|
COST PROPOSAL
<br />Contractor: Lonerock, Inc.
<br />Project; Warner Avenue Improvements Project PCO#: 32.0
<br />Project No.- 14-6802; 18-6424; 20-6618 Revision:
<br />Owner: City of Santa Ana Date: 02101- =4123
<br />Description of Work: Additional cost due to transition structures due to SS design change
<br />eased on RF124 23 working days extension
<br />LABOR
<br />Name & Classiticabon
<br />HOURS
<br />HOURLY RATE
<br />ADDITIONAL
<br />BENEFIT*
<br />EXTENDED
<br />AMOUNTS
<br />Regutar
<br />OT
<br />Reguiar
<br />OT
<br />John Williams (Operator)
<br />157.5
<br />$119.42
<br />$162.78
<br />518,808.65
<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 IV
<br />54.5
<br />$92.57
<br />$125.81
<br />$5,045.07
<br />Ricardo Guilien Cement Mason
<br />163
<br />1.5
<br />$9183
<br />$125.90
<br />$15,483.14
<br />Ramon Guillen Jr. Mason
<br />169.5
<br />2
<br />S93.83
<br />$125.90
<br />$16.155.99
<br />Cruz Benavente Chan Labor II
<br />117
<br />$89.36
<br />$119.74
<br />$10,455.12
<br />Jesus Gomez Labor IV)
<br />58.51
<br />$92.57
<br />$125.81
<br />$5,416,35
<br />Jorge Alejandres (Latwre II) 1 168.5 2 $89.36 $119.74
<br />Explain Additional Benefit:
<br />SUBTOTAL
<br />$15,296,64
<br />$112,676.98
<br />MU 20%
<br />$22.535.40
<br />TOTAL LABOR
<br />$135,212.37
<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 />$187.52
<br />$3,562.88
<br />CAT 345CL Excavator
<br />122.5
<br />$256.50
<br />$31.421,25
<br />CAT 415F Skip Loader
<br />19
<br />$47,87
<br />$909.53
<br />CAT 45DF Backhoe Loader
<br />3
<br />$83.95
<br />$251.85
<br />CAT 450E Backhoe Loader
<br />$83.95
<br />$0.00
<br />CAT 950H Loader
<br />9
<br />$136.17
<br />$1,225.53
<br />CAT 972H Loader
<br />33
<br />$206.74
<br />$6.822.42
<br />CAT 262D Skid Steer Load
<br />14
<br />$40,25
<br />$563.50
<br />CAT CB24B Roller
<br />538.72
<br />Won
<br />Generator
<br />77
<br />$15.00
<br />$1,155,00
<br />Dump Truck 2 axis
<br />10
<br />$50.64
<br />$506,40
<br />Crew Truck 20000 LB
<br />144
<br />537.19
<br />$5,355.36
<br />Water Truck 36000 LB
<br />6
<br />$45.04
<br />$270.24
<br />CAT 315F
<br />3.5
<br />$61.38
<br />$214.83
<br />H100 Hammer
<br />3
<br />$19.84
<br />$59.52
<br />Explain Other Costs:
<br />TOTAL
<br />SUBTOTAL
<br />$52,318.31
<br />MU t5%
<br />$7,847.75
<br />$60,166.06
<br />EQUIPMENT
<br />MATERIAL
<br />Description (Attach Invoice)
<br />UNITS
<br />QTY.
<br />UNIT
<br />PRICE
<br />EXTENDED
<br />AMOUNTS
<br />314" Cr. Rock
<br />CY
<br />112.84
<br />$43.79
<br />$4,941,26
<br />Hardware & Lumber Home Depot etc.
<br />LS
<br />1
<br />$4.036.58
<br />$4,036.58
<br />Core and Main Material
<br />LS
<br />1
<br />$2,235.81
<br />$2,235.81
<br />CMB
<br />CY
<br />48.81
<br />$23.43
<br />$1,143.38
<br />National Ready Mix
<br />ILS
<br />1
<br />$10,300.27
<br />$10,300.27
<br />Sand Ba s
<br />EA
<br />350
<br />$2.50
<br />$875,00
<br />AS aft
<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 uipment
<br />Dail
<br />45
<br />$126.62
<br />$5,697,90
<br />Shoring
<br />Weekly
<br />13
<br />1,722.01
<br />$22,386,13
<br />CitiPurnp
<br />L5
<br />1 1
<br />1,595.00
<br />$1,595.00
<br />Disposal Dump Fees
<br />1EA
<br />40.7
<br />285.00
<br />$10,785,50
<br />Trash Disposal Costs
<br />ILS
<br />1
<br />1,121.30
<br />$1,121.30
<br />SUBTOTAL
<br />MU 15%
<br />O AL MATERIAL
<br />$65,363.28
<br />$9.804.49
<br />$75,167.77
<br />OtherlMisc, Work
<br />UNITS
<br />QTY,
<br />UNIT
<br />PRICE
<br />OTHER.
<br />COSTS"
<br />EXTENDED
<br />AMOUNTS
<br />Rebar Cost wl marfcu
<br />LS
<br />1
<br />$21,439.65
<br />$21.439.65
<br />em UC on
<br />5
<br />Explain Other Costs:
<br />SUBTOTAL
<br />($3,760.35)
<br />MU D%
<br />MOOTOTAL
<br />OTHER WORK
<br />($3,760.35)
<br />if Above fiwQrdis Complete and Corfecti TOTAL LABOR $135,212.37
<br />TOTAL EQUIPMENT $60.166.06
<br />,cbnra alive TOTAL MATERIAL $75.167.77
<br />TOTAL OTHER WORK ($3,760.35)
<br />BOMD 1% $2,667AS
<br />❑W ais Representative TOTAL THIS PROPOSAL $269.453.71
<br />
|