The URL can be used to link to this page

Home My WebLink AboutCAPE HATTERAS 2006 GROIN REHAB, PROBABLE COST 04102006OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Existing Groin 1 PCSP STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION ENGINEERING ESTIMATE TOTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION OPINION OF PROBABLE COST TOTAL $50,000.00 $172,500.00 $222,500.00 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 1 - 18 inch thick precast concrete sheet pile STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION QUANTITY MATERIALCOST LABOR COST ENGINEERING ESTIMATE NUMBER UNIT UNIT COST TOTAL UNIT COST TOTAL UNIT COST I TOTAL CONSTRUCTION 11 inch PCSP : Precast Concrete Sheet pile Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 146 LF $470.00 $68,620 146 LF $20.00 $2,920 Sub -Total $71,540 32.00% 6.00% 10.00% 22.00% 0.75% 20% $4,292 Sub -Total $75,832 $7,583 $83,416 $232.00 $33,872 $702.00 $102,492 $20.00 $2,920 $40.00 $5,840 $36,792 $108,332 $11,773 $11,773 $4,292 $48,565 $124,398 $7,583 $10,684 $10,684 $1,070 $59,250 $143,735 $28,747 SAY: $772,500 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY CATEGORY CODE NUMBER PROJECT TITLE Moffatt & Nichol Rehabiliation Groin 1 PCSP STATUS OF DESIGN JOB ORDER NUMBER Conceptual Design 5811 ITEM DESCRIPTION ENGINEERIN G ESTIMATE OTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION ASSUME TWICE OPINION OF PROBABLE COST TOTAL $100,000.00 $396,200.00 $496,200.00 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 1 - 18 inch thick precast concrete sheet pile STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION QUANTITY MATERIAL COST LABOR COST ENGINEERING ESTIMATE NUMBER UNIT UNIT COST I TOTAL UNIT COST TOTAL UNIT COST TOTAL CONSTRUCTION 18 inch PCSP : Precast Concrete Sheet pile Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 384 LF $567.60 $217,958 384 LF $20.00 $7,680 Sub -Total $225,638 32.00% 6.00% 10.00% 22.00% 0.75% 20% $13, 538 Sub -Total $239,177 $23,918 $263,094 $84.50 $32,448 $652.10 $250,406 $20.00 $7,680 $40.00 $15,360 $40,128 $265,766 $12,841 $12,841 $13,538 $52,969 $292,146 $23,918 $11,653 $11,653 $2,458 $64,622 $330,174 $66,035 SAY: $396,200 OPINION OF PROBABLE COST DATEPREPARED 1 O-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 1 New Steel Sheet Pile Constructruction STATUS OF DESIGN Conceptual Design . JOB ORDER NUMBER 5611 ITEM DESCRIPTION ENGINEERING ESTIMATE TOTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION ASSUME TWICE OPINION OF PROBABLE COST TOTAL $1 00,000.00 $394,600.00 $494,600.00 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 OF SHEET 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 1 New Steel Sheet Pile Construction STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION QUANTITY MATERIAL COST LABOR COST ENGINEERING ESTIMATE NUMBER UNIT UNITCOST TOTAL UNIT COST TOTAL UNITCOST TOTAL CONSTRUCTION PZ-27 : PZ 27 Steel Sheet Piles Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 108 Ton $2,259.17 $243,991 6 Ton $295.00 $1,770 Sub -Total $245,761 32.00% 6.00% 10.00% 22.00% 0.75% 20% $14,746 Sub -Total $260,506 $26, 051 $286,557 $228.80 $24,710 $0.00 $0 $24,710 $7,907 $32,618 $7,176 $39,794 $2,487.97 $268,701 $295.00 $1,770 $270,471 $7,907 $14,746 $293,124 $26,051 $7,176 $2,448 $328,798 $65,760 SAY: $394,600 OPINION OF PROBABLE COST DATE PREPARED SHEET OF 1 10-Apr-06 1 ACTIVITY AND LOCATION CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER Cape Hatteras ESTIMATED BY CATEGORY CODE NUMBER PROJECT TITLE Moffatt & Nichol Existing Groin 2 PCSP STATUS OF DESIGN JOB ORDER NUMBER Conceptual Design 5811 ITEM DESCRIPTION ENGINEERING ESTIMATE TOTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION OPINION OF PROBABLE COST TOTAL $50,000.00 $290,600.00 $340,600.00 OPINION OF PROBABLE COST DATE PREPARED SHEET OF 10-Apr-06 1 1 ACTIVITY AND LOCATION CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER Cape Hatteras ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 2 - 11 inch thick precast concrete sheet pile STATUS OF DESIGN JOB ORDER NUMBER Conceptual Desi n 5811 QUANTITY MATERIAL COST LABOR COST ENGINEERING ESTIMATE ITEM DESCRIPTION NUMBER UNIT UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL CONSTRUCTION 11 inch PCSP Precast Concrete Sheet pile Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 246 LF $470.00 $115,620 246 LF $20.00 $4,920 Sub -Total $120,540 32.00% 6.00% 10.00% 22.00% 0.75% 20% $7,232 Sub -Total $127,772 $12,777 $140,550 $232.00 $57,072 $20.00 $4,920 $61, 992 $19,837 $81,829 $18, 002 $99,832 $702.00 $172,692 $40.00 $9,840 $182,532 $19,837 $7,232 $209,602 $12,777 $18,002 $1,803 $242,184 $48,437 SAY: $290,600 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Rehabiliation Groin 2 - PCSP STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION ENGINEERING ESTIMATE TOTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION ASSUME TWICE OPINION OF PROBABLE COST TOTAL $100,000.00 $293,000.00 $393,000.00 OPINION OF PROBABLE COST DATE PREPARED SHEET OF 10-Apr-06 1 L ACTIVITY AND LOCATION CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER Cape Hatteras ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 2 - 18 inch thick precast concrete sheet pile STATUS OF DESIGN JOB ORDER NUMBER Conceptual Design 5811 QUANTITY MATERIAL COST LABOR COST ENGINEERING ESTIMATE ITEM DESCRIPTION NUMBER JUNIT I UNIT COST I TOTAL UNIT COST TOTAL UNIT COST TOTAL CONSTRUCTION 18 inch PCSP : Precast Concrete Sheet pile Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 284 LF $567.60 $161,198 284 LF $20.00 $5,680 Sub -Total $166,878 32.00% 6.00% 10.00% 22.00% 0.75% 20% $10,013 Sub -Total $176,891 $17,689 $194,580 $84.50 $23,998 $652.10 $185,196 $20.00 $5,680 $40.00 $11,360 $29,678 $196,556 $9,497 $9,497 $10,013 $39,175 $216, 066 $17,689 $8,618 $8,618 $1,818 $47,793 $244,191 $48,838 SAY: $293,000 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 2 New Construction SSP STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION ENGINEERING ESTIMATE TOTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION ASSUME TWICE OPINION OF PROBABLE COST TOTAL $100,000.00 $291,900.00 $391,900.00 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 2 New Construction SSP STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 17 7QUANTITY ITEM DESCRIPTION MATERIALCOST LABOR COST ENGINEERING ESTIMATE NUMBER UNIT UNIT COST TOTAL UNIT COST TOTAL UNITCOST TOTAL CONSTRUCTION PZ-27 : PZ 27 Steel Sheet Piles Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 80 Ton $2,259.17 $180,734 $228.80 4 Ton $295.00 $1,062 $0.00 Sub -Total $181,796 32.00% 6.00% 10.00% 22.00% 0.75% 20% $10,908 Sub -Total $192,704 $19,270 $211,974 $18,304 $2,487.97 $0 $295.00 $18,304 $5,857 $24,161 $5,315 $29,477 $199,038 $1,062 $200,100 $5,857 $10,908 $216,865 $19,270 $5,315 $1,811 $243,262 $48,652 SAY: $291,900 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Exisitng Groin 3 SSP STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION ENGINEERING ESTIMATE TOTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION OPINION OF PROBABLE COST TOTAL $50,000.00 $1,085,500.00 $1,135,500.00 OPINION OF PROBABLE COST DATE PREPARED SHEET OF 10-Apr-06 1 1 ACTIVITY AND LOCATION CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER Cape Hatteras ESTIMATED BY CATEGORY CODE NUMBER PROJECT TITLE Moffatt & Nichol Groin 3 EXISTING PZ-27 STATUS OF DESIGN JOB ORDER NUMBER Conceptual Design 5811 OUANTITV MATERIAL COST LABOR COST ENGINEERING ESTIMATE ITEM DESCRIPTION NUMBER UNIT UNIT COST TOTALI UNIT COST TOTAL UNIT COST TOTAL CONSTRUCTION PZ-27 : PZ 27 Steel Sheet Piles Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 150 Ton $2,259.17 6 Ton $295.00 Sub -Total 32.00% 6.00% 10.00% 22.00% 0.75% 20% $338,876 $1,770 $340, 646 $20,439 Sub -Total $361,085 $36,108 $397,193 $228.80 $34,320 $2,487.97 $373,196 $0.00 $0 $295.00 $1,770 $34,320 $374,966 $10,982 $10,982 $20,439 $45,302 $406,387 $36,108 $9,967 $9,967 $3,393 $55,269 $455,855 $91,171 SAY: $547,000 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 3 EXISTING PZ-40 STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION QUANTITY MATERIAL COST LABOR COST ENGINEERING ESTIMATE NUMBER JUNIT I UNITCOST I TOTAL UNITCOST TOTAL UNITCOST TOTAL CONSTRUCTION PZ-40 : PZ 40 Steel Sheet Piles Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 148 Ton $2,259.17 $334,358 $228.80 3 Ton $295.00 $885 $0.00 Sub -Total $335,243 32.00% 6.00% 10.00% 22.00% 0.75% 20% $20,115 Sub -Total $355,357 $35,536 $390,893 $33,862 $2,487.97 $368,220 $0 $295.00 $885 $33,862 $369,105 $10,836 $10,836 $20,115 $44,698 $400,055 $9,834 $54,532 $35,536 $9,834 $3,341 $448,765 $89,753 SAY: $538,500 OPINION OF PROBABLE COST DATE PREPARED 10-Apr-06 SHEET OF 1 1 ACTIVITY AND LOCATION Cape Hatteras CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 3 New Construction SSP STATUS OF DESIGN Conceptual Design JOB ORDER NUMBER 5811 ITEM DESCRIPTION ENGINEERING ESTIMATE TOTAL COST SUMMARY: MOBILIZATION AND DEMOBILIZATION ASSUME TWICE OPINION OF PROBABLE COST TOTAL $100,000.00 $1,280,700.00 $1,380,700.00 OPINION OF PROBABLE COST SHEET OF �PREPAOR6ED 1 1 ACTIVITY AND LOCATION CONSTRUCTION CONTRACT NO. IDENTIFICATION NUMBER Cape Hatteras ESTIMATED BY Moffatt & Nichol CATEGORY CODE NUMBER PROJECT TITLE Groin 3 - New Construction SSP STATUS OF DESIGN JOB ORDER NUMBER Conceptual Design 5811 QUANTITY MATERIAL COST LABOR COST I ENGINEERING ESTIMATE ITEM DESCRIPTION NUMBER UNIT UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL CONSTRUCTION PZ-40 : PZ 40 Steel Sheet Piles Wale, connections Insurance and Taxes Sales Tax Overhead and Profit (Materials) Overhead and Profit (Labor) Bonds Total Estimated Contractor Cost Contingency TOTAL ESTIMATED COST 352 Ton $2,259.17 7 Ton $295.00 32.00% 6.00% 10.00% 22.00% 0.75% 20% Sub -Total $795,228 $2,065 $797,293 $47,838 Sub -Total $845,130 $84,513 $929,643 $228.80 $80,538 $0.00 $0 $80,538 $25,772 $106,310 $23,388 $129,698 $2,487.97 $875,765 $295.00 $2,065 $877,830 $25,772 $47,833 $951,440 $84,513 $23,388 $7,945 $1,067,286 $213,457 SAY: $1,280,700