|
COST DISTRIBUTION SPREADSHEET
<br />
<br /> F-INA6 ASSESSMENT a ~
<br /> 6118103
<br /> JOB NAME: Debrick Road and Butte Lane J
<br /> DESCRIPTION: Debrick Road from Clinion Drive south to Valley Butte Dr.antl Butte Lane from Clinton to east end. 21' !28' street, with sidewalks and Storm Sewer
<br /> ~'i
<br /> Job# Nane
<br /> CONTRACT:
<br /> BY: PetlerAllison
<br /> CK: ~ ~
<br /> Bid Sched. Descripiion QTY Unit Unit Cost Total Paving CONCRETE
<br /> Item
<br /> 340 AC 4" DEPTH 713.00 TON $35.00 $ 24,955.00 $ 24,955.00
<br /> 70 CONCRETE 4" 10,300.00 SQFT $3.50 $ 36,050.00 $ 36,050.00
<br /> CONCRETE 5" 1,000.00 SOFT $3.65 $ 3,650.00 $ 3,65DAD
<br /> 100 CR 12"DEPTH 3,664.00 SOYD $9.00 $ 34,776.00 $ 34,776.00
<br /> 110 CURB&GUTTER,STD 2,300.00 LINFT $7.OD $ .16,100.00 $ 16,100.00
<br /> 160 EXCAVATION, GENERAL 1,750.00 CUBYD $12.00 $ 21,000.00 $ 21,(<00.00
<br /> 180 SAW CUTTING 160.00 LINFT $2.OD $ 320.00 $ 320.00
<br /> 210 CURBINLET2A 5.00 EACH $1,000.00 $ 5,000.00 $ 5,DOOAD
<br /> 240 DRAIN PIPE PVC 12" 100.00 LINFT $30.00 $ 3,000.00 $ 3,GOO.OD
<br /> 250 DRAIN PIPE PVC 15" 100.00 LINFT $35.00 $ 3,500.00 $ 3,500.00 I
<br /> 410 TELEVISIONINSPECTION 407.00 LINFT $1.00 $ 407.00 $ X07.00
<br /> 270 MH4"-24"PIPE•STM 5.00 EACH $2,000.00 $ 10,000.00 $ 10,000.00
<br /> ILLUMINATION 0 EACH $ 20,000.00 $ - $ -
<br /> $ -
<br /> $ -
<br /> 490 $ - $ -
<br /> 500 $ - $ -
<br /> Sub-Total $ 133,803.00 $ 94,103.00 $ 39,7011.00
<br /> f0.33% 29.67%
<br /> 1D MOBILIZATION 1 LUMPSUM $ 25,OD0.00 $ 25,000.00 $ 17,582.38 $ 7,417.62
<br /> 20 CLEARING & GRUBBING 1 LUMPSUM $ 2,000.00 $ 2,000.00 $ 1,06.59 $ 593.41
<br /> 30 WORK ZONE TRAFFIC CONTROL 1 LUMPSUM $ 4,700.00 $ 4,70D.00 $ 3,305.49 $ 1,394.51
<br /> 40 EROSION & SEDIMENT CONTROL 1 LUMPSUM $ 3,OD0.00 $ 3,000.00 $ 2,109.89 $ 890.11
<br /> 460 CONTINGENCY 25% $ 33,450.75 $ 33,45D.75 $ 23,525.75 $ 9,925.00
<br /> ConlractTotal $ 201,953.75 $ 142,(133.09. ~ 59,920.66
<br /> 70.33°!~ 29.67%
<br /> ADVERTISEMENT 1 LUMPSUM $ 779.98 $ 779.98 $ 548.56 $ 231.42
<br /> EWEB 1 LUMPSUM $ - $ - $ -
<br /> MISCELLANEOUS 1 LUMPSUM $ 390.60 $ 390.60 $ 174.71 $ 115.89
<br /> R1W Cost 1 LUMPSUM $ 15,000.00 $ 15,0110,00 $ 15,000.00
<br /> Direct Total $ 218,124.33 $ 157,£856.35 $ 60,267.98
<br /> ENGINEERING CHARGE 23% $ 50,168.60 $ 36,:,}06.96 $ 13,861.63
<br /> ADMIN FEE 5% $ 10,906.22 $ 7,892.82 $ 3,013.40
<br /> CONSTRUCTION FINANCING 3.00% $ 6,543.73 $ 4,D02.17 $ 1,941.56
<br /> TOTAL $ 285,742.87 $ 206,6158.31 $ 79,064.56
<br /> I
<br /> i
<br />
<br />
|