Loading...
Howards Point Road - McCrossan QuoteFAFA9/ Box 1240, 7865 Jefferson Highway, Maple Grave, Minnesota 55311 -5240 7631425 -4167 Fax: Estimating 7631425.0520 - Admini5(ration 7631425.1255 Cost Detail With Pricing Project Name: Shorewood Water Services Customer: City Of Shorewood Job Number: Billing Address: 5755 Country Club Road Bid As: UM Shorewood, MN 55331 Estimator: Phone: (952) 474 -3236 Project Address: Contact: $849.96 $1,009.15 $1,009.15 15.500/0 Completion Date: 4.00 EACH © 200 - Common Excavation 30.00 CY Unit Total Markup Description Quantity UM Direct Cost Direct Cost Unit Price Total Price Percent I 100 - Mobilization 1.00 LS $849.96 $849.96 $1,009.15 $1,009.15 15.500/0 ji CSM Lowboy 4.00 EACH $212.49 $849.96 CSM Lowboy (1.50 MH /EACH, 0.60 DY) 4.00 EACH $212.49 $849.96 Lowboy Tractor And Trailer 4.80 HR $99.00 $475.20 ® Truck Driver 5 -Axle (Quad) 6.00 HR $62.46 $374.76 © 200 - Common Excavation 30.00 CY $14.53 $435.82 $17.25 $517.50 15.51% m,q Excavation - Backhoe (325) (EV) 30.00 CY $14.53 $435.82 DISPOSAL FEE - SUITABLE (LV) (C.S. 36.00 CY $1.50 $54.00 McCrossan Construction, Inc.) Trucking - Tri / Quad (CY) (LV) 36.00 CY $10.61 $381.82 Trucking - Tri / Quad (1.00 DY, 0.48 36.00 CY $10.61 $381.82 Trucks, 4.50 CY /HR) 0.80 HR $72.60 $58.08 © 300 - Aggregate Base Class 5 (CV) 30.00 CY $38.69 $1,160.66 $45.93 $1,377.90 15.48% fD! Recycled Class 5 (CCY) 30.00 CY $38.69 $1,160.66 RECYCLED CLASS 5 (C.S. McCrossan 60.00 TON $5.74 $344.35 Construction, Inc.) Aggregate - Place Base Course (63.16 60.00 TON $6.53 $392.07 TON /PH, 0.10 DY) Blade - CAT 14H 0.80 HR $72.60 $58.08 Case Farm Tractor [0.25] 0.80 HR $58.30 $11.66 Roller - Smooth Drum (CS 563) [0.75] 0.80 HR $50.60 $30.36 AA Water Wagon [0.25] 0.80 HR $15.00 $3.00 Grader Operator 1.00 HR $73.33 $73.33 ® Laborer (Unskilled) 1.00 HR $65.93 $65.93 IL Roller Operator 1.00 HR $67.95 $67.95 Pick Up - Crew Cab 0.80 HR $8.80 $7.04 Grading Foreman 1.00 HR $74.71 $74.71 Trucking (1.00 DY, 0.53 Trucks, 7.50 60.00 TON $7.07 $424.24 TON /HR) © 400 - V Curb Stop And Box 4.00 EACH $455.02 $1,820.10 C" Watermain - Fittings EA 4.00 EACH $295.62 $1,182.50 $540.25 $2,161.00 15.50% 4/9/2018 2:34:04 PM Page 1 Unit Total Markup Description Quantity UM Direct Cost Direct Cost Unit Price Total Price Percent (Item 400 -1 " Curb Stop And Box continued) Watermain - Valves (1.00 EACH /PH, 4.00 EACH $295.62 $1,182.50 0.42 DY) Backhoe - CAT 345 / 349 3.37 HR $90.00 $303.16 Backhoe Operator 4.21 HR $72.57 $305.54 ® Bottom Man 4.21 HR $66.90 $281.67 Pipe Layer 4.21 HR $69.38 $292.14 1" CURB STOP & BOX 4.00 EACH $159.40 $637.60 © 500 - 1" Corporation Stop 4.00 EACH $354.77 $1,419.06 $421.21 $1,684.84 15.50% Watermain - Connect To Existing 4.00 EACH $295.62 $1,182.50 Watermain - Valves (1.00 EACH /PH, 4.00 EACH $295.62 $1,182.50 0.42 DY) Backhoe - CAT 345 / 349 3.37 HR $90.00 $303.16 Backhoe Operator 4.21 HR $72.57 $305.54 Bottom Man 4.21 HR $66.90 $281.67 Pipe Layer 4.21 HR $69.38 $292.14 1" CORPORATION STOP 4.00 EACH $59.14 $236.56 © 600 - 1" Type K Copper Pipe 250.00 LF $42.95 $10,738.34 $51.00 $12,750.00 15.50% .�_jil Watermain - Services (3256H) 250.00 LF $37.64 $9,410.81 1 Pipe - Stubs (325 BH) (125.00 LF /DY, 250.00 LF $37.64 $9,410.81 2.00 DY) Backhoe - CAT 325 / 336 16.00 HR $80.00 $1,280.00 Loader - CAT 950 16.00 HR $49.50 $792.00 Pick Up - Crew Cab 16.00 HR $8.80 $140.80 Sewer - Mud Truck 16.00 HR $8.80 $140.80 ® Backhoe Operator 20.00 HR $72.57 $1,451.31 ® Bottom Man 20.00 HR $66.90 $1,337.91 ® Loader Operator (over 5 CY) 20.00 HR $72.57 $1,451.31 ® Pipe Layer 20.00 HR $69.38 $1,387.66 ® Pipe Layer Foreman 20.00 HR $71.45 $1,429.03 1" COPPER TYPE K 250.00 LF $5.31 $1,327.53 ® 700 - Traffic Control 1.00 LS $250.00 $250.00 $283.70 $283.70 10.390/a 800 - Sodding, Type Lawn (Ind Topsoil & 300.00 SY $7.63 $2,287.73 $8.75 $2,625.00 11.620/b Fert) I Topsoil Borrow (LCY) 21.00 CY $25.61 $537.73 TOPSOIL BORROW (C.S. McCrossan 29.40 TON $6.44 $189.23 Construction, Inc.) Topsoil Borrow (50.00 CY /PH, 0.04 DY) 21.00 CY $5.99 $125.77 Loader - CAT Skid Loader 0.35 HR $30.80 $10.89 Loader - CAT 950 0.35 HR $49.50 $17.51 ® Laborer (Unskilled) 0.44 HR $65.93 $29.15 ® Loader Operator (over 5 CY) 0.44 HR $72.57 $32.08 ® Grading Foreman 0.44 HR $74.71 $33.03 Pick Up - Crew Cab 0.35 HR $8.80 $3.11 Trucking (1.00 DY, 0.28 Trucks, 2.63 21.00 CY $10.61 $222.73 CY /HR) Sodding 300.00 SY $5.50 $1,650.00 Fertilizer 50.00 LB $2.00 $100.00 4/9/2018 2:34:04 PM Shorewood Water Services Page 2 Description i 99020 - SMALL TOOLS (Owned) DIVISION 50 - FORM SHOP (C.S. McCrossan Construction, Inc.) Unit Total Quantity UM Indirect Cost Indirect Cost 1.00 LS $404.16 $404.16 137.00 HR $2.95 $404.16 4/9/2018 2:34:04 PM Shorewood Water Services Page 3 Total Bid Price: $22,409.09 4/9/2018 2:34:04 PM Shorewood Water Services Page 4 Percent of Amount Bid Price Percent of $18,961.67 Amount Direct Cost $0.00 0.00% Amount Indirect Cost Labor: $9,566.84 50.45% 0.56% Labor: $0.00 0.00% Equipment Owned: $3,576.77 18.86% Total Profit: Equipment Owned: $0.00 0.00% Equipment Rented: $0.00 0.00% Equipment Rented: $0.00 0.00% Materials Owned: $0.00 0.00% Materials Owned: $0.00 0.00% Materials Purchased: $2,789.28 14.71% Materials Purchased: $404.16 100.00% Subcontracted: $2,000.00 10.55% Subcontracted: $0.00 0.00% Trucking Owned: $0.00 0.00% Trucking Owned: $0.00 0.00% Trucking Hired: $1,028.79 5.43% Trucking Hired: $0.00 0.00% Miscellaneous: $0.00 0.00% Miscellaneous: $0.00 0.00% Plug: $0.00 0.00% Plug: $0.00 0.00% Direct Cost: $18,961.67 Indirect Cost: $404.16 Total Bid Price: $22,409.09 4/9/2018 2:34:04 PM Shorewood Water Services Page 4 Percent of Amount Bid Price Total Direct Cost: $18,961.67 84.62% Total DC Adds /Cuts: $0.00 0.00% Total Indirect Cost: $404.16 1.80% Total Bond: $126.61 0.56% Total Overall Cost: $19,492.44 86.98% Total Overhead: $1,849.24 8.25% Total Profit: $1,067.41 4.76% Total Margin: $2,916.65 13.02% Total Bid Price: $22,409.09 4/9/2018 2:34:04 PM Shorewood Water Services Page 4