|
Buckhorn Area North of 1-85 and Efland Sewer System Improvements Project
<br /> Orange County, North Carolina
<br /> Central Efland Final Adjustment of Installed Quantities
<br /> Actual Actual Installed Quantity
<br /> Item Item Qty Unit Bid Bid Total Installed Total Variance
<br /> No Quantity Total Variance
<br /> Quantity
<br /> 1 Mobilization 1 LS $88,000.00 $88,000.00 100% $ 88,000.00 0% $
<br /> 2 Meetings and Inspection 1 LS $500.00 $500.00 100% $ 500.00 0% $
<br /> 3 8"Sewer 0-6' 592 J LF $28.75 $17,020.00 527.86 $ 15,175.98 -64.14 $ (1,844.03)
<br /> 4 8"PVC 6'-8' 3401 LF $32.34 $109,988.341 3632.18 $ 117,464.70 231.18 $_ 7,476.36
<br /> 5 8"PVC 8'-10' 4291 LF $37.24 $159,796.841 4206.84 $ 156,662.72 -84.16 $ (3,134.12)
<br /> 6 8"PVC 10'-12' 1826 LF $42.26 $77,166.76 1838.00 $ 77,673.88 12.00 $ 507.12
<br /> 7 8"PVC 12'-14' 853 LF $49.17 $41,942.01 826.07 $ 40,617.86 -26.93 $ (1,324,15)
<br /> 7A 8"PVC 14'-16' 100 LF $59.27 $5,927.00 95.00 $ 5,630.65 -5.00 $ (29635)
<br /> 8 8"DIP 0-6' 555 LF $37.18 $20,634.90 584.70 $ 21,739.15 29.70 $ 1,104.25
<br /> 9 8"DIP 6'-8' 1404 LF $40.77 $57,241.08 1425.37 $ 58,112.33 21.37 $ 871.25
<br /> 10 8"DIP 8'-10' 1783 LF $45.67 $81,429.61 1848.53 $ 84,422.37 65.53 $ 2,.992.76
<br /> 11 8"DIP 10'-12' 1077 LF $50.69 $54,593.13 997.60 $ 50,568.34 -79.40 $ (4,024.79)
<br /> 12 8"DIP 12'-14' 1031 LF $57.60 $59,385.60 1039.40 $ 59,869.44 8.40 $ 483.84
<br /> 13 8"DIP 14'-16' 827 LF $67.70 $55,987.90 1007.88 $ 68,233.48 180.88 $ 12,245.58
<br /> 14 8"DIP 16'-18' 100 LF $83.85 $8,385.00 85.12 $ 7,137.31 -14.88 $ (1,247.69)
<br /> 15 8"DIP 18'-20' 10 LF $101.35 $1,013.50 34,52 $ 3,498.60 24.52 $ 2,485.10
<br /> 16 8"CL 51 DIP 0-6' 20 LF $38.58 $771.60 0.00 $ - -20.00 $ (771.60)
<br /> 17 8"CL 51 DIP 6-8' 50 LF $42.17 $2,108.50 0.00 $ - -50.00 $ (2,108.50)
<br /> 18 8"CL 51 DIP 8-10' 47 LF $47.07 $2,212.29 22.79 $ 1,072.73 -24.21 $ (1,139.56)
<br /> 19 8"CL 51 DIP 10-12' 70 LF $52.09 $3,646.30 53.26 $ 2,774.31 -16.74 $ (871.99)
<br /> 20 8"CL 51 DIP 12-14' 142 LF $59.00 $8,378.00 91.00 $ 5,369.00 -51.00 $ (3,009.00)
<br /> 21 8"CL 51 DIP 14-16' 150 LF $69.10 $10,365.00 87.00 $ 6,011.70 -63.00 $ (4,353.30)
<br /> 22 8"CL 51 DIP 16-18' 101 LF $85.25 $8,610.25 90.00 $ 7,672.50 -11.00 $ (937.75)
<br /> 23 8"CL 51 DIP 18-20' 159 LF $102.75 $16,337.25 238.21 $ 24,476.08 79.21 $ 8,138.83
<br /> 24 8"CL 51 DIP 20-22' 235 LF $131.92 $31,001.20 223.00 $ 29,418.16 -12.00 $ (1,583.04)
<br /> 25 4'DIA.Manholes 103 EA $1,330.00 $136,990.00 104.00 $ 138,320.00 1.00 $ 1,330.00
<br /> Installing extra depth manholes above
<br /> 26 6' 475 LF $123.00 $58,425.00 389.14 $ 47,864.22 -85.86 $ (10,560.78)
<br /> 27 Constructing Verical DIP Drops 30 VF $300.00 $9,000.00 54.29 $ 16,287.00 24.29 $ 7,287.00
<br /> Connection to Existing Wet Well at
<br /> 28 McGowan Pump Station 1 LS 1 $2,900.00 $2,900.00 100% $ 2,900.00 0.00 $ -
<br /> 29 Installing Doghouse Manhole No.100 1 LS $4,700.00 $4,700.00 100% $ 4,700.00 0.00 $ -
<br /> 16"Steel Encasement,0.25"Wall
<br /> 30 Thickness/Boring and Jacking 475 LF $235.00 $111,625.00 515.00 $ 121,025.00 40.00 $ 9,400.00
<br /> 16"Steel Encasement,0.25"Wall
<br /> Thickness/Boring and lacking(Efland
<br /> 31 Grove Rd) 45 LF $560.00 $25,200.00 45.00 $ 25,200.00 0.00 $ -
<br /> Sewer Creek Crossing Between MH#43
<br /> 32-A and MH#44 185 LF $55.25 $10,221.25 185.00 $ 10,221.25 0.00 $
<br /> 32-8 36"RCP 64 LF $70.00 $4,480.00 64.00 $ 4,480.00 0.00 $
<br /> 32-C Constructing Headwall#1 1 LS $22,000.00 $22,000.00 100% $ 22,000.00 0.00 $
<br /> 32-D Constructing Headwall#2 1 LS $18,000.00 $18,000.00 100% $ 18,000.00 0.00 $
<br /> 33 Installing DIP from MH#70 to MH#71 117 LF $55.25 $6,464.25 117.00 $ 6,464.25 0.00 $
<br /> 34 6"DIP Force Main 2460 LF $23.17 $56,998.20 2460.00 $ 56,998.20 0.00 $
<br /> 35 Installing 2"Air/Vacuum Valve 1 LS $5,100.00 $5,100.00 100% $ 5,100.00 0.00 $
<br /> Installing 6"22.5 Degree Bends on 6"
<br /> 36 FM 1 EA $400.00 $400.00 1.00 $ 400.00 0.00 $
<br /> 37 Installing 6"45 Degree Bends on 6"FM 2 EA $400.00 $800.00 2.00 $ 800.00 0.00 $
<br /> Page 1 of 3
<br />
|