|
CONSTRUCTION AGREEMENT UT 00953
<br /> `44 SUPPLEMENT 1 EXHIBIT "B-1" ,`�-4
<br /> ACTUAL VS ESTIMATED COSTS
<br /> Relocate UTILITY Waterline And Sewer Line •
<br /> to WATERLINE STATE CONTRACT WORK AT STATE COST
<br /> 1.1 WATERLINE CONTRACT BID ITEMS
<br /> Std Item# Unit Description Qty Cost Agreement Total Bid Total Difference
<br /> Mobilization 10% $194,840.00 $19,484.00
<br /> EA Remove or Dispose of Existing Fire Hydrant 8 $200.00 $1,600.00
<br /> EA Abandon Valve Box 10 $100.00 $1,000.00
<br /> 6243 EA Adjust Valve Box/Service 33 $150.00 $4,950.00
<br /> EA Meter Box 23 $300.00 $6,900.00
<br /> EA Connect to Existing Pipe 4 $1,500.00 $6,000.00
<br /> 3846 EA Plug Existing Pipe 4 $200.00 $800.00
<br /> 7834 EA Gate Valve 200 mm 5 $900.00 $4,500.00
<br /> 7835 EA Gate Valve 250 mm 0 $1,100.00 $0.00
<br /> 7836 EA Gate Valve 300 mm 0 $1,300.00 $0.00
<br /> EA Air Valve Assembly 0 $2,900.00 $0.00
<br /> 3846 EA Tapping Sleeve& Valve Assembly 3Mx 16M 16 $1,200.00 $19,200.00
<br /> EA Tapping Sleeve& Valve Assembly 3Mx 2M 1 $1,400.00 $1,400.00
<br /> 3846 EA Hydrant Assembly 16 $3,000.00 $48,000.00
<br /> 7891 EA Moving Existing Hydrants 3 $1,500.00 $4,500.00
<br /> M Service Line 25 mm Dia 265 $30.00 $7,950.00
<br /> M Service Line 75 mm Dia 0 $30.00 $0.00
<br /> 7861 M Service Connection 25 mm Dia 24 $1,000.00 $24,000.00
<br /> M Service Connection 75 mm Dia 0 $2,500.00 $0.00
<br /> 7891 M Ductile Iron Pipe for Water main, 150mm Dia 200 $90.00 $18,000.00
<br /> 7892 M Ductile Iron Pipe for Water main, 200mm Dia 41 $110.00 $4,510.00
<br /> 7893 M Ductile Iron Pipe for Water main, 250mm Dia 0 $130.00 $0.00
<br /> 7894 M Ductile Iron Pipe for Water main, 300mm Dia 225 $150.00 $33,750.00
<br /> KG Additional D.I. Fittings 300 $10.00 $3,000.00
<br /> SM Shoring or Extra Excavation Class B 478 $10.00 $4,780.00
<br /> LS Pressure Reducing Valve Vault 0 $90.00 $0.00
<br /> LS Master Meter Vault 0 $19,491.00 $0.00
<br /> Subtotal $214,324.00 $320,000.00 $105,676.00
<br /> Sales Tax @ 8.8% $18,860.51 $28,160.00 $9,299.49
<br /> Subtotal $233,184.51 $348,160.00 $114,975.49
<br /> Engineering © 15% $34,977.68 $52,224.00 $17,246.32
<br /> Subtotal $268,162,19 $400,384.00 $132,221.81
<br /> Indirect Costs @ 10.01%/12.06% $26,843.04 $48,286.31 $21,443.28
<br /> 1.0 Total Waterline Estimated Agreement Amount @ STATE Cost $295,005.22 $448,670.31 $153,665.09
<br /> 11T (0953 Sunnlement 1 Exhihit R-1 Pane 1 of 2
<br />
|