|
COST DISTRIBUTION SPREADSHEET
<br /> POST BID LID FORMATION-ASSESSMENT
<br />
<br /> 2/5/2008
<br />
<br /> JOB NAME: 6th Alley
<br /> DESCRIPTION:
<br />
<br /> JOB 4527
<br />
<br /> CONTRACT:
<br />
<br /> BY: John Bonham
<br />
<br /> CK:
<br /> Bid Schell: Description QTY Unit Unii Cost Total Paving CityWW City Storm City Pave Total
<br /> llem
<br /> 40 8 inch Sub rade stabilization 154.00 s $16.25 $ 2,502.50 $ 2,502.50 $ 2,502.50 $ -
<br /> 50 72 inch Saddle manhole over ex pipe 1.00 each $5,000.00 $ 5,000.00. $ - $ 5,000.00 $ 5,000.00
<br /> 60 Catch Basin 1.00 EACH $1,345.00 $ 1,345.00 $ 1,345.00 $ 1,345.00
<br /> 70 minor ad'ustments of manholes 1.00 EACH $300.00 $ 300.00 $ 300.00 $ 300.00
<br /> 80 General Excavation 205.00 CUYD $10.00 $ 2,050.00 $ 2,050.00 $ 2,050.00 $ -
<br /> 90 12 inch Storm Sewer Pi a 168.00 EACH $48.00 $ 8,064.00 $ 6,000.00 $ 2,064.00 $ 8,064.00 $ -
<br /> 100 10 Inch Storm Sewer Pie 11.00 FEET $48.00 $ 528.00 $ 528.00 $ 528.00 $ -
<br /> 110 8 inch vc wastewater pi a 367.00 FEET $57.00 $ 20,919.00 $ 20,919.00 $ 20,919.00 $ -
<br /> 120 wastewater service, 6" 56.00 FEET $40.00 $ 2,240.00 $ 2,240.00 $ 2,240.00 $ -
<br /> 130 water ualit structure 1.00 EACH $9,700.00 $ 9,700.00 $ 9,700.00 $ 9,700.00
<br /> 140 level 2,1/2 inch dense hmac 25.00 TON $150.00 $ 3,750.00 $ 3,750.00 $ - $ 3,750.00
<br /> 150 plain concrete avement, undowelled, 7" thick 5164.00 SOFT $5.60 $ 28,918.40 $ 28,918.40 $ 28,918.40
<br /> 160 to soil 1.50 CUYD $100.00 $ 150.00 $ 150.00 $ - $ 150.00
<br /> $ -
<br /> EST-
<br /> EST -
<br /> INSERT ESTIMATES ABOVE THIS LINE ~
<br /> Sub-Total $ &5,466.90 $ 55,243.90 $ 23,159.00 $ 7,064.00 $ - $ 85,466.90
<br /> % 64.64% 27.10% 8.27% 0.00% 100.00% 100.00%
<br /> 10 MOBILIZATION 1 LUMPSUM. $10,000.00 $ 10,000.00 $ 6,463.78 $ 2,709.70 $ 826.52 $ - $ 10,000.00 $ -
<br /> 20 TPDT 1 LUMPSUM $4,000.00 $ 4,000.00 $ 2,585.51 $ 1,083.88 $ 330.61 $ - $ 4,000.00 $ -
<br /> 30 Erosion Control 1 LUMPSUM $650.00 $ 650.00 $ 420.15 $ 176.13 $ 53.72 $ - $ 650.00
<br /> EST-
<br /> EST-
<br /> INSERT ESTIMATES ABOVE THIS LINE
<br /> Contractor Total $ 100,116.90 $ 64,713.33 $ 27,128.72 $ 8,274.85 $ - $ 100,116.90 $ -
<br /> % 64.64% 27.10% 8.27% 0.00% 100.00% 100.00%
<br /> TESTING $ 1.,200.00 $ 775.65 $ 325.16 $ 99.18 $ - $ 1,200.00 $ -
<br /> ADVERTISING $ 600.00 $ 387.83 $ 162.58 $ 49.59 $ - $ 600.00 $ , -
<br /> EROSION PERMIT FEES $ - $ - $ - $ - $ - $ - $ -
<br /> CONTINGENCY $ 10,011.69 $ 6,471.33 $ 2,712.87 $ 827.49 $ - $ 10,011.69 $ -
<br /> Ties to GL AS OF DATE:
<br /> EST-
<br /> EST-
<br /> EST-
<br /> INSERTESTIMATES ABOVE THIS LINE
<br /> Total Direct Costs-Iracludin Estimates $ 111,928.59 $ 72,348.14 $ 30,329.34 $ 9,251.11 $ - $ 111,928.59_ $ -
<br /> 64.64% 27.10% 8.27% 0.00% 100.00% 100.00%
<br /> ENGINEERING CHARGE 43% $ `48,129.29 $ 31,109.70 $ 13,041.62 $ 3,977.97 $ - $ 48,129.29 $ -
<br /> ADMINFEE 5% $ 5,596.43 $ 3,617.41 $ 1,516.47 $ 462.56 $ - $ 5,596.43 $ -
<br /> CONSTRUCTION FINANCING 3.511980% LUMPSUM $3,930.91 $ 3,930.91 $ 2,540.85 $ 1,065.16 $ 324.90 $ - $ 3,930.91 $ -
<br /> GRAND TOTAL includes Cit Share Admin Fee $ 169,585.22 $ 109,616.10 $ 45,952.58 $ 14,016.54 $ - $ 969,58522,.. $ -
<br /> GRAND TOTAL includes Cit Share Admin Fee $ 169,585.22 $ 109,616.10 $ 45,952.58 $ 14,016.54 $ - $ 169,585.22 $ -
<br /> TOTAL COSTS TO BE RECORDED (excludes City Share Admin Fee) $ 167,606.19 $ 167,606.19 $ -
<br />
<br />
|