beverly hills h s trench work

1
JOB NAME:Beverly Hills H. S. Date: 7/5/2011 LOCATION: 241 Moreno Dr. Bid Date: 7/6/2011 Beverly Hills, Ca Estimator: R.T. FOR:Group Delta Kristen Chang 310-908-0360 Cell PREVAILING WAGE SHORING PROJECT JOB DESCRIPTION: Excavate, Shore 600 LF for Fault Identification Provide egress ladders 50' O/C Provide Planking to be placed on horizontal shores. Enter sq ft total bldg. area: 1,310 DESCRIPTION OF WORK QUANTITY UNITS RATE COST TOTAL 287 CY. Cat 304 Excavator - 12' x 50 LF / Da 67 CY / Day 5 Day 1200.00 $ 6,000 Supervision 40 Hr 55.00 $ 2,200 Labor / Shoring 120 Hr 51.00 $ 6,120 Temp. Fence 6' 480 LF 3.50 $ 1,680 Sawcut AC/ Concrete Paving 440 LF 3.00 $ 1,320 Demo AC 10 CY 750 SF 1.00 $ 750 New AC Patch 750 SF 0.00 $ - $ 18,070 $ 7,500 267 CY. Cat 304 Excavator - 12' x 50 LF / Da 67 CY / Day 4 Day 1200.00 $ 4,800 Supervision 32 Hr 55.00 $ 1,760 Labor / Shoring 96 Hr 51.00 $ 4,896 Temp. Fence 6' 250 LF 3.50 $ 875 $ 12,331 307 CY. Cat 304 Excavator - 12' x 50 LF / Da 67 CY / Day 5 Day 1200.00 $ 6,000 Supervision 40 Hr 55.00 $ 2,200 Labor / Shoring 120 Hr 51.00 $ 6,120 Temp. Fence 6' 510 LF 3.50 $ 1,785 Sawcut AC/ Concrete Paving 470 LF 3.00 $ 1,410 Demo AC 10 CY 800 SF 1.00 $ 800 New AC Patch 800 SF 0.00 $ - $ 18,315 $ 8,000 467 CY. Cat 304 Excavator - 12' x 50 LF / Da 67 CY / Day 7 Day 1200.00 $ 8,400 Supervision 56 Hr 55.00 $ 3,080 Labor / Shoring 168 Hr 51.00 $ 8,568 Temp. Fence 6' 750 LF 3.50 $ 2,625 Sawcut AC/ Concrete Paving 50 LF 12.00 $ 600 Demo Concrete 5 CY 200 SF 1.00 $ 200 New Concrete Patch 200 SF 0.00 $ - $ 23,473 $ 3,000 307 CY. Cat 304 Excavator - 12' x 50 LF / Da 67 CY / Day 5 Day 1200.00 $ 6,000 Supervision 40 Hr 55.00 $ 2,200 Labor / Shoring 120 Hr 51.00 $ 6,120 Temp. Fence 6' 510 LF 3.50 $ 1,785 Sawcut AC/ Concrete Paving 470 LF 3.00 $ 1,410 Demo AC 10 CY 800 SF 1.00 $ 800 New AC Patch 800 SF 0.00 $ - $ 18,315 $ 8,000 114 CY. Cat 304 Excavator - 12' x 50 LF / Da 67 CY / Day 2 Day 1200.00 $ 2,400 Supervision 16 Hr 55.00 $ 880 Labor / Shoring 48 Hr 51.00 $ 2,448 Temp. Fence 6' 210 LF 3.50 $ 735 Sawcut AC/ Concrete Paving 180 LF 4.00 $ 720 Demo AC 5 CY 300 SF 1.00 $ 300 New AC Patch 300 SF 0.00 $ - $ 7,483 $ 3,600 $ 30,100 Backfill & Compact Trenches 3500 Ton 12.00 $ 42,000 $ 42,000 $ 40,635.00 Asphalt/Conc Cost Sub-Total $ 139,987 MISC. COSTS Utility Repair Allowance 1 LSW 500.00 $ 3,000 Materials / Plastic, Sand bags, Ect. Incidentals 6 Areas 1500.00 $ 9,000 Ladders 12' Extention 10 Ea 350.00 $ 3,500 Shoring Delivery / Pick up Cost 1 LSW 500.00 $ 500 Shoring Cost 3 Mo 17145.90 $ 51,438 2"x12"x8' Planks 75 Ea 20.00 $ 1,500 Trench Cover 1/2" Plywood 150 Ea 17.00 $ 2,550 Dust Control Buffalo 60 Day 0.00 $ - $3,000.00 Cold Patch Temp. Fence Holes 260 Ea 6.00 $ 1,560 $ 73,048 $4,050.00 Water Buffalo Cost *** HAULING & DUMPLING*** Debris/City Approved Hauler $850.00 / Box 2 2.00 LDS 850.00 $ 1,700 Concrete / Asphalt City Approved Hauler $400.00 / LD 40 8.00 LDS 400.00 $ 3,200 Import Clean Soils - CY 1750 26.25 LDS 350.00 $ 9,188 $ 14,088 Bus Lic. / Mobilization 1 LS 2000.00 $ 2,000 $ 2,000 Job Control % of Total $ - JOB COSTS: $229,122.20 SALVAGE $ - OVERHEAD 15% $ 34,368.33 Actual Job Costs $ - SALVAGE % $ - Hauling & Dumping Fees 4% STEEL $ - SUBTOTAL $263,490.53 Administrative Costs $ - PROFIT 20% $ 52,698.11 Total Bldg Area, Sq Ft 1,310 MISC $ - Cost per Sq Ft $ 241.37 TOTAL $ - TOTAL $316,188.64 Alternate Costs: Wind Screen $8,160.00 Labor & Equipment Stand By Cost / Hr $450.00/ HR Shoring Cost Exceeding 3 Months $7,445.00 / Week $22,290.00 / Month Alternate for each additional 100 LF of Trench 241.37 x 100 $24,136.54 REMARKS/EXCLUSIONS: Permits Required by City of Beverly Hills Trench #1 215 LF Trench #2 200 LF. Trench #3 230 LF. Trench #4 350 LF. Trench #5 230 LF Trench #6 85 LF.

Upload: russt2

Post on 02-Oct-2015

215 views

Category:

Documents


1 download

DESCRIPTION

Demo Bid

TRANSCRIPT

bid sample

BH High SchoolJOB NAME:Beverly Hills H. S.Date:7/5/11LOCATION: 241 Moreno Dr.Bid Date:7/6/11Beverly Hills, CaEstimator:R.T.FOR:Group DeltaKristen Chang 310-908-0360 CellPREVAILING WAGE SHORING PROJECTJOB DESCRIPTION:Excavate, Shore 600 LF for Fault IdentificationProvide egress ladders 50' O/CProvide Planking to be placed on horizontalshores.REMARKS/EXCLUSIONS: Permits Required by City of Beverly HillsEnter sq ft total bldg. area:1,310DESCRIPTION OF WORKQUANTITYUNITSRATECOSTTOTALTrench #1 215 LF.287 CY.Cat 304 Excavator - 12' x 50 LF / Day67 CY / Day5Day1200.00$6,000Supervision40Hr55.00$2,200Labor / Shoring120Hr51.00$6,120Temp. Fence 6'480LF3.50$1,680Sawcut AC/ Concrete Paving440LF3.00$1,320Demo AC10 CY750SF1.00$750New AC Patch750SF0.000.0$18,070$7,500Trench #2 200 LF.267 CY.Cat 304 Excavator - 12' x 50 LF / Day67 CY / Day4Day1200.00$4,800Supervision32Hr55.00$1,760Labor / Shoring96Hr51.00$4,896Temp. Fence 6'250LF3.50$875$12,331Trench #3 230 LF.307 CY.Cat 304 Excavator - 12' x 50 LF / Day67 CY / Day5Day1200.00$6,000Supervision40Hr55.00$2,200Labor / Shoring120Hr51.00$6,120Temp. Fence 6'510LF3.50$1,785Sawcut AC/ Concrete Paving470LF3.00$1,410Demo AC10 CY800SF1.00$800New AC Patch800SF0.000.0$18,315$8,000Trench #4 350 LF.467 CY.Cat 304 Excavator - 12' x 50 LF / Day67 CY / Day7Day1200.00$8,400Supervision56Hr55.00$3,080Labor / Shoring168Hr51.00$8,568Temp. Fence 6'750LF3.50$2,625Sawcut AC/ Concrete Paving50LF12.00$600Demo Concrete5 CY200SF1.00$200New Concrete Patch200SF0.000.0$23,473$3,000Trench #5 230 LF.307 CY.Cat 304 Excavator - 12' x 50 LF / Day67 CY / Day5Day1200.00$6,000Supervision40Hr55.00$2,200Labor / Shoring120Hr51.00$6,120Temp. Fence 6'510LF3.50$1,785Sawcut AC/ Concrete Paving470LF3.00$1,410Demo AC10 CY800SF1.00$800New AC Patch800SF0.000.0$18,315$8,000Trench #6 85 LF.114 CY.Cat 304 Excavator - 12' x 50 LF / Day67 CY / Day2Day1200.00$2,400Supervision16Hr55.00$880Labor / Shoring48Hr51.00$2,448Temp. Fence 6'210LF3.50$735Sawcut AC/ Concrete Paving180LF4.00$720Demo AC5 CY300SF1.00$300New AC Patch300SF0.000.0$7,483$3,600$30,100Backfill & Compact Trenches3500Ton12.00$42,000$42,000$40,635.00Asphalt/Conc CostSub-Total$139,987MISC. COSTSUtility Repair Allowance1LSW500.00$3,000Materials / Plastic, Sand bags, Ect.Incidentals6Areas1500.00$9,000Ladders 12' Extention10Ea350.00$3,500Shoring Delivery / Pick up Cost1LSW500.00$500Shoring Cost3Mo17145.90$51,4382"x12"x8' Planks75Ea20.00$1,500Trench Cover 1/2" Plywood150Ea17.00$2,550Dust Control Buffalo60Day0.000.0$3,000.00Cold Patch Temp. Fence Holes260Ea6.00$1,560$73,048$4,050.00Water Buffalo Cost*** HAULING & DUMPLING***Debris/City Approved Hauler$850.00 / Box22.00LDS850.00$1,700Concrete / Asphalt City Approved Hauler$400.00 / LD408.00LDS400.00$3,200Import Clean Soils - CY175026.25LDS350.00$9,188$14,088Bus Lic. / Mobilization1LS2000.00$2,0002,000Job Control % of Total0.0JOB COSTS:$229,122.20SALVAGE0.0OVERHEAD15%$34,368.33Actual Job Costs0.0SALVAGE %0.0Hauling & Dumping Fees4%STEEL0.0SUBTOTAL$263,490.53Administrative Costs0.0PROFIT20%$52,698.11Total Bldg Area, Sq Ft1,310MISC0.0Cost per Sq Ft$241.37TOTAL0.0TOTAL$316,188.64Alternate Costs:Wind Screen$8,160.00Labor & Equipment Stand By Cost / Hr$450.00/ HRShoring Cost Exceeding 3 Months$7,445.00 / Week$22,290.00 / MonthAlternate for each additional 100 LF of Trench241.37 x 100 =$24,136.54