HomeMy WebLinkAbout14 Attachment 2Bid vs Actual - Board - Pipeline Replacement-2022 Analysis of Bid Quantities vs.Actual Quantities Constructec
District Pipeline Replacement-2022
Contractor: C&D Contractors
Bid Amounts Actual Amounts
Bid Item Description Quantity Units Unit Price Subtotal Quantit Units Unit Price Subtotal
1 Mobilization 1 LS $ 82,610.00 $ 82,610.00 1 LS $ 82,610.00 $ 82,610.00
1A 12"Water Main From Station 0+10 to Station 21+19 2,109 FT $ 199.00 $ 419,691.00 2,127 FT $ 199.00 $ 423,273.00
1B 8"Water Main From Station 21+19 to Station 40+69.15 1,950 FT $ 149.00 $ 290,550.00 1,954 FT $ 149.00 $ 291,146.00
1C 2"PE Water Service Lateral 1,700 FT $ 99.00 $ 168,300.00 1,699 FT $ 99.00 $ 168,201.00
1 D Single Water Service(SS) 3 EA $ 2,440.00 $ 7,320.00 3 EA $ 2,440.00 $ 7,320.00
1 E Double Water Service(DS) 35 EA $ 2,650.00 $ 92,750.00 35 EA $ 2,650.00 $ 92,750.00
1 F Double Water Service with One Lot Vacant(DSV) 12 EA $ 5,030.00 $ 60,360.00 12 EA $ 5,030.00 $ 60,360.00
1G Double Water Service with Both Lots Vacant(D2V) 1 EA $ 3,120.00 $ 3,120.00 1 EA $ 3,120.00 $ 3,120.00
1 H Connect New 2"Lateral to Existing Double Meter Box 2 EA $ 2,310.00 $ 4,620.00 2 EA $ 2,310.00 $ 4,620.00
11 Fire Hydrant Assembly 5 EA $ 12,660.00 $ 63,300.00 5 EA $ 12,660.00 $ 63,300.00
1J Tee/Valve/Fire Hydrant Assembly at Station 9+60 1 LS $ 15,360.00 $ 15,360.00 1 LS $ 15,360.00 $ 15,360.00
1 K Tee/Valve/Fire Hydrant Assembly at Station 36+47 2 EA $ 9,510.00 $ 19,020.00 1 EA $ 9,510.00 $ 9,510.00
1 L Air Valve Assembly 2 EA $ 6,850.00 $ 13,700.00 2 EA $ 6,850.00 $ 13,700.00
1 M Connection to Existing 12"PVC Pipe at Station 0+00 1 LS $ 5,380.00 $ 5,380.00 1 LS $ 5,380.00 $ 5,380.00
1 N Connection to Existing 6"DI Pipe at Station 40+69.15 1 LS $ 4,300.00 $ 4,300.00 1 LS $ 4,300.00 $ 4,300.00
10 Tee/Valve Assembly at Station 21+19 1 LS $ 15,070.00 $ 15,070.00 1 LS $ 15,070.00 $ 15,070.00
1P Rock Excavation 80 HRS $ 850.00 $ 68,000.00 5 HRS $ 850.00 $ 4,250.00
1Q AC Pavement and Base(trench restoration) 30,000 SF $ 8.00 $ 240,000.00 29,915 SF $ 8.00 $ 239,320.00
1 R Additional'/2"Thickness of AC Pavement(trench restoration) 30,000 SF $ 0.75 $ 22,500.00 0 SF $ 0.75 $ -
1S Asphalt Cement Dike 30 LF $ 60.00 $ 1,800.00 89 LF $ 60.00 $ 5,340.00
1T All Other Work Required by the Contract Documents 1 LS $ 69,670.00 $ 69,670.00 1 LS $ 69,670.00 $ 69,670.00
2A 8"Water Main 2,158 FT $ 150.00 $ 323,700.00 2,139 FT $ 150.00 $ 320,850.00
2B 2"PE Water Service Lateral 850 FT $ 100.00 $ 85,000.00 694 FT $ 100.00 $ 69,400.00
2C Single Water Service(SS) 4 EA $ 2,360.00 $ 9,440.00 4 EA $ 2,360.00 $ 9,440.00
2D Double Water Service For Lower Pressure Area(DSL) 14 EA $ 2,820.00 $ 39,480.00 14 EA $ 2,820.00 $ 39,480.00
2E Double Water Service with One Lot Vacant(DSV) 5 EA $ 5,110.00 $ 25,550.00 5 EA $ 5,110.00 $ 25,550.00
2F Connect New 2"Lateral to Existing Double Meter Box 4 EA $ 2,240.00 $ 8,960.00 4 EA $ 2,240.00 $ 8,960.00
2G Fire Hydrant Assembly 3 EA $ 12,040.00 $ 36,120.00 3 EA $ 12,040.00 $ 36,120.00
2H Tee/Valve/Fire Hydrant Assembly at Station 13+49 1 LS $ 15,090.00 $ 15,090.00 1 LS $ 15,090.00 $ 15,090.00
21 Air Valve Assembly 1 EA $ 6,980.00 $ 6,980.00 1 EA $ 6,980.00 $ 6,980.00
2J Connection to Existing 8"Gate Valve at Station 0+00 1 LS $ 4,710.00 $ 4,710.00 1 LS $ 4,710.00 $ 4,710.00
2K Connection to Existing 6"DI Pipe at Station 21+58.09 1 LS $ 4,300.00 $ 4,300.00 1 LS $ 4,300.00 $ 4,300.00
2L Rock Excavation 40 HRS $ 850.00 $ 34,000.00 60 HRS $ 850.00 $ 50,575.00
2M AC Pavement and Base(trench restoration) 9,000 SF $ 8.00 $ 72,000.00 12,640 SF $ 8.00 $ 101,120.00
2N Additional'/2"Thickness of AC Pavement(trench restoration) 9,000 SF $ 0.80 $ 7,200.00 0 SF $ 0.80 $ -
20 Asphalt Cement Dike 30 LF $ 60.00 $ 1,800.00 33 LF $ 60.00 $ 1,980.00
2P All Other Work Required by the Contract Documents 1 LS $ 35,930.00 $ 35,930.00 1 LS $ 35,930.00 $ 35,930.00
3A 8"Water Main 818 FT $ 153.00 $ 125,154.00 848 FT $ 153.00 $ 129,744.00
3B 2"PE Water Service Lateral 200 FT $ 110.00 $ 22,000.00 234 FT $ 110.00 $ 25,740.00
3C Single Water Service(SS) 1 EA $ 2,260.00 $ 2,260.00 1 EA $ 2,260.00 $ 2,260.00
3D Double Water Service For Lower Pressure Area(DSL) 4 EA $ 2,030.00 $ 8,120.00 4 EA $ 2,030.00 $ 8,120.00
3E Double Water Service with One Lot Vacant(DSV) 1 EA $ 4,870.00 $ 4,870.00 1 EA $ 4,870.00 $ 4,870.00
3F Fire Hydrant Assembly 1 EA $ 13,200.00 $ 13,200.00 1 EA $ 13,200.00 $ 13,200.00
3G Tee/Valve Assembly at Station 5+73 1 EA $ 9,020.00 $ 9,020.00 1 EA $ 9,020.00 $ 9,020.00
3H Connection to Existing 8"Gate Valve at Station 0+00 1 LS $ 4,300.00 $ 4,300.00 1 LS $ 4,300.00 $ 4,300.00
31 Connection to Existing 8"DI Pipe at Station 8+18.12 1 LS $ 4,300.00 $ 4,300.00 1 LS $ 4,300.00 $ 4,300.00
3J Rock Excavation 20 HRS $ 850.00 $ 17,000.00 8 HRS $ 850.00 $ 6,800.00
3K AC Pavement and Base(trench restoration) 6,500 SF $ 8.00 $ 52,000.00 7,983 SF $ 8.00 $ 63,864.00
3L Additional''/2"Thickness of AC Pavement(trench restoration) 6,500 SF $ 0.80 $ 5,200.00 0 SF $ 0.80 $ -
3M IAII Other Work Required by the Contract Documents 1 LS $ 35,930.00 1 $ 35,930.00 1 LS $ 35,930.00 $ OOJI
Total Amount of Bid $ 2,681,035.00 $ 2,617,233.00
Credit To The District $ (63,802.00)