|
COS T PROPosA L
<br />Contractor: LoneroCk, Inc.
<br />Project: Warner Avenue Improvements Project PCOA 32-0
<br />Project No.: 14-6802; 1M424; 20-6618 Revision: 2
<br />owner- City of Santa Ana Date: 02101-3124123
<br />Description of Work: Additional cost due to transidon 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 I
<br />OT
<br />Regular
<br />OT
<br />John Williams (Operator)
<br />157.5
<br />119.42
<br />$162.78
<br />$1 8,808.65
<br />Guillermo Saldana (Operator)
<br />77-5
<br />0.5
<br />$119.42
<br />$162-78
<br />$9,336.44
<br />Ramon Guillen Foreman Mason
<br />161-5
<br />4
<br />$99.94
<br />$135-07
<br />$16,680,59
<br />Salvador Saldana Labor i
<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
<br />169.5
<br />2
<br />$93.83
<br />$125.90
<br />$16,155.99
<br />Cruz Benavente Chan Laborer
<br />29
<br />$89,35
<br />$119,74
<br />$2,591.44
<br />Cruz Benavente Chan rentice
<br />88
<br />$71,25
<br />$98.67
<br />$6,270,00
<br />Jesus Gomez Labor I
<br />58-5
<br />$92.57
<br />$125.81
<br />$5 415.35
<br />Jorge Alejandres (Laborer) 168-5 2 $89.36 $119.74
<br />" Explain Additional Benefit:
<br />SUBTOTAL
<br />$15,296-64
<br />$111,083.30
<br />MU 20%
<br />$22,216,66
<br />TOTAL LABOR
<br />$133,299.95
<br />EQUIPMENT
<br />Description
<br />SBY
<br />HRS.
<br />OPP,
<br />HRS,
<br />SBY
<br />COST
<br />OPP-
<br />COST
<br />OTHER
<br />COSTS'
<br />EXTENDED
<br />AMOUNTS
<br />CAT 336EL Excavator
<br />19
<br />$211.24
<br />$4,013-56
<br />CAT 345CL Excavator
<br />122.5
<br />$288,41
<br />$35,330.23
<br />CAT 415F Skip Loader
<br />19
<br />$54.40
<br />$1 033,80
<br />CAT 45OF Backhoe Loader
<br />3
<br />$100.93
<br />$302.79
<br />CAT 45DE 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 />13
<br />$49.38
<br />$641.94
<br />CAT CB24B Railer
<br />$48.16
<br />$0.00
<br />Generator
<br />71
<br />$15.00
<br />$1.065-00
<br />Dump Truck 2 axle
<br />10
<br />$66,11
<br />$661-10
<br />Crew Truck 20GGD LB
<br />136
<br />$49-31
<br />$6,706.16
<br />Water Truck 350D0 LB
<br />4
<br />$57.21
<br />$228-84
<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 />90,BD8.34
<br />MU 15%
<br />$9,121,25
<br />TOTAL. EQUIPMENT
<br />$6g,929.59
<br />MATERIAL
<br />ā¯‘escsiption (Attach Invoice)
<br />UNITS
<br />QTY.
<br />UNIT
<br />PRICE
<br />EXTENDED
<br />AMOUNTS
<br />34' Cr. Rock
<br />CY
<br />112,84
<br />$43.79
<br />$4.941.26
<br />Hardware & Lumber Home Oe of etc-
<br />LS
<br />1
<br />Z" 517.4a
<br />$3 517-a0
<br />Core and Main Material
<br />LS
<br />1
<br />$2,235-91
<br />$2,235.81
<br />CMB
<br />CY
<br />48-81
<br />$23.43
<br />$1.143,38
<br />National Ready Mix
<br />LS
<br />1
<br />$10000.27
<br />$10 300-27
<br />Sand gags
<br />EA
<br />350
<br />$2.50
<br />$875.01)
<br />Asphalt
<br />Ton
<br />0
<br />$103-44
<br />$0.00
<br />Sand
<br />CY
<br />7-771
<br />$31.55
<br />$246.14
<br />Traffic Control E ui ment
<br />Daily
<br />45
<br />$126.62
<br />$5,69T90
<br />Shoring
<br />Weekly
<br />13
<br />1,722.01
<br />$22386-13
<br />CifiPurnp
<br />LS
<br />1
<br />1,595.00
<br />$1.596.00
<br />Disposal bum 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 />SUBTOTAL
<br />MU 15%
<br />TOTAL MATERIAL
<br />$64,844.18
<br />$9,726.63
<br />$74,570.81
<br />Other/Misc. Work
<br />UNITS
<br />CITY_
<br />UNIT
<br />PRICE
<br />OTHER
<br />COSTS`
<br />EXTENDED
<br />AMOUNTS
<br />Reber Cost wl marku
<br />LS
<br />1
<br />$21,439-65
<br />$21,439.55
<br />Item u Ion
<br />5
<br />$450.00
<br />0. Q
<br />Explain Other Costs:
<br />SUBTOTAL
<br />$3,760.35)
<br />MU 0%
<br />50.00
<br />TOTAL OTHER WORK
<br />($3,760.35)
<br />If AC] ve tz rd is compete and L;Orrect
<br />Fie preseritative
<br />Owners Representative
<br />I VIAL LH6ViL
<br />TOTAL EQUIPMENT
<br />$69.929,59
<br />TOTAL MATERIAL
<br />$74,570,81
<br />TOTAL. OTHER WORK
<br />($3,760-35)
<br />BOND 1%
<br />$2,740.40
<br />TOTAL THIS PROPOSAL
<br />$276,780-40
<br />
|