|
710 MULCH, TYPE C 150 CUBIC YARD $ 22.00 $ 3,300.00 $ 3,300.00 $ 3,300.00
<br /> 720 REMOVING AND REBUILDING FENCE 90 LIN FT $ 15.00 $ 1,350.00 $ 1,350.00 $ 1,350.00
<br /> 730 IRRIGATION SYSTEM 1 LS $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 2Q000.00
<br /> Sub-Total $ 916,017.63 $ 343,963.22 $ 75,601.60 $ 28,493.05 $ 4,654.55 $ 2,400.00. $ - $ .40,339.50. $ 91,270.00
<br /> $ 124,311.65 $ 204,984.06 $ 916,017.63
<br /> 37.55% 8.25% 3.11% 0.51% 0.26% 0.00% 4.40% 9.96% 13.57% 22.38% 100.00%
<br /> 10 MOBILIZATION 1 LS $ 89,818.00 $ 89,818.00 $ 33,726.52 $ 7,412.94 $ 2,793.82 $ 456.39 $ 235.33 $ - $
<br /> 3,955.40 $ 8,949.27 $ 12,189.09 $ 20,099.24 $ 89,81E
<br /> 20 TEMPORARY PROTECTION AND DIRECTION OF TRAFFIC 1 LS $ 5,600.00 $ 5,600.00 $ 2,102.79 $ 462.18 $ 174.19 $ 28.46 $ 14.67 $
<br /> - $ 246.61 $ 557.97 $ 759.97 $ 1,253.15 $ 5,600.~u
<br /> 30 TEMPORARY SIGNS 250 SQUARE FOOT $ 16.00 $ 4,000.00 $ 1,501.99 $ 330.13 $ 124.42 $ 20.33 $ 10.48 $ - $ 176.15 $ 398.55
<br /> $ 542.84 $ 895.11 $ 4,000.00
<br />
<br /> ' 40 FLAGGERS 700 HOUR $ 1.00 $ 700.00 $ 262.85 $ 57.77 $ 21.77 $ 3.56 $ 1.83 $ - $ 30.83 $ 69.75 $ 95.00
<br /> $ 156.64 $ 700.00
<br /> 50 EROSION CONTROL 1 LS $ 1,600.00 $ 1,600.00 $ 600.80 $ 132.05 $ 49.77 $ 8.13 $ 4.19 $ - $ 20.46 $ 159.42
<br /> $ 217.13 $ 358.04 $ 1,600.00
<br /> 60 CONSTRUCTION ENTRANCES 2 EACH $ 300.00 $ 600.00 $ 225.30 $ 49.52 $ 18.66 $ 3.05 $ 1.57 $ - $ 26.42 $ 59.78
<br /> $ 81.43 $ 134.27 $ 600.00
<br /> 70 COMPOST FILTER BERM 750 LIN FT $ 2.50 $ 1,875.00 $ 704.06 $ 154.75 $ 58.32 $ 9.53 $ 4.91 $ - $ 82.57 $ 186.82
<br /> $ 254.45. $ 419.58 $ 1,875.00
<br /> 80 CONSTRUCTION FENCE 1,000 LIN FT $ 2.50 $ 2,500.00 $ 938.75 $ 206.33 $ 77.76 $ 12.70 $ 6.55 $ - $ 110.09 $ 249.09
<br /> $ 339.27 $ 559.44 $ 2,500.00
<br /> 90 EMULSION DUST PALLIATIVE 300 SQUARE YARD $ 1.00 $ 300.00. $ 112.65 $ 24.76 $ 9.33 $ 1.52 $ 0.79 $ - $ 13.21 $
<br /> 29.89 $ 40.71 $ 67.13 $ 300.00
<br /> Contract Total.. $1,023,010.63 $ .384,138.93 $84,432.04 $ 31,821:10 $ 5,198.21 $ 2,680.33 $ - 45,051.25 $ 101,930.55 $.138,831.54
<br /> $228,926.67 $1,023,010.63
<br /> 37.55% 8.25% 3.11% 0.51% 0.26% 0.00% 4.40% 9.96% 13.57% 22.36% 100.00%
<br /> CONTINGENCIES 10% $ 102,301.06 $ 38,413.89 $ .8,443.20 $ 3,182.11 $ 519.82 $ 268.03 $ - $ 4,505.12 $
<br /> 10,193.05 $ 13,883.15 $ 22,892.67 $ 102,301.06
<br /> TESTING 2% $ 20,460.21 $ 7,682.78 $ 1,688.64 $ 636.42 $ 103.96 $ 53.61 $ - $ 901.02 $ 2,038.61 $
<br /> 2,776.63 $ 4,578.53 $ 20,460.21
<br /> BUILDING DEMOLITION 1 LUMPSUM $ 28,500.00 $ 28,500.00 $ 28,500.00 $ 28,500.00
<br /> TREES 134 EACH $ 200.00 $ 26,800.00 $ 26,800.00 $ 26,800.00
<br /> ADVERTISING 1 LUMPSUM $ 1,000.00 $ 1,000.00 $ 375.50 $ 82.53 $ 31.11 $ 5.08 $ 2.62 $ - $ 44.04 $ 99.64
<br /> $ 135.71 $ 223.78 $ 1,000.00
<br /> BERGESON HZMAT TESTING 1 LUMPSUM $ 2,200.00 $ 2,200.00 $ 826.10 $ 181.57 $ 68.43 $ 11.18 $ 5.76 $ - $ 96.88
<br /> $ 219.20 $ 298.56 $ 492.31 $ 2,200.00
<br /> COYOTECREEK WETLAND & PLANT STUDY 1 LUMPSUM $ 5,600.00 $ 5,600.00 $ 2,102.79 $ 462.18 $ 174.19 $ 28.46 $ 14.67 $
<br /> - $ 246.61 $ 557.97 $ 759.97 $ 1,253.15 $ 5,600.00
<br /> NICHOLS CONSULTING PAVEMENT STUDY 1 LUMPSUM $ 11,000.00 $ 11,000.00 $ 4,130.48 $ 907.86 $ 342.16 $ 55.89 $ 28.82
<br /> $ - $ 484.42 $ 1,096.02 $ 1,492.80 $ 2,461.55 $ 11,000.00
<br /> WETLAND MITIGATION BANK 0.03 ACRE $ 50,000.00 $ 1,500.00 $ 563.,?5 $ 123.80 $ 46.66 $ 7.62 $ 3.93 $ - $ 66.06
<br /> $ 149.46 $ 203.56 $ 335.67 $ 1,500.00
<br /> WESTATES FLAGGIN SERVICES FOR GPE 1 LUMPSUM $ 1,600.00 $ 1,600.00 $ 600.80 $ 132.05 $ 49.77 $ 8.13 $ 4.19 $ -
<br /> $ 70.46 $ 159.42 $ 217.13 $ 358.04 $ 1,600.00
<br /> GPR-GROUNDPENTRATINGRADAR 1 LUMPSUM $ 14,000.00 $ 14,000.00 $ 5,256.38 $ 1,155.46 $ 435.47 $ 71.14 $ 36.68 $ -
<br /> $ 616.53 $ 1,394.93 $ 1,899.92 $ 3,132.88 $ 14,000.00
<br /> DSUCORP PERMIT 1 LUMPSUM. $ 350.00 $ 350.00. $ 131.42 $ 28.89 $ 10.89 $ 1.78 $ 0.92 $ - $ 15.41 $ 34.87
<br /> $ 47.50 $ 78.32 $ 350.00
<br /> LCOG 1 LUMPSUM $ 1,200.00 $ 1,200.00 $ 450.60 $ 99.04 $ 37.33 $ .6.10 $ 3.14 $ - $ 52.85 $ 119.57
<br /> $ 162.85 $ 268.53 $ 1,200.00
<br /> EWEB -POLE RELOCATE 1 LUMPSUM $ 28,000.00 $ 28,000.00 $ 10,513.96 $ 2,310.92 $ 870.95 $ 142.28 $ 73.36 $ -
<br /> $ 1,233.06 $ 2,789.86.. $ 3,799.85 $ 6,265.77 $ 28,000.00
<br /> EWEB -WATER METER AND ELECTRICAL DROP 1 LUMPSUM $ 3,000.00 $ 3,000.00 $ 1,126.;10 $ 247.60 $ 93.32 $ 15.24 $ 7.86 $ -
<br /> $ 132.11 $ 298.91 $ 407.13 $ 671.33 $ 3,000'
<br /> POS -IRRIGATION HOOKUP 1 LUMPSUM $ 5,500.00 $ 5,500.00 $ 2,065.24 $ 453.93 $ 171.08 $ 27.95 $ 14.41 $ - $ 242.21
<br /> $ 548.01 $ 746.40 $ 1,230.78 $ 5,501;
<br /> ATTORNEY FEES 1 LUMPSUM $ 1,000.00 $ 1,000.00 $ 375.50 $ 82.53 $ 31.11 $ 5.08 $ 2.62 $ - $ 44.04 $ 99.64
<br /> $ 135.71 $ 223.78 $ 1,000.00
<br /> RIGHTOFWAYACOUISITION 1 LUMPSUM $ 38,000.00. $ 38,000.00 $ 14,268.94 $ 3,136.25 $ 1,182.00 $ 193.09 $ 99.56 $ -
<br /> $ 1,673.44 $ 3,786.24 $ 5,156.93 $ 8,503.54 $ 38,000.00
<br /> Direct Total $ 1,315,021.91 $ 473,023.65 $103;966.51 $ 39,184.09 $ 6,401.01 $ .3,300.52:. $ - $ 82,275:52. $ 125,515.94
<br /> $170,955:34 $ 310,397.31 $1,315,021.91
<br /> ENGINEERING CHARGE 23% $ 302,455.04 $ 108,795.44 $ 23,912.76 $ 9,012.34 $ 1,472.23 $ 759.12 $ - $ 18,923.37 $
<br /> 28,868.67 $ 39,319.73 $ 71,391.38 $ 302,455.04
<br /> ADMIN FEE 5% $ 65,751.10 $ 23,651.'18. $ 5,198.43 $ 1,959.20 $ 320.05 $ 165.03 $ - $ 4,113.78 $ 6,275.80
<br /> $ 8,547.77 $ 15,519.87 $ 65,751.10
<br /> CONSTRUCTION FINANCING 4% $ 52,600.88 $ 18,920.y5 $ .4,158.74 $ 1,567.36 $ 256.04 $ 132.02 $ - $ 3,291.02
<br /> $ 5,020.64 $ 6,838.21 $ 12,415.89 $ 52,600.88
<br /> TOTAL $'1;735,828`92 $ 624;391:7.2 $137,238.44: $ 51,723.00 $ 8;449:33 $ 4,356.68 $ - $ 108,603.66 $ 165,681 A5 $225,661.05
<br /> $409,724:45 $1,735,828.92
<br />
<br />
|