Loading...
Tax2013B- CS1606 • Summary of Costs Retaining wall on 107 & 188 Highland Meadow Circle Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: -CD Builders, Inc TOTALS (1)LABOR COSTS $ 820.26 (2)EQUIPMENT COSTS $ 135.00 (3)MATERIAL COSTS $ 1,735.00 $ 2,690.26 (4)SUB-TOTAL Ea 1.00 $ 2,690.26 _:. >: :% :<)N5URrlriCIESANbBONDS... (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 63.49 $ 2,753.75 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 6.35 $ 2,760.10 ;:;>a3VERHE'AD.AND:?R011T:' (7)OVERHEAD AND PROFIT 15.00% $ 414.02 (8)PROPOSAL TOTAL COST $ 3,174.12 • • WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR 1 ea Driver Reg. 1.00 S 14.00 S 14.00 S 14.00 Over 0.00 S 21.00 S 2 ea Carpenters Reg. 12.00 $ 16.00 S 384,00 S 384.00 Over 0.00 S 24.00 5 - S - 1 ea Foreman Reg. 4.00 S 32.80 S 131.20 $ 131.20 Over 0.00 S 48.00 S - S Reg. Over Reg. Over Total Labor S 529.20 Total Labor(Fringe Benefits 55%) S 820.26 EQUIPMENT DESCRIPTION MODEL YEAR LICENCE/ GAS/ RENT/ HOURS COSTS SERIAL= DIESEL OWN ACTIVE UNITS TOTAL COSI Driver Truck xxx I 20 S 20.00 Foreman Truck XXX 4 20 5 80.00 Oil fuel etc 35°; S 35.00 S - 5 - S - Total S 135.00 MATERIAL 1 SERVICES DESCRIPTION SERVICES AMOUNT Qtr UNIT COSTS Tutal Concrete Material 3.00 CV S 105.00 $ 315.00 Controlled Demolition 1.00 LS S 300.00 S 300.00 Misc.Materials(wood.rebars,nails,expansion joint.etc.) 1.00 LS S 250.00 $ 250.00 Irrigation relocation 2.00 Ea S 435.00 5 870.00 Total S 1.735.00 Summary of Costs Controlled Sidewalk, Pavement and Leadwalks Demolition on 104, 108, 112 Highland Meadow Circle Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: _CD Builders, Inc DIIZET CCISTS TOTALS (1)LABOR COSTS S 1,795.52 (2)EQUIPMENT COSTS $ 1,782.00 (3)MATERIAL COSTS $ 874.50 $ , 4,452.02 (4)SUB-TOTAL Ea 1.00 $ 4,452.02 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 105.06 $ 4,557.08 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 10.51 $ 4,567.59 .. ;:OVERHEAD,AI+�D PRQF)<T::... ..�.... .:. ... .. (7)OVERHEAD AND PROFIT 15.00% $ 685,14 (8)PROPOSAL TOTAL COST $ 5,252.73 • WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR ea Driver Reg. 8.00 S 14.00 $ 112.00 $ 112.00 Oxer 0.00 S 21.00 S 2 ea Labors Reit. 20.00 S 16.00 S 640.00 S 640.00 Over 0.00 S 24.00 S 1 ea Foreman Reg. 8.00 S 32.80 S 262.40 5 262.40 Oxer 0.00 S 48.00 - I ca Sams Cutter Reg. 800 S 18.00 $ 144.00 S 144.00 03er S S - Reg. Oxer Total Labor S 1,158.40 Total Labor(Fringe Benefits 55%) S 1,79532 EQUIPMENT DESCRIPTION MODEL YEAR LICENCE, GAS f RENT/ HOURS COSTS SERIAL': DIESEL OWN ACTIVE UNIT S TOTAL COS! Drher Truck xxx 8 20 5 160.00 Foreman Truck xxx 8 20 S 160.00 Air Compressor 20 35 S 700.00 Digger 2 50 S 100.00 Sass Cut Machine 8 25 S 200.00 Oil fuel etc 351a $ 462,00 g Total S 1,782.00 MATERIAL/SERVICES DESCRIPTION SERVICES AMOUNT Qt} UNIT COSTS Total Dumping fee per load 4.00 EA S 150.00 S 600.00 Diamond Blade 0.50 ea S 549.00 S 274.50 S Total S 874.50 Summary of Costs Sidewalk, Pavement,Lead Walks on 104, 108, 112 Highland Meadow Circle Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: CD Builders, Inc. TOTALS (1)LABOR COSTS $ 2 958 02 ..•.•.• -.• (2)EQUIPMENT COSTS $ 243.00 (3)MATERIAL COSTS $ 2,138.00 $ 5,339.02 (4)SUB-TOTAL Ea 1.00 $ 5,339.02 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 125.99 5,465.01 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 12.60 $ 5,477.61 ... . . . „...... (7)OVERHEAD AND PROFIT 15.00% $ 821.65 (8)PROPOSAL TOTAL COST 1 $ 6,299.26 WORK COST DETAILS LABOR QUAN TI TY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR 1 ea Uris'er Rep. 1.00 $ 14.00 5 14.00 S 14.00 Oyer 000 S 21.00 S 3 ea Carpenters Reg. 16.00 $ 16.00 S 768.00 5 768.00 Cher 0.00 5 24.00 S - S - 1 ea Foreman Rep. 8.00 S 32.80 $ 262.40 S 262.40 O�er 0.00 5 48.00 5 - $ 3 ea Finishers Reg. 16.00 0 18.00 S 864.00 S 864.00 Over S S Rep. Os Total Labor S 1,908,40 Total Labor(Fringe Benefits 55%) S 2,958.02 EQUIPMENT DESCRIPTION MODEL YEAR LICENCE, GAS! RENT! HOURS COSTS SERIAL ri DIESEL OWN ACTIVE UNITS TOTAL COST Driser Truk ssx I 20 S 20.00 Foreman Truck xxs 8 20 S 160.00 Oil fuel etc 35% S 63.00 S 5 5 Total S 243.00 MATERIAL/SERF ICES DESCRIP TION SERVICES AMOUNT Q y UNIT COST 5 Total Concrete Material 12.00 CY S 105.00 S 1,260.00 3 rebar doweled in with epoxy 16.00 EA S 8.00 5 128.00 Misc.Materials(wood.rebars,nails,expansion joint etc.) 1.00 LS 5 750.00 5 750.00 Total S 2,138.00 Summary of Costs Remove existing sod, grade, irrigation and landscaping works on 104, 108, 112 Highland Meadow Circle Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: CD Builders, Inc =:':iIIKECT:CUSTS ............. ... �:• :�:•......:•. TOTALS (1)LABOR COSTS (2)EQUIPMENT COSTS $ 270.00 .. . .. ................ (3)MATERIAL COSTS $ 8,143.00 $ 10,053.52 (4)SUB-TOTAL Ea 1.00 $ 10,053.52 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 237.24 10,290.76 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 23.73 $ 10,314.49 .. :�.. � ..:�>•::OVERHEAD;Al+�D•PROFIT .. ..`.'�. .. ,;. (7)OVERHEAD AND PROFIT 15.00% $ 1,547.18 (8)PROPOSAL TOTAL COST $ 11,861.67 • WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR 1 ca Driver Reg. 2.00 $ 14.00 5 28.00 S 28.00 Over 0.00 S 21.00 S - S 4 ea labors Reg. 12.00 S 16.00 S 768.00 S 768.00 Over 0.00 $ 24.00 S - S - 1 ea Foreman Reg. 8.00 S 32.80 $ 262.40 S 262.40 Over 0.00 S 48.00 S - S Finishers Reg. S • S - Os er S S - • Reg. Oter Total Labor S 1,058.40 Total labor(Fringe Benefits 55%) S 1,64032 EQUIPMENT DESCRIPTION MODE1. YEAR LICENCE GAS/ RENT! HOURS COSTS SERIAL DIESEL OWN ACTIVE UNIT TOTAL COST Driver Truck xxx 2 20 S 40.00 Freeman Truck xxx 8 20 S 160.00 Oil fuel etc 3500 S 70.00 • S S 5 Total S 270.00 MATERIAL 7 SERVICES DESCRIPTION SERVICES AMOUNT (it) UNIT COSI S Total Dumping Fee 1.00 EA S 150.00 S 150.00 Topsoil 12.00 CY S 5.00 S 60.00 Irrigation Works 1.00 LS S 2,110.00 S 2.110.00 Landscaping Works 1.00 Ls S 4.848.00 S 4.848.00 Water Meter grade adjustment 3.00 Ea 5 325.00 S 975.00 Total S 8,14300 Summary of Costs Controlled Sidewalk Demolition for Mailboxes Bump-outs Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: Cl)Buihlcrs, Inc. . , ... . ....:•::• '.TOTALS (I)LABOR COSTS $ 73.16 (2)EQUIPMENT COSTS $ 121.50 (3)MATERIAL COSTS $ 144.90 $ 339.56 (4)SUB-TOTAL Ea 11.00 $ 3,735.16 - .:.. .. 'INS:URAAiC'�.5AN33�$QN7J�: . ....: ,.;...• .;.. `. (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 88.14 3,823.30 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 8.82 $ 3,832.12 (7)OVERHEAD AND PROFIT 15.00% $ 574.82 (8)PROPOSAL TOTAL COST $ 4,406.94 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR ea Drher Req. 0.30 S 14.00 S 7.00 S 7.00 Over 0.00 S 21.00 S - S - 2 ea Labors Reg. 1.00 S 16,00 $ 32.00 S 32.00 Or er 0.00 S 24.00 - 1 ea Foreman Reg. 0.25 $ 32.80 $ 8.20 S 8.20 Over 0.00 S 48,00 S S Reg. Over Reg. Over Total Labor S 47.20 Total Labor(Fringe Benefits 55%) S 73.16 EQUIPMENT DESCRIPTION MODEL. YEAR LICENCE) GAS I RENT I HOURS COSTS SERIAL o DIESEL OWN ACTIVE UNITS TOTAL.COST Dnrer Truck xxs 0.5 20 $ 10.00 Foreman Truck Nnx I 2U S 20.00 Air Compressor 1 35 S 35.00 Digger 0.25 50 5 12.30 Sass Cut Machine 0.5 25 $ 12.50 Oil fuel etc 35°° $ 31.50 $ Total S 121.50 MATERIAL/SERVICES DESCRIPTION SERVICES AMOUNT Qty UNIT COST$ Total Dumping tee per load 0.60 LA 5 150.00 S 90.00 22"Diamond Blade 0.10 ea S 549.00 $ 54.90 S - • Total S 144.90 Summary of Costs Sidewalk Bump-out Construction for mailboxes Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: -CD Builders, Inc, ............. ... .. TOTALS (1)LABOR COSTS $ 67.74 (2) EQUIPMENT COSTS $ 13.50 (3)MATERIAL COSTS $ 453.00 $ 534.24 (4)SUB-TOTAL Ea 11.00 $ 5,876.59 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 138.68 $ 6,015.27 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 13.87 $ 6,029.14 (7)OVERHEAD AND PROFIT 15.00% $ 904.38 (8)PROPOSAL TOTAL COST $ 6,933.52 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR t ea Driver Reg. 0.25 5 14.00 S 3.50 S 3.50 Over 0.00 S 21.00 S - S - 2 ea Carpenters Reg. 1.00 S 16.00 $ 32.00 $ 32.00 Over 0.00 $ 24.00 5 - $ - 1 ea Foreman Reg. 0.25 S 32.80 S 8.20 S 8.20 Over 0,00 S 48.00 5 - $ Reg. Over Reg. Over Total Labor S 43.70 Total Labor(Fringe Benefits 55%) S 67.74 EQUIPMENT DESCRIPTION MODEL. YEAR LICENCE, OAS RENT/ HOURS COSTS SERIAL a DIESEL OWN ACTIVE UNIT S TOTAL COST Driver Truck xxx 0.25 20 $ 5.00 Foreman Truck xxx 0.25 20 5 5.00 Oil fuel etc 35°6 $ 3.50 - S - S $ - Total S 13.50 MATERIAL./SERVICES DESCRIPTION SERVICES AMOUNT Qt l'NI I COST$ Total Concrete Material 2.00 CY $ 105.00 S 21000 n3 rebar doweled in with epoxy 16.00 EA S ECU $ 1'_8.00 Misc.Materials)svood,rebars,nails,expansion joint,etc.) 1.00 LS $ 11500 $ 115.00 S - Total S 453.00 Summary of Costs Irrigator to cap and relocate sprinklers on sidewalk bump-out Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: CD Builders, Inc (I)LABOR COSTS $ (2)EQUIPMENT COSTS S (3)MATERIAL COSTS $ 6,525.00 $ 6,525.00 (4)SUB-TOTAL Ea 1.00 $ 6,525.00 II�;;URAPdC1E;S t1N3 BQIVDS. :: (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 153.98 $ 6,678.98 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 15.40 $ 6,694.38 (7)OVERHEAD AND PROFIT 15.00% $ 1,004.16 (8)PROPOSAL TOTAL COST $ 7,698.54 • WORK COST DETAILS LABOR QUANTITY UNIT ClASSIFICAIION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR ea Driver Reg. 0.25 S 14.00 S . $ - Ch.cr 0.00 S 21.00 S - S - ea Carpenters Ree. 1.00 5 10.00 $ - S - Cher 0.00 S 24.00 S - $ - ca Foreman Reg. 0.25 S 32.80 S - S Cher 0.00 S 48.00 S . $ - Reg. Over Reg. Os er Total Labor S - Total Labor(Fringe Benefits 55%) S - EQUIPMENT DESCRIPTION MODEL. YEAR LICENCE GAS I RENT i HOURS COSTS SERIAL e DIESEL OWN ACTIVE UNIT$ TOTAL COST xxx 0 20 S - xxx 0 20 S - 35°r S - S - S - Total S - MATERIAL(SERVICES DESCRIPTION SERVICES AMOUNT Qi) UNIT COSI$ lbtll RCmO\e,replace,and relocate irrigation system I.00 LS $ 5,655.00 S 5.655.00 Tou additional houses for new mailbox location 2.00 EA $ 435.00 S 870.00 S Total S 6.52.5.00 Summary of Costs Retaining wall on 107 & 188 Highland Meadow Circle • Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: _CD Builders, Inc: :': 3l'IREGTCO§I5: :::::::::::::: :::::::::::::::•`::::::::;::::::::::::: :TOTALS (1)LABOR COSTS $ 820.26 (2)EQUIPMENT COSTS $ 135.00 (3)MATERIAL COSTS $ 1,735.00 $ 2,690.26 (4)SUB-TOTAL Ea 1.00 $ 2,690.26 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 63.49 $ 2,753.75 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 6.35 $ 2,760.10 ......... .. (7)OVERHEAD AND PROFIT 15.00% $ 414.02 (8)PROPOSAL TOTAL COST $ 3,174.12 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR 1 or Driver Ree. 1.00 $ 14.00 $ 14.00 S 14,00 Over 0.00 S 21.00 S - S - 2 Ca Carpenters Reg._ 12.00 $ 16.00 $ 384.00 S 384.00 Over 0.00 S 24,005 - S - I ea Foreman Reg. 4.00 S 32.80 S 131.20 8 131.20 Over 0.00 0 48.00 $ • Os'Cr Reg: • ._. _ Over Total labor S 519.20 Total Labor(Fringe Benefits 550.) S 820.26 EQUIPMENT DESCRIPTION MODEL YEAR LICENCE, OAS! RENT/ HOURS COSTS SERIAL if DIESEL OWN ACTIVE UMTS TOTAL COST Dris er Truck aaa I 20 5 20.00 Foreman Truck _ axa 4 20 S 80.00. Oil fuel etc 35% S 35.00 S - S S - Total S 135.00 MATERIAL/SERVICES DESCRIPTION SERVICES AMOUNT Qty UNIT COSTS Tula] Conerrta Material 3.00 CY S 105.00 S 315.00 Controlled Demolition 1.00 LS $ 300.00 $ 300.00 h1isc.Materials(svaod,rebars,nails,expansion joint,etc.) 1-00 LS S 250.00 S 250.00 lmgatimn relocation 2.00 Ea S 435.00 $ 870.00 Total 5 1.735.05 • Summary of Costs Controlled Sidewalk, Pavement and Leadwalks Demolition on 104, 108, 112 Highland Meadow Circle Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: _C'D Builders, Inc_ TOTALS (1)LABOR (2)EQUIPMENT COSTS $ 1,782.00 (3)MATERIAL COSTS $ 874.50 $ , 4,452.02 (4)SUB-TOTAL Ea 1.00 $ 4,452.02 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 105.06 $ 4,557.08 (6) COMMERCIAL PACKAGE INSURANCE 0,20% $ 10.51 $ 4,567.59 .•::.•:.•:.•.•.......•:>:� :�::•::•:�:�:• :; :.:.QUEI�EAD:kP�ill'PROF............,.......................�. . (7)OVERHEAD AND PROFIT 15.00% $ 685.14 (8)PROPOSAL TOTAL COST $ 5,252.73 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR I ca Driver Reg. 8.00 S 14.00 S 112.00 Oser 0.00 S 21.00 S S - 2 ea Labors Reg. 20.00 S 16.00 $ 640.00 S 640.00 Oyer_ 0.00 S 24,00 5 - S • ca Foreman Reg. 8;00 S 32.80 5 262.40 5 262.40 Over 0.00 S 48.00 E - S - I ca Saw Cutter Reg_, 8.00 S 18.00 5 144.00 S 144.00 Over 5 _ S - Rc7l: . .. ... Occr Total Lobar S 1,158.40 Total Labor(Fringe Ilerrefts 55%1 5 1,795.52 EQUIPMENT DESCRIPTION MODEL YEAR LICENCE GAS/ RENT/ HOURS COSTS SERIALS DIESEL OWN ACTIVE UNITS TOTAL COST (river Truck xva _ 8 20 $ 160.00 Foreman Truck ssa 8 20 S 160.00 Air Compressor 20 35 S 700.00 Digger 2 50 5 100.00 Say Cut Machine S 25 5 200.00 Oil Fuel etc 3540 $ 462.00 S - S - S - Total 5 1,782.00 MIATERIA1,/SERVICES DESCRIPTION SERVICES AMOUNT Qty , UNIT COSTS Thal Dumping Fee per load 4.00 f;A $ 150.00 S 600.00 22"Diamond Blade 0.50 co S 549.00 S 274.50 S S • S - Total 5 874.50 Summary of Costs Sidewalk, Pavement,Lead Walks on 104, 108, 112 Highland Meadow Circle Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor; CD Builders. Inc. TOTALS (I)LABOR COSTS $ 2,958.02 `: (2)EQUIPMENT COSTSt. ; $ 243.00 (3)MATERIAL COSTS $ 2,138.00 $ 5,339.02 (4)SUB-TOTAL Ea 1.00 $ 5,339.02 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 125.99 $ 5,465.01 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 12.60 $ 5,477.61 .•:Uv:ER�EAD�A1wiD'PRORF•`.:�:�:�:�:�:�:�:�:�:�:�::':�:•:�:�:�:�:�:�:�:� :�::� :�:�:�:�:�: ' (7)OVERHEAD AND PROFIT 15.00% $ 821.65 (8)PROPOSAL TOTAL COST $ 6,299.26 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR 1 ea Driver Rpg. 1_00 S 1400 S 14.00 S 14,00 Doer 0.00 5 21.00 S - S - 3 ea Carpenters Reg. 16.00 S 16.00 S 768.00 S 768.00 Over 0.00 5 24.00_$ - S - ea Foreman Reg. 8.00 $ 32 S0 5 262.40 S 262.40, Over 0.00 S 48.00 $ - S - 3 ea Finishers Reg_ 16.00_ $ ._ 18.00 S 864.00 S 864.00 Over -$ $ Reg. . Over Tolol Lobar S 1,908.40 Total Labor Benefits 55%) S 2,958.02 EQ ULPMENT DESCRIPTION MODEL YEAR LICENCE, GAS/ RENT/ HOURS COSTS SERIAL.0 DIESEL OWN ACTIVE UNITS TOTAL COST Driver Truck .ss I 20 S 20.00 Foreman Truck ass 8 20 $ 160.00 Oil fuel etc 35% 3 63.00 S Total S 243.00— MATERIAL/SERVICES 43.00MATERIAL/SERVICES DESCRIPTION SERVICES AMOUNT Qty UNIT COST5 Total Concrzte Material 12.00 CY S 105.00 S 1,260.00 43 Mbar doweled in with epoxy 16.00 EA S 8.00 S 128.00 Misr.Materials lwood,rebars,nails.expansion joint,etc.) 1.00 LS S 750.00 5 750.00 - 1 Total $ 2,138.00 Summary of Costs Controlled Sidewalk Demolition for Mailboxes Bump-outs Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: CD Builders, Irtc. ilIR>CT:COSTS ................................ ........... ...... TOTALS (1)LABOR COSTS $ 73.16 ::':':.:.::'•_:::.:: •`:: .:.:. .:..:.v:.: . (2)EQUIPMENT COSTS $ 121.50 (3)MATERIAL COSTS $ 144.90 $ 339.56 (4)SUB-TOTAL Ea 11.00 $ 3,735.16 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 88.14 (6) COMMERCIAL PACKAGE INSURANCE o 3,823.30 0.20/o $ 8.82 $ 3,832.12 >UVERHE4 AND':E . F I:: >::::: ::•: (7)OVERHEAD AND PROFIT 15.00% $ 574.82 (8)PROPOSAL TOTAL COST ••••• :;::::1 $ 4,406.94 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR I ea Driver Reg: 0,50 S 14.00 S 7.00 S 7.0.0 Over 0,00 $ 21.00 S - S • 2 ea Labors Reg. 1.00 S 16.00 S 32.00 S 32.00 Over 0.00 S 24.00 S • S I ca Foreman Reg: 0.25 S 32.80 5 8.20 S - 8 20 Over 0.00 S 48.00 S 5 - Reg_ _.. . . . Over Reg._ .... Over Total Labor S 47.20 Total Labor(Fringe Benefits 55%) S 73.16 EQUIPMENT DESCRIPTION MODEL. YEAR LICENCE. GAS/ RENT/ HOURS COSTS SERIAL.II DIESEL- OWN ACTIVE UNIT TOTAL COST Driver Truck sax 0.5 20 5 10.00 Foreman Truck Nan I 20 S 20.00 Air Compressor I 35 5 35.00 Dipper 0.25 50 $ 12.50 Sao'Cut Machine 0.5 25 S 12.50 Oil fuel etc 35% S 31.50 S • - S - Total S 121,50 MATERIAL/SERVICES DESCRIPTION SER VICES AMOUNT Qty UNIT COSTS Total Dumpine fee per load 0.60 EA S 150.00 S 90.00 22 Diamond Blade 0.10 ca S 549.00 5 54.90 S 5 - S • Total S 144.90 Summary of Costs Sidewalk Bump-out Construction for mailboxes Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: CD Builders, Inc, . ..................... i�iREe' COSTS.'•: TOTALS (I)LABOR COSTS :.•.::....• $ 67.74 (2)EQUIPMENT COSTS $ 13.50 :::_::?::`::>`:::•`.:::::::<`:``:_:: (3)MATERIAL COSTS $ 453.00 $ 534.24 (4)SUB-TOTAL Ea 11.00 $ 5,876.59 .•.�.� -•..•.•.•.:•..:.•:.•:::::�::INSURAI+I��:S•A7V�3:1�ONJ?;5;:�:•:::;:�:•:•:• :•: •:•:•:•:•:::•::::::•:•::•:•:•:•:•:•:•:•:•: •:•:-:•:•:�:•::::-:�:•:�::•:;-::•:;::�:-:•:•:�: (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 138.68 $ 6,015.27 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 13.87 $ 6,029.14 ............ .....................:::::::�:C#VERZ:I AND (7)OVERHEAD AND PROFIT 15.00% $ 904.38 (8)PROPOSAL TOTAL COST $ 6,933.52 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR t ca Driver RcO.._ 025 5 14.00 S 3.50 ._, .S. 340. Over 0.00 S 21.00 S - S - 2 ea Carpenters Rep. 1.00 S 16.00 S 3200 S 32.00 Over 0.00 S 24.00 S - 5 - I ea Foreman Reg; 0_73 5 32.80 S 0.20 „5 8,20 Over 0.00 S 48.00 S - S Rss. Over Over ..... . . Total Labor S 43.70 Total Lahor(Fringe Benefits 55%1 5 67.71 EQUIPMENT DESCRIPTION MODEL YEAR LICENCE. OAS/ RENT/ HOURS COSTS SERIAL M DIESEL OWN ACTIVE UNIT S TOTAL COST Driver Truck XXX - 0.25 20 S 5.00 Foreman Truck XXX 0.25 _ 20 S 5.00 Oil fuel de 35% S 3.50 S • S - S - S - Tmal $ 13.50 MATERIAL./SERVICES DESCRIPTION SERVICES AMOUNT QIy UNIT COSTS Total Concrete Material 2.00 CY S 105.00 S 210.00 53 rebardoweled in with epoxy 16.00 EA S 5.00 S 121.00 Mise.Materials(wood,rebnrs.nails,expansion Join etc.) 1.00 LS S 115.00 5 115.00 - Total S 453.09 Summary of Costs Irrigator to cap and relocate sprinklers on sidewalk bump-out Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: _CD Builders, .Inc TOTALS (1)LABOR COSTS $ - (2)EQUIPMENT COSTS _ ••• • ...........: ::':: :- (3)MATERIAL COSTS $ 6,525.00 $ 6,525.00 (4)SUB-TOTAL Ea 1.00 $ 6,525.00 ................... ���i+��:tii+i�1E{ ;A19�. .hfpS�:�:::�:�::::::: �:;::::::;:: :;:»:;�»>::�:�::�:�:��• (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 153.98 $ 6,678.98 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 15.40 $ 6,694.38 (7)OVERHEAD AND PROFIT 15.00% $ 1,004.16 (8)PROPOSAL TOTAL COST :: $ 7,698.54 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR ea Driver Rl, 0.25 S 14.00 5 - .. ..5... . Over 0.00 5 21.00 S - S - ea Carpenters Ree. 1.00 S 16.00 S - S - Over 0.00 S 24.00 S - S • ca Foreman Reg. 0 5 b 32.80 S - S - Ovcr 0.00 S 40.00 S - S - Over Over Total Labor S - Total Labor(Prince Benefits 55%) S - EQUIPMENT DESCRIPTION MODEL YEAR LICENCE OAS/ RENT/ HOURS COSTS SERIAL;,= DIESEL OWN ACTIVE UNITS TOTAL COST 505 0 20 S - xaa 0 20 S - 35% 5 - S - 5 - S • S • Total S MATERIAL!SERVICES DESCRIPTION SERVICES AMOUNT Qp UNIF COSTS Totol 5 - Remove,replace,and relocate irrigation system 1.00 LS S 5.655.00 S 5.655.00 Two additional houses for new mailbox location 2.00 EA S 435.00 S 870.00 • Total S 6.525.00 Summary of Costs Remove existing sod, grade, irrigation and landscaping works on 104, 108, 112 Highland Meadow Circle Project Name: Highland Meadows Circle and Edgewood Drive Location: City of Coppell Contractor: -CD Builders IKG1:CUS`I5: TOTALS •:.�.•.•..•.•.•:.•.:.................................•... OTALS (1)LABOR COSTS (2)EQUIPMENT COSTS $ 270.00 =:?::? :''»' > >: (3)MATERIAL COSTS $ 8,143.00 $ 10,053.52 (4)SUB-TOTAL Ea 1.00 $ 10,053.52 (5) PAYMENT AND PERFORMANCE BONDS 2.00% $ 237.24 $ 10,290.76 (6) COMMERCIAL PACKAGE INSURANCE 0.20% $ 23,73 $ 10,3(4.49 .. �.........:.OYER)31<tiD:A1�FD;:PROFIT:;•;:;:•:;:..:�:;_>:;..;:.:..�•::::: ��:..... .....� .,......,•......•.-.-.-,.•.•.•.•.•.-•.•.•:. (7)OVERHEAD AND PROFIT 15.00% $ 1,547.18 (8)PROPOSAL TOTAL COST $ 11,861.67 WORK COST DETAILS LABOR QUANTITY UNIT CLASSIFICATION HOURS RATE AMOUNT TOTAL AMOUNT PER HOUR ea Driver Reg., 2.00 5 14.00 5 28.00 5 28.00 Over 0.00_5 21.00 S - S . 4 ea labors Reg. 12.00 S 16.00 S 768.00 S 768.00 Over 0.00 $ 24.00 5 - S ea Foreman Reg_ 0,00 5 32.00 5 262.40 $ 2.62.40 Over 0.00 S 45.00 S - S Finishers Reg. S S Over S • S . . Over .. Total Labor 5 1,058.40 Total Labor(Fringe Renefls 55%5 S 1,640.52 EQUIPMENT DESCRIPTION MODEL YEAR LICENCE/ GAS7 RENT/ HOURS COSTS SERIAL II DIESEL OWN ACTIVE UNIT S TOTAL COST Driver Truck ssr 20 S 40.00 Foreman Truck sos 8 20 S 160.00 Oil fuel etc 35% S 70.00 S $ S S Total S 270.00 MATERIAI,/SERVICES DESCRIPTION SERVICES AMOUNT Qt)' UNIT COST Total Dumping Fee 1.00 EA 5 150.00 S 150.00 'fopsoil 12.90 CY $ 5.00 $ 60.00 Irrigation Works _ 1.00 LS S 2,110.00 S 2.110.00 Landscaping Works 1.00 Ls S 4.845.00 S 4.848.00 Water Meter grade adjustment 3.00 Ea 5 325.00 $ 975.00 Total $ 8,143.00