Cost Proposal #2 (Alternate)
Extracted text (via ocr_local)
6161 characters
Job Order Cost Proposal CONTRACTOR NAME: B&F Contracting Contract Type: Traffic Systems City Project No.: P19-0027B Job Order No.: TBD Contractors Job No.: City Project Mgr. Prepared By: Gabriel Soto Fee Type: GMP Date: 9/27/2021 Location: Various Locations Revision: 2 Job Title: EI Mirage Speed Limit Radar Signs & Foundations install Description of Work to be Performed (supporting information attached): See attached Bid Scope and Bid Assumptions for additional information and clarifications. (Proposal Base Off Of Information Provided By Tessa Wessel) Installation of 3EA Locations SECTION A: LABOR (inclusive of burden) Labor Cost Position Unit Quantity Total Hours 2.00 $ 82.30 | $ 164.60 Project Engineer Hours 0.80 $ 82.30 | $ 65.84 Admin Hours - $ = Hours 4.00 $ 82.30 | $ 329.20 Hours 28.00 $ 43.75 | $ 1,225.00 Hours 8.00 $ 31.11] $ 248.88 Apprentice / Laborer Hours $ 5 $ s Elect Professional Engineer Hours. = $ = Elect Project Manager Hours - $ Leadman Hours = $ 31.57 | $ : Tech | Hours 28.00 $ 21.76 | $ 609.28 Hours 56.00 $ 27.76 | $ 1,554.56 Hours : $ Hours - $ = $ < Hours 4.00 $ 21,76 | $ 87.04 Hours $ 27.321 $ - *Any emergency or T&M work that requires overtime will be billed at 1.5 times the listed Unit Prices. $ 4,284.40 SECTION B: EQUIPMENT (supporting information attached, i.e. EquipmentWatch.com) Equipment Cost ttem Unit Quantity Unit Price Total Dump Trailer Hours 20,00 $ 20.00 | $ 400.00 Boom Truck 35ft Hours 32.00 $ 35.88 | $ 1,148.16 Vacuum Trailer Hours 22.00 $ 33.58 | $ 738.76 Arrow Board Hours 52.00 $ 9.23] $ 479.96 Transport Truck Hours 8.00 $ 64.55 | $ 516.40 Trailer - Transport 48 FT Hours 8.00 $ 14.13 | $ 113.04 Supervisor Truck Hours 6.80 $ 24.29|$ 165.17 Foreman Truck Hours 58.00 $ 24.29 | $ 1,408.82 Subtotal Equipment Cost (B)| $ 4,970.31 SECTION C: MATERIALS Material Cost Item Unit Quantity Unit Price Total Anchor Bolts EA 3.00 $ 120.00 | $ 360.00 Ready Mix Concrete MAG A 300 Yards 3.50 $ 160.00 | $ 560.00 Carmanah Speed Feedback Equipment LS 1.00 $ 17,833.00 | $ 17,833.00 Dump Fee's LS 1.00 $ 100.00 | $ 100.00 Mis-Supplies LS 1.00 $ 300.00 | $ 300.00 Subtotal Material Cost (C)| $ 19,153.00 SECTION D: SUBS & CONSULTANTS Description of Work to be Performed Total Cost Company (Supporting quote & information attached) Southwest Barricades Traffic Control Plan $ 60.00 | Subtotal Subcontractors & Consultants (D)} $ 60.00 SECTION E: RENTAL EQUIPMENT Description of Rental Equipment Total Cost Company (Supporting quote & information attached) Mobilization / Demobilization $ 1,250.00 | Subtotal Rental Equipment (E)} $ 1,250.00 OVERHEAD: 7.00% PROFIT: 6.00% Subtotal General Contractor Costs (A+C+E): O&P (A+C+E): Subtotal General Contractor Costs (B): Total General Contractor Costs including O&P: Subtotal Subcontractor Costs (D) Subcontractor Profit (5% of D) Total Subcontractor Costs including O&P: TOTAL GC and Subcontractor Costs including O&P: Insurance Costs @ 1.0% Bond Costs @ 1.5% Sales Tax (65% of 9.3%) Subtotal Job Cost: Project Contingencies 10% Total Job Cost Project Allowances. (% to be taken from matrix) (% to be taken from matrix) $ 24,687.40 $3,209.36 $ 4,970.31 $ 32,867.07 $60.00 $3.00 $63.00 $ 32,930.07 $329.30 $493.95 $2,040.39 $35,793.71 $0.00 $0.00 Owner must provide prior approval (in writing) before the use of any Allowance or Contingency Funds TOTAL JOB COST: Submitted by: Gabe Soto Signed: $35,793.71 Date: Quote 20827 N. Cave Creek Rd., Suite 105 Phoenix AZ 85024 ; Ph: (480) 347-9765 Fax: (480) 284-7628 Transportation Solutions Oot 1, 2021 GABE SOTO B & F CONTRACTING 11011 N 23RD AVE PHOENIX AZ 85029 Phone: (623) 582-1170 EMail: GSOTO@BFCONTRACTING.COM SCOTT CLARK EL MIRAGE SPEED SIGNS Remarks: TE 2 CARMANAH 89642 $2,745.00 $2,745.00 SPEEDCHECK 12, YELLOW 88, WHITE STROBE 1 E CARMANAH 89729 (included) - 30" X 24" YOUR SPEED SIGN, ONE LINE, YELLOW 1 E CARMANAH 89638 (included) - MOUNT KIT, BANDING TO POLE, BAND CLAMPS 2.38"- 4.5" OD 1 E CARMANAH 89649 (included) - 30W SOLAR KIT, 8FT HARNESS, 17.2 AH BATTERY 1 E CARMANAH 86328 (included) TOP OF POLE MOUNT, ROUND 2 E CARMANAH 85666 $4,878.00 $9,756.00 SPEEDCHECK 18, YELLOW 88 2 E CARMANAH 85685 (included) - WHITE HIGH INTENSITY, 30 X 42" SPEED LIMIT SIGN 2 E CARMANAH 88377 (included) - SIDE OF POLE SIGN MOUNT, 4-6" OD 2 E CARMANAH 85704 (included) SPEEDCHECK SOLAR CABINET, NON-EMS CHARGE CONTROLLER 2 E CARMANAH 67842 (included) - STANDARD BATTERY, 100 AHR 2 E CARMANAH 74334 (included) 80W PANEL 2 E | CARMANAH 89334 (included) TOP OF POLE SOLAR PANEL MOUNT 2 E CARMANAH 84584 (included) - SOLAR PANEL HARNESS, MC4 TO SPADE TERMINALS, 8FT 4 E CARMANAH 85717 $68.00 $68.00 SPEEDCHECK MANAGER AND TRAFFIC ANALYZER SOFTWARE + BLUETOOTH USB DONGLE + INSTALLATION KIT 2 E cts SPEED LIMIT $103.00 $206.00 SIGN, 45MPH, R2-1 24" X 30" Page 1/2 Quote A 20827 N. Cave Creek Rd., Suite 105 Phoenix AZ 85024 : (480) 347-9765 Fax: (480) 284-7628 Transportation Solutions Oct 13, 2021 12033 $129.00 SPEED LIMIT $129.00 SIGN, 35 MPH OR 40MPH, R2-1 24" X 30" ADOT-A-15-GV 15FT TYPE A POLE, GALVANIZED ADOT-AB-A 4" X 35" PL, SET OF 4, GALVANIZED ADOT-TB2 TB2-17 BREAKAWAY BASE (IF NEEDED) $1,093.00 $3,279.00 (included) $550.00 $1,650.00 TOTAL: $17,833.00 Freight Minimum Mfg Terms: Allowance Order CTS CLARK TRANSPORTATION SOLUT Freight Allowed PO ISSUED TO CLARK TRANSPORTATION SOLUTIONS. CARMAN CARMANAH TECHNOLOGIES COR Freight Allowed LEAD TIME- STANDARD 3-5 WEEKS PRICING VALID FOR 30 DAYS APPLICABLE SALES TAX AND SHIPPING WILL BE ADDED TO INVOICE UNLESS NOTED OTHERWISE NET 30 TERMS A RESULTING PURCHASE ORDER WILL BE MADE OUT TO CLARK TRANSPORTATION SOLUTIONS. SWFAB SOUTHWEST FABRICATION Freight Allowed STANDARD SOUTHWEST FABRICATION TERMS AND CONDITIONS APPLY. INCLUDES FREIGHT FOR LOCAL DELIVERY FOR ORDERS OVER $3000 UNLESS LISTED AS WILL CALL. POLE ORDERS UNDER $3000 SUBJECT TO $150 DELIVERY FEE PO TO BE MADE OUT TO SOUTHWEST FABRICATION C/O CLARK PRICING VALID FOR 30 DAYS HOLD ORDER MUST BE PLACED WITHIN 30 DAYS OF QUOTE. ORDER MUST BE RELEASED WITHIN 30 DAYS OF HOLD ORDER PLACEMENT. LEAD TIME 8+ WEEKS Page 2/2