Page 15 - April Sound Closeout Manual

Exhibit B

JON WAYNE CONSTRUCTION AND CONSULTING
APRIL SOUND 6/20/2016
JWC "AT RISK CONSTRUCTION MANAGEMENT" (ARCM) PROGRAM
BID COMPARISON WORKSHEET / TOTAL PROECT BUDGET
Potential Lowest Qualified Bidder / Recommended Sub
SCOPE OF WORK: STREETS

Young Swenson Morgan Sonoran
& Cross Paving, Sunland Asphalt Pavement Excavating &
Inc. Wrecking
Description of Items

1.0 Base Scope of Work $299,316.00 $307,108.00 $348,484.50 NA

2.1 Concrete valley Gutters
2.1.1 Cost to replace existing damaged. $4,579.00 $1,680.00 $10,240.95
2.1.2 a. Cost to add Valley Gutters where currently
missing at 41st Court. $1,526.00 $2,268.00 $5,052.53
2.1.2 b. Cost to add Valley Gutters where currently
missing (other areas). $5,089.00 $4,587.00 $17,717.52 $36,708.00

2.2 Curbing
2.2.1 Ribbon Curbs (flat or flush) $9,105.00 $7,954.00 $31,456.05
2.2.2 Raised Curbs $3,105.00 $12,971.00 $5,497.51

2.3 Seal Coat: $15,043.00 $8,631.00 $11,438.70 NA
Includes re-striping yes yes yes NA

Warranty = ____ Years 2 2 2 2

STREET Sub Total $337,763.00 $345,199.00 $429,887.76

Sub-Total $337,763.00 $345,199.00 $429,887.76
Supervision Based on Full time supervision and
coordination $22,434.00 $22,434.00 $22,434.00
Site Facilities and storage Fenced yard / Toilets
Sub-Total $360,197.00 $367,633.00 $452,321.76
Overhead 4.5% $16,208.86 $16,543.48 $20,354.48
Profit 5.5% $19,810.83 $20,219.81 $24,877.70
Insurance 2.57% $9,257.06 $9,448.17 $11,624.67
Taxes Included
Total Proposal $405,473.76 $413,844.46 $509,178.60
Option to pave with 3/8" mix or crushed rock (Includes more
sand). +- $12,890.00 $12,890.00 $12,890.00
1. JWC Recommends the owners setting aside an approx. 10% contingency allowance to address potential unforeseen conditions.

Stabilize potential existing weakened subgrade.
Stabilization for 15,000 sqft. $19,892.00 $25,500.00
Cost per sqft $1.33 $1.70

Stabilize potential existing weakened subgrade.
Stabilization for 136,500 sqft. (doubtful) $181,545.00 $232,050.00