| CITY OF LAWRENCE, KANSAS | |||||||||||||||
| City of Lawrence Project No.: PW 1817 | |||||||||||||||
| 1/15/2019 | |||||||||||||||
| 2018 Sidewalk Gaps and ADA Ramps | |||||||||||||||
| CFS Engineer Estimate | Phoenix Concrete & Underground LLC | S&A Contracting, LLC | Freeman Concrete Construction, LLC | Sunflower Paving, Inc | |||||||||||
| Item No. | Description | UNIT | Quanty | UNIT PRICE | TOTAL | Unit Price In Figures |
Total Cost In Figures |
Unit Price In Figures |
Total Cost In Figures |
Unit Price In Figures |
Total Cost In Figures |
Unit Price In Figures |
Total Cost In Figures |
||
| New York SRTS Ramps (GROUP A) | |||||||||||||||
| 1 | Site Preparation /Mobilization | L.S. | 1 | $ 6,000.00 | $ 12,964.55 | $ 5,250.00 | $ 5,250.00 | $ 1,097.25 | $ 1,097.25 | $ 1,500.00 | $ 1,500.00 | $ 2,550.00 | $ 2,550.00 | ||
| 2 | Demolition | L.S. | 1 | $ 3,400.00 | $ 3,400.00 | $ 16,625.00 | $ 16,625.00 | $ 2,194.50 | $ 2,194.50 | $ 5,500.00 | $ 5,500.00 | $ 18,400.00 | $ 18,400.00 | ||
| 3 | Concrete Sidewalk (4") | S.Y. | 271 | $ 40.50 | $ 10,975.50 | $ 50.82 | $ 13,772.22 | $ 78.32 | $ 21,224.72 | $ 70.00 | $ 18,970.00 | $ 79.00 | $ 21,409.00 | ||
| 4 | Brick Sidewalk Replacement | S.Y. | 50 | $ 50.00 | $ 2,500.00 | $ 72.24 | $ 3,612.00 | $ 54.86 | $ 2,743.00 | $ 273.00 | $ 13,650.00 | $ 140.00 | $ 7,000.00 | ||
| 5 | ADA Ramp | EA. | 29 | $ 1,250.00 | $ 36,250.00 | $ 2,130.60 | $ 61,787.40 | $ 2,743.13 | $ 79,550.77 | $ 1,540.00 | $ 44,660.00 | $ 2,500.00 | $ 72,500.00 | ||
| 6 | Remove and Replace Additional C&G | L.F. | 94 | $ 30.00 | $ 2,820.00 | $ 52.31 | $ 4,917.14 | $ 54.86 | $ 5,156.84 | $ 68.00 | $ 6,392.00 | $ 39.00 | $ 3,666.00 | ||
| 7 | Traffic Control | L.S. | 1 | $ 2,500.00 | $ 2,500.00 | $ 1,800.00 | $ 1,800.00 | $ 1,097.25 | $ 1,097.25 | $ 3,500.00 | $ 3,500.00 | $ 18,500.00 | $ 18,500.00 | ||
| 8 | Construction Staking | L.S. | 1 | $ 1,200.00 | $ 1,200.00 | $ 500.00 | $ 500.00 | $ 2,541.00 | $ 2,541.00 | $ 2,160.00 | $ 2,160.00 | $ 2,400.00 | $ 2,400.00 | ||
| 9 | Landscaping | L.S. | 1 | $ 500.00 | $ 500.00 | $ 1,000.00 | $ 1,000.00 | $ 3,291.75 | $ 3,291.75 | $ 3,680.00 | $ 3,680.00 | $ 500.00 | $ 500.00 | ||
| 10 | Seed, Fertilize, & Mulch | L.S. | 1 | $ 2,000.00 | $ 2,000.00 | $ 1,100.00 | $ 1,100.00 | $ 2,194.50 | $ 2,194.50 | $ 1,760.00 | $ 1,760.00 | $ 6,700.00 | $ 6,700.00 | ||
| 11 | Install, Repair, & Maintain Erosion Control | L.S. | 1 | $ 1,500.00 | $ 1,500.00 | $ 150.00 | $ 150.00 | $ 1,645.88 | $ 1,645.88 | $ 580.00 | $ 580.00 | $ 1,450.00 | $ 1,450.00 | ||
| Total | $ 76,610.05 | $ 110,513.76 | $ 122,737.46 | $ 102,352.00 | $ 155,075.00 | ||||||||||
| GROUP A SUB. | $ 76,610.05 | ||||||||||||||
| Harvard Sidewalks (GROUP B) | |||||||||||||||
| 1 | Site Preparation /Mobilization | L.S. | 1 | $ 4,500.00 | $ 8,720.35 | $ 3,850.00 | $ 3,850.00 | $ 1,097.25 | $ 1,097.25 | $ 1,500.00 | $ 1,500.00 | $ 6,800.00 | $ 6,800.00 | ||
| 2 | Demolition | L.S. | 1 | $ 2,675.00 | $ 2,675.00 | $ 5,060.00 | $ 5,060.00 | $ 3,291.75 | $ 3,291.75 | $ 45,500.00 | $ 45,500.00 | $ 3,300.00 | $ 3,300.00 | ||
| 3 | Concrete Sidewalk (4") | S.Y. | 297 | $ 40.50 | $ 12,028.50 | $ 101.12 | $ 30,032.64 | $ 71.32 | $ 21,182.04 | $ 48.00 | $ 14,256.00 | $ 100.00 | $ 29,700.00 | ||
| 4 | Install Chainlink Fence (4') | L.F. | 56 | $ 25.00 | $ 1,400.00 | $ 44.00 | $ 2,464.00 | $ 109.73 | $ 6,144.88 | $ 65.00 | $ 3,640.00 | $ 33.00 | $ 1,848.00 | ||
| 5 | 6" Reinforced Concrete (Residential Drive) | S.Y. | 100 | $ 55.00 | $ 5,500.00 | $ 94.40 | $ 9,440.00 | $ 76.81 | $ 7,681.00 | $ 87.00 | $ 8,700.00 | $ 130.00 | $ 13,000.00 | ||
| 6 | Integral 5'x4" Concrete Sidewalk & Retaining Wall | S.Y. | 34 | $ 50.00 | $ 1,700.00 | $ 325.70 | $ 11,073.80 | $ 219.45 | $ 7,461.30 | $ 325.00 | $ 11,050.00 | $ 200.00 | $ 6,800.00 | ||
| 7 | ADA Ramp | EA. | 4 | $ 1,500.00 | $ 6,000.00 | $ 2,130.60 | $ 8,522.40 | $ 3,291.75 | $ 13,167.00 | $ 2,500.00 | $ 10,000.00 | $ 3,400.00 | $ 13,600.00 | ||
| 8 | Utility Relocation | L.S. | 1 | $ 1,200.00 | $ 1,200.00 | $ 5,000.00 | $ 5,000.00 | $ 3,291.75 | $ 3,291.75 | $ 7,550.00 | $ 7,550.00 | $ 6,500.00 | $ 6,500.00 | ||
| 9 | Traffic Control | L.S. | 1 | $ 2,000.00 | $ 2,000.00 | $ 2,600.00 | $ 2,600.00 | $ 2,194.50 | $ 2,194.50 | $ 2,470.00 | $ 2,470.00 | $ 10,300.00 | $ 10,300.00 | ||
| 10 | Construction Staking | L.S. | 1 | $ 1,200.00 | $ 1,200.00 | $ 500.00 | $ 500.00 | $ 1,386.00 | $ 1,386.00 | $ 1,410.00 | $ 1,410.00 | $ 1,600.00 | $ 1,600.00 | ||
| 11 | Landscaping | L.S. | 1 | $ 1,500.00 | $ 1,500.00 | $ 1,000.00 | $ 1,000.00 | $ 3,291.75 | $ 3,291.75 | $ 4,300.00 | $ 4,300.00 | $ 3,400.00 | $ 3,400.00 | ||
| 12 | Seed, Fertilize, & Mulch | L.S. | 1 | $ 1,500.00 | $ 1,500.00 | $ 1,100.00 | $ 1,100.00 | $ 2,194.50 | $ 2,194.50 | $ 2,935.00 | $ 2,935.00 | $ 4,600.00 | $ 4,600.00 | ||
| 13 | Install, Repair, & Maintain Erosion Control | L.S. | 1 | $ 1,000.00 | $ 1,000.00 | $ 150.00 | $ 150.00 | $ 1,645.88 | $ 1,645.88 | $ 1,175.00 | $ 1,175.00 | $ 1,100.00 | $ 1,100.00 | ||
| Total | $ 46,423.85 | $ 80,792.84 | $ 74,029.60 | $ 114,486.00 | $ 102,548.00 | ||||||||||
| GROUP B SUB. | $ 46,423.85 | ||||||||||||||
| 27th Street Sidewalk (GROUP C) | |||||||||||||||
| 1 | Site Preparation /Mobilization | L.S. | 1 | $ 3,500.00 | $ 7,009.45 | $ 3,300.00 | $ 3,300.00 | $ 3,291.75 | $ 3,291.75 | $ 820.00 | $ 820.00 | $ 1,700.00 | $ 1,700.00 | ||
| 2 | Demolition | L.S. | 1 | $ 710.00 | $ 710.00 | $ 3,520.00 | $ 3,520.00 | $ 3,291.75 | $ 3,291.75 | $ 24,000.00 | $ 24,000.00 | $ 2,400.00 | $ 2,400.00 | ||
| 3 | Concrete Sidewalk (4") | S.Y. | 449 | $ 40.50 | $ 18,184.50 | $ 101.12 | $ 45,402.88 | $ 66.93 | $ 30,051.57 | $ 68.00 | $ 30,532.00 | $ 58.00 | $ 26,042.00 | ||
| 4 | ADA Ramp | EA. | 6 | $ 1,250.00 | $ 7,500.00 | $ 2,130.60 | $ 12,783.60 | $ 2,194.50 | $ 13,167.00 | $ 1,800.00 | $ 10,800.00 | $ 2,300.00 | $ 13,800.00 | ||
| 5 | Traffic Control | L.S. | 1 | $ 1,000.00 | $ 1,000.00 | $ 1,300.00 | $ 1,300.00 | $ 2,194.50 | $ 2,194.50 | $ 2,170.00 | $ 2,170.00 | $ 6,100.00 | $ 6,100.00 | ||
| 6 | Construction Staking | L.S. | 1 | $ 1,200.00 | $ 1,200.00 | $ 750.00 | $ 750.00 | $ 1,848.00 | $ 1,848.00 | $ 1,880.00 | $ 1,880.00 | $ 1,800.00 | $ 1,800.00 | ||
| 7 | Landscaping | L.S. | 1 | $ 500.00 | $ 500.00 | $ 1,000.00 | $ 1,000.00 | $ 4,389.00 | $ 4,389.00 | $ 1,760.00 | $ 1,760.00 | $ 2,000.00 | $ 2,000.00 | ||
| 8 | Seed, Fertilize, & Mulch | L.S. | 1 | $ 1,500.00 | $ 1,500.00 | $ 1,100.00 | $ 1,100.00 | $ 2,194.50 | $ 2,194.50 | $ 2,940.00 | $ 2,940.00 | $ 1,500.00 | $ 1,500.00 | ||
| 9 | Install, Repair, & Maintain Erosion Control | L.S. | 1 | $ 1,000.00 | $ 1,000.00 | $ 150.00 | $ 150.00 | $ 1,097.25 | $ 1,097.25 | $ 1,175.00 | $ 1,175.00 | $ 400.00 | $ 400.00 | ||
| Total | $ 38,603.95 | $ 69,306.48 | $ 61,525.32 | $ 76,077.00 | $ 55,742.00 | ||||||||||
| GROUP C SUB. | $ 38,603.95 | ||||||||||||||
| Michigan Street Sidewalks (GROUP D) | |||||||||||||||
| 1 | Site Preparation /Mobilization | L.S. | 1 | $ 7,000.00 | $ 13,933.55 | $ 5,500.00 | $ 5,500.00 | $ 2,194.50 | $ 2,194.50 | $ 1,800.00 | $ 1,800.00 | $ 5,200.00 | $ 5,200.00 | ||
| 2 | Demolition | L.S. | 1 | $ 5,900.00 | $ 5,900.00 | $ 4,950.00 | $ 4,950.00 | $ 2,194.50 | $ 2,194.50 | $ 47,700.00 | $ 47,700.00 | $ 12,100.00 | $ 12,100.00 | ||
| 3 | Concrete Sidewalk (4") | S.Y. | 351 | $ 40.50 | $ 14,215.50 | $ 101.12 | $ 35,493.12 | $ 66.93 | $ 23,492.43 | $ 50.00 | $ 17,550.00 | $ 75.00 | $ 26,325.00 | ||
| 4 | Install Chainlink Fence (4') | L.F. | 20 | $ 25.00 | $ 500.00 | $ 44.00 | $ 880.00 | $ 109.73 | $ 2,194.60 | $ 77.00 | $ 1,540.00 | $ 35.00 | $ 700.00 | ||
| 5 | Handrail | L.F. | 30 | $ 30.00 | $ 900.00 | $ 165.00 | $ 4,950.00 | $ 109.73 | $ 3,291.90 | $ 177.00 | $ 5,310.00 | $ 63.00 | $ 1,890.00 | ||
| 6 | 6" Reinforced Concrete (Residential Drive) | S.Y. | 207 | $ 55.00 | $ 11,385.00 | $ 94.40 | $ 19,540.80 | $ 76.81 | $ 15,899.67 | $ 97.00 | $ 20,079.00 | $ 141.00 | $ 29,187.00 | ||
| 7 | 8" Full Depth Roadway Pavement | S.Y. | 23 | $ 60.00 | $ 1,380.00 | $ 129.26 | $ 2,972.98 | $ 164.59 | $ 3,785.57 | $ 117.00 | $ 2,691.00 | $ 160.00 | $ 3,680.00 | ||
| 8 | 6" Reinforced Concrete Ditch Liner | S.Y. | 75 | $ 55.00 | $ 4,125.00 | $ 167.96 | $ 12,597.00 | $ 54.86 | $ 4,114.50 | $ 80.00 | $ 6,000.00 | $ 128.00 | $ 9,600.00 | ||
| 9 | Trench Drain | L.F. | 6 | $ 20.00 | $ 120.00 | $ 1,125.00 | $ 6,750.00 | $ 109.73 | $ 658.38 | $ 630.00 | $ 3,780.00 | $ 565.00 | $ 3,390.00 | ||
| 10 | Remove and Replace Additional C&G | L.F. | 18 | $ 20.00 | $ 360.00 | $ 52.31 | $ 941.58 | $ 109.73 | $ 1,975.14 | $ 65.00 | $ 1,170.00 | $ 52.00 | $ 936.00 | ||
| 11 | ADA Ramp | EA. | 6 | $ 1,250.00 | $ 7,500.00 | $ 2,230.60 | $ 13,383.60 | $ 2,743.13 | $ 16,458.78 | $ 2,000.00 | $ 12,000.00 | $ 2,500.00 | $ 15,000.00 | ||
| 12 | Traffic Control | L.S. | 1 | $ 5,000.00 | $ 5,000.00 | $ 3,150.00 | $ 3,150.00 | $ 2,194.50 | $ 2,194.50 | $ 2,760.00 | $ 2,760.00 | $ 11,600.00 | $ 11,600.00 | ||
| 13 | Sign Assembly | EA. | 2 | $ 475.00 | $ 950.00 | $ 250.00 | $ 500.00 | $ 822.94 | $ 1,645.88 | $ 235.00 | $ 470.00 | $ 500.00 | $ 1,000.00 | ||
| 14 | Construction Staking | L.S. | 1 | $ 1,500.00 | $ 1,500.00 | $ 1,200.00 | $ 1,200.00 | $ 3,060.75 | $ 3,060.75 | $ 3,110.00 | $ 3,110.00 | $ 2,700.00 | $ 2,700.00 | ||
| 15 | Landscaping | L.S. | 1 | $ 4,000.00 | $ 4,000.00 | $ 1,000.00 | $ 1,000.00 | $ 4,389.00 | $ 4,389.00 | $ 1,324.00 | $ 1,324.00 | $ 600.00 | $ 600.00 | ||
| 16 | Seed, Fertilize, & Mulch | L.S. | 1 | $ 2,000.00 | $ 2,000.00 | $ 1,100.00 | $ 1,100.00 | $ 2,194.50 | $ 2,194.50 | $ 2,935.00 | $ 2,935.00 | $ 11,000.00 | $ 11,000.00 | ||
| 17 | Install, Repair, & Maintain Erosion Control | L.S. | 1 | $ 2,500.00 | $ 2,500.00 | $ 600.00 | $ 600.00 | $ 2,194.50 | $ 2,194.50 | $ 1,175.00 | $ 1,175.00 | $ 2,100.00 | $ 2,100.00 | ||
| Total | $ 76,269.05 | $ 115,509.08 | $ 91,939.10 | $ 131,394.00 | $ 137,008.00 | ||||||||||
| GROUP D SUB. | $ 76,269.05 | ||||||||||||||
| GRAND TOTAL | $ 237,906.90 | TOTAL BID | $ 376,122.16 | TOTAL BID | $ 350,231.48 | TOTAL BID | $ 424,309.00 | TOTAL BID | $ 450,373.00 | ||||||
| CITY OF LAWRENCE, KANSAS | |||||||||||||||
| Tied to: City of Lawrence Project No.: PW1819 | |||||||||||||||
| City Bid No. B1900 | |||||||||||||||
| 1/15/2019 | |||||||||||||||
| 2017 CDBG Ramps and Haskell Pedestrian Crossing Lawrence, Kansas | |||||||||||||||
| CFS Engineer Estimate | Phoenix Concrete & Underground LLC | S&A Contracting, LLC | Freeman Concrete Construction, LLC | Sunflower Paving, Inc | |||||||||||
| ITEM No. | DESCRIPTION | UNIT | NO. OF UNITS | UNIT PRICE | TOTAL | UNIT PRICE | TOTAL | UNIT PRICE | TOTAL | UNIT PRICE | TOTAL | UNIT PRICE | TOTAL | ||
| Haskell RRFB (GROUP A) | |||||||||||||||
| 1 | Site Preparation /Mobilization | LS | 1 | $ 3,500.00 | $ 6,612.20 | $ 2,000.00 | $ 2,000.00 | $ 1,097.25 | $ 1,097.25 | $ 2,100.00 | $ 2,100.00 | $ 900.00 | $ 900.00 | ||
| 2 | Demolition | LS | 1 | $ 390.00 | $ 390.00 | $ 4,215.00 | $ 4,215.00 | $ 2,194.50 | $ 2,194.50 | $ 1,040.00 | $ 1,040.00 | $ 2,800.00 | $ 2,800.00 | ||
| 3 | Concrete Sidewalk (4") | SY | 44 | $ 40.50 | $ 1,782.00 | $ 50.82 | $ 2,236.08 | $ 71.32 | $ 3,138.08 | $ 162.00 | $ 7,128.00 | $ 118.00 | $ 5,192.00 | ||
| 4 | ADA Ramps | EA | 3 | $ 1,250.00 | $ 3,750.00 | $ 2,130.60 | $ 6,391.80 | $ 3,291.75 | $ 9,875.25 | $ 2,910.00 | $ 8,730.00 | $ 2,500.00 | $ 7,500.00 | ||
| 5 | RRFB | LS | 1 | $ 15,000.00 | $ 15,000.00 | $ 22,315.00 | $ 22,315.00 | $ 19,750.50 | $ 19,750.50 | $ 19,000.00 | $ 19,000.00 | $ 19,400.00 | $ 19,400.00 | ||
| 6 | Traffic Control | LS | 1 | $ 2,500.00 | $ 2,500.00 | $ 1,500.00 | $ 1,500.00 | $ 1,097.25 | $ 1,097.25 | $ 4,670.00 | $ 4,670.00 | $ 6,750.00 | $ 6,750.00 | ||
| 7 | Erosion Control | LS | 1 | $ 1,000.00 | $ 1,000.00 | $ 150.00 | $ 150.00 | $ 1,097.25 | $ 1,097.25 | $ 350.00 | $ 350.00 | $ 440.00 | $ 440.00 | ||
| 8 | Construction Staking | LS | 1 | $ 1,200.00 | $ 1,200.00 | $ 150.00 | $ 150.00 | $ 924.00 | $ 924.00 | $ 935.00 | $ 935.00 | $ 1,165.00 | $ 1,165.00 | ||
| 9 | Landscaping | LS | 1 | $ 500.00 | $ 500.00 | $ 1,000.00 | $ 1,000.00 | $ 1,645.88 | $ 1,645.88 | $ 350.00 | $ 350.00 | $ 330.00 | $ 330.00 | ||
| 10 | Seed, Fertilizer, & Mulch | LS | 1 | $ 1,500.00 | $ 1,500.00 | $ 1,950.00 | $ 1,950.00 | $ 1,645.88 | $ 1,645.88 | $ 580.00 | $ 580.00 | $ 9,600.00 | $ 9,600.00 | ||
| Total | $ 34,234.20 | $ 41,907.88 | $ 42,465.84 | $ 44,883.00 | $ 54,077.00 | ||||||||||
| GROUP A SUB. | $ 34,234.20 | ||||||||||||||
| 11th Street Ramps | |||||||||||||||
| 1 | Site Preparation /Mobilization | LS | 1 | $ 8,500.00 | $ 16,940.80 | $ 6,300.00 | $ 6,300.00 | $ 2,194.50 | $ 2,194.50 | $ 2,100.00 | $ 2,100.00 | $ 1,600.00 | $ 1,600.00 | ||
| 2 | Demolition | LS | 1 | $ 4,390.00 | $ 4,390.00 | $ 20,350.00 | $ 20,350.00 | $ 3,291.75 | $ 3,291.75 | $ 4,310.00 | $ 4,310.00 | $ 26,600.00 | $ 26,600.00 | ||
| 3 | Concrete Sidewalk (4") | SY | 388 | $ 40.50 | $ 15,714.00 | $ 50.82 | $ 19,718.16 | $ 71.32 | $ 27,672.16 | $ 104.00 | $ 40,352.00 | $ 139.00 | $ 53,932.00 | ||
| 4 | Brick Sidewalk Replacement | SY | 52 | $ 50.00 | $ 2,600.00 | $ 72.24 | $ 3,756.48 | $ 54.86 | $ 2,852.72 | $ 260.00 | $ 13,520.00 | $ 155.00 | $ 8,060.00 | ||
| 5 | ADA Ramps | EA | 36 | $ 1,264.00 | $ 45,504.00 | $ 2,130.60 | $ 76,701.60 | $ 2,743.13 | $ 98,752.68 | $ 2,110.00 | $ 75,960.00 | $ 2,700.00 | $ 97,200.00 | ||
| 6 | Traffic Control | LS | 1 | $ 2,500.00 | $ 2,500.00 | $ 2,000.00 | $ 2,000.00 | $ 5,486.25 | $ 5,486.25 | $ 6,415.00 | $ 6,415.00 | $ 18,000.00 | $ 18,000.00 | ||
| 7 | Erosion Control | LS | 1 | $ 1,500.00 | $ 1,500.00 | $ 150.00 | $ 150.00 | $ 2,194.50 | $ 2,194.50 | $ 1,750.00 | $ 1,750.00 | $ 900.00 | $ 900.00 | ||
| 8 | Construction Staking | LS | 1 | $ 1,200.00 | $ 1,200.00 | $ 500.00 | $ 500.00 | $ 2,598.75 | $ 2,598.75 | $ 2,625.00 | $ 2,625.00 | $ 2,200.00 | $ 2,200.00 | ||
| 9 | Landscaping | LS | 1 | $ 500.00 | $ 500.00 | $ 1,000.00 | $ 1,000.00 | $ 10,972.50 | $ 10,972.50 | $ 3,600.00 | $ 3,600.00 | $ 600.00 | $ 600.00 | ||
| 10 | Seed, Fertilizer, & Mulch | LS | 1 | $ 2,000.00 | $ 2,000.00 | $ 1,950.00 | $ 1,950.00 | $ 5,486.25 | $ 5,486.25 | $ 2,900.00 | $ 2,900.00 | $ 11,300.00 | $ 11,300.00 | ||
| Total | $ 92,848.80 | $ 132,426.24 | $ 161,502.06 | $ 153,532.00 | $ 220,392.00 | ||||||||||
| GROUP B SUB. | $ 92,848.80 | ||||||||||||||
| GRAND T | $ 127,083.00 | TOTAL BID | $ 174,334.12 | TOTAL BID | $ 203,967.90 | TOTAL BID | $ 198,415.00 | TOTAL BID | $ 274,469.00 | ||||||
| Total Cost of Project | $ 330,755.70 | BID TOTAL | $ 550,456.28 | BID TOTAL | $ 554,199.38 | BID TOTAL | $ 622,724.00 | BID TOTAL | $ 724,842.00 | ||||||