CCP 04122022 - Laserfiche WebLink

Home

Contract 22-02 - Engineer's Estimate Report Date: 4/11/2022 22-02 County Road B Water main Civil Engineering Contract Estimated Estimated Xcel CategoryNumberDescriptionUnit QuantityPrice Amount City Quantity City Amount Quantity Xcel Amount BASE BID2104.503SAWING CONCRETE PAVEMENT (FULL DEPTH)L F4,820$ 7.35 $ 35,427.00 2410$ 17,713.502410$ 17,713.50 BASE BID2104.503SAWING BIT PAVEMENT (FULL DEPTH)L F50$ 5.25 $ 262.50 25$ 131.25 25$ 131.25 BASE BID2104.504REMOVE CONCRETE PAVEMENTS Y4,260$ 15.00 $ 63,900.00 2130$ 31,950.002130$ 31,950.00 BASE BID2105.501COMMON EXCAVATION (EV)C Y280$ 35.00 $ 9,800.00 140$ 4,900.00140$ 4,900.00 BASE BID2506.602INSTALL TEMPORARY MAILBOXESEACH26$ 157.50$ 4,095.00 13$ 2,047.5013$ 2,047.50 BASE BID2104.604REMOVE CONCRETE PAVEMENT - REINFORCED S Y100$ 15.00 $ 1,500.00 50$ 750.00 50$ 750.00 Total Base Bid$ 114,984.50 $ 57,492.25$ 57,492.25 Projectd Item NumbItem ScopeUnitUnit Priceqnty before shEst. Cost FullAfter SplitNotes 16 in Lex to C335Traffic controlLF/Day$ 150.4746$ 6,921.50$ 6,921.50 16 in Lex to C335Traffic controlDay$ 792.920$ - 16 in Lex to C 366 Jersey BarriersDay$ 121.506$ 729.00 $ 729.00 16 in Lex to C 366 Jersey BarriersDay$ 121.5040$ 4,860.00$ 2,430.00 16 in Lex to C 365 Mail Box BankEaNASee above 16 in Lex to C4RSaw Cut >6"LF$ 6.33 3040$ 19,243.20See above 16 in Lex to CNAGeneral ExcavationCY 16 in Lex to C13,33CL-6 Material Place and haulingCY$ 60.00675.5555556$ 40,533.33$ 20,266.67 16 in Lex to C33,366" Granular Sub Place and haulingCY$ 106.66$ - 16 in Lex to C4,34Removal of Conc. PanelsCY$ 74.34$ - 16 in Lex to C104" to 8" Thick Asphalt replacementSY$ 56.354260$ 240,051.00$ 120,025.50 16 in Lex to C321Pavement MarkingsLF$ 12.604560$10,000 $ 160,372.67$ 160,372.67 Anticipated Sum of City to Xcel payment $ (57,492.25) Deduct from City Units above $ 102,880.42 Expected City Cost Share owed to Xcel