 8” Valve at Station 0+00 1 LS 7,500.00$ 7,500.00$ 1 LS 7,500.00$ 7,500.00$
1K Connection to Existing 8” PVC Pipe at Station 12+03.91 1 LS 7,500.00$ 7,500.00$ 1 LS 7,500.00$ 7,500.00$
1L 3” PRV Vault Drain Pipe 1 LS 6,000.00$ 6,000.00$ 1 LS 6,000.00$ 6,000.00$
1M Rock Excavation 20 HRS 300.00$ 6,000.00$ 32 HRS 300.00$ 9,600.00$
1N AC Pavement and Base (trench restoration)8,700 SF 8.00$ 69,600.00$ 6,256 SF 8.00$ 50,048.00$
1O Additional ½” Thickness of AC Pavement (trench restoration)8,700 SF 0.40$ 3,480.00$ 42,456 SF 0.40$ 16,982.40$
1P AC Pavement and Base (lane restoration)1,105 SF 10.00$ 11,050.00$ 2,179 SF 10.00$ 21,790.00$
1Q Asphalt Cement Dike 40 LF 125.00$ 5,000.00$ 58 LF 125.00$ 7,250.00$
1R All Other Work Required by the Contract Documents 1 LS 7,000.00$ 7,000.00$ 1 LS 7,000.00$ 7,000.00$
1S Fire Hydrant Assembly at Station 7+20 1 EA 11,500.00$ 11,500.00$ 1 EA 11,500.00$ 11,500.00$
2A 8” Water Main 1,137 FT 110.00$ 125,070.00$ 1,144 FT 110.00$ 125,840.00$
2B 2” PE Water Service Lateral 240 FT 55.00$ 13,200.00$ 232 FT 55.00$ 12,760.00$
2C Double Water Service for Lower Pressure Areas (DSL)
6 EA 4,800.00$ 28,800.00$ 6 EA 4,800.00$ 28,800.00$
2D Connect New 2” Lateral to Existing Double Meter Box at 13291/13030 Falcon Point Pl.
1 EA 4,500.00$ 4,500.00$ 1 EA 4,500.00$ 4,500.00$
2E Connect New 2” Lateral to Existing 2” Lateral on Muhlebach Way 2 EA 4,500.00$ 9,000.00$ 2 EA 4,500.00$ 9,000.00$
2F Fire Hydrant Assembly 2 EA 11,000.00$ 22,000.00$ 2 EA 11,000.00$ 22,000.00$
2G Tee/Valve Assembly at Station 3+27 on Muhlebach Way 1 EA 5,500.00$ 5,500.00$ 1 EA 5,500.00$ 5,500.00$
2H Connection to Existing 8” PVC Pipe at Station 0+00 on Muhlebach Way 1 LS 6,500.00$ 6,500.00$ 1 LS 6,500.00$ 6,500.00$
2I Connection to Existing 8” DI Pipe at Station 5+22.11 on Muhlebach Way 1 LS 6,500.00$ 6,500.00$ 1 LS 6,500.00$ 6,500.00$
2J Connection to Existing 8” DI Pipe at Station 6+14.50 on Falcon Point Place 1 LS 6,500.00$ 6,500.00$ 1 LS 6,500.00$ 6,500.00$
2K Rock Excavation
20 HRS 300.00$ 6,000.00$ 71 HRS 300.00$ 21,300.00$
2L AC Pavement and Base (trench restoration)
6,500 SF 10.00$ 65,000.00$ 7,411 SF 10.00$ 74,110.00$
2M Additional ½” Thickness of AC Pavement (trench restoration)
6,500 SF 0.40$ 2,600.00$ 0 SF 0.40$ -$
2N All Other Work Required by the Contract Documents 1 LS 8,000.00$ 8,000.00$ 1 LS 8,000.00$ 8,000.00$
3A 8” Water Main on Snowpeak Way 1,052 FT 110.00$ 115,720.00$ 1,093 FT 110.00$ 120,230.00$
3B 8” Water Main on Matterhorn Place 331 FT 110.00$ 36,410.00$ 337 FT 110.00$ 37,070.00$
3C 2” PE Water Service Lateral 350 FT 55.00$ 19,250.00$ 332 FT 55.00$ 18,260.00$
3D Double Water Service for Lower Pressure Areas (DSL)
10 EA 5,000.00$ 50,000.00$ 8 EA 5,000.00$ 40,000.00$
3E Connect New 2” Lateral to Existing Double Meter Box at 12124/12138 Snowpeak Way
1 EA 5,000.00$ 5,000.00$ 2 EA 5,000.00$ 10,000.00$
3F Fire Hydrant Assembly
2 EA 11,000.00$ 22,000.00$ 2 EA 11,000.00$ 22,000.00$
Analysis of Bid Quantities vs. Actual Quantities Constructed
District Pipeline Replacement - 2021
Contractor: Rapid Construction
Bid Amounts Actual Amounts
Bid Item Description Quantity Units Unit Price Subtotal Quantity Units Unit Price Subtotal
Bid Amounts Actual Amounts
3G Tee/Valve Assembly at Station 3+46 on Snowpeak Way 1 EA 7,000.00$ 7,000.00$ 1 EA 7,000.00$ 7,000.00$
3H 6” Valve at Station 0-20 on Matterhorn Place 1 EA 4,500.00$ 4,500.00$ 1 EA 4,500.00$ 4,500.00$
3I Connection to Existing 8” PVC Pipe at Station 0+00 on Snowpeak Way 1 LS 6,500.00$ 6,500.00$ 1 LS 6,500.00$ 6,500.00$
3J Connection to Existing 6” Steel Pipe at Station 10+51.99 on Snowpeak Way 1 LS 7,500.00$ 7,500.00$ 1 LS 7,500.00$ 7,500.00$
3K Connection to Existing 6” DI Pipe at Station 0+00 on Matterhorn Place 1 LS 6,500.00$ 6,500.00$ 1 LS 6,500.00$ 6,500.00$
3L Rock Excavation 20 HRS 300.00$ 6,000.00$ 2 HRS 300.00$ 600.00$
3M AC Pavement and Base (trench restoration)12,300 SF 10.00$ 123,000.00$ 7,355.5 SF 10.00$ 73,555.00$
3N Additional ½” Thickness of AC Pavement (trench restoration)12,300 SF 0.40$ 4,920.00$ 0 SF 0.40$ -$
3O All Other Work Required by the Contract Documents 1 LS 8,500.00$ 8,500.00$ 1 LS 8,500.00$ 8,500.00$
3P Double Water Service with One Lot Vacant (DSV) 0 LS 6,000.00$ -$ 1 LS 6,000.00$ 6,000.00$
Total Amount of Bid 1,123,321.10$ 1,098,061.50$
Credit To The District (25,259.60)$