|
COST PROPOSAL
<br />Contractor: Lonerock, Inc.
<br />Project: Warner Avenue Improvements Project PCO#: 32A
<br />Project No.: 14r6802; 18•6424; 20-6618 Revision: 1
<br />Owner: City of Santa Ana Date: 02101-3124123
<br />❑escriptian of Work: Additional cost due to transition structures due to SS design change
<br />based on RFI 24 23 working days extension
<br />LABOR
<br />Name & Classification
<br />HOURS
<br />HOURLY RATE
<br />ADDITIONAL
<br />BENEFiT*
<br />EXTENDED
<br />AMOUNTS
<br />Regular J
<br />OT
<br />Regular
<br />OT
<br />John Williams (Operator)
<br />157.5
<br />$119.42
<br />$162.78
<br />$18,80 .65
<br />Guillermo Saldana (Operator)
<br />77.5
<br />0.5
<br />$ 19.42
<br />$16 . 8
<br />$9,336.44
<br />Ramon Guillen Toreman Mason
<br />161.5
<br />4
<br />$99.94
<br />$135.07
<br />$16 680.59
<br />Salvador Saldana Labor IV
<br />54.5
<br />$92.57
<br />$125.81
<br />$5,045.07
<br />Ricardo Guillen Cement Mason
<br />163
<br />1.5
<br />$93.83
<br />$125.90
<br />$15,483.14
<br />Ramon Guillen Jr, (Mason) 1
<br />169.5
<br />2
<br />$93.83
<br />$125.90
<br />$16,155.99
<br />Cruz Benavente Chan Labor It)
<br />117
<br />$89.36
<br />$119.74
<br />$10,455,12
<br />Jesus Gomez Labor i
<br />58.5
<br />$92.57
<br />$125.81
<br />$5,415.35
<br />Jorge Alejandres (Lahore 11) 168.5 2 $89.36 $119.74
<br />x Explain Additional Benefit:
<br />SUBTOTAL
<br />MU 20"%
<br />TOTAL LABOR
<br />$15,296_64
<br />$112,676.98
<br />$22,535.40
<br />$135,212.37
<br />EQUIPMENT
<br />Dewription
<br />SBY
<br />HRS.
<br />OPP.
<br />HRS.
<br />SBY
<br />COST
<br />OPf'.
<br />COST
<br />OTHER
<br />COSTS*
<br />EXTENDED
<br />AMOUNTS
<br />T 336EL Excavator
<br />19
<br />$211.24
<br />4,013.56
<br />CAT 345CL Excavator
<br />122.5
<br />$288,41
<br />$36,330.23
<br />CAT 415E Skip Loader
<br />19
<br />$54.40
<br />$1,033.60
<br />CAT 450F Backhoe Loader
<br />3
<br />$100.93
<br />$302.79
<br />CAT 450E Backhoe Loader
<br />$94-17
<br />$0.00
<br />CAT 950H Loader
<br />9
<br />$155.08
<br />$1,395.72
<br />CAT 972H Loader
<br />33
<br />$276-57
<br />$9,126,81
<br />CAT 262D Skid Steer Loadr
<br />14
<br />$49.38
<br />$691,32
<br />CAT CB24B Roller
<br />$46,16
<br />$0.00
<br />Generator
<br />77
<br />$15,00
<br />$1,155,00
<br />Dump Truck 2 axle
<br />10
<br />$66.11
<br />$661,10
<br />Crew Truck 20000 LB
<br />144
<br />$49.31
<br />$7,100.64
<br />Water Truck 36000 LB
<br />6
<br />$57.21
<br />$343.26
<br />CAT 315F
<br />3.5
<br />$69-45
<br />$243,08
<br />H100 Hammer
<br />3
<br />$19.84
<br />$59.52
<br />Explain Other Costs:
<br />SUBTOTAL
<br />$61,456,62
<br />MU 15%
<br />$9,218.49
<br />--
<br />TOTAL
<br />EQUIPMENT
<br />$70.675.11
<br />MATERIAL
<br />❑escripbon (Attach invoice)
<br />UNITS
<br />QTY_
<br />UNIT
<br />PRICE
<br />FJCTENDED
<br />AMOUNTS
<br />314' Cr. Rock
<br />Cy
<br />112.84
<br />$43.79
<br />$4,941,26
<br />Hardware Er Lumber Home Depot etc.
<br />LS
<br />1
<br />$4,036.58
<br />$4,030.58
<br />Core and Main Material
<br />LS
<br />1
<br />$2,235.81
<br />$2,235,81
<br />CMB
<br />CY
<br />48.8
<br />$23.43
<br />$1,143.38
<br />National Ready Mix
<br />LS
<br />1
<br />$10,300.27
<br />$10,300.27
<br />Sand Bags
<br />EA
<br />350
<br />$2.50
<br />$875.00
<br />Asphalt
<br />Tan
<br />0
<br />$103-44
<br />$0,00
<br />Sand
<br />Cy
<br />7.77
<br />$31.55
<br />$245-14
<br />Traffic Control E ui ment
<br />Dail
<br />45
<br />$126.62
<br />$5,697.90
<br />Shoring
<br />Weekly
<br />13
<br />1.722-01
<br />$221386.13
<br />citipump
<br />LS
<br />1
<br />1,595.00
<br />$1,595.00
<br />Disposal Dump Fees
<br />EA
<br />40.7
<br />265.00
<br />$10,785.50
<br />Trash Disposal Costs
<br />LS
<br />1
<br />1,121.30
<br />$1,121.30
<br />TOTAL
<br />SUBTOTAL
<br />$65,363.28
<br />MU 16%
<br />$9,804.49
<br />MATERIAL
<br />$75,167.77
<br />OtherlNlisc. Work
<br />UNITS
<br />OTY.
<br />UNIT
<br />PRICE
<br />OTHER
<br />COSTS`
<br />EXTENDED
<br />AMOUNTS
<br />Rebar Cost wl marku
<br />LS
<br />1
<br />$21,439.65
<br />$21,439-65
<br />tem a uctlon
<br />5
<br />4
<br />$ ,
<br />Explain Other Casts:
<br />SUBTOTAL
<br />$3,760.35
<br />MU 0%
<br />$0.00
<br />TOTAL
<br />OTHER WORK
<br />($3,760.35)
<br />It Ab. e ecora is Uomplete an0 Lolrec[ ,
<br />I sen alive
<br />C7wnveS Repre untatrve
<br />f VIMLi -V+i
<br />1,1-.-I
<br />TOTAL EQUIPMENT
<br />$70,875.11
<br />TOTAL MATERIAL
<br />$75,167,77
<br />TOTAL OTHER WORK
<br />($3,760.35)
<br />SAND 1%
<br />$2,772.95
<br />TOTAL THIS PROPOSAL
<br />$280,067.86
<br />
|