Proposal Review Owner Changes - CSI
Date: 4/18/2016
Work Order #: 040472.00
Title: I Street lighting project
Contractor: 1. Inc.
Job Order $0.00
Value:
Proposal Name: Street lighting project
Proposal Value: $1,055,280.32
Proposal Submitted: 4/18/2016 7:00 PM
GroupBy: CS/
Selected Options: All Tasks
Section Modifier UOM Description
01 - General Requirements
1 01 22 16 00-0002 EA Reimbursable FeesReimbursable fees will be paid to the contractor for the actual cost, without mark-up, for which a receipt or bill is received. The Adjustment Factor applied to Reimbursable Fees will be 1.0000. The labor cost involved in obtaining all permits is in the Adjustment Factor. The base cost of the Reimbursable Fee is $1.00. The quantity used will adjust the base cost to the actual Reimbursable Fee (e.g. quantity of 125 = $125.00 Reimbursable Fee). If there are multiple Reimbursable Fees, each one shall be listed separately with a comment in the "note" block to identify the Reimbursable Fees (e.g. sidewalk closure, road cut, various permits, extended warrantee, expedited shipping costs, etc.). A copy of each receipt shall be included with the Proposal.
Total
Installation: 39,154.75 X 1.00 X 1.0750 = $42,091.36
Contractor Notes:Performance and Payment bonds
2 01 22 20 00-0082 DAY Traffic Control SystemNote: Includes 1 truck, 1 arrow board, 1 licensed traffic control person, traffic cones
Quantity X Unit Price X Factor = Total
Installation: 35.00 X 904.57 X 1.0830 = $34,287.73
Contractor Subtotal for - 01 - General Requirements : $76,379.09 Owner Changes Subtotal for - 01 - General Requirements : $0.00 26 - Electrical
3 26 01 50 51-0154 EA Recycle HID Lamps
Quantity X Unit Price X Factor = Total
Installation: 3,139.00 X 1.41 X 1.0830 = $4,793.35
4 26 51 13 00-0003 EA. Plug-In Photocell For Lighting Fixtures Quantity X Unit Price X Factor = Total
Installation: 2,300.00 x 51,94 X 1.0830 = $129,377.35
Proposal Review Owner Changes - CSI Page 1 of 5
Proposal Review Owner Changes - CSI
5 26 56 19 00-0191 EA Up To 7,000 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GC1-30F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 292.00 X 238.13 X 1.0830 = $75,305.28
Demolition: 292.00 X 6.51 X 1.0830 = $2,058.70
Contractor Notes:GC1-30F-MV-NW-X-WHITE-700-WL-PCR7
6 26 56 19 00-0191 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor= Total
Installation: 292.00 X 13.20 x 1.0830 = $4,174.32
7 26 56 19 00-0194 EA Up To 13,400 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GC1-60F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor= Total
Installation: 247.00 X 306.38 x 1.0830 = $81,956.96
Demolition: 247.00 X 6.51 X 1.0830= $1,741.43
Contractor Notes:GC1-60F-MV-NW-X-GY-530-WL-PCR7
8 26 56 19 00-0194 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 247.00 X 13.20 x 1.0830 = $3,531.01
9 26 56 19 00-0194 EA Up To 13,400 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GC1-60F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 9.00 X 306.38 X 1.0830 = $2,986.29
Demolition: 9.00 X 6,51X 1.0830= $63.45
Contractor Notes: GC1-60F-MV-NW-X-WHITE-700-WL-PCR7
10 26 56 19 00-0194 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 9.00 X 13.20 X 1.0830 = $128.66
11 26 56 19 00-0194 EA Up To 13,400 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GC1-60F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 5.00 X 306.38 x 1.0830= $1,659.05
Proposal Review Owner Changes - CSI Page 2 of 5
Proposal Review Owner Changes - CS!
Demolition: 5.00 X 6.51 X 1.0830 = $35.25
Contractor Notes:GC1-60F-MV-NW-X-GY-700-WL-PCR7
12 26 56 19 00-0194 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 5.00 X 13.20 x 1.0830= $71.48
13 26 56 19 00-0194 EA Up To 13,400 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GC1-60F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 297.00 x 306.38 x 1.0830 = $98,547.43
Demolition: 297.00 X 6,51 X 1.0830 = $2,093.95
Contractor Notes: GC1-60F-MV-NW-X-GY-700-WL-PCR7
14 26 56 19 00-0194 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 297.00 x 13.20 x 1.0830 = $4,245.79
15 26 56 19 00-0197 EA Up To 19,800 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GC2-90F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 16.00 X 462.83 X 1.0830 = $8,019.92
Demolition: 16.00 X 6.51 X 1.0830 = $112.81
Contractor Notes:GC2-90F-MV-NW-X-GY-700-WL-PCR7
16 26 56 1900-0197 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 16.00 X 13.20 x 1.0830 = $228.73
17 26 56 19 00-0198 EA Up To 22,000 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GC2-100F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 51.00 X 498.53 X 1.0830 = $27,535.31
Demolition: 51.00 X 6.51 X 1.0830 = $359.57
Contractor Notes:GC2-100F-MV-NW-X-GY-700-WL-PCR7
18 26 56 19 00-0198 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Proposal Review Owner Changes - CSI Page 3 of 5
Proposal Review Owner Changes - CSi
installation: 51.00 X 13.20 x 1.0830 = $729.08
19 26 56 19 00-0200 EA Up To 7,000 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GCM1-30F-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 36.00 X 204.53 X 1.0830 = $7,974.22
Demolition: 36.00 X 6.51 X 1.0830 = $253.81
Contractor Notes: GCM1-30F-MV-NW-X-GY-700-WL-PCR7
20 26 56 19 00-0200 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 36.00 x 13.20 x 1.0830 = $514.64
21 26 56 19 00-0202 EA Up To 12,000 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GCM2-40F-MV-NW-X-GY-1AMP-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 1,016.00 X 243.38 X 1.0830 = $267,797.83
Demolition: 1,016.00 X 6.51 X 1.0830 = $7,163.14
Contractor Notes:GCM2-40F-MV-NW-X-GY-700-WL-PCR7
22 26 56 19 00-0202 0732 For ANSI 7-wire Photocontrol Receptacle, Add • Quantity X Unit Price X Factor = Total
Installation: 1,016.00 X 13.20 x 1.0830 = $14,524.33
23 26 56 19 00-0203 EA Up To 4,400 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GCJ1-20G-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 15.00 X 162.53 X 1.0830 = $2,640.30
Demolition: 15.00 X 6.51 X 1.0830 = $105.75
Contractor Notes:GCJ1-20G-MV-NW-X-GY-350-WL-PCR7
24 26 56 19 00-0203 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 15.00 x 13.20 x 1.0830= $214.43
25 26 56 19 00-0203 Up To 4,400 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GCJ1-20G-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 469.00 X 162.53 x 1.0830 = $82,553.38
Proposal Review Owner Changes - CSI Page 4 of 5
Proposal Review Owner Changes - CSI
Demolition: 469.00 X 6.51 X 1.0830 = $3,306.60
Contractor Notes:GCJ1-20G-MV-NW-X-GY-700-WL-PCR7
26 26 56 19 00-0203 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 469.00 X 13.20 x 1.0830 = $6,704.64
27 26 56 19 00-0203 EA Up To 4,400 Lumens, Horizontal Tenon Mount, LED Cobra Head Street Light (Leotek GCJ1-20G-MV-NW-X-GY-XXX-WL) (DLC Certified)
Quantity X Unit Price X Factor = Total
Installation: 686.00 162.53 X 1.0830 = $120,749.71
Demolition: 686.00 X 6.51 X 1.0830 = $4,836.53
Contractor Notes:GCJ1-20G-MV-NW-X-GY-580-WL-PCR7
28 26 56 19 00-0203 0732 For ANSI 7-wire Photocontrol Receptacle, Add Quantity X Unit Price X Factor = Total
Installation: 686.00 X 13.20 x 1.0830 = $9,806.78
Contractor Subtotai for - 26 - Ejectricai: $978,901.23
Owner Changes Subtotal for - 26 - Electrical : $0.00
Contractor Proposal Review Total: $1,055,280.32
Owner Revised Proposal Review Total: $1,055,280.32
SUMMARY:
Owner Added Tasks Total $0.00
Owner Modified Tasks Total $0.00
Owner Deleted Tasks Total $0.00
Value Difference: $0.00
This work order proposal total represents the correct total for the proposal. Any discrepancy between line totals, sub-totals and the proposal total is due to rounding of the line totals and sub-totals.
Proposal Review Owner Changes - CSI Page 5 of 5