|
COST DISTRIBUTION SPREADSHEET
<br />POST BID LID FORMATION-ASSESSMENT
<br />215/2008
<br />JOB NAME: 6th Alley
<br />DESCRIPTION:
<br />JOB #: 4527
<br />CONTRACT:
<br />BY: John Bonham
<br />CK:
<br />Bid Schell.
<br />item Description QTY Unit Unit Cast Total Paving CityWW City Storm City Pave Total
<br />40 8 inch Subgrade stabilization 154.00 sy $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 adjustments 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 Pipe 168.00 EACH $48.00 $ 8,064.00 $ 8,064.00 $ 0.01 $ 8,064.01
<br />100 10 Inch Storm Sewer Pipe 11.00 FEET $48.00 $ 528.00 $ 528.00 $ 528.00
<br />110 8 inch pvc wastewater pipe 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 quality structure 1.00 EACH $9,700.00 $ 9,700.00 $ 9,700.00 $ 9,700.00
<br />140 level 2,112 inch dense hmac 25.00 TON $150.00 $ 3,750.00 $ 3,750.00 $ - $ 3,750.00
<br />150 plain concrete pavement, undowelled, 7"thick 5164.00 SOFT $5.60 $ 28,918.40 $ 28,918.40 $ 28,918.40
<br />160 topsoil 1.50 CUYD $100.00 $ 150.00 $ 150.00 $ - $ 150.00
<br />
<br /> EST-
<br /> EST-
<br /> INSERTESTIMATES ABOVE THIS LINE
<br /> Sub-Tat~l $ 85,466.90 $ 62,307.90 ~ 23.159.00 S 0.01 $ - ~ 85,4F,6.91
<br /> 72.90% 27.10% 0.00% 0.00% 100.00%
<br />
<br />10 MOBILIZATION 1 LUMPSUM $10,000.00 $ 10,000.00 $ 7,290.30 $ 2,709.70 $ 0.00 $ - $ 10,000.00
<br />20 TPDT 1 LUMPSUM $4,000.00 $ 4,000.00 $ 2,916.12 $ 1,083.88 $ 0.00 $ - $ 4,000.00
<br />30 Erosion Control 1 LUMPSUM $650.00 $ 650.00 $ 473.87 $ 176.13 $ 0.00 $ - $ 650.00
<br />
<br /> EST-
<br /> EST-
<br /> INSERTESTIMATES ABOVE THIS LINE
<br /> ConfraciorToial $ 10Q116.90 S 72,988.18 $ 27,128.72 S 0,07 S - S 100,'116.91
<br /> 72.90% 27.10% 0.00% 0.00% 100.00%
<br />
<br /> TESTING $ 1,200.00 $ 874.84 $ 325.16 $ 0.00 $ - $ 1,200.00
<br /> ADVERTISING $ 600.00 $ 437.42 $ 162.58 $ 0.00 $ - $ 600.00
<br /> EROSION PERMIT FEES $ - $ - $ $ _ $ _ $ _
<br /> CONTINGENCY $ 10,011.69 $ 7,298.82 $ 2,712.87 $ 0.00 $ - $ 10,011.69
<br />
<br /> Ties. to GL AS OF DATE:
<br /> EST-
<br /> EST-
<br /> EST
<br /> INSERT ESTIMATES ABOVE THIS LINE
<br /> Tofa( Direct Costs -Including Estimates ~ 111,928.59 $ 81,599.25 S 30,329.34 $ 0.01 ~ x - S 111,928.60
<br /> 72.90% 27.10% 0.00% 0.00% 100.00%
<br />
<br /> ENGINEERING CHARGE 43% $ 48,129.29 $ 35,087.68 $ 13,041.62 $ 0.00) $ - $ 48,129.29
<br /> ADMINFEE 5% $ 5,596.43 $ 4,079.96 $ 1,516.47 $ 0.00 $ - $ 5,596.43
<br /> CONSTRUCTION FINANCING 3.511980% LUMPSUM $3,930.91 $ 3,930.91 $ 2,865.75 $ 1,065.16 $ 0.00 $ - $ 3,930.91
<br />
<br /> GRAND TOTAL (includes City Share Admin Fee) ~ 169,58522 8 123,632.64 Si 45,95258 3 0.01 ~ - ~ 169,585.23
<br /> __
<br />
<br />
<br />
<br />DRANO TOTAL (includes City Share Admin Fee) $ 169,58522 $ 123,632.64 $ 45,952.58 ~ 0.01 5 - ~ 1 Fi9,585.23
<br />TOTAL COSTS TO BE RECORDED (excludes City Share Admin Fee) a 168,068.75 ~ 168,068.76
<br />
|