|
DocuSign Envelope ID: D776FCD3-A986-470D-9E2B-8853B19D52DF
<br /> Efland Sewer to Mebane, Phase 2 Extension
<br /> Final Quantity Adjustments
<br /> Bid Actual Percentage of
<br /> Bid Item# Description Unit Estimated Quantity Unit Price Bid Cost Actual Cost Difference Bid Cost
<br /> Quantity
<br /> Base Bid
<br /> 1 Mobilization LS 1 1 $ 90,000.00 $ 90,000.00 $ 90,000.00 $ - 100%
<br /> 2 12"PVC Gravity Sewer 6-8 Ft Depth LF 13 38 $ 49.00 $ 637.00 $ 1,862.00 $ 1,225.00 292%
<br /> 3 12"PVC Gravity Sewer 8-10 Ft Depth LF 523 446 $ 56.00 $ 29,288.00 $ 24,976.00 $ (4,312.00) 85%
<br /> 4 12"PVC Gravity Sewer 10-12 Ft Depth LF 490 689 $ 59.00 $ 28,910.00 $ 40,651.00 $ 11,741.00 141%
<br /> 5 12"PVC Gravity Sewer 12-14 Ft Depth LF 101 0 $ 74.00 $ 7,474.00 $ - $ (7,474.00) 0%
<br /> 6 12"DIP Gravity Sewer 6-8 Ft Depth LF 159 77 $ 85.00 $ 13,515.00 $ 6,545.00 $ (6,970.00) 48%
<br /> 7 12"DIP Gravity Sewer 8-10 Ft Depth LF 449 351 $ 88.00 $ 39,512.00 $ 30,888.00 $ (8,624.00) 78%
<br /> 8 12"DIP Gravity Sewer 10-12 Ft Depth LF 808 717 $ 91.00 $ 73,528.00 $ 65,247.00 $ (8,281.00) 89%
<br /> 9 12"DIP Gravity Sewer 12-14 Ft Depth LF 720 493 $ 98.00 $ 70,560.00 $ 48,314.00 $ (22,246.00) 68%
<br /> 10 12"DIP Gravity Sewer 14-16 Ft Depth LF 804 700 $ 100.00 $ 80,400.00 $ 70,000.00 $ (10,400.00) 87%
<br /> 11 12"DIP Gravity Sewer16-18 Ft Depth LF 529 851 $ 120.00 $ 63,480.00 $ 102,120.00 $ 38,640.00 161%
<br /> 12 12"DIP Gravity Sewer 18-20 Ft Depth LF 396 652 $ 130.00 $ 51,480.00 $ 84,760.00 $ 33,280.00 165%
<br /> 13 12"DIP Gravity Sewer 20-22 Ft Depth LF 258 76 $ 150.00 $ 38,700.00 $ 11,400.00 $ (27,300.00) 29%
<br /> 14 12"DIP Gravity Sewer 22-24 Ft Depth LF 135 149 $ 180.00 $ 24,300.00 $ 26,820.00 $ 2,520.00 110%
<br /> 15 12"DIP Gravity Sewer 24-26 Ft Depth LF 195 152 $ 250.00 $ 48,750.00 $ 38,000.00 $ (10,750.00) 78%
<br /> 16 12"DIP Gravity Sewer 26-28 Ft Depth LF 636 543 $ 290.00 $ 184,440.00 $ 157,470.00 $ (26,970.00) 85%
<br /> 17 12"DIP Gravity Sewer Depth Over 28 Ft. LF 400 1 543 $ 310.00 $ 124,000.00 $ 168,330.00 $ 44,330.00 136%
<br /> 18 24"Steel Encasement Jack and Bore LF 685 685 $ 570.00 $ 390,450.00 $ 390,450.00 $ - 100%
<br /> 19 20"Steel Encasement Jack and Bore LF 50 50 $ 450.00 $ 22,500.00 $ 22,500.00 $ - 100%
<br /> 20 4'Manhole 8-10 Ft EA 3 4 $ 4,600.00 $ 13,800.00 $ 18,400.00 $ 4,600.00 133%
<br /> 21 4'Manhole 10-12 Ft EA 4 4 $ 5,000.00 $ 20,000.00 $ 20,000.00 $ - 100%
<br /> 22 4'Manhole 12-14 Ft EA 6 6 $ 5,300.00 $ 31,800.00 $ 31,800.00 $ - 100%
<br /> 23 4'Manhole 14-16 Ft EA 5 2 $ 5,900.00 $ 29,500.00 $ 11,800.00 $ (17,700.00) 40%
<br /> 24 5'Manhole 16-18 Ft EA 2 4 $ 7,800.00 $ 15,600.00 $ 31,200.00 $ 15,600.00 200%
<br /> 25 5'Manhole 20-22 Ft EA 2 2 $ 8,700.00 $ 17,400.00 $ 17,400.00 $ - 100%
<br /> 26 5'Manhole 22-24 Ft EA 1 1 $ 9,400.00 $ 9,400.00 $ 9,400.00 $ - 100%
<br /> 27 5'Manhole 24-26 Ft EA 1 1 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - 100%
<br /> 28 5'Manhole 26-28 Ft EA 1 1 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ - 100%
<br /> 29 5'Manhole 28+Ft EA 5 3 $ 13,000.00 $ 65,000.00 $ 39,000.00 $ (26,000.00) 60%
<br /> 30 10"Gate Valve and Box EA 2 0 $ 2,700.00 $ 5,400.00 $ - $ (5,400.00) 0%
<br /> 31 12"Gate Valve and Box EA 7 6 $ 2,800.00 $ 19,600.00 $ 16,800.00 $ (2,800.00) 86%
<br /> 32 10x10 Tapping Sleeve and Valve EA 1 1 $ 6,100.00 $ 6,100.00 $ 6,100.00 $ - 100%
<br /> 33 10"Gate Valve Cut into Existing EA 1 1 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ - 100%
<br /> 34 10"PVC Force Main LF 470 465 $ 31.00 $ 14,570.00 $ 14,415.00 $ (155.00) 99%
<br /> 35 10"RJ DIP Force Main LF 205 210 $ 67.00 $ 13,735.00 $ 14,070.00 $ 335.00 102%
<br /> 36 12"PVC Force Main LF 16753 18031 $ 34.00 $ 569,602.00 $ 613,054.00 $ 43,452.00 108%
<br /> 37 12"RJ DIP Force Main LF 532 532 $ 79.00 $ 42,028.00 $ 42,028.00 $ - 100%
<br /> 38 12"Fusible PVC by Directional Drill LF 276 280 $ 270.00 $ 74,520.00 $ 75,600.00 $ 1,080.00 101%
<br /> 39 IFittings with Thrust Blocking LBS 1 2500 1 1755 $ 16.00 $ 40,000.00 $ 28,080.00 $ (11,920.00) 70%
<br /> 40 Air/Vacuum Valve Assembly EA 7 7 $ 3,900.00 $ 27,300.00 $ 27,300.00 $ - 100%
<br /> 41 Tie to Existing Manhole EA 2 1 $ 2,200.00 $ 4,400.00 $ 2,200.00 $ (2,200.00) 50%
<br /> 42 Pump Station LS 1 1 $ 701,000.00 $ 701,000.00 $ 701,000.00 $ - 100%
<br /> 43 4"Sewer Service EA 8 9 $ 3,500.00 $ 28,000.00 $ 31,500.00 $ 3,500.00 113%
<br /> 44 Septic Tank Demolition and Abandonment EA 5 2 $ 1,200.00 $ 6,000.00 $ 2,400.00 $ (3,600.00) 40%
<br /> 45 Silt Fence LF 6000 5795 $ 3.00 $ 18,000.00 $ 17,385.00 $ (615.00) 97%
<br /> 46 Double Row Silt Fence LF 2800 2575 $ 6.00 $ 16,800.00 $ 15,450.00 $ (1,350.00) 92%
<br /> 47 Coir Wattle EA 150 75 $ 180.00 $ 27,000.00 $ 13,500.00 $ (13,500.00) 50%
<br /> 48 Rock Excavation CYD 1000 5066.7 $ 52.00 $ 52,000.00 $ 263,468.40 $ 211,468.40 507%
<br /> 49 Gravel Driveway Repair LF 800 964 $ 14.00 $ 11,200.00 $ 13,496.00 $ 2,296.00 121%
<br /> 50 Asphalt Driveway Repair LF 100 173 $ 47.00 $ 4,700.00 $ 8,131.00 $ 3,431.00 173%
<br /> 51 Asphalt Road Cut and Repair LF 363 363 $ 110.00 $ 39,930.00 $ 39,930.00 $ - 100%
<br /> 52 Asphalt Road Mill and Repair SY 1214 1045.95 $ 28.00 $ 33,992.00 $ 29,286.60 $ (4,705.40) 86%
<br /> 53 Inlet/Outlet Protection EA 60 30 $ 320.00 $ 19,200.00 $ 9,600.00 $ (9,600.00) 50%
<br /> 54 Riparian Buffer Plantings LS 1 1 $ 7,100.00 $ 7,100.00 $ 7,100.00 $ - 100%
<br /> S5 Locating Wire Test Stations EA 20 20 $ 240.00 $ 4,800.00 $ 4,800.00 $ - 100%
<br /> 56 Remove and Replace Unsuitable Soil CYD 1000 255.33 $ 32.00 $ 32,000.00 $ 8,170.56 $ (23,829.44) 26%
<br /> 57 Pump and Haul of Contaminated Groundwater GAL 5000 0 $ 1.00 $ 5,000.00 $ - $ (5,000.00) 0%
<br /> 58 Removal and Replacement of Contaminated Soils CYD 500 0 $ 68.00 $ 34,000.00 $ - $ (34,000.00) 0%
<br /> 59 Mobilization/Demobilization of Frac Tank LS 1 0 $ 3,400.00 $ 3,400.00 $ - $ (3,400.00) 0%
<br /> Totals $ 3,485,801.00 $ 3,604,197.56 $ 118,396.56 103%
<br /> Alternate 1-Line B
<br /> 2.01 Mobilization LS 1 1 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ - 100%
<br /> 2.02 8"DIP Gravity Sewer 6-8 ft Depth LF 275 0 $ 59.00 $ 16,225.00 $ - $ (16,225.00) 0%
<br /> 2.03 8"DIP Gravity Sewer 8-10 ft Depth LF 145 244 $ 62.00 $ 8,990.00 $ 15,128.00 $ 6,138.00 168%
<br /> 2.04 8"DIP Gravity Sewer 10-12 ft Depth LF 148 274 $ 65.00 $ 9,620.00 $ 17,810.00 $ 8,190.00 185%
<br /> 2.04a 8"DIP Gravity Sewer 12-14 ft Depth LF 0 50 $ 83.00 $ - $ 4,150.00 $ 4,150.00 N/A
<br /> 2.05 4'Diameter Manhole 8-10 ft Depth EA 2 1 $ 4,200.00 $ 8,400.00 $ 4,200.00 $ (4,200.00) 50%
<br /> 2.05a 4'Diameter Manhole 12-14 ft Depth EA 0 1 $ 5,300.00 $ - $ 5,300.00 $ 5,300.00 N/A
<br /> 2.06 Outside MH Drop Assembly EA 1 1 $ 3,900.00 $ 3,900.00 $ 3,900.00 $ - 100%
<br /> 2.06a 4"Sewer Service EA 0 1 $ 3,500.00 $ - $ 3,500.00 $ 3,500.00 N/A
<br /> 2.07 Coir Wattle EA 4 1 $ 180.00 $ 720.00 $ 180.00 $ (540.00) 25%
<br /> 2.08 Rock Excavation CYD 20 0 $ 190.00 $ 3,800.00 $ - $ (3,800.00) 0%
<br /> 2.09 Gravel Drive Repairs LS 50 26 $ 20.00 $ 1,000.00 $ 520.00 $ (480.00) 52%
<br /> 2.1 Inlet/Outlet Protection LS 3 0 $ 360.00 $ 1,080.00 $ - $ (1,080.00) 0%
<br /> Total $ 55,235.00 $ 56,188.00 $ 953.00 102%
<br />
|