|
ATTACHMENT
<br />Ken Mercer Cricket Field, CIP No. 22795
<br />Bid Opening: 2:0013M, 6/14/2023
<br />Engineers Estimate
<br />ELLA
<br />Terocons, Inc.
<br />Suarez & Munoz
<br />Central Pacific Engineering
<br />Kerex Engineering
<br />MARK LEE & YONG KAY
<br />ITEM NO.
<br />ITEM DESCRIPTION
<br />CITY.
<br />UNIT
<br />UNIT PRICE
<br />SUBTOTAL
<br />UNIT PRICE
<br />SUBTOTAL
<br />UNIT PRICE
<br />SUBTOTAL
<br />UNIT PRICE
<br />SUBTOTAL
<br />UNIT PRICE
<br />SUBTOTAL
<br />UNIT PRICE
<br />SUBTOTAL
<br />UNIT PRICE
<br />SUBTOTAL
<br />1
<br />Mobilization
<br />1
<br />LS
<br />$35,033.00
<br />$35,033.00
<br />$40,000.00
<br />$40,000.00
<br />$25,000.00
<br />$25,000.00
<br />$35,000.00
<br />$35,000.
<br />$10,000.00
<br />$10,000.00
<br />$45,000.00
<br />$45,000.
<br />$32,000.00
<br />$32,000.00
<br />2
<br />Construction Surveying
<br />1
<br />LS
<br />$5,000.00
<br />$5,000.00
<br />$6,600.00
<br />$6,600.00
<br />$10,000.00
<br />$10,000.00
<br />$3,000.00
<br />$3,000.00
<br />$5,000.00
<br />$5,000.00
<br />$5,000.00
<br />$5,000.
<br />$8,000.00
<br />$8,000.00
<br />3
<br />Traffic Control and Construction Area Signs
<br />1
<br />LS
<br />$15,000.00
<br />$15,000.00
<br />$2,400.00
<br />$2,400.00
<br />$10,000.00
<br />$10,000.00
<br />$1,000.00
<br />$1,000.00
<br />$5,000.00
<br />$5,000.00
<br />$5,000.00
<br />$5,000.00
<br />$8,000.00
<br />$8,000.00
<br />4
<br />JSWPPP and Implementation
<br />1
<br />LS
<br />$12,500.00
<br />$12,500.00
<br />$6,240.00
<br />$6,240.00
<br />$10,000.00
<br />$10,000.00
<br />$1,000.00
<br />$1,000.00
<br />$3,250.00
<br />$3,250.00
<br />$2,500.
<br />$2,500
<br />$4,000.00
<br />$4,000.00
<br />5
<br />IDemolition - Site
<br />1
<br />LS
<br />$18,500.00
<br />$18,500.00
<br />$37,000.00
<br />$37,000.00
<br />$30,000.00
<br />$30,000.00
<br />$28,000.00
<br />$28,ODD.00
<br />$5,000.00
<br />$5,000.00
<br />$ . 25,000.00
<br />$25,000.01
<br />$12,000.00
<br />$12,000.00
<br />6
<br />IDernolition - Concrete Paving
<br />1,320
<br />SF
<br />$8.00
<br />$10,560.00
<br />$5.00
<br />$6,600.00
<br />$10.001
<br />$13,200.00
<br />$3.00
<br />$3,960.001$15.00
<br />$19,800.00
<br />$10.00
<br />$13,200.01
<br />$16.00
<br />$21,120.00
<br />7
<br />Tree Protection
<br />7
<br />EA
<br />$800.00
<br />$5,600.00
<br />$600.00
<br />$4,200.00
<br />$500.00
<br />$3,500.00
<br />$300.00
<br />$2,100.00
<br />$450.00
<br />$3,150.00
<br />$500.00
<br />$3,5o6.0
<br />$200.00
<br />$1,400.00
<br />8
<br />Soil Off Haul
<br />437
<br />Cy
<br />$75.00
<br />$32,775.00
<br />$84.00
<br />$36,708.00
<br />$80.00
<br />$34,960.00
<br />$72.00
<br />$31,464.00
<br />$132.00
<br />$57,684.00
<br />$40.00
<br />$17,480.01
<br />$120.00
<br />$52,440.00
<br />9
<br />Import Soil
<br />493
<br />Cy
<br />$165.00
<br />$81,345.00
<br />$96.00
<br />$47,328.00
<br />$180.00
<br />$88,740.00
<br />$74.00
<br />$36,482.00
<br />$95.00
<br />$46,835.00
<br />$40.00
<br />$19,720.0
<br />$100.00
<br />$49,300.00
<br />10
<br />Site Grading
<br />514
<br />Cy
<br />$16.36
<br />$8,409.04
<br />$48.00
<br />$24,672.00
<br />$35.00
<br />$17,990.00
<br />$110.00
<br />$56,540.00
<br />$54.00
<br />$27,756.00
<br />$30.00
<br />$15,420.0
<br />$56.00
<br />$28,784.00
<br />11
<br />Site Electrical
<br />1
<br />LS
<br />$4,500.00
<br />$4,500.00
<br />$2,000.00
<br />$2,000.00
<br />$5,000.00
<br />$5,000.00
<br />$18,058.00
<br />$18,058.00
<br />$25,000.00
<br />$25,000.00
<br />$80,000.00
<br />$80,00040
<br />$92,000.00
<br />$92,000.00
<br />12
<br />lConcrete Paving - Pedestrian
<br />527
<br />SF
<br />$25.00
<br />$13,175.00
<br />$18.00
<br />$9,486.00
<br />$35.001
<br />$18,445.00
<br />$32.00
<br />$16,M.0
<br />$28.00
<br />$14,756.00
<br />$35.00
<br />$18,445.
<br />$48.00
<br />$25,296.00
<br />13
<br />Concrete Paving - Vehicular
<br />1,320
<br />SF
<br />$35.00
<br />$46,200.00
<br />$24.00
<br />$31,680.00
<br />$40.00
<br />$52,800.00
<br />$40.00
<br />$52,800.Co
<br />$24.00
<br />$31,680.00
<br />$30.00
<br />$39,600.01
<br />$48.00
<br />$63,360.00
<br />14
<br />Cricket Pitch
<br />900
<br />SF
<br />$50.00
<br />$45,000.00
<br />$50.00
<br />$45,000.00
<br />$50.00
<br />$45,000.00
<br />$66.00
<br />$59,400.Oq
<br />$35.00
<br />$31,500.00
<br />$60.00
<br />$54,000.01$20.00
<br />$18,000.00
<br />15
<br />Cricket Accessories
<br />1
<br />LS
<br />$2,800.00
<br />$2,800.00
<br />$3,600.00
<br />$3,600.00
<br />$7,500.00
<br />$7,500.00
<br />$1,500.00
<br />$1,500.0
<br />$15,000.00
<br />$15,000.00
<br />$5,000.00
<br />$5,00o.01
<br />$8,000.00
<br />$8,000.00
<br />16
<br />Fencing
<br />61
<br />LF
<br />$160.00
<br />$9,760.00
<br />$120.00
<br />$7,320.00
<br />$100.00
<br />$6,100.00
<br />$145.00
<br />$8,845.00
<br />$350.00
<br />$21,350.00
<br />$200.00
<br />$12,200.01$192.00
<br />$11,712.00
<br />17
<br />Irrigation
<br />1
<br />LS
<br />$17,000.00
<br />$17,000.00
<br />$21,960.00
<br />$21,960.00
<br />$17,000.00
<br />$17,000.00
<br />$26,000.00
<br />$26,000.00
<br />$15,000.00
<br />$15,000.00
<br />$50,000.00
<br />$50,000.00$52,000.00
<br />$52,000.00
<br />18
<br />Soil Preparation
<br />28,983
<br />SF
<br />$0.65
<br />$18,838.95
<br />$0.30
<br />$8,694.90
<br />$0.50
<br />$14,491.50
<br />$0.50
<br />$14,491.50
<br />$1.25
<br />$36,228.75
<br />$0.50
<br />$14,491.5
<br />$2.00
<br />$57,966.00
<br />19
<br />Sod
<br />28,983
<br />SF
<br />$2.65
<br />$76,804.95
<br />$2.00
<br />$57,966.00
<br />$0.50
<br />$14,491.50
<br />$130
<br />$37,677.90
<br />$1.65
<br />$47,821.95
<br />$1.50
<br />$43,474.5
<br />$2.00
<br />$57,966.00
<br />20
<br />Landscape Restoration
<br />1,903
<br />SF
<br />$5.00
<br />$9,515.00
<br />$3.001
<br />$5,709.00
<br />$2.00
<br />$3,806.00
<br />$3.00
<br />$5,709.00
<br />$17.00
<br />$32,351.00
<br />$3.00
<br />$5,709.
<br />$2.00
<br />$3,806.00
<br />21
<br />90 Day Maintenance Period
<br />30,886
<br />SF
<br />$0.15
<br />$4,632.90
<br />$0.301
<br />$9,265.80
<br />$0.10
<br />$3,088.60
<br />$0.30
<br />$9,265.80
<br />$0.25
<br />$7,721.50
<br />$0.501
<br />$15,443.
<br />$0.40
<br />$12,354.40
<br />Total
<br />$437,915.84
<br />$414,429.70
<br />$431,112.60
<br />$449,157.20
<br />$461,884.20
<br />$490,183.00
<br />$619,504.40
<br />
|