<br /> _ ~ COST DISTRIBUTION SPREADSHEET • <br /> FINAL ASSESSMENT (as of 3/24/06) <br /> JOB NAME: 3rd/4th CONNECTOR <br /> DESCRIPTfON: <br /> JOB 3827 <br /> CONTRACT: <br /> BY: STEVE GALLUP <br /> CK: STEVE GALLUP <br /> Bid'Sched 4r' ~ ~ ~ w~ ~ , <br /> ~ `~~tem . , ~i pon ~ ~''~~`~x~~ ~~~,527~'~' ~ 'Unit k Direct MWMC <br /> ~ p r 3 <br /> , s _ .tw. ~#r'~ t..~. ~tg?+~'kYdX ,a ~F'!{z~'~''1,,: ~ _ .t~y,~, <br /> 320 MINOR ADJUSTMENT OF MWMC MANHOLE 0 EACH $ - <br /> 330 ABANDON MWMC MANHOLE WITH CLSM 1.5 LS 5 3,000.00 <br /> ai { _ _ INr t«+ ry.;n.~'~,.-$ fr rK~t`fx ,~~1t;. ~ `t,,.rv -.-y».~1 7~3 r 3'`4b f °t 'rY'`f.i~~. <br /> Sub-Total ti ~ .~.x<~:" .v h'~.,i~L :<< , ,~.~Y.~~ ~~3,OOO:bO <br /> % ©.28% <br /> 10 MOBILIZATION 1 LS $ 255.02 <br /> 20 TEMPORARY PROTECTION AND DIRECTION OF TRAFFIC 1 LS $ 15.90 <br /> 30 TEMPORARY SIGNS 282 SQUARE FOOT $ 12.81 <br /> 40 FLAGGERS 62 HOUR $ 0.18 <br /> 50 EROSION CONTROL 1 LS $ 4.54 <br /> 60 CONSTRUCTION ENTRANCES 2 EACH $ 1.70 <br /> 70 COMPOST FILTER BERM 0 LIN FT $ - <br /> 80 CONSTRUCTION FENCE 390 LIN FT $ 2.77 <br /> 90 EMULSION DUST PALLIATIVE 0 SQUARE YARD $ - <br /> 610 PERMANENT SEEDING AND MULCHING 0.75 ACRE $ 2.87 <br /> 720 DETOUR REVISION, CO#1 1 LS $ 2.32 <br /> Co tact Total ; ~ ~ ""q ~ , E,.. <br /> % 0.28% <br /> PSl TESTING 1 LUMPSUM $ 32.54 <br /> LANE COUNTY PUBLIC WORKS TESTING LAB 1 LUMPSUM $ 0.77 <br /> STATON COMPANY -BUILDING DEMOLITION 1 LUMPSUM <br /> SANIPAC -BUILDING DEMOLITION 1 LUMPSUM <br /> SONITROL -BUILDING DEMOLITION 1 LUMPSUM <br /> PBS ENGINEERING -BUILDING DEMOLITION 1 LUMPSUM <br /> KIM STUMP REMOVAL -BUILDING DEMOLITION 1 LUMPSUM <br /> PACIFIC ENV -BUILDING DEMOLITION 1 LUMPSUM <br /> OREGON FENCE -BUILDING DEMOLITION 1 LUMPSUM <br /> ADVERTISING 1 LUMPSUM $ 3.66 <br /> BERGESON HZMAT TESTING 1 LUMPSUM <br /> COYOTECREEK WETLAND & PLANT STUDY 1 LUMPSUM <br /> NICHOLS CONSULTING PAVEMENT STUDY 1 LUMPSUM <br /> WETLAND MITIGATION BANK 0.03 ACRE <br /> WESTATES FLAGGIN SERVICES FOR GPR 1 LUMPSUM <br /> GPR -GROUND PENTRATING RADAR 1 LUMPSUM <br /> LANE COUNTY WASTE 1 LUMPSUM <br /> PERMITS 1 LUMPSUM <br /> LCOG 1 LUMPSUM <br /> EWEB -EXTRA COST FOR LARGER VAULT LID 1 LUMPSUM $ - <br /> EWEB -POLE RELOCATE PART OF R/W ACQUISITION 1 LUMPSUM $ - <br /> EWEB -WATER METER AND ELECTRICAL DROP 1 LUMPSUM <br /> EWER -HYDRANT INSTALL 1 LUMPSUM <br /> EWEB -WATER BILLINGS 1 LUMPSUM <br /> LLW INC. WILSON -CRIB LADDER STAIRS FOR EX. BUTTE P 1 LUMPSUM $ - <br /> POS -IRRIGATION HOOKUP 1 LUMPSUM <br /> CITY STRIPING/TRAFFIC CONTROL MATERIALS 1 LUMPSUM $ - <br /> ATTORNEY FEES 1 LUMPSUM <br /> DUNCAN BROWN -REAL ESTATE APPRAISAL SERVICES 1 LUMPSUM <br /> RIGHT OF WAY ACQUISITION 1 LUMPSUM <br /> ~ t~~~'`' Direct Total ' _ ~ ,~"r;r'~, , ~ , , s,:t~,.r~ y '`'"`~j~-, ~ .,s:~~'a~t , ~0 <br /> ENGINEERING CHARGE 23°l0 $ 767.07 <br /> ENGINEERING CHARGE NON-ASSESSABLE 1 LUMPSUM <br /> ADMIN FEE 5% $ 166.75 <br /> CONSTRUCTION FINANCING 3.70492% $ 123.56 <br /> j. # -TOTAL ~ ;a. <br /> $ 4,392 X47 <br /> <br />