Laserfiche WebLink
COST PROPOSAL <br /> Contractor: Lonerock,Inc. <br /> Project: Warner Avenue Improvements Project PCO#: 26.0 <br /> Project No.: 14-6802; 18-6424; 20-6618 Revision: 2 <br /> Owner: City of Santa Ana Date: 12/20/23 <br /> Description of Work: Waterline material escalation cost. <br /> Invoiced Material and Remaining Material . <br /> LABOR HOURS HOURLY RATE ADDITIONAL EXTENDED <br /> Name&Classification Regular OT Regular OT BENEFIT" AMOUNTS <br /> John Williams(Operator) $119.42 $162.78 $0.00 <br /> Guillermo Saldana (Operator) $119.42 $162.78 $0.00 <br /> Ramon Guillen(Foreman Mason) $99.94 $135.07 $0.00 <br /> Eduardo Rojas(Apprentice Operator) $79.30 $107.43 $0.00 <br /> Ricardo Guillen (Cement Mason) $93.83 1 $125.90 $0.00 <br /> Ramon Guillen Jr. (Mason) $93.83 $125.90 $0.00 <br /> Cruz Benavente Chan (Labor II) $89.36 $119.74 $0.00 <br /> Chris Avina(Labor Apprentice) $55.12 $74.47 $0.00 <br /> Jorge Alejandres(Laborer II) $89.36 $119.74 $0.00 <br /> *Explain Additional Benefit: SUBTOTAL $0.00 <br /> MU 20% $0.00 <br /> TOTAL LABOR $0.00 <br /> EQUIPMENT SBY OPP. SBY OPP. OTHER EXTENDED <br /> Description HRS. HRS. COST COST COSTS* AMOUNTS <br /> CAT 336EL Excavator $231.50 $0.00 <br /> CAT 345CL Excavator $317.25 $0.00 <br /> CAT 415F Skip Loader $59.78 $0.00 <br /> CAT 450F Backhoe Loader $110.94 $0.00 <br /> CAT 450E Backhoe Loader $102.95 $0.00 <br /> CAT 950H Loader $169.46 $0.00 <br /> CAT 972H Loader $304.23 $0.00 <br /> CAT 262D Skid Steer Loadr $54.27 $0.00 <br /> CAT CB24B Roller $50.19 $0.00 <br /> Generator $15.00 $0.00 <br /> Dump Truck 2 axle $73.34 $0.00 <br /> Crew Truck 20000 LB $54.71 $0.00 <br /> Water Truck 36000 LB $63.46 $0.00 <br /> CAT 315F $75.53 $0.00 <br /> H100 Hammer $19.84 $0.00 <br /> Explain Other Costs: SUBTOTAL $0.00 <br /> MU 15% $0.00 <br /> TOTAL EQUIPMENT $0.00 <br /> MATERIAL UNIT EXTENDED <br /> Description (Attach Invoice) UNITS QTY. PRICE AMOUNTS <br /> Invoiced Waterline Material LS 1 $442,508.63 $442,508.63 <br /> Remaining Material Price LS 1 $86,128.88 $86,128.88 <br /> Original Bid Price ILS 1 -1 $311,850.58 ($311,850.58) <br /> SUBTOTAL $216,786.93 <br /> MU 15% $32,518.04 <br /> TOTAL MATERIAL $249,304.97 <br /> Other/Misc.Work UNIT OTHER EXTENDED <br /> UNITS QTY. PRICE COSTS* AMOUNTS <br /> $0.00 <br /> 0.00 <br /> Explain Other Costs: SUBTOTAL $0.00 <br /> $0.00 <br /> TOTAL OTHER WORK $0.00 <br /> If Above Record is Complete and Correct TOTAL LABOR $0.00 <br /> TOTAL EQUIPMENT $0.00 <br /> Contractor's Representative TOTAL MATERIAL $249,304.97 <br /> TOTAL OTHER WORK $0.00 <br /> py BOND 1% $2,493.05 <br /> City CiOU 8T[sRepresentative � � _ 18 TOTAL THIS PROPOSAL5di7. ff,,&2 <br />