Laserfiche WebLink
Atkinson Construction <br />5274 Lodge Creek Culvert Replacement <br />*** Phil Larson <br />ESTIMATE RECAP -BID QUANTITIES <br />DIRECT INDIRECT TOTAL <br />Labor 100,325 .55 39,078 .62 139,404.17 <br />Burden 55,050.90 3,477.17 58,528 .07 <br />Lab+Bur 155,376.45 42 ,555.79 197 ,932.24 <br />Perm Mati 170,152.87 170,152 .87 <br />Const Exp 42,569.01 13,068.65 55 ,637.66 <br />Equipment 58,531.96 22,684.35 81,216.31 <br />Subs 140,778.00 140,778 .00 <br />Other 65,828.41 28,524.54 94,352.95 <br />Total Costs : 633,236.70 106,833 .33 740,070.03 <br />% of Total 85.564% 14.436% 100.000% <br />Escalation on: Labor Burden Perm Mati Const Mati <br />31,339 13,157 29,531 14,607 <br />129 .00% 129.00% 121.00% 121.00% <br />Eq Dp Exp Sub DES FORCE ACCT <br />5,979 12,798 11,425 0 <br />121.00% 110.00% 121.00% 100.00 % <br />* Data Below here is dependent on the Summary Process. * <br />The Summary Process was last run 07/26/2016 at 4: 17 PM <br />Markup Addons <br />Markup <br />MARKUP TOTALS --> <br />COST + MARKUP ---------> <br />Lump Sum <br />There * ARE NOT * closing accounts for this bid. <br />Rounding difference : <br />0.00 <br />0 .00 <br />$740,070 .03 <br />(On Bid Quantity) <br />07/2612016 16:21 <br />%OFTOTAL <br />18.837% <br />7.908% <br />26 .745% <br />22.991% <br />7.518% <br />10 .974% <br />19.022% <br />12.749% <br />99.999% <br />CoEqp Rented Eqp <br />2 ,294 5,823 <br />121.00% 121.00% <br />Misc3 Total Escalation <br />0 <br />100,00% <br />0 .0000% <br />0.0000% <br />(% of costs) <br />-Effect on Bid- <br />126,952 <br />120.71 % <br />Unbalancing difference: -20,118 .01 Adjusted <br />From Cut&Add Sheet-costs: <br />From Cut&Add Sheet-markup : <br />Pass Through Adjustments: <br />Net Adjustments (to the balanced bid): <br />BALANCED BID TOTAL <br />DESIRED BID (if specified) <br />BID TOTAL (on bid quantities) <br />BID COSTS (on bid quantities) <br />MARKUP (on bid quantities) <br />(on Bid Quantity) <br />(on Bid Quantity) <br />None <br />-$20,118 ,0 1 [or desired bid] <br />$613,118 .69 <br />$613 ,1l8 .69 <br />$613 ,118.69 <br />0.000%