HomeMy WebLinkAbout04 - CC-4 - Attachment 2 - 10/6/2015ATTACHMENT
CITY OF COSTA MESA
PROJECT COST SUMMARY
CONTRACTOR: AMERICAN ASPHALT SOUTH, INC.
14436 SANTA ANA AVENUE, FONTANA, CA 92337
PROJECT: 2013.2014 SLURRY SEAL PROJECT
AREA 16 PROJECT "A" and AREAS 11, 18, 19, 31 PROJECT "B"
CITY PROJECT NO. 13-15
Project "A" - Area 16
ATTACHMENT 2
REM
NO
BIDOUAN
DESCWP90N
UNIT
PRICE
PREMOUS
QUANTITY
QVAAT
THS ESTMATE
TOTAL QUANTITY
TOOATE
P0.ENOU$
AMOUNT
=UNT
THIS EST
TOTAL
TOOgTE
CONTRACT
PNCE
1
1
LS
Mobilization and Project Scheduling
$ 2,500.00
100
%
0 %
100 %
$2,500.00
$0.00
$2,500.00
$2,500.00
2
570
ELT
Slurry Seal Type 1
$ 199.17
0
ELT
0 ELT
0 ELT
$0.00
$0.001
$0.00
$113,526.90
3
1
LS
Lane Markings, Lane Stripes, Pavement Legends, and
Raised Pavement Markers
$ 18,865.00
100
%
0 %
100 %
$18,865.00
$0.00
$18,865.00
$18,865.00
4
75
EA
Blue "Fire Hydrant" Raised Pavement Markers
$ 6.60
75
EA
0 EA
75 EA
$495.00
$0.00
$495.00
$495.00
5
1
LS
Traffic Control
$ 4,418.00
100
%
0 %
100 %
$4,418.00
$0.00.,
$4,418.00:
$4,418.00
6
1
FA
Project Management
$ 20,000.00
0
FA
0 FA
0 FA
$0.00
$0.00
$0.00; 1
$20,000.0
100 %
$0.00
$21,900.001
$21,900.00
TOTAL:
$26 278.00
$0.00
$26,278.001
$159.804.90d
Project "B" - Areas 11, 18, 19, 31
REMBIO
NO
QUANTITY
DESCNPTON
UNn
PWCE
PREMOUS
OUANTRY
ELM-
THIS ESTIMATE
TOTALQUANTRY
TO DATE
PREMOUS
AMOUNT
AMOUNT
THS EST
TOTAL
TO DATE
CONTRACT
PNCE
1
1
LS
Mobilization and Project Scheduling
$ 2,500.00
100
%
0 %
100 %
$2,500.00
$0.00
$2,500.00
$2,500.00
2
720
ELT
Slurry Seal Type 1
$ 1gg.17
0
ELT
0 ELT
0 ELT
$0.00
$0.00
$0.00
$143,402.40
3
1
LS
Lane Markings, Lane Stripes, Pavement Legends, and
Raised Pavement Markers
$ 32,202.00
100
%
0 %
100 %
$32,202.00
$0.00
$32,202.00
$32,202.00
4
98
EA
Blue "Fire Hydrant" Raised Pavement Markers
$ 8,60
89
EA
0 EA
89 EA
$587.40
$0.00
$587.40
$646.80
5
1
LS
Traffic Control
$ 5,582.00
100
2E
20
100 /
$5,582.00
$0.00
$5582.00
,
$5,582.00k
6
1
FA
Project Management
$ 30,000.00
0
FA
0 FA
0 FA
$0.00
$0.00
$0.00
$30,000.00
100 %
$0.00
$21,900.001
$21,900.00
TOTAL:
$40,871.40
$0.00
$ 40 871.40 $
214 333.20
Contract Change Order No. 1 $74 830.00
Contract Change Order No. 2 - Negotiated Rates At No Net Cost To The Contract
2A
550
TON
Place Type "D" mix AC leveling course (Upper State Tract)
$ 122.00
548
TON
0 TONF
548 TON
$66,856.001
$0.001
$66,856.00,
213
38
EA
Blue Fire Hydrant RPM'S (Upper State Tract
$ 6.60
38
EA
0 EA
38 EA
$250.80
$0.00
$250.80
2C
510
ELT
Slur Seal T e 1 (Upper State Tract
$ 247.33
505
ELT
0 ELT..
505 ELT
$124,901.65
$0.00
$124,901.65
2D
184
ELT
Slur Seal T e 1 Miscellaneous Areas
$ 297.051
184
ELT I
0 ELT
184 ELT
$54,657.20
$0.00
$54,657.20
2E
20
EA
Blue Fire Hydrant RPM'S Miscellaneous Areas
$ 6.60
20
EA
0 EA
20 EA
$132.00
$0.00'i
$132.00
2F
1
LS
Striping, Lane Markings, RPMs (Miscellaneous Areas)
$ 21,900.00
0
LS 1
100 %
100 %
$0.00
$21,900.001
$21,900.00
Total for Additional Work: 1 $246,797.651 $21,900.001 $268,697.651
Project "A" + Project "B" + Change Orders TOTAL: $313,947.05 1 $21,900.00 1 $335,847.05 $448,968.10