|
_
<br /> COST DISTRIBUTION SPREADSHEET ~ ~2~ ~~vt~ ~ ~ ~ ~ d
<br /> PRE-ASSES$AkENT
<br /> JOB NAME: Game Farm Road
<br /> DESCRIPTION: NORTH GAME FARM ROAD EAST OF OLD BURG ROAD TO SPRINGFIELD CITY LIMITS; paving, sidewalks, antl storm drainage
<br /> JOB 4376
<br /> CONTRACT: '
<br />
<br /> ~ STEVE GALLUP
<br /> 6TEVE GALLUP
<br /> Bitl Schell. Description 1 QTY Unit Unit Cost Total Paving Concrete WW Lateral WW Service City Misc City WW City Scape City
<br />Illum. City Storm City Pave Total
<br /> Item
<br /> 9D REM STRUCTURES AND OBSTRUCTIONS 1 LS $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00
<br /> 100 CLEARING & GRUBBING 1 LS $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00
<br /> 110 GENERAL EXCAVATION 2,714 CUBIC YARD $ 15.00 $ .40,710.00 $ 29,475.00 $ 11,235.00 $ 40,710.00
<br /> 120 AGGREGATE BASE 5,432 TON $ 14.00 $ 76,048.00 $ 42,445.40 $ 33,602.60 $ 76,048.00
<br /> 130 CONSTRUCT SWALE 1,056 LIN FT $ 8.00 $ 8,448.00 $ 8,448.00 $ 8,448.00
<br /> 140 18" CMP 60 LIN FT $ 50.00 $ 3,000.00 $ 3,000.00 $ 3,000.00
<br /> 150 STORMWATER WATER QUALITY DEVICEIFEATURE 1 LS $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00
<br /> 160 SUBGRADE GEOTEXTILE 5,100 SQUARE YARD $ 2.00 $ 10,200.00 $ 10,200.00 $ 10,200.00
<br /> 170 STREET LIGHTS, COMPLETE 1 LS $ 42,000.00 $ 42,000.00 $ 42,000.00 $ 42,000.00
<br /> 180 4"CONCRETE WALK 5,300 SQUARE FOOT $ 3.25 $ 17,225.00 $ 17,225.00 $ 17,225.00
<br /> 190 7" CONCRETE DRIVEWAY 600 SQUARE FOOT $ 5.00 $ 3,000.00 $ 3,000.00 $ 3,000.00
<br /> 200 STD CURB AND GUTTER 1,056 LIN FT $ 8.00 $ 8,448.00 $ 8,448.00 $ 8,448.00
<br /> 210 LEVEL 2,112" DENSE GRADED HMAC 550 TON $ 44.00 $ 24,200.00 $ 24,200.00 $ 24,200.00
<br /> 220 LEVEL 2, 314" DENSE GRADED HMAC 1630 TON $ 44.00 $ 71,720.00 $ 35,860.00 $ 35,860.00 $ 71,720.00
<br /> 230 MAILBOX MULTI-POLE 1 EACH $ 300.00 $ 300.00 $ 300.00 $ 300.00
<br /> 240 PAVEMENT LEGEND, TYPE A-2: BIKE LANE SYMBOL 2 EACH $ 250.00 $ 500.00 $ 500.00 $ 500.00
<br /> 250 THERMOPLASTIC, NON-PROFILE, 90 MILS, SPRAYED 1 LS $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00
<br /> 260 REMOVE AND REINSTALL EXISTING SIGNS 3 EACH $ 150.00 $ 450.00 $ 450.00 $ 450.00
<br /> 270 SEEDING 2,730 SQUARE YARD $ 0.40 $ 1,092.00 $ 1,092.00 $ 1,092.00
<br /> 280 TOP SOIL 340 CUBIC YARD $ 23.00 $ 7,820.00 $ 7,820.00 $ 7,820.00
<br /> 290 MULCH, TYPE C 200 CUBIC YARD $ 23.00 $ 4,600.00 $ 4,600.00 $ 4,600.00
<br /> 300 GUARDRAIL, TYPE 2A 700 LIN FT $ 30.00 $ 21,000.00 $ 21,000.00 $ 21,000.00
<br /> 310 GUARDRAIL TERMINALS, FLARED 4 EACH $ 2,500.00 $ 10,000.00 $ 10,000.00 $ 10,000.00
<br /> Sub-Total $ 384,761.00 $ 215,390.10 $ 20,225.00 $ - $ - $ - $ - $ - $ 42,000.00 $ 26,448.00 $ 80,697.60
<br /> $ .00
<br /> % 55.98% 5.26% 0.00% 0.00% 0.00% 0.00% 0.00% 10,92% 6.87% 20.97% 100.00%
<br /> 10 MOBILIZATION 1 LS $ 45,000.00 $ 45,000.00 $ 25,191.14 $ 2,365.43 $ - $ - $ - $ - $ - $
<br /> 4,912.14 $ 3,093.24 $ 9,438.05 $ 45,000.00
<br /> 20 TEMPORARY PROTECTION AND DIRECTION OF TRAFFIC 1 LS $ 5,000.00 $ 5,000.00 $ 2,799.02 $ 262.83 $ - $ - $ - $ -
<br /> $ - $ 545.79 $ 343.69 $ 1,048.67 $ 5,000.00
<br /> 30 TEMPORARY SIGNS 250 SQUARE FOOT $ 16.00 $ 4,000.00 $ 2,23921 $ 210.26 $ - $ - $ - $ - $ - $
<br /> 436.63 $ 274.96 $ 838.94 $ 4,000.00
<br /> 40 FLAGGERS 1,200 HOUR $ 38.00 $ 45,600.00 $ 25,527.02. $ 2,396.97 $ - $ - $ - $ - $ - $ 4,977.64
<br /> $ 3,134.49 $ 9,563.89 $ 45,600.00
<br /> 50 EROSION CONTROL 1 LS $ 2,800.00 $ 2,800.00 $ 1,567.45 $ 147.18 $ - $ - $ - $ - $ - $ 305.64
<br /> $ 192.47 $ 587.26 $ 2,800.00
<br /> 60 CONSTRUCTION ENTRANCES 2 EACH $ 500.00 $ 1,000.00 $ 559.80 $ 52.57 $ - $ - $ - $ - $ - $ 109.16
<br /> $ 68.74 $ 209.73 $ 1,000.00
<br /> 70 TEMP ORANGE MESH FENCE 100 LIN FT $ 2.50 $ 250.00 $ 139.95 $ 13.14 $ - $ - $ - $ - $ - $ 27.29
<br /> $ 17.18 $ 52.43 $ 250.00
<br /> 80 EMULSION DUST PALLIATIVE 5,600 SQUARE YARD $ 1.00 $ 5,600.00 $ 3,134.90 $ 294.36 $ - $ - $ - $ - $ -
<br /> $ 61129 $ 384.94 $ 1,174.51 $ 5,600.00
<br /> ~ ,
<br /> Contract Total $ 4,94,011.00 $ 276,548.88 $ 25,967.74 $ - $ - $ - $ - $ - $ 53,925.58 $ 33,957.71
<br /> $103,611.08: $ 4 . 0
<br /> 55.98% 5.26% 0.00% 0.00% O.OD% O.DO% 0.00% 10.92% 6.87% 20.97% 100.00%
<br /> CONTINGENCIES 15% $ 74,101.65 $ 41,482.33 $ 3,895.16 $ - $ - $ - $ - $ - $ 8,088.84 $ 5,093.66
<br /> $ 15,541.66 $ 74,101.65
<br /> TESTING 2% $ 9,880.22 $ 5,530.98 $ 519.35 $ - $ - $ - $ - $ - $ 1,078.51 $ 679.15 $
<br /> 2,072.22 $ 9,880.22
<br /> TREES 45 EACH $ 350.00 $ 15,750.00 $ 15,750.00 $ 15,750.00
<br /> ADVERTISING 1 LUMPSUM $ 1,000.00 $ 1,000.00 $ 559.80 $ 52.57 $ - $ - $ - $ - $ - $ 109.16
<br /> $ 66.74 $ 209.73 $ 1,000.00
<br /> CONSULTANTS 1 LUMPSUM $ 10,000.00 $ 10,000.00 $ 5,598.03 $ 525.65 $ - $ - $ - $ - $ - $
<br /> 1,091.59 $ 687.39 $ 2,097.34 $ 10,000.00
<br /> ATTORNEY FEES 1 LUMPSUM $ 1,000.00 $ 1,000.00 $ 559.80 $ 52.57 $ - $ - $ - $ - $ - $ 109.16
<br /> $ 68.74 $ 209.73 $ 1,000.00
<br /> 1 ,Ct~~
<br /> Direct Total $ 605,742,87 $ 330,279.83 $ 31,013.03 $ - $ - $ - $ - $ 15,750.00 $ 64,402.84 $ 40,555.39
<br /> $123,741.78:. $
<br /> ENGINEERING CHARGE 3D% $ 181,722.86 $ 99,083.95 $ 9,303.91 $ - $ - $ - $ - $ 4,725.00 $ 19,320.85
<br /> $ 12,166.62 $ 37,122.53 $ 181,722.86
<br /> ODOT Fees LS $ 25,000.00 $ 13,995.06 $ 1,314.13 $ - $ - $ - $ - $ - $ 2,728.97 $ 1,718.47
<br /> $ 5,243.36 $ 25,000.00
<br /> TOTAL $ 812,465.73 $ 443,358.86 $ 41,631.07 $ - $ - $ - $ - $ 20,475.00 $ 86,452.66 $54,440.47 $166,107.67
<br /> $ 73
<br />
<br />
|