|
800 CONNECT PRIVATE AREA DRAIN TO CURB INLET, CO #3 1 LS $ 820.00 $ 820.00 $ 820.00 $ 820.00
<br /> 810 UTILITY EXPLORATION STA 25+08, CO #3 1 LS $ 645.00 $ 645.00 $ 645.00 $ 645.00
<br /> 620 NEW DRIVEWAY AT STA 9+18.53, CO #3 1 LS $ 2,679.00 $ 2,679.00 $ 2,679.00 $ 2,679.00
<br /> 830 POTHOLE FOR WATER LINE STA 17+00, CO #4 1 LS $ 98.05 $ 98.05 $ 98.05 $ 98.05
<br /> 840 LATERAL TO BAYSAVER PEARL, CO #4 1 LS $ 742.16 $ 742.16 $ 742.16 $ 742.16
<br /> 850 TIE IN 3 DRAINLINES STA 17+00, CO #4 1 LS $ 744.82 $ 744.82 $ 744.82 $ 744.82
<br /> 860 MOVED BAYSAVER LINCOLN, CO #4 1 LS $ 3,614.29 $ 3,614.29 $ 3,614.29 $ 3,614.29
<br /> 870 RE-EXCAVATION 23+75.24+75, CO #4 1 LS $ 854.20 $ 854.20 $ 85420 $ 854.20
<br /> 880 REINSTALL DRAIN PIPE NW PEARL TO SDMH, CO #4 1 LS $ 626.67 $ 626.67 $ 626.67 $ 626.67
<br /> 890 CONSTRUCT TEMPORARY DRAINLINE, CO #5 1 LS $ 1,463.45 $ 1,463.45 $ 1,463.45 $ 1,463.45
<br /> 900 REGRADE AND FORM DRIVEWAY APPROACHES, CO #5 1 LS $ 334.33 $ 334.33 $ 334.33 $ 334.33
<br /> 910 CLEAN CB'S, DRAIN LINES, MH'S, CO #6 1 LS $ 1,002.39 $ 1,002.39 $ 1,002.39 $ 1,002.39
<br /> 920 TREE REMOVAL, CO #6 1 LS $ 978.00 $ 978.00 $ 978.00 $ 978.00
<br /> 930 GRADING AT IMPERIAL FLOORS, CO #6 1 LS $ 347.75 $ 347.75 $ 347.75 $ 347.75
<br /> 940 REMOVE AND REPLACE SIDEWALK AT OSLC MAILBOX, CO #6 1 LS $ 1,381.40 $ 1,381.40 $ 1,381.40 $ 1,381.40
<br /> 950 CONSTRUCT YAPOAH TERRACE PARKING LOT, CO #7 1 LS $ 5,953.00 $ 5,953.00 $ 5,953.00 $ 5,953.00
<br /> 960 TRANSPLANT TREES AND SHRUBS, CO #1 1 LS $ 1,890.00 $ 1,890.00 $ 1,890.00 $ 1,890.00
<br /> 970 TIE IN LATERAL TO MH #12359, CO#7 1 LS $ 821.75 $ 821.75 $ 821.75 $ 821.75
<br /> 980 REMOVE DTE WW CONNECTION, CO #7 1 LS $ 355.04 $ 355.04 $ 355.04 $ 355.04
<br /> 990 INSTALL 1 WW LATERAL AND 1 SD LATERL IMPERIAL FL, CO # 1 LS $ 4,064.33 $ 4,064.33 $ 4,064.33 $ 4,064.33
<br /> 1000 HOT ASPHALT JOINT SEALING IN INTERSECTIONS, CO #7 1 LS $ 825.00 $ 825.00 $ 825.00 $ 825.00
<br /> 1010 OSLC LANDSCAPING/WALLlIRRIGATION REPAIRS, CO #8 1 LS $ 40,000.00 $ 40,000.00 $ 20,000.00 $ 20,000.00 $ 40,000.00
<br /> 1020 INSTALL PERF PIPE AT WETLANDS, CO #8 1 LS $ 6,000.00 $ 6,000.00 $ 5,855.00 $ 145.00 $ 6,000.00
<br /> Sub-Tatal $ 1,076,740.9,4 $ 402,488.24 $ 87,473.69 $ 29,3.89.09 $ 6,017.45 $ 3,00Q.00 $ 4,0E4.33 $ 42,254.11
<br /> $ 91,270.Qp $ 121,428.02 $ 2:},9,386.01 $ 1,076,740.94
<br /> 37.38% 8.12% 2.73% 0.56% 0.28% 0.38% 3.92% 8.48% 11.28% 26.88% 100.00%
<br /> 10 MOBILIZATION 1 LS $ 89,818.00 $ 89,818.00 $ 33,574.18 $ 7,296.75 $ 2,449.03 $ 501.95 $ 250.25 $ - $ 3,524.69
<br /> $ 7,613.43 $ 10,129.10 $ 24,478.61 $ 89,818.00
<br /> 20 TEMPORARY PROTECTION AND DIRECTION OF TRAFFIC 1 LS $ 5,600.00 $ 5,600.00 $ 2,093.29 $ 454.94 $ 152.69 $ 31.30 $ 15.60
<br /> $ - $ 219.76 $ 474.68 $ 631.53 $ 1,52620 $ 5,600.00
<br /> 30 TEMPORARY SIGNS 282 SQUARE FOOT $ 16.00 $ 4,512.00 $ 1,686.60 $ 366.55 $ 123.03 $ 25.22 $ 12.57 $ - $
<br /> 177.06 $ 382.46 $ 508.83 $ 1,229.66 $ 4,512.00
<br /> 40 FLAGGERS 62 HOUR $ 1.00 $ 62.00 $ 23.18 $ 5.04 $ 1.69 $ 0.35 $ 0.17 $ - $ 2.43 $ 526 $
<br /> 6.99 $ 16.89 $ 62.00
<br /> 50 EROSION CONTROL 1 LS $ 1,600.00 $ 1,600.00 $ 598.08 $ 129.98 $ 43.63 $ 8.94 $ 4.46 $ - $ 62.79 $ 135.62
<br /> $ 180.44 $ 436.06 $ 1,600.00
<br /> 60 CONSTRUCTION ENTRANCES 2 EACH $ 300.00 $ 600.00 $ 224.28 $ 48.74 $ 16.36 $ 3.35 $ 1.67 $ - $ 23.55 $
<br /> 50.86 $ 67.66 $ 163.53 $ 600.01
<br /> 70 COMPOST FILTER BERM D LIN FT $ 2.50 $ - $ - $ - $ - $ - $ - $ - $ - $ $
<br /> $ $
<br /> 80 CONSTRUCTION FENCE 390 LIN FT $ 2.50 $ 975.00 $ 364.46 $ 79.21 $ 26.58 $ 5.45 $ 2.72 $ - $ 38.26 $
<br /> 82.65 $ 109.95 $ 265.72 $ 975.00
<br /> 90 EMULSION DUST PALLIATNE 0 SQUARE YARD $ 1.00 $ - $ - $ - $ - $ $ $ $ - $ $ $ $
<br /> 610 PERMANENT SEEDING AND MULCHING 0.75 ACRE $ 1,350.00 $ 1,012.50 $ 378.47 $ 82.25 $ 27.61 $ 5.66 $ 2.82 $ - $ 39.73
<br /> $ 85.82 $ 114.18 $ 275.94 $ 1,012.50
<br /> 720 DETOUR REVISION, CO#1 1 LS $ 818.00 $ 818.00 $ 305.77 $ 66.45 $ 22.30 $ 4.57 $ 2.28 $ - $ 32.10 $
<br /> 69.34 $ 92.25 $ 222.94 $ 818.00
<br /> Contract Total $ 1,181,738.44 $ 441,736.55 $ 96,003.61 $ 32,222.02 $ 6,6p4.24 $ 3,292.54 $ 4,064.33 $ 46,374.48
<br /> $ 100,170.12 $ 133,268.97 $ 31$,0A1.513_ $ 1,181,738.44
<br /> % 37.38% 8.12% 2.73% 0.56% 028% 0.34% 3.92% 8.48% 11.28% 26.91% 100.00%
<br /> PSI TESTING 1 LUMPSUM $ 11,459.50 $ 11,459.50 $ 4,283.59 $ 930.96 $ 312.46 $ 64.04 $ 31.93 $ - $ 449.70
<br /> $ 971.37 $ 1,292.33 $ 3,123.12 $ 11,459.50
<br /> LANE COUNTY PUBLIC WORKS TESTING LAB 1 LUMPSUM $ 271.10 $ 271.10 $ 101.34 $ 22.02 $ 7.39 $ 1.52 $ 0.76 $ - $ 10.64
<br /> $ 22.98 $ 30.57 $ 73.88 $ 271.10
<br /> STATON COMPANY -BUILDING DEMOLITION 1 LUMPSUM $ 17,494.00 $ 17,494.00 $ 17,494.00 $ 17,494.00
<br /> SANIPAC -BUILDING DEMOLITION 1 LUMPSUM $ 221.25 $ 221.25 $ 221.25 $ 221.25
<br /> SONITROL -BUILDING DEMOLITION 1 LUMPSUM $ 125.00 $ 125.00 $ 125.00 $ 125.00
<br /> PBS ENGINEERING -BUILDING DEMOLITION 1 LUMPSUM $ 2,078.39 $ 2,078.39 $ 2,078.39 $ 2,078.39
<br /> KIM STUMP REMOVAL -BUILDING DEMOLITION 1 LUMPSUM $ 66.00 $ 66.00 $ 66.00 $ 66.00
<br /> PACIFIC ENV -BUILDING DEMOLITION 1 LUMPSUM $ 4,960.00 $ 4,960.00 $ 4,960.00 $ 4,960.00
<br /> OREGON FENCE -BUILDING DEMOLITION 1 LUMPSUM $ 2,820.00 $ 2,820.00 $ 2,820.00 $ 2,820.00
<br /> ADVERTISING 1 LUMPSUM $ 1,288.87 $ 1,288.87 $ 481.78 $ 104.71 $ 35.14 $ 7.20 $ 3.59 $ - $ 50.58 $ 109.25
<br /> $ 145.35 $ 351.27 $ 1,288.88
<br /> BERGESONHZMATTESTING 1 LUMPSUM $ 2,171.40 $ 2,171.40 $ 2,171.40 $ 2,171.40
<br /> COYOTECREEK WETLAND & PLANT STUDY 1 LUMPSUM $ 7,332.92 $ 7,332.92 $ 2,741.06 $ 595.72 $ 199.94 $ 40.98 $ $ 287.76.
<br />$ 621.58 $ 826.96 $ 2,018.91 $ 7,332.92
<br /> NICHOLS CONSULTING PAVEMENT STUDY 1 LUMPSUM $ 10,812.50 $ 10,812.50 $ 10,812.50 $ - $ 10,812.50
<br /> WETLAND MITIGATION BANK 0.03 ACRE $ 50,000.00 $ 1,500.00 $ 560.70 $ 121.86 $ 40.90 $ 8.38 $ - $ 58.86 $ 127.15
<br /> $ 169.16 $ 412.98 $ 1,500.00
<br /> WESTATES FLAGGIN SERVICES FOR GPR 1 LUMPSUM $ 1,508.25 $ 1,508.25 $ 563.79 $ 122.53 $ 41.12 $ 8.43 $ - $ 59.19 $ 127.85
<br /> $ 170.09 $ 415.25 $ 1,508.25
<br /> GPR-GROUNDPENTRATING RADAR 1 LUMPSUM $ 13,162.50 $ 13,162.50 $ 4,920.17 $ 1,069.31 $ 358.90 $ 73.56 $ - $
<br /> 516.53 $ 1,115.72 $ 1,484.38 $ 3,623.92 $ 13,162.50
<br /> LANE COUNTY WASTE 1 LUMPSUM $ 14,483.95 $ 14,483.95 $ 5,414.13 $ 1,176.67 $ 394.93 $ 80.94 $ - $ 568.39
<br /> $ 1,227.73 $ 1,633.41 $ 3,967.75 $ 14,483.95
<br /> PERMITS 1 LUMPSUM $ 1,195.00 $ 1,195.00 $ 446.69 $ 97.08 $ 32.58 $ - 6.68 $ - $ 46.89 $ 101.29 $
<br /> 134.76 $ 329.01 $ 1,195.00
<br /> LCOG 1 LUMPSUM $ 837.62 $ 837.62 $ 313.10 $ 68.05 $ 22.84 $ 4.68 $ - $ 32.87 $ 71.00 $ 94.46
<br /> $ 230.62 $ 837.62
<br /> EWEB - EXTRA C05T FOR LARGER VAULT LID 1 LUMPSUM $ 265.00 $ 265.00 $ 265.00 $ - $ $ $ - $ - $ - $
<br /> $ - $ $ 265.00
<br /> EWER -POLE RELOCATE PART OF R/W ACQUISITION 1 LUMPSUM $ 49;092.48 $ 49,092.48 $ 18,350.86 $ 3,98824 $ 1,338.59 $ 274.36 $
<br /> - $ $ 1,926.52 $ 4,161.33 $ 5,536.34 $ 13,51623 $ 49,092.48
<br /> EWEB -WATER METER AND ELECTRICAL DROP 1 LUMPSUM $ 7,432.00 $ 7,432.00 $ 2,778.10 $ 603.77 $ 202.65 $ 41.53 $ - $ 291.65
<br /> $ 629.97 $ 838.13 $ 2,046.19 $ 7,432.00
<br /> EWEB -HYDRANT INSTALL 1 LUMPSUM $ 6,347.41 $ 6,347.41 $ 2,372.68 $ 515.66 $ 173.07 $ 35.47 $ - $ 249.09 $
<br /> 538.04 $ 715.82 $ 1,747.58 $ 6,347.41
<br /> EWEB-WATER BILLINGS 1 LUMPSUM $ 13.28 $ 13.28 $ 4.96 $ 1.08 $ 0.36 $ 0.07 $ - $ 0.52 1.13 $ 1.50
<br /> $ 3.65 $ 1328
<br /> LLW INC. WILSON -CRIB LADDER STAIRS FOR EX. BUTTE PA 1 LUMPSUM $ 881.00 $ 881.00 $ 881.00 $ $ - $ - $ - $ -
<br /> $ $ - $ - $ - $ 881.00
<br /> POS -IRRIGATION HOOKUP 1 LUMPSUM $ 4,736.03 $ 4,736.03 $ 1,770.34 $ 384.75 $ 129.14 $ 26.47 $ - $ 185.85 $ 401.45
<br /> $ 534.10 $ 1,303.93 $ 4,736.03
<br /> CITY STRIPINGITRAFFIC CONTROL MATERIALS 1 LUMPSUM $ 4,482.11 $ 4,482.11 $ 4,482.11 $ - $ - $ - $ - $ -
<br /> $ - $ - $ - $ $ 4,482.11
<br /> ATTORNEY FEES 1 LUMPSUM $ 248.00 $ 248.00 $ 92.70 $ 20.15 $ 6.76 $ 1.39 $ - $ 9.73 $ 21.02 $
<br /> 27.97 $ 68.28 $ 248.00
<br /> ' DUNCAN BROWN -REAL ESTATE APPRAISAL SERVICES 1 LUMPSUM $ 3,500.00 $ 3,500.00 $ 1,308.31 $ 284.34 $ 95.43 $ 19.56 $ -
<br /> $ 137.35 $ 296.68 $ 394.71 $ 963.63 $ 3,500.00
<br /> RIGHT OF WAY ACQUISITION 1 LUMPSUM $ 109,089.30 $ 109,089.30 $ 40,777.83 $ 8,862.34 $ 2,974.50 $ 609.65 $ - $
<br /> 4,280.95 ' $ 9,246.96 $ 12,302.40 $ 30,034.67 $ 109,089.30
<br /> Direct Total $ 1,461,613.30 $ 545,459.33 $ 114,972.85 $ 38,588.73 $ 7,9p9.16 $ 3,328.82 $ 4,064.33 $ 55,537.56 $
<br /> 119,962.61 $ 159,601.42 $ 412,188.51: $ 1,461,613.30
<br />
<br /> - ENGINEERING CHARGE 23% $ 336,171.06 $ 125,455.65 $ 26,443.75 $ 8,875.41 $ 1,819.11 $ 765.63 $ 934.80 $ 12,773.64
<br /> $ 27,591.40 $ 36,708.33 $ 94,603.36 $ 336,171.06
<br /> ENGINEERING CHARGE NON-ASSESSABLE 1 LUMPSUM $ 320,000.00 $ 32Q000.0U $ 12,159.18 , $ 26,264.15 $ 34,942.52 $
<br /> 246,634.15 $ 320,000.00
<br /> ADMIN FEE 5% $ 73,080.66 $ 27,272.97 $ 5,748.64 $ 1,929.44 $ 395.46 $ 166.44 $ 203.22 $ 2,776.88 $ 5,998.13
<br /> $ 7,980.07 $ 20,609.43 $ 73,080.67
<br /> CONSTRUCTION FINANCING 3.71% $ 54,225.85 $ 20,236.54 $ 4,265.49 $ 1,431.64 $ 293.43 $ 123.50 $ 150.79 $ 2,060.44
<br /> 4,450.61 $ 5,921.21 $ 15,292.19 $ 54,225.85
<br /> TOTAL $ 2,245,090.88 $ 71$424.48 $ 151,430.74 $ 50,825.21 $ 10,417.15 $ 4,384.39 $ 5,353.13 $ 85,307.70 $ 184,266.90
<br /> $ 245,153.55 $ 789,527.63;.: $ 2,245,090.88
<br />
<br />
|