HomeMy Public PortalAbout100_011_City of Tybee Island Cost Estimate and Summary Task Work Order Number: City of Tybee Island Site#: US 80 Date: 02/11/14
Contract Number: 48400-120-00000000021 CoSec: MP: 0
Location: US 80 @ Lazaretto Bridge East Side of Bridge Lat. 32.01564 Lon. -80.881458
Work Mix: New 2 lane Loop Loop Installation,4 loops,Pull Box,Cabinet,Pole,Solar
Est. Item Unit Item Unit Estimated Qty. Actual
Qty. Number Quantities Description Price Cost Used Cost
1 Each ATR Annual Lease-Classification/Volume/Speed Collection $204.00 $ -
2 Each ATR Annual Lease-Volume/Speed Collection $185.00 $ -
3 Each ATR Annual Lease-WIM Data $434.00 $ -
4 Each ATR Annual Lease-RTMS ATR $380.00 $ -
5 Each Annual Lease-Real Time Data Addition $100.00 $ -
6 Each Modem Annual Lease $29.00 $ -
7 Each Operation and Maintenance of All GDOT ATR&Modem Equip. $99.50 $ -
8 Each CDMA Modem&Associated Components-Annual Lease $52.00 $ -
9 Each Mobilization-Interstate Location $2,200.00 $ -
10 Each Mobilization-Non Interstate Location $1,800.00 $ -
11 Each Mobilization-No MOT $505.00 $ -
2 12 Each Flaggers Required $1,600.00 3,200.00 2 $ 3,200.00
13 Each Mobilization-Shoulder Closure $450.00 $ -
14 Each Message Board $320.00 $ -
15 Each Police Services-per 4 hour block $250.00 $ -
16 Each Install Complete new 1 lane PTMS Volume site(Ramps) $4,400.00 $ -
17 Each Install Complete new 2 lane PTMS Volume site _ $5,300.00 $ -
18 Each Install Complete new 3 lane PTMS Volume site $6,600.00 _ $ -
19 Each Install Complete new 4 lane PTMS Volume site $7,700.00 $ -
20 Each Install Complete new 5 lane PTMS Volume site _ $9,000.00 $ -
21 Each Install Complete new 6 lane PTMS Volume site _$10,200.00 $ -
22 Each Install Complete new 7 lane PTMS Volume site $11,400.00 $ -
23 Each Install Complete new 8 lane PTMS Volume site $12,600.00 $ -
24 Each Install Complete new 1 lane PTMS Class site(Ramps) $5,500.00 $ -
25 Each Install Complete new 2 lane PTMS Class site $7,971.00 i $ -
26 Each Install Complete new 3 lane PTMS Class site $10,400.00 $ -
27 Each Install Complete new 4 lane PTMS Class site $12,800.00 $ -
28 Each Install Complete new 5 lane PTMS Class site $15,237.00 $ -
29 Each Install Complete new 6 lane PTMS Class site $17,438.25 $ -
30 Each Install Complete new 7 lane PTMS Class site $19,975.00 $ -
31 Each Install Complete new 8 lane PTMS Class site $22,397.00 $ -
32 Each Install complete new 1 lane ATR Volume Site $4,792.00 $ -
33 Each Install complete new 2 lane ATR Volume Site $5,984.00 $ -
34 Each Install complete new 3 lane ATR Volume Site $7,176.00 $ -
35 Each Install complete new 4 lane ATR Volume Site $8,367.00 $ -
36 Each Install complete new 5 lane ATR Volume Site $9,559.00 $ -
37 Each Install complete new 6 lane ATR Volume Site $10,751.00 $ -
38 Each Install complete new 7 lane ATR Volume Site $11,943.00 $ -
39 Each Install complete new 8 lane ATR Volume Site $13,134.00 $ -
40 Each Install complete new 1 lane ATR Class site $6,600.00 $ -
41 Each Install complete new 2 lane ATR Class site $9,021.00 $ -
42 Each Install complete new 3 lane ATR Class site $11,443.00 $ -
43 Each Install complete new 4 lane ATR Class site $13,865.00 $ -
44 Each Install complete new 5 lane ATR Class site $16,287.00 $ -
45 Each Install complete new 6 lane ATR Class site $18,488.00 $ -
46 Each Install complete new 7 lane ATR Class site $21,025.00 $ -
47 Each Install complete new 8 lane ATR Class site $24,600.00 $ -
48 Each Install complete new 1 lane WIM station $19,847.00 $ -
49 Each Install complete new 2 lane WIM station $25,047.00 $ -
50 Each Install complete new 3 lane WIM station $30,247.00 $ -
51 Each Install complete new 4 lane WIM station $35,477.00 $ -
52 Each Calibrate 1 lane WIM Station $2,850.00 $ -
53 Each Calibrate Additional WIM lanes-per lane $1,260.00 $ -
54A Hour Labor Service Rate $32.00 $ -
4 54B Hour Technician/Electrician Service Rate $52.00 208.00 4
54C Hour Supervisor/Foreman Service Rate $68.00 $ -
54 Lane Install/Replace complete set of CLASS road sensors per lane $2,400.00 $ -
55 Lane Install/Replace complete set of VOLUME road sensors per lane $2,100.00 $ -
57 A Lane Install/Replace complete set of WIM road sensors per lane $2,750.00 $ -
57 B Each Install/Replace WIM sensor $2,700.00 $
57 C Each Remove WIM IM Sensor and fill with Grout $100.00 $ -
4 58 Each Install/Replace Inductive Loop(replace one loop) $650.00 2,600.00 4
59 Each Install/Replace Inductive Loop(replace two loops) $1,300.00 $ -
60 Each Install/Replace Piezooelectric Sensor(replace one sensor) $1,200.00 $ -
61 Each Install/Replace Piezoelectric Sensor(replace two sensors) $2,400.00 $ -
61 A Each Remove Sensor and fill with Grout $50.00 $ -
1 62 Each Install/Replace Cabinet $2,100.00 2,100.00 $ -
63 Each Install/Furnish 15'Aluminum Pelco Pole $600.00 $ -
64 Each Install/Replace Post $300.00 $ -
65 Each Remove/Dispose of Post $100.00 $ -
66 Each Install/Replace Solar Panel $970.00 $ -
67 Each Upgrade/Oversize Solar Panel $1,700.00 $ -
1 68 Each Install/Replace Junction Box $455.00_ 455.00 $ -
1 69 Each Install Replace Concrete Platform $325.00 325.00 $ -
70 Each On site Data Retrieval $150.00 $ -
1 71 A Each Install Site Ground Electrodes-Standard/Preferred Method $150.00 150.00 $
71 B Each _Install Site Grounding Electrodes-Trench Burial Method $150.00 $ -
72 Each _Pavement Repair(Seal/Fill Cracks at ATR Site) _ $100.00 _ $ -
73 Each Maintain Vegetation $50.00 $ -
74 Each Initial ATR Site Inspection with GDOT Equipment $210.00 _ $ -
75 Each Initial ATR Site Inspection with no GDOT Equipment $175.00_ $ -
76 Each ATR Preconstruction Inspection $300.00 _ $ -
77 Each Preventative Maintenance Inspection(ATR SITE) $210.00 $ -
78 Each WIM Routine Inspection(non-MOT) $400.00 $ -
79 Each WIM-Sensor Profile Inspection&Correction $1,200.00_ $ -
80 Each Welcome Center Inspection/Plan $300.00 _ $ -
81 Each Service Call Charge $195.00 $ -
82 Each Service Call Charge Response-24 Hour $300.00 _ $ -
83 Each Service Call Charge Response-48 Hour $250.00_ _ $ -
-
84 Each _RTMS Support Installation $500.00 _ $ -
85 Each Non-Intrusive Sensor Station Installation $ 8,500.00 $ -
86A Each Additional Trenching(UNITS OF 10 FEET) $10.00 $ -
86B Each Additional Conduit(UNITS OF 10 FEET) $7.00_ $ -
C1 87 Each ATR Purchase Peek 3000 With Cables $2,859.00 2,859.00 $ -
1 88 Each Modem Purchase Sierra Wireless XP Verizon Plan/with Cables/Ant $495.00 495.00 $
89 Each ATR-WIM Purchase Option $5,000.00 $ -
90 Each CDMA Modem Purchase Option $250.00 $ -
91 Each Kistler Quartz Sensor(Furnish and Install) $9,000.00 $ -
92 Each Weigh In Motion(with Memory)Card $6,000.00 $ -
12,392.00