HomeMy WebLinkAboutVII(A) Old Winter Garden Road/Professional Parkway Improvement Project - Award Construction Contract to Prime Construction Group, Inc. Agenda 05-18-2004
Item VII A
Mayor tre cuter of Good z Commissioners
S. Scott Vandergrift y,
, ,,,.rDanny Howell, District 1
" j'"' Scott Anderson, District 2
Acting City Manager _ '`_.. Rusty Johnson, District 3
V. Eugene Williford �' — �` Nancy J. Parker, District 4
STAFF REPORT
TO: The Honorable Mayor and City Commissioners
FROM: David A. Wheeler,P.E.
Director of Public Works
DATE: May 10, 2004
RE: Old Winter Garden Road/Professional Parkway Improvements Project
Award of Construction Contract to
Prime Construction Group, Inc.
ISSUE
The Public Works and Community Development Departments request that the Mayor and City
Commission authorize the award of the construction contract for the Old Winter Garden
Road/Professional Parkway Improvements Project to Prime Construction Group, Inc..
BACKGROUND/DISCUSSION
On Wednesday, April 21, 2004, bids were received for the Old Winter Garden Road/Professional
Parkway Improvements Project. The work for this project generally includes the widening and
realignment of Old Winter Garden Road and Professional Parkway from its current two lane
section to a four lane urban section with medians, sidewalks, street lighting, and landscaping.
The new alignment for the 1.3 mile project will have an east-west projection and will include the
existing Professional Parkway segment from Maguire Road east to the current intersection with
Old Winter Garden Road. Upon completion, Professional Parkway will be renamed Old Winter
Garden Road. The existing north-south segment of the Old Winter Garden Road, which begins
at SR 50, will intersect the new alignment at 90 degrees thereby eliminating the existing sharp
horizontal curve at existing Professional Parkway and the intersection will be signalized. This
segment of Old Winter Garden Road will be renamed Bluford Avenue.
The project will also include improvements and signalization at the intersection of Old Winter
Garden Road and Blackwood Avenue. An interim traffic signal will be installed at the beginning
of the project to ease the traffic congestion until the widening is completed and the ultimate final
traffic signal can be constructed later in the project.
This project was publicly advertised in the Orlando Sentinel and through Central Florida
Builder's Exchange, F.W. Dodge Construction Reports, and the Business Alliance. Six
contractors submitted bids on this project.
CONTRACTOR OWGR/PP IMPROVEMENTS
Prime Construction Group, Inc. $ 6,656,540.00
Gibbs &Register, Inc. $6,974,000.00
Hubbard Construction Company $ 7,041,988.54
Schuller Contractors, Inc. $ 7,689,006.00
Middlesex Corporation $ 7,888,569.45
John Carlo, Inc. $ 9,160,044.39
Engineer's Estimate $ 7,195,522.95
The attached letter from Professional Engineering Consultants, Inc. (PEC) is a recommendation
to award the contract to Prime Construction Group, Inc. in accordance with the base bid. The
Public Works Development staff concurs with PEC's recommendation to award the Old Winter
Garden Road/Professional Parkway Improvements Project to Prime Construction Group, Inc. in
the amount of$6,656,540.00. The construction cost of this project is lower than the engineer's
estimate. The project will be funded from the 1998 Transportation Bond Issue and Orange
County Public Works and Utilities. Sprint Florida is also a partner in this project and they are
evaluating Prime's bid for Sprint's demolition work. If Sprint does not agree with Prime's cost
then Sprint's work will be change ordered out of Prime's contract and Sprint will perform their
own demolition.
RECOMMENDATION
Staff recommends that the City Commission authorize the Mayor and City Clerk to execute a
contract with Prime Construction Group, Inc. in the amount of$6,656,540.00 for the Old Winter
Garden Road/Professional Parkway Improvements Project in accordance with the following
steps:
• Authorize the Public Works Department to execute the Notices of Intent To Award
and secure executed contract documents, bonds and insurance from the contractor.
• Authorize the Mayor and City Clerk to execute the contracts with Prime Construction
Group, Inc. at such time as the contract documents are reviewed for compliance by
staff and legal counsel, as needed.
DAW/jbw
Attachments
05/04/04 07:59 $1 407 849 9402 PEC 2 Z002/003
PEC
PROFESSIONAL ENGINEERING CONSULTANTS, INC.
May 4, 2004 OE-382/3.0
Mr. David Wheeler, P.E.
City Engineer/Utilities Director
150 N. Lakeshore Drive
Ocoee, Florida 34761
SUBJECT: Old Winter Garden Road and Professional Parkway
RE: Recommendation of Award
Dear Mr. Wheeler:
On Wednesday, April 21, 2004, the City of Ocoee received sealed construction bids for the
referenced project from six (6) contractors.
The attached tabulation of bids presents a summary of unit prices provided by each respective
Bidder. Any mathematical errors, omitted items or incorrect extensions, are noted in the
summary. The bid tabulation summary depicts Prime Construction Group,Inc.,as the apparent
low bidder with a Total Base Bid Price of $6,656,540.00. The second bidder is Gibbs &
Register, Inc., with a Total Base Bid Price of $6,974.000.00. The third bidder is Hubbard
Construction Company with a Total Base Bid Price of $7,041,988.54. The fourth bidder is
Schuller Contractors, Inc., with a corrected Total Base Bid Price of$7,689,006.00. The fifth
bidder is The Middlesex Corporation with a Total Base Bid Price of$7,888,569.45. And the
sixth bidder is John Carlo, Inc., with a corrected Total Base Bid Price of$9,160,044.39. The
Engineer's Construction Estimate is $7,195,522.95.
The bid proposals of the three (3) apparent low bidders are complete and properly executed
except as noted on the enclosed Bid Checklist and Reference form. To the best of our
knowledge and belief these bid proposals are in conformance in all material respects to the
invitation for bids and are therefore responsive bids.
PEC has reviewed the submitted documents from Prime Construction Group, Inc., for proper
execution. Prime Construction Group, Inc., has acknowledged receipt of all Addenda as
prescribed and has submitted a proposal which appears to comply with the City's bidding
requirements. A Bid Bond in the amount of 5% of the Contract price was submitted. Prime
Construction Group, Inc., submittal appears to conform the City's Contract Requirements.
However, we recommend that their bid submittal be reviewed by the City Attorney for legal
compliance.
engineers Engineering Our Community
planners
surveyors 200 East Robinson Street•Suite 1560•Orlando,Florida 32801.407/422-8062•FAX 407/849-9401
05/04/04 07:59 $1 407 849 9402 PEC 2 W1003/003
Mr. David Wheeler, P.E.
May 4, 2004
Page 2
Based upon the information presented in the bid proposal Questionnaire, each of the three(3)
apparent low bidders appear to possess the manpower and equipment necessary to perform
the classes of work contemplated within the time specified (660 day contract schedule). We
have contacted the references listed in the Questionnaire for each of the three apparent low
bidders. A summary of this survey is presented in the attached "Bid References" form. As
these summaries show, these contractors have all performed satisfactorily on their past
projects and completed the past projects within the contract time.
Three references for Prime Construction Group, Inc., are provided in the "Bid Reference
Enclosure". GOAA described Prime Construction Group,Inc.,did a good job and have worked
on many projects with GOAA and are listed on their continued contractor list. They continue
to say that they are very happy with all work done by Prime Construction Group, Inc. City of
Winter Springs described that Prime Construction Group, Inc.,would be a preferred contractor
if such were allowed and has completed many projects for the City of Winter Springs and they
all have been satisfactory. Orange County Utilities described that Prime Construction Group,
Inc., are good and have done several jobs for Orange County.
Based on our review of the qualification submittals from each of the three (3) apparent low
bidders,our conversations with the respective references and our analysis of the bid tabulation,
to the best of our knowledge and belief Prime Construction Group, Inc., is the lowest
responsible, responsive bidder at the Total Base Rid Price of$6,656,540.00. Pursuant to our
aforementioned review of bidding information provided and as compared with the Engineer's
Estimate of Contractors we hereby recommend this project be awarded to the apparent low
bidder, Prime Construction Group, Inc.
If you have any questions or comments, please contact me at your earliest convenience.
Sincerely,
PROFS NALX447 CONSULTANTS, INC.
fr%- (7
obert P. Rudd, P.E.
Construction Manager
RPR/mg
Enclosures: Bid Tabulation
Bid Checklists
Bid References
cc: Tom Kelley, P.E., PEG, Inc.
Fursan Munjed, P.E., PEC, Inc.
Cynthia Malone, P.E., PEC, Inc.
Professional City of Ocoee,FLORIDA Page 1 of 40
PECParkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est. Unit Price
Item No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
-- ESTIMATED CONSTRUCTION TIME DAYS --- --- - ---
101-1 MOBILIZATION LS 1 $538,938.44 $538,938.44 $210,000.00 $210,000.00
102-1 MAINTENANCE OF TRAFFIC LS 1 $220,000.00 $220,000.00 $200,000.00 $200,000.00
104-99 EROSION CONTROL LS 1 $66,000.00 $66,000.00 $15,000.00 $15,000.00
110-1-1 CLEARING AND GRUBBING(28.85 AC) LS 1 $317,350.00 $317,350.00 $158,000.00 $158,000.00
110-6 PLUGGING WATER WELLS(NON-ARTESIAN) EA 1 $3,183.73 $3,183.73 $3,000.00 $3,000.00
110-99 SEEPAGE BARRIER LS 1 $110,000.00 $110,000.00 $18,000.00 $18,000.00
120-1 EXCAVATION,REGULAR CY 71,190 $4.40 $313,236.00 $1.25 $88,987.50
120-6 EMBANKMENT CY 20,118 $6.40 $128,795.44 $6.00 $120,708.00
160-4 TYPE B STABILIZATION SY 73,292 $3.30 $241,863.60 $3.00 $219,876.00
85-704-985 OPTIONAL BASE(BASE GROUP 4)(6"LIMEROCK LBR 100)(ONLY) SY 392 $7.70 $3,018.40 $8.00 $3,136.00
85-709-327 OPTIONAL BASE(BASE GROUP 9)(6"ABC-3) SY 14,706 $16.50 $242,649.00 $20.00 $294,120.00
i85-709-990 OPTIONAL BASE(BASE GROUP 9)(10"LIMEROCK LBR 100)(ONLY) SY 51,430 $9.90 $509,157.00 $10.50 $540,015.00
327-70-5 MILLING EXISTING ASPHALT PAVEMENT(2"AVERAGE DEPTH) SY 1,337 $4.40 $5,882.80 64.00 $5,348.00
331-72-10 TYPE S ASPHALTIC CONCRETE(1") SY 1,699 $4.95 $8,410.05 $6.00 $10,194.00
331-72-30 TYPE S ASPHALTIC CONCRETE(3") SY 66,107 $7.15 $472,665.05 $10.00 $661,070.00
337-7-3 ASPHALTIC CONCRETE FRICTION COURSE(INC.BIT.)(RUBBER)(FC-3) SY 67,153 $3.85 $258,539.05 $4.00 $268,612.00
425-1-341 INLETS(CURB TYPE P-4)(<10') EA 2 $3,982.00 $7,964.00 $2,400.00 $4,800.00
425-1-351 INLETS(CURB TYPE P-5)(<10') EA 42 $3,300.00 $138,600.00 $2,600.00 $109,200.00
425-1-352 INLETS(CURB TYPE P-5)(>10') EA 3 $3,520.00 $10,560.00 $3,800.00 $11,400.00
425-1-361 INLETS(CURB TYPE P-6)(<10') EA 20 $3,960.00 $79,200.00 $3,600.00 $72,000.00
425-1-521 INLETS(DBI TYPE C)(<10') EA 4 $1,980.00 $7,920.00 $1,400.00 $5,600.00
425-1-531 INLETS(DBI TYPE C)(MOD)(<10') EA 1 $2,200.00 $2,200.00 $2,600.00 $2,600.00
425-1-571 INLETS(DBI TYPE G)(<10') EA 1 63,520.00 63,520.00 $6,000.00 $6,000.00
425-2-41 MANHOLES(P-7)(<10') EA 6 $2,420.00 $14,520.00 $2,500.00 $15,000.00
425-2-42 MANHOLES(P-7)(>10') EA 2 $3,520.00 $7,040.00 $4,300.00 $8,600.00
425-2-71 MANHOLES(J-7)(<10') EA 3 $3,630.00 $10,890.00 $5,900.00 $17,700.00
425-2-72 MANHOLES(J-7)(>10') EA 3 66,600.00 $19,800.00 $6,000.00 $18,000.00
425-2-710 MANHOLES(J-7)(>10')(MOD) EA 1 $17,600.00 $17,600.00 $6,100.00 $6,100.00
425-5 ADJUSTING MANHOLES EA 1 $715.00 $715.00 $1,000.00 $1,000.00
425-11 MODIFY EXISTING DRAINAGE STRUCTURES EA 3 $2,200.00 $6,600.00 $2,000.00 $6,000.00
430-11-225 CONCRETE PIPE CULVERT(18") LF 4,238 $38.50 $163,163.00 $35.00 $148,330.00
430-11-229 CONCRETE PIPE CULVERT(24") LF 2,519 $44.00 $110,836.00 S45.00 6113,355.00
430-11-233 CONCRETE PIPE CULVERT(30") LF 3,104 $60.50 $187,792.00 $60.00 $186,240.00
430-11-238 CONCRETE PIPE CULVERT(36") LF 583 $71.50 $41,684.50 $80.00 $46,640.00
430-11-240 CONCRETE PIPE CULVERT(42") LF 786 $88.00 $69,168.00 $95.00 $74,670.00
430-150-116 DUCTILE IRON PIPE(6") LF 656 $44.00 $28,864.00 $30.00 $19,680.00
330-982-225 MITERED END SECTION(18")(CONCRETE PIPE ROUND)(CD) EA 4 $770.00 $3,080.00 $650.00 $2,600.00
430-982-233 MITERED END SECTION(30")(CONCRETE PIPE ROUND)(CD) EA 1 $1,210.00 $1,210.00 $1,500.00 $1,500.00
330-982-238 MITERED END SECTION(36")(CONCRETE PIPE ROUND)(CD) EA 1 $1,650.00 $1,650.00 $2,000.00 $2,000.00
430-982-240 MITERED END SECTION(42")(CONCRETE PIPE ROUND)(CD) EA 1 $1,870.00 $1,870.00 $2,200.00 $2,200.00
MINI
PEC Professional City of Ocoee,FLORIDA Page 2 of 40
Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est. Unit Price
vlo. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
:-2 PIPE HANDRAIL(ALUMINUM)(3-RAIL) LF 157 $55.00 $8,635.00 $40.00 $6,280.00
1-7 CONCRETE CURB&GUTTER(TYPE E) LF 8,919 $12.10 $107,919.90 $12.50 $111,487.50
-10 CONCRETE CURB&GUTTER(TYPE F) LF 15,562 $12.10 $188,300.20 $16.00 $248,992.00
2-1 CONCRETE CURB(TYPE A) LF 511 $15.40 $7,869.40 $16.00 $8,176.00
2-4 CONCRETE CURB(TYPE D) LF 221 $15.40 $3,403.40 $15.00 $3,315.00
-11 CONCRETE TRAFFIC SEPARATOR(4'WIDE)(TYPE I) LF 1,469 $24.20 $35,549.80 $23.00 $33,787.00
-1 CONCRETE SIDEWALK(4"THICK) SY 7,624 $23.10 $176,114.40 $25.00 $190,600.00
-2 CONCRETE SIDEWALK(6"THICK) SY 1,840 $27.50 $50,600.00 $35.00 $64,400.00
1-1 CONCRETE DITCH PAVEMENT(NON-REINFORCED)(3") SY 13 $44.00 $572.00 $34.00 $442.00
-1 RIPRAP(SAND-CEMENT) SY 75 $44.00 $3,300.00 $70.00 $5,250.00
3-4 RIPRAP(RUBBLE) SY 82 $16.50 $1,353.00 $50.00 $4,100.00
2 FENCING,TYPE B(STANDARD 6') LF 1,001 $8.80 $8,808.80 $17.00 $17,017.00
3-2 CORNER POST ASSEMBLY(TYPE B FENCE) EA 2 $137.50 $275.00 $210.00 $420.00
5-1 PULL POST ASSEMBLY(TYPE B FENCE) EA 2 $137.50 $275.00 $210.00 $420.00
6-1 END POST ASSEMBLY(TYPE B FENCE) EA 5 $137.50 $687.50 $140.00 $700.00
5-202 FENCE GATES,TYPE B(20'WIDE,DOUBLE SWING) EA 1 $1,100.00 $1,100.00 $1,350.00 $1,350.00
-1-4 SODDING(ST.AUGUSTINE) SY 48,275 $2.75 $132,756.25 $3.00 $144,825.00
$5,103,654.71 $0.00 $4,538,843.00
ll
City of Ocoee,FLORIDA Page 3of40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est. Unit Price
in No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
SIGNING&PAVEMENT MARKING - -- - --
3-40-1 SIGN,SINGLE POST(LESS THAN 12 SF) AS 89 $253.00 522,517.00 $470.00 $41,830.00
3-40-2 SIGN,SINGLE POST(12-25 SF) AS 12 $660.00 $7,920.00 $1,100.00 $13,200.00
5-41-10 SIGN,MULTI POST(LESS THAN 50 SF) AS 2 $2,640.00 $5,280.00 $2,800.00 $5,600.00
-46-11 SIGN,EXISTING(REMOVE)(SINGLE POST) AS 51 $22.00 $1,122.00 $58.00 $2,958.00
1-46-12 SIGN,EXISTING(REMOVE)(MULTI POST) AS 2 $220.00 $440.00 $695.00 $1,390.00
3-46-21 SIGN,EXISTING(RELOCATE)(SINGLE POST) AS 5 $88.00 $440.00 $345.00 51,725.00
1-10-11 OBJECT MARKER(POST MOUNTED)(TYPE I)(YELLOW) AS 12 $110.00 51,320.00 $162.00 $1,944.00
5-10-14 OBJECT MARKER(POST MOUNTED)(END OF ROAD TYPE)(RED) AS 8 S110.00 $880.00 $162.00 $1,296.00
06-3 REFLECTIVE PAVEMENT MARKERS,BI-DIRECTIONAL EA 864 $4.40 $3,801.60 $3.50 $3,024.00
10-30 REFLECTIVE PAINT(ISLAND NOSE)(YELLOW) SY 33 $14.30 $471.90 $30.00 $990.00
'11-3 PAVEMENT MESSAGES(THERMOPLASTIC) EA 44 $143.00 $6,292.00 $110.00 $4,840.00
'11-4 DIRECTIONAL ARROWS(THERMOPLASTIC) EA 115 566.00 $7,590.00 $40.00 $4,600.00
'11-5 GUIDE LINES,THERMOPLASTIC(WHITE)(2'-4'SKIP) LF 1,752 $1.10 $1,927.20 $0.70 51,226.40
'11-7 REMOVE EXISTING PAVEMENT MARKINGS,THERMOPLASTIC SF 200 $2.20 $440.00 $5.75 $1,150.00
11-31 SKIP TRAFFIC STRIPE,THERMOPLASTIC(WHITE) GM 2.088 $1,320.00 $2,756.16 $900.00 $1,879.20
11-32 SKIP TRAFFIC STRIPE,THERMOPLASTIC(YELLOW) LF 1,341 $0.88 51,180.08 $0.70 $938.70
1-35-81 SOLID TRAFFIC STRIPE,THERMOPLASTIC(8"WHITE) LF 865 $1.10 $951.50 $0.65 $562.25
-35-121 SOLID TRAFFIC STRIPE,THERMOPLASTIC(12"WHITE) LF 6,570 $1.65 $10,840.50 $1.00 $6,570.00
-35-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"WHITE) LF 510 $2.20 $1,122.00 $1.60 $816.00
-35-241 SOLID TRAFFIC STRIPE,THERMOPLASTIC(24"WHITE) LF 1,042 $3.85 $4,011.70 $2.40 52,500.80
-36-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"YELLOW) LF 255 $2.75 $701.25 $1.75 $446.25
1-37-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"WHITE) NM 4.021 $2,200.00 $8,846.20 51,800 00 $7,237.80
1-38-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"YELLOW) NM 3.475 52,420.00 58,409.50 51,900.00 $6,602.50
$99,260.59 $0.00 $113,326.90
City of Ocoee,FLORIDA Page 4 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est Unit Price
Item No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
SIGNALIZATION -- --- -- -
630-1-12 CONDUIT(FURNISH&INSTALL)(UNDERGROUND) LF 11,950 $4.95 $59,152.50 $5.00 $59,750.00
632-7-1 CABLE(SIGNAL)(FURNISH&INSTALL) PI 5 $3,080.00 $15,400.00 $2,900.00 $14,500.00
632-7-4 CABLE(SIGNAL)(ADJUST) PI 1 $1,100.00 $1,100.00 $1,000.00 $1,000.00
633-123-2 CABLE(FIBER OPTIC)(FURNISH&INSTALL)(UNDERGROUND)(COMPOSITE)(26-50) LF 6,500 $2.20 $14,300.00 $5.00 $32,500.00
634-4-113 SPAN WIRE ASSEMBLY(FURNISH&INSTALL)(2-WIRE)(BOX) PI 1 $2,200.00 $2,200.00 $3,100.00 $3,100.00
635-1-11 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(PULL BOXES) EA 64 $275.00 $17,600.00 $290.00 $18,560.00
635-1-15 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(FIBER OPTICS) EA 20 $550.00 $11,000.00 $580.00 $11,600.00
639-1-22 ELECTRICAL POWER SERVICE(UNDERGROUND)(PURCHASED BY CONTRACTOR) AS 4 $825.00 $3,300.00 $1,700.00 $6,800.00
639-2-1 ELECTRICAL SERVICE WIRE(FURNISH&INSTALL) LF 625 $2.75 $1,718.75 $3.00 $1,875.00
641-15-44 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(44') EA 1 $3,080.00 $3,080.00 $3,300.00 $3,300.00
641-15-46 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(46') EA 2 $3,080.00 $6,160.00 $3,310.00 $6,620.00
641-15-48 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(48') EA 1 $3,080.00 $3,080.00 $3,350.00 $3,350.00
649-99-46 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(46') EA 2 $13,200.00 $26,400.00 $12,000.00 $24,000.00
• 649-99-50 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(50') EA 3 $14,850.00 $44,550.00 $13,000.00 $39,000.00
649-99-52 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(52') EA 1 $15,400.00 $15,400.00 $15,000.00 $15,000.00
649-99-56 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(56') EA 3 $15,400.00 $46,200.00 $16,000.00 $48,000.00
649-99-60 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(60') EA 3 $16,500.00 $49,500.00 $16,500.00 $49,500.00
649-99-80 MAST ARMS(FURNISH&INSTALL)(STEEL,DOUBLE ARM)(80') EA 1 $22,000.00 $22,000.00 $15,500.00 $15,500.00
650-51-311 TRAFFIC SIGNAL(FURNISH&INSTALL)(3 SEC)(1 WAY)(STANDARD)(LED) AS 24 $660.00 $15,840.00 $815.00 $19,560.00
650-51-511 TRAFFIC SIGNAL(FURNISH&INSTALL)(5 SEC)(1 WAY)(STANDARD)(LED) AS 14 $990.00 $13,860.00 $1,300.00 $18,200 00
653-181 PEDESTRIAN SIGNAL(FURNISH&INSTALL)(LED)(1 WAY) AS 20 $550.00 $11,000.00 $570.00 $11,400.00
i 659-108 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(STEEL PEDESTAL) EA 2 $990.00 $1,980.00 $1,200.00 $2,400.00
' 659-109 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(CONCRETE PEDESTAL,TYPE II) EA 4 $660.00 $2,640.00 $650.00 $2,600.00
660-1-101 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 1,1 CH,R,S) EA 24 $165.00 $3,960.00 $137.00 $3,288.00
660-1-102 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 2,1 CH,R,S,TD) EA 7 $165.00 $1,155.00 $162.00 $1,134.00
I 660-2-102 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE B) AS 24 $660.00 $15,840.00 $675.00 $16,200.00
660-2-106 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE F)(6'X 40') AS 25 $880.00 $22,000.00 $685.00 $17,125.00
663-74-11 VEHICLE DETECTOR ASSEMBLIES(FURNISH&INSTALL)(OPTICAL TYPE)(OPTICOM) AS 3 $6,600.00 $19,800.00 $6,522.00 $19,566.00
663-74-41 VEHICLE DETECTOR ASSEMBLIES(MODIFY/RELOCATE)(OPTICAL TYPE)(OPTICOM) AS 1 $2,750.00 $2,750.00 $1,832.00 $1,832.00
665-11 PEDESTRIAN DETECTOR(FURNISH&INSTALL) EA 21 $165.00 $3,465.00 S111.00 $2,331.00
670-5-111 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(F&I)(NEMA)(1 PREEMPTION) AS 4 $14,300.00 $57,200.00 $13,500.00 $54,000.00
670-5-411 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(1 PREEMPTION) AS 1 $2,200.00 $2,200.00 $462.00 $462.00
670-5-412 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(2 PREEMPTIONS) AS 1 S2,200.00 $2,200.00 $530.00 $530.00
690-10 REMOVE TRAFFIC SIGNAL HEAD ASSEMBLY EA 13 $55.00 $715.00 $30.00 $390.00
690-32-1 REMOVE POLES(SHALLOW)(DIRECT BURIAL) EA 6 $1,100.00 $6,600.00 $1,100.00 $6,600.00
690-50 REMOVE CONTRLLER ASSEMBLY EA 1 $330.00 $330.00 $462.00 $462.00
690-80 REMOVE SPAN WIRE ASSEMBLY EA 2 $330.00 $660.00 $232.00 $464.00
690-90 REMOVE CABLING AND CONDUIT PI 2 $330.00 $660.00 $232.00 $464.00
690-100 REMOVE MISCELLANEOUS SIGNAL EQUIPMENT PI 2 $330.00 $660.00 $232.00 $464.00
699-1-1 SIGN,INTERNALLY ILLUMINATED(STREET NAME) EA 11 $1,760.00 $19,360.00 $1,500.00 $16,500.00
700-48-18 SIGN PANEL(F&I)(LESS THAN 15 SF) EA 8 $220.00 $1,760.00 $425.00 $3,400.00
$548,776.25 $0.00 $553,327.00
City of Ocoee,FLORIDA Page 5 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineers Estimate Prime Construction Group,Inc.
Est. Unit Price
m No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
LANDSCAPING LS 1 $176,631.40 $176,631.40
581-2 TRACHELOSPERMUM ASIATICUM PL 7,397 $6.30 $46,601.10
582-2 ILEX VOMITORIA'NANA' PL 2,767 $12.00 $33,204.00
582-2 LOROPETALUM CHINENSE'RUBY' PL 1,136 $14.00 $15,904.00
582-2 RAPHIOLEPIS INDICA'ALBA' PL 1,181 $12.00 $14,172.00
582-2 SPARTINA BAKER! PL 930 $6.00 $5,580.00
582-3 VIBURNUM SUSPENSUM PL 60 $37.00 $2,220.00
383-4 LIGUSTRUM JAPONICUM PL 21 $490.00 $10,290.00
583-4 MAGNOLIA GRANDIFLORA PL 17 $560.00 $9,520.00
583-4 TAXODIUM DISTICHUM PL 37 $204.00 $7,548.00
583-4 ULMUS PARVIFOLIA'DRAKE' PL 5 $213.00 $1,065.00
584-4 WASHINGTONIA ROBUSTA(10') PL 14 $292.00 $4,088.00
584-4 WASHINGTONIA ROBUSTA(15') PL 14 $510.00 $7,140.00
584-4 WASHINGTONIA ROBUSTA(20') PL 7 $640.00 $4,480.00
590-70 IRRIGATION SYSTEM LS 1 $50,000.00 $50,000.00
$176,631.40 $211,812.10
PEC Professional City of Ocoee,FLORIDA Page 6 of 40
Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est. Unit Price
:m No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
UTILITIES --- -- -- ---
CITY OF OCOEE UTILITIES LS 1 $918,000.00 $918,000.00 $0.00
U1 FURNISH AND INSTALL 6-INCH WATER MAIN LF 145 $30.00 $4,350.00
U2 FURNISH AND INSTALL 8-INCH WATER MAIN LF 295 $35.00 $10,325.00
U3 FURNISH AND INSTALL 10-INCH WATER MAIN LF 20 $70.00 $1,400.00
U4 FURNISH AND INSTALL 12-INCH WATER MAIN LF 5,080 $34.00 $172,720.00
U5 FURNISH AND INSTALL 12-INCH DI WATER MAIN LF 186 $46.00 $8,556.00
U6 FURNISH AND INSTALL 16-INCH DI RECLAIMED WATER MAIN LF 4,200 $47.00 $197,400.00
U7 FURNISH AND INSTALL 8-INCH RECLAIMED WATER MAIN LF 1,020 $25.00 $25,500.00
U8 FURNISH AND INSTALL 6-INCH RECLAIMED WATER MAIN LF 430 $18.00 $7,740.00
U9 FURNISH AND INSTALL 4-INCH DI RECLAIMED WATER MAIN LF 220 $22.00 $4,840.00
U10 FURNISH AND INSTALL 6-INCH PVC FORCE MAIN LF 1,420 $18.00 $25,560.00
U11 FURNISH AND INSTALL 8-INCH GRAVITY SEWER LF 260 $50.00 $13,000.00
U12 FURNISH AND INSTALL 6-INCH GATE VALVE AND BOX EA 6 $860.00 $5,160.00
U13 FURNISH AND INSTALL 8-INCH GATE VALVE AND BOX EA 7 $1,100.00 $7,700.00
U14 FURNISH AND INSTALL 10-INCH GATE VALVE AND BOX EA 1 $1,700.00 $1,700.00
U15 FURNISH AND INSTALL 12-INCH GATE VALVE AND BOX EA 13 $2,000.00 $26,000.00
U16 FURNISH AND INSTALL 16-INCH GATE VALVE AND BOX EA 5 $4,600.00 $23,000.00
U17 FURNISH AND INSTALL 6-INCH PLUG VALVE AND BOX EA 2 $1,200.00 $2,400.00
U18 FURNISH AND INSTALL 16-INCH X 12-INCH TAPPING SLEEVE AND VALVE EA 1 $6,700.00 $6,700.00
U19 FURNISH AND INSTALL 12-INCH TAPPING SLEEVE AND VALVE EA 5 $5,700.00 $28,500.00
U20 FURNISH AND INSTALL 12-INCH X 6-INCH TAPPING SLEEVE AND VALVE EA 4 $2,600.00 $10,400.00
U21 FURNISH AND INSTALL 8-INCH TAPPING SLEEVE AND VALVE EA 2 $3,600.00 $7,200.00
U22 FURNISH AND INSTALL 8-INCH LINE STOP EA 2 $3,700.00 $7,400.00
U23 FURNISH AND INSTALL 12-INCH LINE STOP EA 5 $5,600.00 $28,000.00
U24 FURNISH AND INSTALL 16-INCH LINE STOP EA 1 $10,000.00 $10,000.00
U25 FURNISH AND INSTALL FIRE HYDRANT ASSEMBLY EA 16 $2,700.00 $43,200.00
U26 FURNISH AND INSTALL BLOW-OFF VALVE ASSEMBLY EA 7 $1,500.00 $10,500.00
U27 FURNISH AND INSTALL WATER ARV ASSEMBLY EA 4 $3,700.00 $14,800.00
U28 FURNISH AND INSTALL RECLAIMED WATER ARV ASSEMBLY EA 3 $3,500.00 510,500.00
U29 FURNISH AND INSTALL SEWAGE ARV ASSEMBLY EA 1 $4,400.00 $4,400.00
U30 FURNISH AND INSTALL WATER SERVICE CONNECTION EA 3 $1,300.00 $3,900.00
U31 6-INCH WATER MAIN CONFLICT TRANSITION LS 1 $3,100.00 $3,100.00
U32 FURNISH AND INSTALL 6-INCH SCHEDULE 40 PVC IRRIGATION SLEEVE LF 210 $14.00 $2,940.00
U33 ADJUST EXISTING MANHOLE FRAME AND COVER TO FINAL GRADE EA 7 $110.00 $770.00
U34 FURNISH AND INSTALL 2-INCH RECLAIMED WATER SERVICE CONNECTION EA 5 $1,700.00 $8,500.00
U35 FURNISH AND INSTALL 2-INCH IRRIGATION OUTLET ASSEMBLY EA 4 $1,300.00 $5,200.00
U36 CORE AND BORE AND CONNECT 8-INCH SANITARY SEWER TO EXISTING MANHOLE EA 5 $600.00 $3,000.00
U37 ASPHALT REMOVAL AND TEMPORARY REPAIR SY 760 $35.00 $26,600.00
U38 REMOVE AND REPLACE CONCRETE SIDEWALK SY 25 $35.00 $875.00
U'.9 REMOVAL AND DISPOSAL OF 2-INCH WATER SERVICES LF 155 $5.00 $775.00
MI
City of Ocoee,FLORIDA Page 7 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est. Unit Price
No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
0 REMOVAL AND DISPOSAL OF 10-INCH AC WATER MAIN LF 1,035 $10.00 $10,350.00
1 REMOVAL AND DISPOSAL OF 6-INCH PVC WATER MAIN LF 717 $6.00 $4,302.00
2 REMOVAL AND DISPOSAL OF 8-INCH PVC WATER MAIN LF 65 $6.00 $390.00
3 REMOVAL AND DISPOSAL OF 10-INCH PVC WATER MAIN LF 80 $7.00 $560.00
4 REMOVAL AND DISPOSAL OF 12-INCH PVC WATER MAIN LF 4,519 $7.00 $31,633.00
5 REMOVAL AND DISPOSAL OF 16-INCH DI WATER MAIN LF 55 $15.00 $825.00
.6 REMOVAL AND DISPOSAL OF 2 1/2-INCH PVC FORCE MAIN LF 1,574 $5.00 $7,870.00
7 REMOVAL AND DISPOSAL OF 6-INCH PVC FORCE MAIN LF 1,040 $6.00 $6,240.00
.8 REMOVAL AND DISPOSAL OF 8-INCH PVE SANITARY SEWER LF 146 $25.00 $3,650.00
.9 REMOVAL AND DISPOSAL OF 8-INCH GROUT-FILLED SANITARY SEWER LF 60 $36.00 $2,160.00
$918,000.00 $842,591.00
City of Ocoee,FLORIDA Page 8 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est. Unit Price
Item No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
ORANGE COUNTY UTILITIES LS 1 $138,000.00 $138,000.00 $0.00
OC.01 MOBILIZATION/DEMOBILIZATION,GENERAL REQUIREMENTS LS 1 $10,001.00 $10,001.00
OC.02 INSTALL 12-INCH PVC WATER MAIN LF 1,767 $37.00 $65,379.00
OC.03 INSTALL 12-INCH DI WATER MAIN LF 250 $44.00 $11,000.00
OC.04 INSTALL 12-INCH GATE VALVE AND BOX EA 3 $2,000.00 $6,000.00
OC.05 INSTALL AIR RLEASE VALVE ASSEMBLY EA 1 $3,600.00 $3,600.00
OC.06 INSTALL FIRE HYDRANT ASSEMBLY EA 3 $3,000.00 $9,000.00
OC-07 REMOVE 12-INCH DI WATER MAIN LF 1,945 $6.00 $11,670.00
OC-08 REMOVE 12-INCH PVC WATER MAIN LF 300 $7.00 $2,100.00
OC.09 REMOVE 6-INCH DI WATER MAIN LF 65 $6.00 $390.00
OC.10 MECHANICALLY RESTRAIN EXISTING 12-INCH WATER MAIN/REMOVE/REPLACE EXIST.ARV LS 1 $7,000.00 $7,000.00
$138,000.00 $126,140.00
PEC City of Ocoee,FLORIDA Page 9 of 40
I
Professional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group,Inc.
Est. Unit Price
Item No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
JPA-SPRINT TELEPHONE LS 1 $211,200.00 $211,200.00 $0.00
T.01 MANHOLES EA 6 $12,000.00 572,000.00
T.02 CONDUIT FT 3,450 $30.00 $103,500.00
T.03 CABLES&SUBDUCT FT 3,450 $20.00 569,000.00
T.04 CDR BOX EA 1 $8,000.00 $8,000.00
T.05 GROUT&PLUG DUCTS EA 8 $1,000.00 $8,000.00
$211,200.00 $260,500.00
PEC Professional City of Ocoee,FLORIDA Page 10 of 40
Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Engineer's Estimate Prime Construction Group.Inc.
Est. Unit Price
tern No. Summary of Roadway Pay Items Unit Qty. (ESTIMATED) Amount Subtotals Unit Price Amount Subtotals
ALLOWANCES
A.Ot CITY OF OCOEE OFFICE EQUIPMENT ALLOW 1 $0.00 $10,000 00 $10,000.00 $10,000.00
ROADWAY ENGINEER'S COST ESTIMATE $7,195,522.95 $6,656,540.00
'rojects\0e-359\Estimate\OWGR Estmate.xls
•
City of Ocoee,FLORIDA Page 11 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc- Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
- ESTIMATED CONSTRUCTION TIME DAYS I -- --- --- ---
101-1 MOBILIZATION LS 1 $600,000.00 $600,000.00 $600,000.00 $600,000.00
102-1 MAINTENANCE OF TRAFFIC LS 1 $200,000.00 $200,000.00 $150,000.00 $150,000.00
104-99 EROSION CONTROL LS 1 $18,408.65 $18,408.65 $80,000.00 $80,000.00
110-1-1 CLEARING AND GRUBBING(28.85 AC) LS 1 $340,000.00 $340,000.00 $480,000.00 $480,000.00
110-6 PLUGGING WATER WELLS(NON-ARTESIAN) EA 1 $2,500.00 $2,500.00 $3,000.00 $3,000.00
110-99 SEEPAGE BARRIER LS 1 $30,000.00 $30,000.00 $20,000.00 $20,000.00
120-1 EXCAVATION,REGULAR CY 71,190 $6.00 $427,140.00 $2.00 $142,380.00
120-6 EMBANKMENT CY 20,118 $4.00 $80,472.00 $8.00 $160,944.00
160-4 TYPE B STABILIZATION SY 73,292 $3.50 $256,522.00 $2.00 $146,584.00
285-704-985 OPTIONAL BASE(BASE GROUP 4)(6"LIMEROCK LBR 100)(ONLY) SY 392 $10.00 $3,920.00 $8.00 $3,136.00
185-709-327 OPTIONAL BASE(BASE GROUP 9)(6"ABC-3) SY 14,706 $17.00 $250,002.00 $17.60 $258,825.60
185-709-990 OPTIONAL BASE(BASE GROUP 9)(10"LIMEROCK LBR 100)(ONLY) SY 51,430 $9.50 $488,585.00 $12.00 $617,160.00
327-70-5 MILLING EXISTING ASPHALT PAVEMENT(2"AVERAGE DEPTH) SY 1,337 $7.00 $9,359.00 $3.50 $4,679.50
331-72-10 TYPE S ASPHALTIC CONCRETE(1") SY 1,699 $5.00 $8,495.00 $4.85 $8,240.15
331-72-30 TYPE S ASPHALTIC CONCRETE(3") SY 66,107 $8.00 $528,856.00 $8.75 $578,436.25
337-7-3 ASPHALTIC CONCRETE FRICTION COURSE(INC.BIT.)(RUBBER)(FC-3) SY 67,153 $3.80 $255,181.40 $3.45 $231,677.85
425-1-341 INLETS(CURB TYPE P-4)(<10') EA 2 $3,500.00 $7,000.00 $3,500.00 $7,000.00
425-1-351 INLETS(CURB TYPE P-5)(<10') EA 42 $3,200.00 $134,400.00 $3,100.00 $130,200.00
425-1-352 INLETS(CURB TYPE P-5)(>10') EA 3 $4,100.00 $12,300.00 $3,800.00 $11,400.00
425-1-361 INLETS(CURB TYPE P-6)(<10') EA 20 $3,700.00 $74,000.00 $3,400.00 $68,000.00
425-1-521 INLETS(DBI TYPE C)(<10') EA 4 $1,700.00 $6,800.00 $2,300.00 $9,200.00
425-1-531 INLETS(DBI TYPE C)(MOD)(<10') EA 1 $2,900.00 $2,900.00 $3,100.00 $3,100.00
425-1-571 INLETS(DBI TYPE G)(<10') EA 1 $5,500.00 $5,500.00 $6,500.00 $6,500.00
425-2-41 MANHOLES(P-7)(<10') EA 6 $2,100.00 $12,600.00 $2,000.00 $12,000.00
425-2-42 MANHOLES(P-7)(>10') EA 2 $2,900.00 $5,800.00 $3,500.00_ $7,000.00
425-2-71 MANHOLES(J-7)(<10') EA 3 $3,300.00 $9,900.00 $3,600.00 $10,800.00
425-2-72 MANHOLES(J-7)(>10') EA 3 $5,500.00 $16,500.00 $5,500.00 $16,500.00
425-2-710 MANHOLES(J-7)(>10')(MOD) EA 1 $13,200.00 $13,200.00 $9,500.00 $9,500.00
425-5 ADJUSTING MANHOLES EA 1 $900.00 $900.00 5700.00 $700.00
425-11 MODIFY EXISTING DRAINAGE STRUCTURES EA 3 $1,000.00 $3,000.00 $2,800.00 $8,400.00
430-11-225 CONCRETE PIPE CULVERT(18") LF 4,238 $30.00 $127,140.00 S38.00 $161,044.00
430-11-229 CONCRETE PIPE CULVERT(24") LF 2,519 $41.00 $103,279.00 $47.00 $118,393.00
430-11-233 CONCRETE PIPE CULVERT(30") LF 3,104 $53.00 $164,512.00 $62.00 $192,448.00
430-11-238 CONCRETE PIPE CULVERT(36") LF 583 $68.00 $39,644.00 $65.00 $37,895.00
430-11-240 CONCRETE PIPE CULVERT(42") LF 786 $77.00 $60,522.00 $95.00 $74,670.00
430-150-116 DUCTILE IRON PIPE(6") LF 656 $21.00 $13,776.00 $50.00 $32,800.00
430-982-225 MITERED END SECTION(18")(CONCRETE PIPE ROUND)(CD) EA 4 $900.00 $3,600.00 $800.00 $3,200.00
430-982-233 MITERED END SECTION(30")(CONCRETE PIPE ROUND)(CD) EA 1 $1,800.00 $1,800.00 $1,500.00 $1,500.00
430-982-238 MITERED END SECTION(36")(CONCRETE PIPE ROUND)(CD) EA 1 $2,400.00 $2,400.00 $2,900.00 $2,900.00
430-292-240 MITERED END SECTION(42")(CONCRETE PIPE ROUND)(CD) EA 1 $3,400.00 $3,400.00 $2,100.00 $2,100.00
City of Ocoee,FLORIDA Page 12 of 40
PECProfessional Parkway I Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
515-1-2 PIPE HANDRAIL(ALUMINUM)(3-PAIL) LF 157 S30.00 $4,710.00 $28.50 $4,474.50
520-1-7 CONCRETE CURB&GUTTER(TYPE E) LF 8,919 $9.00 $80,271.00 $8.00 $71,352.00
520-1-10 CONCRETE CURB&GUTTER(TYPE F) LF 15,562 $9.00 $140,058.00 $8.00 $124,496.00
520-2-1 CONCRETE CURB(TYPE A) LF 511 $11.00 $5,621.00 $8.50 $4,343.50
520-2-4 CONCRETE CURB(TYPE D) LF 221 $12.00 $2,652.00 $8.50 $1,878.50
520-5-11 CONCRETE TRAFFIC SEPARATOR(4'WIDE)(TYPE I) LF 1,469 $20.00 $29,380.00 $22.00 $32,318.00
522-1 CONCRETE SIDEWALK(4"THICK) SY 7,624 $22.00 $167,728.00 $22.00 $167,728.00
522-2 CONCRETE SIDEWALK(6"THICK) SY 1,840 $31.00 $57,040.00 $26.00 $47,840.00
524-1-1 CONCRETE DITCH PAVEMENT(NON-REINFORCED)(3") SY 13 $65.00 $845.00 $40.00 $520.00
530-1 RIPRAP(SAND-CEMENT) SY 75 $40.00 $3,000.00 $100.00 $7,500.00
530-3-4 RIPRAP(RUBBLE) SY 82 $40.00 $3,280.00 $100.00 $8,200.00
550-2 FENCING,TYPE B(STANDARD 6') LF 1,001 $13.00 $13,013.00 $12.60 $12,612.60
550-3-2 CORNER POST ASSEMBLY(TYPE B FENCE) EA 2 $240.00 $480.00 $230.00 $460.00
550-5-1 PULL POST ASSEMBLY(TYPE B FENCE) EA 2 $240.00 $480.00 $230.00 $460.00
550-6-1 END POST ASSEMBLY(TYPE B FENCE) EA 5 $200.00 $1,000.00 $200.00 $1,000.00
550-76-202 FENCE GATES,TYPE B(20'WIDE,DOUBLE SWING) EA 1 $1,400.00 $1,400.00 $1,345.00 $1,345.00
575-1-4 SODDING(ST.AUGUSTINE) SY 48,275 $2.70 $130,342.50 $2.25 $108,618.75
$0.00 $4,965,614.55 $0.00 $5,007,460.20
City of Ocoee,FLORIDA Page 13 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
SIGNING&PAVEMENT MARKING -- --
700-40-1 SIGN,SINGLE POST(LESS THAN 12 SF) AS 89 $210.00 $18,690.00 $195.00 $17,355.00
700-40-2 SIGN,SINGLE POST(12-25 SF) AS 12 $370.00 $4,440.00 $328.00 $3,936.00
700-41-10 SIGN,MULTI POST(LESS THAN 50 SF) AS 2 $1,000.00 $2,000.00 $2,200.00 $4,400.00
700-46-11 SIGN,EXISTING(REMOVE)(SINGLE POST) AS 51 $16.00 $816.00 $10.00 $510.00
700-46-12 SIGN,EXISTING(REMOVE)(MULTI POST) AS 2 $210.00 $420.00 $290.00 $580.00
700-46-21 SIGN,EXISTING(RELOCATE)(SINGLE POST) AS 5 $70.00 $350.00 $60.00 $300.00
705-10-11 OBJECT MARKER(POST MOUNTED)(TYPE I)(YELLOW) AS 12 $130.00 $1,560.00 $90.00 $1,080.00
705-10-14 OBJECT MARKER(POST MOUNTED)(END OF ROAD TYPE)(RED) AS 8 $130.00 $1,040.00 $90.00 $720.00
706-3 REFLECTIVE PAVEMENT MARKERS,BI-DIRECTIONAL EA 864 $3.00 $2,592.00 $3.95 $3,412.80
710-30 REFLECTIVE PAINT(ISLAND NOSE)(YELLOW) SY 33 $21.00 $693.00 $12.00 $396.00
711-3 PAVEMENT MESSAGES(THERMOPLASTIC) EA 44 $100.00 $4,400.00 $100.00 $4,400.00
711-4 DIRECTIONAL ARROWS(THERMOPLASTIC) EA 115 $40.00 $4,600.00 $38.00 $4,370.00
711-5 GUIDE LINES,THERMOPLASTIC(WHITE)(2'-4'SKIP) LF 1,752 $0.60 $1,051.20 $0.75 $1,314.00
711-7 REMOVE EXISTING PAVEMENT MARKINGS,THERMOPLASTIC SF 200 $5.00 $1,000.00 $16.25 $3,250.00
711-31 SKIP TRAFFIC STRIPE,THERMOPLASTIC(WHITE) GM 2.088 $800.00 $1,670.40 $910.00 $1,900.08
711-32 SKIP TRAFFIC STRIPE,THERMOPLASTIC(YELLOW) LF 1,341 $0.60 $804.60 $0.65 $871.65
711-35-81 SOLID TRAFFIC STRIPE,THERMOPLASTIC(8"WHITE) LF 865 $0.60 $519.00 $0.80 $692.00
711-35-121 SOLID TRAFFIC STRIPE,THERMOPLASTIC(12"WHITE) LF 6,570 $1.00 $6,570.00 $0.90 $5,913.00
711-35-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"WHITE) LF 510 $1.50 $765.00 $1.90 $969.00
711-35-241 SOLID TRAFFIC STRIPE,THERMOPLASTIC(24"WHITE) LF 1,042 $2.20_ $2,292.40_ $2.10 $2,188.20
711-36-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"YELLOW) LF 255 $1.50 $382.50 $1.95 $497.25
711-37-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"WHITE) NM 4.021 $1,600.00 $6,433.60 $1,810.00 $7,278.01
711-38-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"YELLOW) NM 3.475 $1,650.00 $5,733.75 $1,910.00 $6,637.25
$0.00 $68,823.45 $0.00 $72,970.24
PEC Professional City of Ocoee,FLORIDA Page 14 of 40
Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
SIGNALIZATION --- -- -- --
630-1-12 CONDUIT(FURNISH&INSTALL)(UNDERGROUND) LF 11,950 $3.50 $41,825.00 $4.00 $47,800.00
632-7-1 CABLE(SIGNAL)(FURNISH&INSTALL) PI 5 $2,700.00 $13,500.00 $2,500.00 $12,500.00
632-7-4 CABLE(SIGNAL)(ADJUST) PI 1 $420.00 $420.00 $1,000.00 $1,000.00
333-123-2 CABLE(FIBER OPTIC)(FURNISH&INSTALL)(UNDERGROUND)(COMPOSITE)(26-50) LF 6,500 $4.00 $26,000.00 $4.00 $26,000.00
334-4-113 SPAN WIRE ASSEMBLY(FURNISH&INSTALL)(2-WIRE)(BOX) PI 1 $2,500.00 $2,500.00 $1,000.00 $1,000.00
635-1-11 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(PULL BOXES) EA 64 $150.00 $9,600.00 $100.00 $6,400.00
635-1-15 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(FIBER OPTICS) EA 20 $440.00 $8,800.00 $400.00 $8,000.00
639-1-22 ELECTRICAL POWER SERVICE(UNDERGROUND)(PURCHASED BY CONTRACTOR) AS 4 $1,000.00 $4,000.00 $_900.00 $3,600.00_
639-2-1 ELECTRICAL SERVICE WIRE(FURNISH&INSTALL) LF 625 $2.00 $1,250.00 $2.00 $1,250.00
641-15-44 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(44') EA 1 $3,200.00 $3,200.00_ $3,000.00 $3,000.00
641-15-46 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(46') EA 2 $3,500.00 $7,000.00 $3,000.00 $6,000.00
641-15-48 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(48') EA 1 $3,500.00 $3,500.00 $3,000.00 $3,000.00
649-99-46 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(46') EA 2 $10,500.00 $21,000.00 $8,000.00 $16,000.00
649-99-50 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(50') EA 3 $10,800.00 $32,400.00 $8,000.00 $24,000.00
649-99-52 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(52') EA 1 $11,000.00 $11,000.00 $8,000.00 $8,000.00
649-99-56 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(56') EA 3 $11,500.00 $34,500.00 $9,000.00 $27,000.00
649-99-60 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(60') EA 3 $12,000.00 $36,000.00 $9,500.00 $28,500.00
649-99-80 MAST ARMS(FURNISH&INSTALL)(STEEL,DOUBLE ARM)(80') EA 1 $13,000.00 $13,000.00 $10,000.00 $10,000.00
550-51-311 TRAFFIC SIGNAL(FURNISH&INSTALL)(3 SEC)(1 WAY)(STANDARD)(LED) AS 24 $700.00 $16,800.00 $600.00 $14,400.00
850-51-511 TRAFFIC SIGNAL(FURNISH&INSTALL)(5 SEC)(1 WAY)(STANDARD)(LED) AS 14 $1,200.00 $16,800.00 $1,000.00 $14,000.00
653-181 PEDESTRIAN SIGNAL(FURNISH&INSTALL)(LED)(1 WAY) AS 20 $500.00 $10,000.00 $500.00 $10,000.00
659-108 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(STEEL PEDESTAL) EA 2 $1,200.00 $2,400.00 $1,000.00 $2,000.00
659-109 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(CONCRETE PEDESTAL,TYPE II) EA 4 $450.00 $1,800.00 $400.00 $1,600.00
660-1-101 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 1,1 CH,R,S) EA 24 $120.00 $2,880.00 $100.00 $2,400.00
660-1-102 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 2,1 CH,R,S,TD) EA 7 $150.00 $1,050.00 $100.00 $700.00
660-2-102 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE B) AS 24 $420.00 $10,080.00 $400.00 $9,600.00
660-2-106 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE F)(6'X 40') AS 25 $670.00 $16,750.00 $600.00 $15,000.00
663-74-11 VEHICLE DETECTOR ASSEMBLIES(FURNISH&INSTALL)(OPTICAL TYPE)(OPTICOM) AS 3 $6,500.00 $19,500.00 55,000.00 $15,000.00
663-74-41 VEHICLE DETECTOR ASSEMBLIES(MODIFY/RELOCATE)(OPTICAL TYPE)(OPTICOM) AS 1 $1,200.00 $1,200.00 $100.00 $100.00
665-11 PEDESTRIAN DETECTOR(FURNISH&INSTALL) EA 21 $150.00 $3,150.00 $100.00 $2,100.00
670-5-111 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(F&I)(NEMA)(1 PREEMPTION) AS 4 513,000.00 $52,000.00 510,000.00 $40,000.00
670-5-411 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(1 PREEMPTION) AS 1 $1,400.00 $1,400.00 $1,000.00 $1,000.00
670-5-412 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(2 PREEMPTIONS) AS 1 $600.00 $600.00 $500.00 $500.00
690-10 REMOVE TRAFFIC SIGNAL HEAD ASSEMBLY EA 13 $30.00 $390.00 $20.00 $260.00
690-32-1 REMOVE POLES(SHALLOW)(DIRECT BURIAL) EA 6 51,200.00 $7,200.00 $900.00 $5,400.00
690-50 REMOVE CONTRLLER ASSEMBLY EA 1 $300.00 $300.00 $100.00 $100.00
690-80 REMOVE SPAN WIRE ASSEMBLY EA 2 $350.00 $700.00 $300.00 5600.00
690-90 REMOVE CABLING AND CONDUIT PI 2 $300.00 $600.00 $50.00 $100.00
690-100 REMOVE MISCELLANEOUS SIGNAL EQUIPMENT PI 2 $300.00 $600.00 $50.00 $100.00
690-1-1 SIGN,INTERNALLY ILLUMINATED(STREET NAME) EA 11 $1,600.00 $17,600.00 $1,200.00 $13,200.00
700-48-18 SIGN PANEL(F&I)(LESS THAN 15 SF) EA 8 $100.00 $800.00 $300.00 $2,400.00
$0.00 $454,095.00 $0.00 $383,610.00
City of Ocoee,FLORIDA Page 15 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
LANDSCAPING LS 1
581-2 TRACHELOSPERMUM ASIATICUM PL 7,397 $6.00 $44,382.00 $5.50 $40,683.50
582-2 ILEX VOMITORIA'NANA' PL 2,767 $11.00 $30,437.00 $11.00 $30,437.00
582-2 LOROPETALUM CHINENSE'RUBY' PL 1,136 $13.00 $14,768.00 $12.60 $14,313.60
582-2 RAPHIOLEPIS INDICA'ALBA' PL 1,181 $11.00 $12,991.00 $11.00 $12,991.00
582-2 SPARTINA BAKERI PL 930 $6.00 $5,580.00 $5.00 $4,650.00
582-3 VIBURNUM SUSPENSUM PL 60 $33.00 $1,980.00 $32.00 $1,920.00
583-4 LIGUSTRUM JAPONICUM PL 21 $450.00 $9,450.00 $430.00 $9,030.00
583-4 MAGNOLIA GRANDIFLORA PL 17 $500.00 $8,500.00 $490.00 $8,330.00
583-4 TAXODIUM DISTICHUM PL 37 $180.00 $6,660.00 $180.00 $6,660.00
583-4 ULMUS PARVIFOLIA'DRAKE' PL 5 $200.00 $1,000.00 $190.00 $950.00
584-4 WASHINGTONIA ROBUSTA(10') PL 14 $260.00 $3,640.00 $255.00 $3,570.00
584-4 WASHINGTONIA ROBUSTA(15') PL 14 $450.00 $6,300.00 $445.00 $6,230.00
584-4 WASHINGTONIA ROBUSTA(20') PL 7 $600.00 $4,200.00 $560.00 $3,920.00
590-70 IRRIGATION SYSTEM LS 1 $46,000.00 $46,000.00 $45,000.00 $45,000.00
$195,888 00 $188,685.10
PEC
of Ocoee,FLORIDA Page 16 of 40
Professional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
UTILITIES --- --- - -
CITY OF OCOEE UTILITIES LS 1 $0.00 $0.00
U1 FURNISH AND INSTALL 6-INCH WATER MAIN LF 145 $46.00 $6,670.00 $65.00 $9,425.00
U2 FURNISH AND INSTALL 8-INCH WATER MAIN LF 295 $42.00 $12,390.00 $80.00 $23,600.00
U3 FURNISH AND INSTALL 10-INCH WATER MAIN LF 20 $95.00 $1,900.00 $250.00 $5,000.00
U4 FURNISH AND INSTALL 12-INCH WATER MAIN LF 5,080 $32.00 $162,560.00 $54.00 $274,320.00
U5 FURNISH AND INSTALL 12-INCH DI WATER MAIN LF 186 $51.00 $9,486.00 $57.00 $10,602.00
U6 FURNISH AND INSTALL 16-INCH DI RECLAIMED WATER MAIN LF 4,200 $48.00 $201,600.00 $67.00 $281,400.00
U7 FURNISH AND INSTALL 8-INCH RECLAIMED WATER MAIN LF 1,020 $25.00 $25,500.00 $33.00 $33,660.00
U8 FURNISH AND INSTALL 6-INCH RECLAIMED WATER MAIN LF 430 $24.00 $10,320.00 $33.00 $14,190.00
U9 FURNISH AND INSTALL 4-INCH DI RECLAIMED WATER MAIN LF 220 $38.00 $8,360.00 $32.00 $7,040.00
U10 FURNISH AND INSTALL 6-INCH PVC FORCE MAIN LF 1,420 $21.00 $29,820.00 526.00 $36,920.00
U11 FURNISH AND INSTALL 8-INCH GRAVITY SEWER LF 260 $90.00 $23,400.00 $43.00 $11,180.00
U12 FURNISH AND INSTALL 6-INCH GATE VALVE AND BOX EA 6 $750.00 $4,500.00 $940.00 $5,640.00
U13 FURNISH AND INSTALL 8-INCH GATE VALVE AND BOX EA 7 $1,000.00 $7,000.00 $1,200.00 $8,400.00
U14 FURNISH AND INSTALL 10-INCH GATE VALVE AND BOX EA 1 $1,500.00 $1,500.00 $1,600.00 $1,600.00
U15 FURNISH AND INSTALL 12-INCH GATE VALVE AND BOX EA 13 $1,800.00 $23,400.00 $1,900.00 $24,700.00
U16 FURNISH AND INSTALL 16-INCH GATE VALVE AND BOX EA 5 $4,700.00 $23,500.00 $5,000.00 $25,000.00
U17 FURNISH AND INSTALL 6-INCH PLUG VALVE AND BOX EA 2 $1,100.00 $2,200.00 $1,175.00 $2,350.00
U18 FURNISH AND INSTALL 16-INCH X 12-INCH TAPPING SLEEVE AND VALVE EA 1 $6,800.00 $6,800.00 $6,600.00 $6,600.00
U19 FURNISH AND INSTALL 12-INCH TAPPING SLEEVE AND VALVE EA 5 $5,700.00 $28,500.00 $6,100.00 $30,500.00
U20 FURNISH AND INSTALL 12-INCH X 6-INCH TAPPING SLEEVE AND VALVE EA 4 $2,400.00 $9,600.00 $2,100.00 $8,400.00
U21 FURNISH AND INSTALL 8-INCH TAPPING SLEEVE AND VALVE EA 2 $3,300.00 $6,600.00 $2,900.00 $5,800.00
U22 FURNISH AND INSTALL 8-INCH LINE STOP EA 2 $4,400.00 $8,800.00 $5,300.00 $10,600.00
U23 FURNISH AND INSTALL 12-INCH LINE STOP EA 5 $6,500.00 $32,500.00 $6,800.00 $34,000.00
U24 FURNISH AND INSTALL 16-INCH LINE STOP EA 1 $12,000.00 $12,000.00 $16,000.00 $16,000.00
U25 FURNISH AND INSTALL FIRE HYDRANT ASSEMBLY EA 16 $2,800.00 $44,800.00 $3,200.00 $51,200.00
U26 FURNISH AND INSTALL BLOW-OFF VALVE ASSEMBLY EA 7 51,000.00 $7,000.00 $800.00 $5,600.00
U27 FURNISH AND INSTALL WATER ARV ASSEMBLY EA 4 $5,000.00 $20,000.00 $4,200.00 $16,800.00
U28 FURNISH AND INSTALL RECLAIMED WATER ARV ASSEMBLY EA 3 $5,000.00 $15,000.00 $4,000.00 $12,000.00
U29 FURNISH AND INSTALL SEWAGE ARV ASSEMBLY EA 1 $5,000.00 $5,000.00 $4,800.00 $4,800.00
U30 FURNISH AND INSTALL WATER SERVICE CONNECTION EA 3 $1,500.00 $4,500.00 $1,250.00 $3,750.00
U31 6-INCH WATER MAIN CONFLICT TRANSITION LS 1 $2,500.00 $2,500.00 $7,800.00 $7,800.00
U32 FURNISH AND INSTALL 6-INCH SCHEDULE 40 PVC IRRIGATION SLEEVE LF 210 $13.00 $2,730.00 $13.50 $2,835.00
U33 ADJUST EXISTING MANHOLE FRAME AND COVER TO FINAL GRADE EA 7 $500.00 $3,500.00 $500.00 $3,500.00
U34 FURNISH AND INSTALL 2-INCH RECLAIMED WATER SERVICE CONNECTION EA 5 $2,100.00 $10,500.00 $1,600.00 $8,000.00
U35 FURNISH AND INSTALL 2-INCH IRRIGATION OUTLET ASSEMBLY EA 4 $1,200.00 $4,800.00 $750.00 $3,000.00
U36 CORE AND BORE AND CONNECT 8-INCH SANITARY SEWER TO EXISTING MANHOLE EA 5 $1,200.00 $6,000.00 $1,050.00 $5,250.00
U37 ASPHALT REMOVAL AND TEMPORARY REPAIR SY 760 $36.30 $27,588.00 $28.50 $21,660.00
U38 REMOVE AND REPLACE CONCRETE SIDEWALK SY 25 $38.00 $950.00 $28.00 $700.00
L'39 REMOVAL AND DISPOSAL OF 2-INCH WATER SERVICES LF 155 $8.00 $1,240.00 $2.80 $434.00
City of Ocoee,FLORIDA Page 17 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
U40 REMOVAL AND DISPOSAL OF 10-INCH AC WATER MAIN LF 1,035 $15.00 $15,525.00 $33.00 $34,155.00
U41 REMOVAL AND DISPOSAL OF 6-INCH PVC WATER MAIN LF 717 $8.00 $5,736.00 $10.00 $7,170.00
U42 REMOVAL AND DISPOSAL OF 8-INCH PVC WATER MAIN LF 65 $10.00 $650.00 $10.00 $650.00
U43 REMOVAL AND DISPOSAL OF 10-INCH PVC WATER MAIN LF 80 $10.00 $800.00 $12.00 $960.00
U44 REMOVAL AND DISPOSAL OF 12-INCH PVC WATER MAIN LF 4,519 510.00 545,190.00 $9.00 $40,671.00
U45 REMOVAL AND DISPOSAL OF 16-INCH DI WATER MAIN LF 55 $12.00 5660.00 $14.00 $770.00
U46 REMOVAL AND DISPOSAL OF 2 1/2-INCH PVC FORCE MAIN LF 1,574 $6.00 $9,444.00 $15.00 $23,610.00
U47 REMOVAL AND DISPOSAL OF 6-INCH PVC FORCE MAIN LF 1,040 $8.00 $8,320.00 $12.00 $12,480.00
U48 REMOVAL AND DISPOSAL OF 8-INCH PVE SANITARY SEWER LF 146 $16.00 $2,336.00 $17.00 $2,482.00
U49 REMOVAL AND DISPOSAL OF 8-INCH GROUT-FILLED SANITARY SEWER LF 60 524.00 $1,440.00 $18.00 $1,080.00
$905,115.00 $1,158,284.00
City of Ocoee,FLORIDA Page 18 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs 8 Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
ORANGE COUNTY UTILITIES LS 1 50.00 $0.00
OC.01 MOBILIZATION/DEMOBILIZATION,GENERAL REQUIREMENTS LS 1 $4,000.00 $4,000.00 $5,000.00 $5,000.00
OC.02 INSTALL 12-INCH PVC WATER MAIN LF 1,767 $32.00 $56,544.00 $52.00 $91,884.00
OC.03 INSTALL 12-INCH DI WATER MAIN LF 250 $51.00 $12,750.00 $56.00 $14,000.00
OC.04 INSTALL 12-INCH GATE VALVE AND BOX EA 3 $1,800.00 $5,400.00 $1,900.00 $5,700.00
OC.05 INSTALL AIR RLEASE VALVE ASSEMBLY EA 1 $6,000.00 $6,000.00 $4,000.00 $4,000.00
OC.06 INSTALL FIRE HYDRANT ASSEMBLY EA 3 $3,100.00 $9,300.00 $3,500.00 $10,500.00
OC-07 REMOVE 12-INCH DI WATER MAIN LF 1,945 $10.00 $19,450.00 $9.00 $17,505.00
OC-08 REMOVE 12-INCH PVC WATER MAIN LF 300 $10.00 $3,000.00 59.00 $2,700.00
OC.09 REMOVE 6-INCH DI WATER MAIN LF 65 $8.00 $520.00 $11.00 $715.00
OC.10 MECHANICALLY RESTRAIN EXISTING 12-INCH WATER MAIN/REMOVE/REPLACE EXIST.ARV LS 1 $8,000.00 $8,000.00 S8,000.00 $8,000.00
$124,964.00 $160,004.00
City of Ocoee,FLORIDA Page 19 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc. Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
JPA-SPRINT TELEPHONE LS 1 $0.00 $0.00
T.01 MANHOLES EA 6 $4,500.00 $27,000.00 $1,000.00 $6,000.00
T.02 CONDUIT FT 3,450 $60.00 $207,000.00 $12.50 $43,125.00
T.03 CABLES&SUBDUCT FT 3,450 $4.00 $13,800.00 $3.00 $10,350.00
T.04 CDR BOX EA 1 $500.00 $500.00 $500.00 $500.00
T.05 GROUT&PLUG DUCTS EA 8 $150.00 $1,200.00 $125.00 $1,000.00
$249,500.00 $60,975.00
City of Ocoee,FLORIDA Page 20 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Gibbs&Register,Inc Hubbard Construction Company
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
ALLOWANCES
A.01 CITY OF OCOEE OFFICE EQUIPMENT ALLOW 1 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00
ROADWAY ENGINEER'S COST ESTIMATE $6,974,000.00 $7,041,988.54
4\Projects\0e-359\Estimate\OWGR Estmate xis
City of Ocoee,FLORIDA Page 21 of 40
PECProfessional Parkway I Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals ,, Unit Price Amount Subtotals
- ESTIMATED CONSTRUCTION TIME DAYS --- -- -- ---
101-1 MOBILIZATION LS 1 $709,086.71 $709,086.71 $780,000.00 $780,000.00
102-1 MAINTENANCE OF TRAFFIC LS 1 $332,100.00 $332,100.00 $350,000.00 $350,000.00
104-99 EROSION CONTROL LS 1 $92,250.00 $92,250.00 $148,000.00 $148,000.00
110-1-1 CLEARING AND GRUBBING(28.85 AC) LS 1 $92,250.00 $92,250.00 • $500,000.00 $500,000.00
110-6 PLUGGING WATER WELLS(NON-ARTESIAN) EA 1 $6,150.00 $6,150.00 ' • $4,000.00 $4,000.00
110-99 SEEPAGE BARRIER LS 1 $91,020.00 $91,020.00 - $96,000.00 $96,000.00
120-1 EXCAVATION,REGULAR CY 71,190 $4.00 $284,760.00 - $7.00 $498,330.00
120-6 EMBANKMENT CY 20,118 $2.00 $40,236.00 • $4.00 $80,472.00
160-4 TYPE B STABILIZATION SY 73,292 $2.00 $146,584.00 • - $3.00 $219,876.00
285-704-985 OPTIONAL BASE(BASE GROUP 4)(6"LIMEROCK LBR 100)(ONLY) SY 392 $8.00 $3,136.00 $9.00 $3,528.00
285-709-327 OPTIONAL BASE(BASE GROUP 9)(6"ABC-3) SY 14,706 $22.00 $323,532.00 • $17.50 $257,355.00
285-709-990 OPTIONAL BASE(BASE GROUP 9)(10"LIMEROCK LBR 100)(ONLY) SY 51,430 $12.00 $617,160.00 $10.00 $514,300.00
327-70-5 MILLING EXISTING ASPHALT PAVEMENT(2"AVERAGE DEPTH) SY 1,337 $4.00 $5,348.00 $6.00 $8,022.00
331-72-10 TYPES ASPHALTIC CONCRETE(1") SY 1,699 $6.00 $10,194.00 . $4.75 $8,070.25
331-72-30 TYPE S ASPHALTIC CONCRETE(3") SY 66,107 $11.00 $727,177.00 $8.60 $568,520.20
337-7-3 ASPHALTIC CONCRETE FRICTION COURSE(INC.BIT.)(RUBBER)(FC-3) SY 67,153 $4.00 $268,612.00 $3.00 $201,459.00
425-1-341 INLETS(CURB TYPE P-4)(<10') EA 2 $2,847.00 $5,694.00 $1,600.00 $3,200.00
425-1-351 INLETS(CURB TYPE P-5)(<10') EA 42 $2,914.00 $122,388.00 $1,800.00 $75,600.00
425-1-352 INLETS(CURB TYPE P-5)(>10') EA 3 $3,207.00 $9,621.00 $1,900.00 $5,700.00
425-1-361 INLETS(CURB TYPE P-6)(<10') EA 20 $3,260.00 $65,200.00 $1,900.00 $38,000.00
425-1-521 INLETS(DBI TYPE C)(<10') EA 4 $1,654.00 $6,616.00 . $1,600.00 $6,400.00
425-1-531 INLETS(DBI TYPE C)(MOD)(<10') EA 1 $2,718.00 $2,718.00 $2,000.00 $2,000.00
425-1-571 INLETS(DBI TYPE G)(<10') EA 1 $6,642.00 $6,642.00 . $5,000.00 $5,000.00
425-2-41 MANHOLES(P-7)(<10') EA 6 $1,907.00 $11,442.00 $2,500.00 $15,000.00
425-2-42 MANHOLES(P-7)(>10') EA 2 $2,214.00 $4,428.00 $2,500.00 $5,000.00
425-2-71 MANHOLES(J-7)(<10') EA 3 $3,781.00 $11,343.00 $4,400.00 $13,200.00
425-2-72 MANHOLES(J-7)(>10') EA 3 $4,396.00 $13,188.00 $4,400.00 $13,200.00
425-2-710 MANHOLES(J-7)(>10')(MOD) EA 1 $14,822.00 $14,822.00 • $4,500.00 $4,500.00
425-5 ADJUSTING MANHOLES EA 1 $615.00 $615.00 $750.00 $750.00
425-11 MODIFY EXISTING DRAINAGE STRUCTURES EA 3 $2,460.00 $7,380.00 $2,100.00 $6,300.00
430-11-225 CONCRETE PIPE CULVERT(18") LF 4,238 $27.00 $114,426.00 $46.00 $194,948.00
430-11-229 CONCRETE PIPE CULVERT(24") LF 2,519 $37.00 $93,203.00 $53.00 $133,507.00
430-11-233 CONCRETE PIPE CULVERT(30") LF 3,104 $49.00 $152,096.00 $61.00 $189,344.00
430-11-238 CONCRETE PIPE CULVERT(36") LF 583 $66.00 $38,478.00 $89.00 $51,887.00
430-11-240 CONCRETE PIPE CULVERT(42") LF 786 $77.00 $60,522.00 $103.00 $80,958.00
430-150-116 DUCTILE IRON PIPE(6") LF 656 $22.00 $14,432.00 $33.00 $21,648.00
430-982-225 MITERED END SECTION(18")(CONCRETE PIPE ROUND)(CD) EA 4 $598.00 $2,392.00 $1,600.00 $6,400.00
•430-982-233 MITERED END SECTION(30")(CONCRETE PIPE ROUND)(CD) EA 1 $1,722.00 $1,722.00 $1,900.00 $1,900.00
430-982-238 MITERED END SECTION(36")(CONCRETE PIPE ROUND)(CD) EA 1 $2,060.00 $2,060.00 $2,300.00 $2,300.00
430-982-240 MITERED END SECTION(42")(CONCRETE PIPE ROUND)(CD) EA 1 $2,435.00 $2,435.00 $2,500.00 $2,500.00
PECCity of Ocoee,FLORIDA Page 22 of 40
PG G Professional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
515-1-2 PIPE HANDRAIL(ALUMINUM)(3-RAIL) LF 157 $36.00 $5,652.00 • $44.00 $6,908.00
520-1-7 CONCRETE CURB&GUTTER(TYPE E) LF 8,919 $12.00 $107,028.00 $10.00 $89,190.00
520-1-10 CONCRETE CURB&GUTTER(TYPE F) LF 15,562 $12.00 $186,744.00 $10.00 $155,620.00
520-2-1 CONCRETE CURB(TYPE A) LF 511 $14.00 $7,154.00 $19.00 $9,709.00
520-2-4 CONCRETE CURB(TYPE D) LF 221 $15.00 $3,315.00 $21.00 $4,641.00
520-5-11 CONCRETE TRAFFIC SEPARATOR(4'WIDE)(TYPE I) LF 1,469 $37.00 $54,353.00 $20.00 $29,380.00
522-1 CONCRETE SIDEWALK(4"THICK) SY 7,624 $25.00 $190,600.00 $21.00 $160,104.00 •
522-2 CONCRETE SIDEWALK(6"THICK) SY 1,840 $30.00 $55,200.00 $34.00 $62,560.00
524-1-1 CONCRETE DITCH PAVEMENT(NON-REINFORCED)(3") SY 13 $47.00 $611.00 $56.00 $728.00
530-1 RIPRAP(SAND-CEMENT) SY 75 $185.00 $13,875.00 ___ $50.00 $3,750.00
530-3-4 RIPRAP(RUBBLE) SY 82 $185.00 $15,170.00 $35.00 $2,870.00
550-2 FENCING,TYPE B(STANDARD 6') LF 1,001 $16.00 $16,016.00 $13.00 $13,013.00
550-3-2 CORNER POST ASSEMBLY(TYPE B FENCE) EA 2 $308.00 $616.00 $130.00 $260.00
550-5-1 PULL POST ASSEMBLY(TYPE B FENCE) EA 2 $283.00 $566.00 $500.00 $1,000.00
550-6-1 END POST ASSEMBLY(TYPE B FENCE) EA 5 $246.00 $1,230.00 $200.00 $1,000.00
550-76-202 FENCE GATES,TYPE B(20'WIDE,DOUBLE SWING) EA 1 $1,661.00 $1,661.00 $1,400.00 $1,400.00
575-1-4 SODDING(ST.AUGUSTINE) SY 48,275 $4.00 $193,100.00 $2.50 $120,687.50
$0.00 $5,366,349.71 $0.00 $5,779,994.95
PEC Professional Parkway
of Ocoee,FLORIDA Page 23 of 40
G /Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
SIGNING&PAVEMENT MARKING - - ---
700-40-1 SIGN,SINGLE POST(LESS THAN 12 SF) AS 89 $250.00 $22,250.00 $200.00 $17,800.00
700-40-2 SIGN,SINGLE POST(12-25 SF) AS 12 $455.00 $5,460.00 •
$400.00 $4,800.00
700-41-10 SIGN,MULTI POST(LESS THAN 50 SF) AS 2 $1,193.00 $2,386.00 $1,000.00 $2,000.00
700-46-11 SIGN,EXISTING(REMOVE)(SINGLE POST) AS 51 $19.00 $969.00 $16.00 $816.00
700-46-12 SIGN,EXISTING(REMOVE)(MULTI POST) AS 2 $252.00 $504.00 - $200.00 $400.00
1 700-46-21 SIGN,EXISTING(RELOCATE)(SINGLE POST) AS 5 $84.00 $420.00 $100.00 $500.00
705-10-11 OBJECT MARKER(POST MOUNTED)(TYPE I)(YELLOW) AS 12 $149.00 $1,788.00 $150.00 $1,800.00
705-10-14 OBJECT MARKER(POST MOUNTED)(END OF ROAD TYPE)(RED) AS 8 $148.00 $1,184.00 $150.00 $1,200.00
706-3 REFLECTIVE PAVEMENT MARKERS,BI-DIRECTIONAL EA 864 $4.00 $3,456.00 r_ . $3.00 $2,592.00
710-30 REFLECTIVE PAINT(ISLAND NOSE)(YELLOW) SY 33 $25.00 $825.00 $20.00 $660.00
711-3 PAVEMENT MESSAGES(THERMOPLASTIC) EA 44 $117.00 $5,148.00 $95.00 $4,180.00
711-4 DIRECTIONAL ARROWS(THERMOPLASTIC) EA 115 $43.00 $4,945.00 $35.00 $4,025.00
711-5 GUIDE LINES,THERMOPLASTIC(WHITE)(2'-4'SKIP) LF 1,752 $1.00 $1,752.00 • $1.00 $1,752.00
711-7 REMOVE EXISTING PAVEMENT MARKINGS,THERMOPLASTIC SF 200 $6.00 $1,200.00 $5.00 $1,000.00
711-31 SKIP TRAFFIC STRIPE,THERMOPLASTIC(WHITE) GM 2.088 $974.00 $2,033.71 $800.00 $1,670.40
711-32 SKIP TRAFFIC STRIPE,THERMOPLASTIC(YELLOW) LF 1,341 $1.00 $1,341.00 $1.00 $1,341.00
711-35-81 SOLID TRAFFIC STRIPE,THERMOPLASTIC(8"WHITE) LF 865 $1.00 $865.00 $1.00 $865.00
711-35-121 SOLID TRAFFIC STRIPE,THERMOPLASTIC(12"WHITE) LF 6,570 $1.00 $6,570.00 $1.00 $6,570.00
711-35-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"WHITE) LF 510 $2.00 $1,020.00 $1.50 $765.00
711-35-241 SOLID TRAFFIC STRIPE,THERMOPLASTIC(24"WHITE) LF 1,042 $3.00 $3,126.00 $2.00 $2,084.00
711-36-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"YELLOW) LF 255 $2.00 $510.00 $1.50 $382.50
711-37-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"WHITE) NM 4.021 $1,949.00 $7,836.93 $1,600.00 $6,433.60
711-38-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"YELLOW) NM 3.475 $2,014.00 $6,998.65 $1,700.00 $5,907.50
$0.00 $82,586.29 $0.00 $69,544.00
City of Ocoee,FLORIDA Page 24 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals: Unit Price Amount Subtotals
SIGNALIZATION --- - :.t.';'' '''''Axe44%3Ut:sP --- ---
630-1-12 CONDUIT(FURNISH&INSTALL)(UNDERGROUND) LF 11,950 $4.00 $47,800.00 '1:':..!- -.-r''.'-''''' $4.00 $47,800.00
632-7-1 CABLE(SIGNAL)(FURNISH&INSTALL) PI 5 $3,742.00 $18,710.00 $3,100.00 $15,500.00
632-7-4 CABLE(SIGNAL)(ADJUST) PI 1 $504.00 $504.00 ., $500.00 $500.00
633-123-2 CABLE(FIBER OPTIC)(FURNISH&INSTALL)(UNDERGROUND)(COMPOSITE)(26-50) LF 6,500 $7.00 $45,500.00 „ $6.00 $39,000.00
634-4-113 SPAN WIRE ASSEMBLY(FURNISH&INSTALL)(2-WIRE)(BOX) PI 1 $2,964.00 $2,964.00 l $2,500.00 $2,500.00
635-1-11 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(PULL BOXES) EA 64 $246.00 $15,744.00 #f.', . $200.00 $12,800.00
635-1-15 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(FIBER OPTICS) EA 20 $663.00 $13,260.00 " - " $550.00 $11,000.00
639-1-22 ELECTRICAL POWER SERVICE(UNDERGROUND)(PURCHASED BY CONTRACTOR) AS 4 $993.00 $3,972.00 3' $800.00 $3,200 00
639-2-1 ELECTRICAL SERVICE WIRE(FURNISH&INSTALL) LF 625 $2.00 $1,250.00 4 _- $1.50 $937.50
641-15-44 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(44') EA 1 $5,535.00 $5,535.00 . . $5,000.00 $5,000.00
641-15-46 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(46') EA 2 $5,560.00 $11,120.00 $5,000.00 $10,000 00
641-15-48 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(48') EA 1 $5,597.00 $5,597.00 $5,000 00 $5,000 00
649-99-46 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(46') EA 2 $16,974.00 $33,948.00 :.. D7c $14,000.00 $28,000.00
649-99-50 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(50') EA 3 $17,019.00 $51,057.00 $14,000.00 $42,000.00
649-99-52 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(52') EA 1 $17,220.00 $17,220.00 $15,000.00 $15,000.00
649-99-56 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(56') EA 3 $18,138.00 $54,414.00 $15,000.00 $45,000.00
649-99-60 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(60') EA 3 $18,184.00 $54,552.00 $15,000.00 $45,000.00
649-99-80 MAST ARMS(FURNISH&INSTALL)(STEEL,DOUBLE ARM)(80') EA 1 $20,910.00 $20,910.00 ,: $17,000.00 $17,000.00
650-51-311 TRAFFIC SIGNAL(FURNISH&INSTALL)(3 SEC)(1 WAY)(STANDARD)(LED) AS 24 $1,048.00 $25,152.00 $900.00 $21,600.00
650-51-511 TRAFFIC SIGNAL(FURNISH&INSTALL)(5 SEC)(1 WAY)(STANDARD)(LED) AS 14 $1,746.00 $24,444.00 - $1,500.00 $21,000 00
653-181 PEDESTRIAN SIGNAL(FURNISH&INSTALL)(LED)(1 WAY) AS 20 $646.00 $12,920.00 fid $600.00 $12,000.00
659-108 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(STEEL PEDESTAL) EA 2 $1,771.00 $3,542.00 3kr'1'- $1,500.00 $3,000.00
659-109 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(CONCRETE PEDESTAL,TYPE II) EA 4 $972.00 $3,888.00 `:> $800.00 $3,200 00
660-1-101 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 1,1 CH,R,S) EA 24 $142.00 $3,408.00 $120.00 $2,880 00
660-1-102 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 2,1 CH,R,S,TD) EA 7 $174.00 $1,218.00 $150.00 $1,050 00
660-2-102 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE B) AS 24 $560.00 $13,440.00 $500.00 $12,000.00
660-2-106 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE F)(6'X 40') AS 25 $817.00 $20,425.00 $700.00 $17,500.00
663-74-11 VEHICLE DETECTOR ASSEMBLIES(FURNISH&INSTALL)(OPTICAL TYPE)(OPTICOM) AS 3 $8,458.00 $25,374.00 $7,000.00 $21,000.00
663-74-41 VEHICLE DETECTOR ASSEMBLIES(MODIFY/RELOCATE)(OPTICAL TYPE)(OPTICOM) AS 1 $1,378 00 $1,378.00 $1,200.00 $1,200.00
665-11 PEDESTRIAN DETECTOR(FURNISH&INSTALL) EA 21 $184.00 $3,864.00 :_ $150.00 $3,150.00
670-5-111 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(F&I)(NEMA)(1 PREEMPTION) AS 4 $15,560.00 $62,240.00 $13,000 00 $52,000.00
670-5-411 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(1 PREEMPTION) AS 1 $1,261.00 $1,261.00 ," $1,100.00 $1,100.00
670-5-412 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(2 PREEMPTIONS) AS 1 $1,261.00 $1,261 00 $1,100.00 $1,100 00
690-10 REMOVE TRAFFIC SIGNAL HEAD ASSEMBLY EA 13 $42.00 $546.00 $34.00 $442.00
690-32-1 REMOVE POLES(SHALLOW)(DIRECT BURIAL) EA 6 $2,522.00 $15,132.00 $2,100.00 $12,600.00
690-50 REMOVE CONTRLLER ASSEMBLY EA 1 $332.00 $332.00 $300.00 $300.00
690-80 REMOVE SPAN WIRE ASSEMBLY EA 2 $332.00 $664.00 $300.00 $600.00
690-90 REMOVE CABLING AND CONDUIT PI 2 $332.00 $664.00 $300.00 $600.00
690-100 REMOVE MISCELLANEOUS SIGNAL EQUIPMENT PI 2 $332.00 $664.00 $300.00 $600.00
693-1-1 SIGN,INTERNALLY ILLUMINATED(STREET NAME) EA 11 $2,700.00 $29,700.00 $2,200.00 $24,200.00
700-48-18 SIGN PANEL(F&I)(LESS THAN 15 SF) EA 8 S125.00 $1,000.00 $100.00 $800 00
$0.00 $656,574.00 $0.00 $559.159.50
City of Ocoee,FLORIDA Page 25 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount. Subtotals Unit Price Amount Subtotals
LANDSCAPING LS 1
581-2 TRACHELOSPERMUM ASIATICUM PL 7,397 $7.00 $51,779.00 $6.00 $44,382.00
582-2 ILEX VOMITORIA'NANA' PL 2,767 $13,00 $35,971.00 $11.00 $30,437.00
582-2 LOROPETALUM CHINENSE'RUBY' PL 1,136 $15.00 $17,040.00 $13.00 $14,768.00
582-2 RAPHIOLEPIS INDICA'ALBA' PL 1,181 $13.00 $15,353.00 $11.00 $12,991.00
582-2 SPARTINA BAKER! PL 930 $6.00 $5,580.00 $6 00 $5,580.00
582-3 VIBURNUM SUSPENSUM PL 60 $39.00 $2,340.00 $31.00 $1,860.00
583-4 LIGUSTRUM JAPONICUM PL 21 $527.00 $11,067.00 ' $430.00 $9,030.00
583-4 MAGNOLIA GRANDIFLORA PL 17 $602.00 $10,234.00 $490.00 $8,330.00
583-4 TAXODIUM DISTICHUM PL 37 $220.00 $8,140.00 $180.00 $6,660.00
583-4 ULMUS PARVIFOLIA'DRAKE' PL 5 $229.00 $1,145.00 $190.00 $950.00
584-4 WASHINGTONIA ROBUSTA(10') PL 14 $314.00 $4,396.00 $260.00 $3,640 00
584-4 WASHINGTONIA ROBUSTA(15') PL 14 $547.00 $7,658.00 $450.00 $6,300 00
584-4 WASHINGTONIA ROBUSTA(20') PL 7 $689.00 $4,823.00 $560.00 $3,920.00
590-70 IRRIGATION SYSTEM LS 1 $54,305.00 $54,305.00 $50,000 00 $50,000.00
r$229 831.00 $198,848 00
City of Ocoee,FLORIDA Page 26 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount .Subtotals Unit Price Amount Subtotals
UTILITIES --- -- -- -
CITY OF OCOEE UTILITIES LS 1 $0.00 $0.00
U1 FURNISH AND INSTALL 6-INCH WATER MAIN LF 145 $28.00 $4,060.00 $23.00 $3,335.00
U2 FURNISH AND INSTALL 8-INCH WATER MAIN LF 295 $38.00 $11,210.00 $25.00 $7,375.00
U3 FURNISH AND INSTALL 10-INCH WATER MAIN LF 20 $99.00 $1,980.00 $33.00 $660.00
U4 FURNISH AND INSTALL 12-INCH WATER MAIN LF 5,080 $36.00 $182,880.00 $30.00 $152,400.00 c
U5 FURNISH AND INSTALL 12-INCH DI WATER MAIN LF 186 $39.00 $7,254.00 $35.00 $6,510.00
U6 FURNISH AND INSTALL 16-INCH DI RECLAIMED WATER MAIN LF 4,200 $48.00 $201,600.00 • $43.00 $180,600.00
U7 FURNISH AND INSTALL 8-INCH RECLAIMED WATER MAIN LF 1,020 $25.00 $25,500.00 $26.00 $26,520.00
U8 FURNISH AND INSTALL 6-INCH RECLAIMED WATER MAIN LF 430 $22.00 $9,460.00 $23.00 $9,890.00 'rs
U9 FURNISH AND INSTALL 4-INCH DI RECLAIMED WATER MAIN LF 220 $26.00 $5,720.00 $19.00 $4,180.00
U10 FURNISH AND INSTALL 6-INCH PVC FORCE MAIN LF 1,420 $20.00 $28,400.00 $14.00 $19,880.00 -
U11 FURNISH AND INSTALL 8-INCH GRAVITY SEWER LF 260 $39.00 $10,140.00 • $29.00 $7,540.00 't-t-
, _
U12 FURNISH AND INSTALL 6-INCH GATE VALVE AND BOX EA 6 $1,070.00 $6,420.00 $9.00 $54.00 _
U13 FURNISH AND INSTALL 8-INCH GATE VALVE AND BOX EA 7 $1,573.00 $11,011.00 $10.00 $70.00
U14 FURNISH AND INSTALL 10-INCH GATE VALVE AND BOX EA 1 $2,485.00 $2,485.00 $1,200.00 $1,200.00 'ri
U15 FURNISH AND INSTALL 12-INCH GATE VALVE AND BOX EA 13 $2,678.00 $34,814.00 $1,700.00 $22,100.00 W -
U16 FURNISH AND INSTALL 16-INCH GATE VALVE AND BOX EA 5 $4,881.00 $24,405.00 $5,000.00 $25,000.00
U17 FURNISH AND INSTALL 6-INCH PLUG VALVE AND BOX EA 2 $1,931.00 $3,862.00 $1,200.00 $2,400.00
U18 FURNISH AND INSTALL 16-INCH X 12-INCH TAPPING SLEEVE AND VALVE EA 1 $11,316.00 $11,316.00 $3,300.00 $3,300.00
U19 FURNISH AND INSTALL 12-INCH TAPPING SLEEVE AND VALVE EA 5 $10,086.00 $50,430.00 $3,000.00 $15,000.00
U20 FURNISH AND INSTALL 12-INCH X 6-INCH TAPPING SLEEVE AND VALVE EA 4 $3,875.00 $15,500.00 $2,400.00 $9,600.00
U21 FURNISH AND INSTALL 8-INCH TAPPING SLEEVE AND VALVE EA 2 $5,387.00 $10,774.00 $2,500.00 $5,000.00
U22 FURNISH AND INSTALL 8-INCH LINE STOP EA 2 $4,920.00 S9,840.00 $4,000.00 $8,000.00
U23 FURNISH AND INSTALL 12-INCH LINE STOP EA 5 $6,458.00 $32,290.00 $6,100.00 $30,500.00
U24 FURNISH AND INSTALL 16-INCH LINE STOP EA 1 $13,530.00 $13,530.00 $12,000.00 $12,000.00
U25 FURNISH AND INSTALL FIRE HYDRANT ASSEMBLY EA 16 $2,875.00 $46,000.00 $2,600.00 $41,600.00
U26 FURNISH AND INSTALL BLOW-OFF VALVE ASSEMBLY EA 7 $4,217.00 $29,519.00 $1,200.00 $8,400.00
U27 FURNISH AND INSTALL WATER ARV ASSEMBLY EA 4 $4,459.00 $17,836.00 $1,300.00 $5,200.00
U28 FURNISH AND INSTALL RECLAIMED WATER ARV ASSEMBLY EA 3 $4,305.00 $12,915.00 $1,300.00 $3,900.00
U29 FURNISH AND INSTALL SEWAGE ARV ASSEMBLY EA 1 $4,674.00 $4,674.00 $1,300.00 $1,300.00
U30 FURNISH AND INSTALL WATER SERVICE CONNECTION EA 3 $463.00 $1,389.00 $600.00 $1,800.00
U31 6-INCH WATER MAIN CONFLICT TRANSITION LS 1 $40,590.00 $40,590.00 $1,300.00 $1,300.00
U32 FURNISH AND INSTALL 6-INCH SCHEDULE 40 PVC IRRIGATION SLEEVE LF 210 $16.00 $3,360.00 $9.00 $1,890.00
U33 ADJUST EXISTING MANHOLE FRAME AND COVER TO FINAL GRADE EA 7 $527.00 $3,689.00 $400.00 $2,800.00
U34 FURNISH AND INSTALL 2-INCH RECLAIMED WATER SERVICE CONNECTION EA 5 $1,169.00 $5,845.00 $500.00 $2,500.00
U35 FURNISH AND INSTALL 2-INCH IRRIGATION OUTLET ASSEMBLY EA 4 $606.00 $2,424.00 $700.00 $2,800.00
U36 CORE AND BORE AND CONNECT 8-INCH SANITARY SEWER TO EXISTING MANHOLE EA 5 $1,230.00 $6,150.00 $600.00 $3,000.00
U37 ASPHALT REMOVAL AND TEMPORARY REPAIR SY 760 $25.00 $19,000.00 $30.00 $22,800.00
U38 REMOVE AND REPLACE CONCRETE SIDEWALK SY 25 $43.00 $1,075.00 $27.00 $675.00
U39 REMOVAL AND DISPOSAL OF 2-INCH WATER SERVICES LF 155 $8.00 $1,240.00 $6.00 $930.00
City of Ocoee,FLORIDA Page 27 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price , Amount Subtotals Unit Price Amount Subtotals
U40 REMOVAL AND DISPOSAL OF 10-INCH AC WATER MAIN LF 1,035 $24.00 $24,840.00 $40.00 $41,400.00 -
U41 REMOVAL AND DISPOSAL OF 6-INCH PVC WATER MAIN LF 717 $9.00 $6,453.00 $14.00 $10,038.00
U42 REMOVAL AND DISPOSAL OF 8-INCH PVC WATER MAIN LF 65 $12.00 $780.00 • $16.00 $1,040.00
U43 REMOVAL AND DISPOSAL OF 10-INCH PVC WATER MAIN LF 80 $12.00 $960.00 $20.00 $1,600.00
U44 REMOVAL AND DISPOSAL OF 12-INCH PVC WATER MAIN LF 4,519 $12.00 $54,228.00 $17.00 $76,823.00
U45 REMOVAL AND DISPOSAL OF 16-INCH DI WATER MAIN LF 55 $12.00 $660.00 $20.00 $1,100.00
U46 REMOVAL AND DISPOSAL OF 2 1/2-INCH PVC FORCE MAIN LF 1,574 $9.00 $14,166.00 $6.00 $9,444.00
U47 REMOVAL AND DISPOSAL OF 6-INCH PVC FORCE MAIN LF 1,040 $12.00 $12,480.00 $14.00 $14,560.00
U48 REMOVAL AND DISPOSAL OF 8-INCH PVE SANITARY SEWER LF 146 $12.00 $1,752.00 $16.00 $2,336.00
U49 REMOVAL AND DISPOSAL OF 8-INCH GROUT-FILLED SANITARY SEWER LF 60 $25.00 $1,500.00 $20.00 $1,200.00
$1,028,406.00 I $813,550.00
City of Ocoee,FLORIDA Page 28 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. ' Unit Price Amount Subtotals Unit Price Amount Subtotals
ORANGE COUNTY UTILITIES LS 1 $0.00 $0.00
OC.01 MOBILIZATION/DEMOBILIZATION,GENERAL REQUIREMENTS LS 1 $6,150.00 $6,150.00 $4,000.00 $4,000.00
OC.02 INSTALL 12-INCH PVC WATER MAIN LF 1,767 $36.00 $63,612.00 $29.00 $51,243.00
OC.03 INSTALL 12-INCH DI WATER MAIN LF 250 $34.00 $8,500.00 $54.00 $13,500.00
OC.04 INSTALL 12-INCH GATE VALVE AND BOX EA 3 $2,653.00 $7,959.00 $2,100.00 $6,300.00
OC.05 INSTALL AIR RLEASE VALVE ASSEMBLY EA 1 $4,557.00 $4,557.00 $2,300.00 $2,300.00
OC.06 INSTALL FIRE HYDRANT ASSEMBLY EA 3 $3,346.00 $10,038.00 $3,200.00 $9,600.00 •
OC-07 REMOVE 12-INCH DI WATER MAIN LF 1,945 $12.00 $23,340.00 $14.00 $27,230.00
OC-08 REMOVE 12-INCH PVC WATER MAIN LF 300 $12.00 $3,600.00 $26.00 $7,800.00
OC.09 REMOVE 6-INCH DI WATER MAIN LF 65 $12.00 $780.00 $30.00 $1,950.00
OC.10 MECHANICALLY RESTRAIN EXISTING 12-INCH WATER MAIN/REMOVE/REPLACE EXIST.ARV LS 1 $3,001.00 $3,001.00 $8,000.00 $8,000.00
$131,537.00 S 131,923.00
PEC Professional City of Ocoee,FLORIDA Page 29 of 40
Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors.Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals Unit Price Amount Subtotals
JPA-SPRINT TELEPHONE LS 1 $0.00 $0.00
T.O1 MANHOLES EA 6 $7,380.00 $44,280.00 $8,000.00 $48,000.00
T.02 CONDUIT FT 3,450 $23.00 $79,350.00 $70.00 $241,500.00 •
i T.03 CABLES&SUBDUCT FT 3,450 $11.00 $37,950.00 $9.00 $31,050.00
T.04 CDR BOX EA 1 $12,300.00 $12,300.00 $1,000.00 $1,000.00
T.05 GROUT&PLUG DUCTS EA 8 $1,230.00 $9,840.00 $500.00 $4,000.00
$183,720.00_ $325,550.00
City of Ocoee,FLORIDA Page 30 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
Schuller Contractors,Inc. The Middlesex Corporation
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price " Amount Subtotals Unit Price Amount Subtotals
ALLOWANCES
A.01 CITY OF OCOEE OFFICE EQUIPMENT ALLOW 1 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00
ROADWAY ENGINEER'S COST ESTIMATE $7,689,006.00 $7,888,569.45
\ProjectslOe-359\EstimatelOWGR Estmatexls
City of Ocoee,FLORIDA Page 31 of 40
PECProfessional Parkway I Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price , Amount Subtotals
-- ESTIMATED CONSTRUCTION TIME DAYS -- —
101-1 MOBILIZATION LS 1 $750,000.00 $750,000.00
102-1 MAINTENANCE OF TRAFFIC LS 1 $375,000.00 $375,000.00 -
104-99 EROSION CONTROL LS 1 $50,000.00 $50,000.00
110-1-1 CLEARING AND GRUBBING(28.85 AC) LS 1 $1,548,000.00 $1,548,000.00
110-6 PLUGGING WATER WELLS(NON-ARTESIAN) EA 1 $3,700.00 $3,700.00
110-99 SEEPAGE BARRIER LS 1 $75,000.00 $75,000.00
120-1 EXCAVATION,REGULAR CY 71,190 $2.50 $177,975.00 •
120-6 EMBANKMENT CY 20,118 $20.00 $402,360.00
160-4 TYPE B STABILIZATION SY 73,292 $2.20 $161,242.40
285-704-985 OPTIONAL BASE(BASE GROUP 4)(6"LIMEROCK LBR 100)(ONLY) SY 392 $10.00 $3,920.00
285-709-327 OPTIONAL BASE(BASE GROUP 9)(6"ABC-3) SY 14,706 $18.00 $264,708.00
285-709-990 OPTIONAL BASE(BASE GROUP 9)(10"LIMEROCK LBR 100)(ONLY) SY 51,430 $9.00 $462,870.00
327-70-5 MILLING EXISTING ASPHALT PAVEMENT(2"AVERAGE DEPTH) SY 1,337 $3.50 $4,679.50
331-72-10 TYPES ASPHALTIC CONCRETE(1") SY 1,699 $5.00 $8,495.00
331-72-30 TYPES ASPHALTIC CONCRETE(3") SY 66,107 $9.00 $594,963.00
337-7-3 ASPHALTIC CONCRETE FRICTION COURSE(INC.BIT.)(RUBBER)(FC-3) SY 67,153 $3.50 $235,035.50
425-1-341 INLETS(CURB TYPE P-4)(<10') EA 2 $3,500.00 $7,000.00
425-1-351 INLETS(CURB TYPE P-5)(<10') EA 42 $3,600.00 5151,200.00
425-1-352 INLETS(CURB TYPE P-5)(>10') EA 3 $4,700.00 $14,100.00
425-1-361 INLETS(CURB TYPE P-6)(<10') EA 20 $5,000.00 $100,000.00
425-1-521 INLETS(DBI TYPE C)(<10') EA 4 $2,500.00 $10,000.00 U
425-1-531 INLETS(DBI TYPE C)(MOD)(<10') EA 1 $3,400.00 $3,400.00 -
425-1-571 INLETS(DBI TYPE G)(<10') EA 1 $5,000.00 $5,000.00
425-2-41 MANHOLES(P-7)(<10') EA 6 $2,500.00 $15,000.00
425-2-42 MANHOLES(P-7)(>10') EA 2 $3,000.00 $6,000.00
425-2-71 MANHOLES(J-7)(<10') EA 3 $4,500.00 $13,500.00
425-2-72 MANHOLES(J-7)(>10') EA 3 $4,800.00 $14,400.00
425-2-710 MANHOLES(J-7)(>10')(MOD) EA 1 $10,000.00 $10,000.00
425-5 ADJUSTING MANHOLES EA 1 $1,500.00 $1,500.00
425-11 MODIFY EXISTING DRAINAGE STRUCTURES EA 3 $2,800.00 $8,400.00
430-11-225 CONCRETE PIPE CULVERT(18") LF 4,238 $44.00 $186,472.00
430-11-229 CONCRETE PIPE CULVERT(24") LF 2,519 $65.00 $163,735.00
430-11-233 CONCRETE PIPE CULVERT(30") LF 3,104 $68.00 $211,072.00
430-11-238 CONCRETE PIPE CULVERT(36") LF 583 $80.00 $46,640.00
430-11-240 CONCRETE PIPE CULVERT(42") LF 786 590.00 $70,740.00
430-150-116 DUCTILE IRON PIPE(6") LF 656 $44.00 $28,864.00 -
j 430-982-225 MITERED END SECTION(18")(CONCRETE PIPE ROUND)(CD) EA 4 $900.00 $3,600.00 ;
1430-982-233 MITERED END SECTION(30")(CONCRETE PIPE ROUND)(CD) EA 1 $1,000.00 $1,000.00 , -
430-982-238 MITERED END SECTION(36")(CONCRETE PIPE ROUND)(CD) EA 1 $1,600.00 $1,600.00
430-382-240 MITERED END SECTION(42")(CONCRETE PIPE ROUND)(CD) EA 1 $1,800.00 $1,800.00 *F: ,;.
City of Ocoee,FLORIDA Page 32 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals
515-1-2 PIPE HANDRAIL(ALUMINUM)(3-RAIL) LF 157 $36.00 $5,652.00 .w
520-1-7 CONCRETE CURB&GUTTER(TYPE E) LF 8,919 $10.50 $93,649.50 '':
520-1-10 CONCRETE CURB&GUTTER(TYPE F) LF 15,562 $7.50 $116,715.00
520-2-1 CONCRETE CURB(TYPE A) LF 511 $9.00 $4,599.00
520-2-4 CONCRETE CURB(TYPE D) LF 221 $12.00 $2,652.00 '?^
520-5-11 CONCRETE TRAFFIC SEPARATOR(4'WIDE)(TYPE I) LF 1,469 $28.00 $41,132.00
522-1 CONCRETE SIDEWALK(4"THICK) SY 7,624 $24.00 $182,976.00 (,
522-2 CONCRETE SIDEWALK(6"THICK) SY 1,840 $22.00 $40,480.00 -1'
524-1-1 CONCRETE DITCH PAVEMENT(NON-REINFORCED)(3") SY 13 $25.00 $325.00
530-1 RIPRAP(SAND-CEMENT) SY 75 $85.00 $6,375.00 I
530-3-4 RIPRAP(RUBBLE) SY 82 $135.00 $11,070.00
550-2 FENCING,TYPE B(STANDARD 6') LF 1,001 $15.50 $15,515.50 a
550-3-2 CORNER POST ASSEMBLY(TYPE B FENCE) EA 2 $200.00 $400.00
550-5-1 PULL POST ASSEMBLY(TYPE B FENCE) EA 2 $200.00 $400.00 I..
550-6-1 END POST ASSEMBLY(TYPE B FENCE) EA 5 $125.00 $625.00 :.
550-76-202 FENCE GATES,TYPE B(20'WIDE,DOUBLE SWING) EA 1 $1,200.00 $1,200.00
575-1-4 SODDING(ST.AUGUSTINE) SY 48,275 $2.75 $132,756.25
$0.00 $6,849,493 65
City of Ocoee,FLORIDA Page 33 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price .c Amount Subtotals
SIGNING&PAVEMENT MARKING --- —
700-40-1 SIGN,SINGLE POST(LESS THAN 12 SF) AS 89 $195.00 $17,355.00
700-40-2 SIGN,SINGLE POST(12-25 SF) AS 12 $328.00 $3,936.00
700-41-10 SIGN,MULTI POST(LESS THAN 50 SF) AS 2 $2,200.00 $4,400.00 ,,
700-46-11 SIGN,EXISTING(REMOVE)(SINGLE POST) AS 51 $10.00 $510.00
700-46-12 SIGN,EXISTING(REMOVE)(MULTI POST) AS 2 $290.00 $580.00
70036-21 SIGN,EXISTING(RELOCATE)(SINGLE POST) AS 5 $60.00 $300.00
705-10-11 OBJECT MARKER(POST MOUNTED)(TYPE I)(YELLOW) AS 12 $90.00 $1,080 00 '.-
705-10-14 OBJECT MARKER(POST MOUNTED)(END OF ROAD TYPE)(RED) AS 8 $90.00 $720 00
706-3 REFLECTIVE PAVEMENT MARKERS,BI-DIRECTIONAL EA 864 $3.95 $3,412.80Vi a ' s
710-30 REFLECTIVE PAINT(ISLAND NOSE)(YELLOW) SY 33 $12.00 $396.00 .:.'.i -,__$''
711-3 PAVEMENT MESSAGES(THERMOPLASTIC) EA 44 $100.00 $4,400.00
711-4 DIRECTIONAL ARROWS(THERMOPLASTIC) EA 115 $38.00 $4,370 00
711-5 GUIDE LINES,THERMOPLASTIC(WHITE)(2'-4'SKIP) LF 1,752 $0.75 $1,314.00
711-7 REMOVE EXISTING PAVEMENT MARKINGS,THERMOPLASTIC SF 200 $16.25 $3,250.00
711-31 SKIP TRAFFIC STRIPE,THERMOPLASTIC(WHITE) GM 2.088 $910.00 $1,900.08 z
711-32 SKIP TRAFFIC STRIPE,THERMOPLASTIC(YELLOW) LF 1,341 $0.65 $871.65
711-35-81 SOLID TRAFFIC STRIPE,THERMOPLASTIC(8"WHITE) LF 865 $0.80 $692.00
711-35-121 SOLID TRAFFIC STRIPE,THERMOPLASTIC(12"WHITE) LF 6,570 $0.90 $5,913.00
711-35-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"WHITE) LF 510 $1.90 $969.00
711-35-241 SOLID TRAFFIC STRIPE,THERMOPLASTIC(24"WHITE) LF 1,042 $2.10 $2,188.20
711-36-181 SOLID TRAFFIC STRIPE,THERMOPLASTIC(18"YELLOW) LF 255 $1.95 $497.25 -
711-37-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"WHITE) NM 4.021 $1,810 00 $7,278 01 ,
711-38-61 SOLID TRAFFIC STRIPE,THERMOPLASTIC(6"YELLOW) NM 3.475 $1,910.00 $6,637.25
$0.00 $72,970.24
City of Ocoee,FLORIDA Page 34 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. ' Unit Price Amount Subtotals
SIGNALIZATION -- -
630-1-12 CONDUIT(FURNISH&INSTALL)(UNDERGROUND) LF 11,950 $3.00 $35,850.00
632-7-1 CABLE(SIGNAL)(FURNISH&INSTALL) PI 5 $1,500.00 $7,500.00
632-7-4 CABLE(SIGNAL)(ADJUST) PI 1 $450.00 $450.00
633-123-2 CABLE(FIBER OPTIC)(FURNISH&INSTALL)(UNDERGROUND)(COMPOSITE)(26-50) LF 6,500 $4.00 $26,000.00 .
634-4-113 SPAN WIRE ASSEMBLY(FURNISH&INSTALL)(2-WIRE)(BOX) PI 1 $1,400.00 $1,400.00
635-1-11 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(PULL BOXES) EA 64 $180.00 $11,520.00 •r
635-1-15 PULL AND JUNCTION BOXES(FURNISH&INSTALL)(FIBER OPTICS) EA 20 $560.00 $11,200.00
639-1-22 ELECTRICAL POWER SERVICE(UNDERGROUND)(PURCHASED BY CONTRACTOR) AS 4 $1,000.00 $4,000.00
639-2-1 ELECTRICAL SERVICE WIRE(FURNISH&INSTALL) LF 625 $1.00 $625.00 _ ._
641-15-44 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(44') EA 1 $4,100.00 $4,100.00
641-15-46 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(46') EA 2 $4,100.00 $8,200.00
641-15-48 CONCRETE STRAIN POLES(FURNISH&INSTALL W/FOUNDATION)(TYPE VI)(48') EA 1 $4,200.00 $4,200.00
649-99-46 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(46') EA 2 $15,000.00 $30,000.00
649-99-50 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(50') EA 3 $11,000.00 $33,000.00
649-99-52 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(52') EA 1 $15,000.00 $15,000.00
649-99-56 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(56') EA 3 $16,000.00 $48,000.00
649-99-60 MAST ARMS(FURNISH&INSTALL)(STEEL,SINGLE ARM)(60') EA 3 $16,000.00 $48,000.00
649-99-80 MAST ARMS(FURNISH&INSTALL)(STEEL,DOUBLE ARM)(80') EA 1 $16,000.00 $16,000.00
650-51-311 TRAFFIC SIGNAL(FURNISH&INSTALL)(3 SEC)(1 WAY)(STANDARD)(LED) AS 24 $900.00 $21,600.00
650-51-511 TRAFFIC SIGNAL(FURNISH&INSTALL)(5 SEC)(1 WAY)(STANDARD)(LED) AS 14 $1,300.00 $18,200.00
653-181 PEDESTRIAN SIGNAL(FURNISH&INSTALL)(LED)(1 WAY) AS 20 $550.00 $11,000.00
659-108 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(STEEL PEDESTAL) EA 2 $1,500.00 $3,000.00
659-109 SIGNAL HEAD AUXILIARIES(FURNISH&INSTALL)(CONCRETE PEDESTAL,TYPE II) EA 4 $500.00 $2,000.00
660-1-101 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 1,1 CH,R,S) EA 24 $150.00 $3,600.00
660-1-102 INDUCTIVE LOOP DETECTOR(FURNISH&INSTALL)(TYPE 2,1 CH,R,S,TD) EA 7 $160.00 $1,120.00
660-2-102 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE B) AS 24 $600.00 $14,400.00
660-2-106 LOOP ASSEMBLY(FURNISH&INSTALL)(TYPE F)(6'X 40') AS 25 $700.00 $17,500.00
. 663-74-11 VEHICLE DETECTOR ASSEMBLIES(FURNISH&INSTALL)(OPTICAL TYPE)(OPTICOM) AS 3 $6,400.00 $19,200.00
663-74-41 VEHICLE DETECTOR ASSEMBLIES(MODIFY/RELOCATE)(OPTICAL TYPE)(OPTICOM) AS 1 $250.00 $250.00
665-11 PEDESTRIAN DETECTOR(FURNISH&INSTALL) EA 21 $125.00 $2,625.00
670-5-111 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(F&I)(NEMA)(1 PREEMPTION) AS 4 $13,000.00 $52,000.00
670-5-411 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(1 PREEMPTION) AS 1 $350.00 $350.00
670-5-412 ACTUATED SOLID STATE CONTROLLER ASSEMBLY(MODIFY)(NEMA)(2 PREEMPTIONS) AS 1 $300.00 $300.00
690-10 REMOVE TRAFFIC SIGNAL HEAD ASSEMBLY EA 13 $35.00 $455.00
690-32-1 REMOVE POLES(SHALLOW)(DIRECT BURIAL) EA 6 31,900.00 $11,400.00
690-50 REMOVE CONTRLLER ASSEMBLY EA 1 $300.00 $300.00 •
690-80 REMOVE SPAN WIRE ASSEMBLY EA 2 $160.00 $320.00
690-90 REMOVE CABLING AND CONDUIT PI 2 $175.00 $350.00
690-100 REMOVE MISCELLANEOUS SIGNAL EQUIPMENT PI 2 $160.00 $320.00 •
699-1-1 SIGN,INTERNALLY ILLUMINATED(STREET NAME) EA 11 $1,700.00 $18,700.00
700-48-18 SIGN PANEL(F&I)(LESS THAN 15 SF) EA 8 $195.00 $1,560.00
1 $0.00 $505,595.00
City of Ocoee,FLORIDA Page 35 of 40
PECProfessional Parkway I Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals
LANDSCAPING LS 1
581-2 TRACHELOSPERMUMASIATICUM PL 7,397 $6.00 $44,382.00
582-2 ILEX VOMITORIA'NANA' PL 2,767 $11.00 $30,437.00 _
582-2 LOROPETALUM CHINENSE'RUBY' PL 1,136 $13.00 $14,768.00
582-2 RAPHIOLEPIS INDICA'ALBA' PL 1,181 $11.00 $12,991.00
582-2 SPARTINA BAKERI PL 930 $5.50 $5,115.00
582-3 VIBURNUM SUSPENSUM PL 60 $32.00 $1,920.00
583-4 LIGUSTRUM JAPONICUM PL 21 $430.00 $9,030.00 I
583-4 MAGNOLIA GRANDIFLORA PL 17 $490.00 $8,330.00
583-4 TAXODIUM DISTICHUM PL 37 $180.00 $6,660.00
583-4 ULMUS PARVIFOLIA'DRAKE' PL 5 $190.00 $950.00
584-4 WASHINGTONIA ROBUSTA(10') PL 14 $255.00 $3,570.00 — -
584-4 WASHINGTONIA ROBUSTA(15') PL 14 $450.00 $6,300.00
584-4 WASHINGTONIA ROBUSTA(20') PL 7 $560.00 $3,920.00
590-70 IRRIGATION SYSTEM LS 1 $45,000 00 $45,000.00
$193,373.00
City of Ocoee,FLORIDA Page 36 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
I
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals
UTILITIES
CITY OF OCOEE UTILITIES LS 1 $0.00
U1 FURNISH AND INSTALL 6-INCH WATER MAIN LF 145 $26.00 $3,770.00
U2 FURNISH AND INSTALL 8-INCH WATER MAIN LF 295 $32.00 59,440.00 ;. ,c
U3 FURNISH AND INSTALL 10-INCH WATER MAIN LF 20 $95.00 $1,900.00 J rgte-
U4 FURNISH AND INSTALL 12-INCH WATER MAIN LF 5,080 $50.00 $254,000.00 . s -:.
U5 FURNISH AND INSTALL 12-INCH DI WATER MAIN LF 186 $55.00 $10,230.00 +'a
U6 FURNISH AND INSTALL 16-INCH DI RECLAIMED WATER MAIN LF 4,200 $70.00 $294,000.00 . arF
U7 FURNISH AND INSTALL 8-INCH RECLAIMED WATER MAIN LF 1,020 $50.00 $51,000.00 '� -> ,. N'
U8 FURNISH AND INSTALL 6-INCH RECLAIMED WATER MAIN LF 430 $48.00 $20,640.00 ''443
U9 FURNISH AND INSTALL 4-INCH DI RECLAIMED WATER MAIN LF 220 $46.00 $10,120.00 .fl
U 1 0 FURNISH AND INSTALL 6-INCH PVC FORCE MAIN LF 1,420 $40.00 $56,800.00 : _
U11 FURNISH AND INSTALL 8-INCH GRAVITY SEWER LF 260 $35.00 $9,100.00
U12 FURNISH AND INSTALL 6-INCH GATE VALVE AND BOX EA 6 $850.00 $5,100.00
U13 FURNISH AND INSTALL 8-INCH GATE VALVE AND BOX EA 7 $1,100.00 $7,700.00 5
U14 FURNISH AND INSTALL 10-INCH GATE VALVE AND BOX EA 1 $1,500.00 51,500.00
U15 FURNISH AND INSTALL 12-INCH GATE VALVE AND BOX EA 13 $1,800.00 $23,400.00 e.
U16 FURNISH AND INSTALL 16-INCH GATE VALVE AND BOX EA 5 $4,500.00 $22,500.00 `k7
U17 FURNISH AND INSTALL 6-INCH PLUG VALVE AND BOX EA 2 $1,100.00 $2,200.00
U18 FURNISH AND INSTALL 16-INCH X 12-INCH TAPPING SLEEVE AND VALVE EA 1 $8,500.00 $8,500.00
U19 FURNISH AND INSTALL 12-INCH TAPPING SLEEVE AND VALVE EA 5 $7,500.00 $37,500.00
U20 FURNISH AND INSTALL 12-INCH X 6-INCH TAPPING SLEEVE AND VALVE EA 4 $4,700.00 S18,800.00
U21 FURNISH AND INSTALL 8-INCH TAPPING SLEEVE AND VALVE EA 2 $5,000.00 510,000.00
U22 FURNISH AND INSTALL 8-INCH LINE STOP EA 2 $6,700 00 $13,400.00
U23 FURNISH AND INSTALL 12-INCH LINE STOP EA 5 $8,000.00 540,000.00
U24 FURNISH AND INSTALL 16-INCH LINE STOP EA 1 $13,600.00 S13,600 00
U25 FURNISH AND INSTALL FIRE HYDRANT ASSEMBLY EA 16 $3,500.00 $56,000.00
U26 FURNISH AND INSTALL BLOW-OFF VALVE ASSEMBLY EA 7 $900.00 $6,300.00
U27 FURNISH AND INSTALL WATER ARV ASSEMBLY EA 4 $3,000.00 $12,000.00
U28 FURNISH AND INSTALL RECLAIMED WATER ARV ASSEMBLY EA 3 $3,000.00 59,000.00
U29 FURNISH AND INSTALL SEWAGE ARV ASSEMBLY EA 1 $4,000.00 $4,000.00
U30 FURNISH AND INSTALL WATER SERVICE CONNECTION EA 3 $1,800.00 55,400.00
U31 6-INCH WATER MAIN CONFLICT TRANSITION LS 1 $3,200.00 $3,200.00
U32 FURNISH AND INSTALL 6-INCH SCHEDULE 40 PVC IRRIGATION SLEEVE LF 210 $20.00 $4,200.00
U33 ADJUST EXISTING MANHOLE FRAME AND COVER TO FINAL GRADE EA 7 $1,500.00 $10,500.00
U34 FURNISH AND INSTALL 2-INCH RECLAIMED WATER SERVICE CONNECTION EA 5 $1,700.00 $8,500 00
U35 FURNISH AND INSTALL 2-INCH IRRIGATION OUTLET ASSEMBLY EA 4 $1,700.00 $6,800.00
U36 CORE AND BORE AND CONNECT 8-INCH SANITARY SEWER TO EXISTING MANHOLE EA 5 $500.00 $2,500.00
U37 ASPHALT REMOVAL AND TEMPORARY REPAIR SY 760 $30.00 $22,800.00
U38 REMOVE AND REPLACE CONCRETE SIDEWALK SY 25 $70.00 $1,750.00
U39 REMOVAL AND DISPOSAL OF 2-INCH WATER SERVICES LF 155 $7.00 51,085.00
PEC Professional City of Ocoee,FLORIDA Page 37 of 40
Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals
U40 REMOVAL AND DISPOSAL OF 10-INCH AC WATER MAIN LF 1,035 510.00 $10,350.00 `
U41 REMOVAL AND DISPOSAL OF 6-INCH PVC WATER MAIN LF 717 $7.00 $5,019.00
U42 REMOVAL AND DISPOSAL OF 8-INCH PVC WATER MAIN LF 65 $9.00 $585.00
U43 REMOVAL AND DISPOSAL OF 10-INCH PVC WATER MAIN LF 80 $7.00 $560.00
I U44 REMOVAL AND DISPOSAL OF 12-INCH PVC WATER MAIN LF 4,519 $9.00 $40,671.00
i U45 REMOVAL AND DISPOSAL OF 16-INCH DI WATER MAIN LF 55 $16.00 $880.00 '-
1 U46 REMOVAL AND DISPOSAL OF 2 1/2-INCH PVC FORCE MAIN LF 1,574 $7.00 $11,018.00
U47 REMOVAL AND DISPOSAL OF 6-INCH PVC FORCE MAIN LF 1,040 $7.00 $7,280.00 -
U48 REMOVAL AND DISPOSAL OF 8-INCH PVE SANITARY SEWER LF 146 $50.00 $7,300.00 -
U49 REMOVAL AND DISPOSAL OF 8-INCH GROUT-FILLED SANITARY SEWER LF 60 $11.00 $660.00 -s
:$1,163,558.00
PEC Professional City of Ocoee,FLORIDA Page 38 of 40
Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
I
•
Est.
Item No. Summary of Roadway Pay Items Unit Qty. . Unit Price .. Amount Subtotals
ORANGE COUNTY UTILITIES LS 1 $0.00
OC.01 MOBILIZATION/DEMOBILIZATION,GENERAL REQUIREMENTS LS 1 $7,000.00 $7,000.00
OC.02 INSTALL 12-INCH PVC WATER MAIN LF 1,767 $46.00 $81,282.00
OC.03 INSTALL 12-INCH DI WATER MAIN LF 250 $50.00 $12,500.00
OC.04 INSTALL 12-INCH GATE VALVE AND BOX EA 3 $1,900.00 $5,700.00
OC.05 INSTALL AIR RLEASE VALVE ASSEMBLY EA 1 $3,000.00 $3,000.00
OC.06 INSTALL FIRE HYDRANT ASSEMBLY EA 3 $3,500.00 $10,500.00 •
OC-07 REMOVE 12-INCH DI WATER MAIN LF 1,945 $8.50 $16,532.50
OC-08 REMOVE 12-INCH PVC WATER MAIN LF 300 $10.00 $3,000.00
OC.09 REMOVE 6-INCH DI WATER MAIN LF 65 $10.00 $650.00
0C.10 MECHANICALLY RESTRAIN EXISTING 12-INCH WATER MAIN/REMOVE/REPLACE EXIST.ARV LS 1 $9,000.00 $9,000.00 .
$149,164.50
City of Ocoee,FLORIDA Page 39 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals
JPA-SPRINT TELEPHONE LS 1 50.00
T.01 MANHOLES EA 6 $3,600.00 $21,600.00
T.02 CONDUIT FT 3,450 $52.00 $179,400.00
T.03 CABLES&SUBDUCT FT 3,450 $4.00 $13,800.00
T.04 CDR BOX EA 1 $210.00 $210.00
T.05 GROUT&PLUG DUCTS EA 8 $110.00 $880.00
$215,890.00
City of Ocoee,FLORIDA Page 40 of 40
PECProfessional Parkway/Old Winter Garden Road Project
ENGINEER'S ESTIMATED CONSTRUCTION COST
John Carlo,Inc.
Est.
Item No. Summary of Roadway Pay Items Unit Qty. Unit Price Amount Subtotals'."
ALLOWANCES
A.01 CITY OF OCOEE OFFICE EQUIPMENT ALLOW 1 $10,000.00 $10,000 00 $10,000.00
ROADWAY ENGINEER'S COST ESTIMATE $9,160,044.39
\Projects\Oe-359\Est,nate\OWGR Estmate xis