Loading...
HomeMy WebLinkAboutbocc.con.amended.146.2009DCLERK'S CHECK LIST FOR CONTRACTS SUBMITTED TO CLERK AND RECORDER FOR SCANNING/ARCHIVING CONTRACT #: 146-2009 ~ ORIGINATING DEPARTMENT/DIVISION: OST CONTACT PERSON: Gary Tennenbaum PHONE #: 920-5355 PROJECT NAME: Crystal Trail Construction ^ BOCC AGENDA ITEM ~STAFF AUTHORIZED SIGNATURE (Requires BOCC Signature) (per Revised Procurement Code 7/2005) ~ Over $50,000 (Requires County Manager's Signature) / CHECK PROCUREMENT TYPE: ~None ^Informal ~Formal ^Sole Source ~Emergency OState Bid ^ ^Compliance with House Bills 06-1343 and 07-1073 - Immigration Form (LTnder $10,000, Letters of Engagement, etc DOLLAR AMOUNT: $82,478.87 BUDGET LINE ITEM/LEDGER NUMBER: 118.58.02506.86120 / CHECK CONTRACT TYPE: ^ Services/Maintenance ^License/LTse ^Lease ^Construction ^Goods, Equipment, Supplies ^Other (e.g. revenue) ^Employment (for county employees) ^Intergovernmental Agreement (Requires BOCC Action) ~Non-Profit ^Quasi-Public ^Grant Agreements (Requires BOCC Action) ~Change Order/Contract Amendment CONTRACTOR: Heyl Construction, Inc COMPLETE LEGAL OF NAME OF BUSINESS (if different from contractor) Contract Ezecution Date: Contract End Date: Automatic Renewal: ^Yes ~No Term of Contract: {~4?; ~~~ All Contracts should be proofed for the following: (~ ~ (/ I / ~No Pages Missing ~ / ^If a Page is Left Intentionally Blank Note on Page / ^Page numbered consecutively / ~All Signatures Affixed / ^All Dates Filled In / ^All Other Blanks Filled In / ^All Exhibits Attached / ^HB 06-1343 and 07-1073 (Immigration Legislation) Included in RFP and/or Contract / ^All Legal Descriptions Attached (if applicable) / ^Notice of Award/Notice to Proceed Attached (if applicable) / ^Warranty (if applicable) / ^Special Instructions for Finance Department: / ^Sent to Clerk and Recorder for Scanning/Archiving / ~Authorized Staff Person's Name: Gary Tennenbaum BY CHECKING ABOVE AND ENTERING NAME, THE AUTHORIZED STAFF PERSON INDICATE5 THAT THE ATTACHED DOCUMENT HAS BEEN PROOFED AND READY FOR SCANNING. NOTE: CLERK'S OFFICE WILL KEEP ORIGINAL DOCUMENTS IN COMPLIANCE WITH COLORADO STATE ARCHIVES RETAINAGE SCHEDULE. Project Coding 118.58.02506.86120 Change Order Number: 18,20,21,23,24,25,26,27,28 OWNER: CONTRACTOR: Pitkin County Aspen CO 81611 Heyl Construction, Inc. Description of Chan~e: See attached Change Orders Reason for Chanee: See attached Change Orders Rev 12/10/09 js Contract # 146-2009 Original Contract Price $ 2.475,827.00 Total of Previous Change Orders $ 311,324.95 Net Increase/Decrease in Contract Price (these change orders) $ 82,478.87 Total Adjusted Contract Price (including these Change Orders) $ 2,869,630.82 In all other respects the Agreement is in full force and effect and remains unchanged by this Amendment. Si atures attached Contractor / ~ a'~~~ ~ ~ Authorized County presentative Date 3 • ~-~-, ~ b Date 1 CHANGE ORDER/CONTRACT AMENDMENT H Y Chan e Order g tONfTRU~T~ON 6560 CR 335 New Castle, CO 81647 To: Pitkin County Date: 3/24/2010 Owner Change Order No.: 018 HeylConstruction, Inc Change Order No.: 018 Subcontractor's Change Order No.: N/A Pro~ect: Crystal Valley Trail Original Contract Amount: $ 2,475,827.00 Previous Change Orders: $ 311,324.95 This Change Order Amount: $ 38,523.40 Revised Contract Amount: $ 2,825,675.35 Description of Changes: Helm's Ditch Pipe Addition-Contract Price Item Approx. Unit Total No. Description Quantity Units Price Amount 2-923 36" ADS pipe 520 each $ 73.35 $ 38,142.00 2-923 1 % Bond $ - $ 381.40 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ 38,523.40 The following conditions and terms will aoalv: 1) It is understood that the quantities set forth herein will be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments in contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this o~ce within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc ~ ' 1 By: BY~ Title: Title: Project Manager 970-984-3404 Office 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the following changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may heretofore have been modified, shall be and do remain the same. ~~ Hn CON~TRUCT~ON 6560 CR 335 New Castle, CO 81647 To: Pitkin County Date: 3/24/2010 Owner Change Order No.: 20 Pro~ect: Crystal Valley Trail Change Order Heyl Construction, Inc Change Order No.: 20 Subcontractor's Change Order No.: N/A Original Contract Amount: S 2,475,827.00 Backcharges andlor Overruns: $ 34,145.00 Previous Change Orders: $ 349,848.35 This Change OrderAmount: $ (27,139.50) Revised Contract Amount: $ 2,832,680.85 Description of Changes: Credit for quantitiy undercun at exsisting new house Item - Approx. Unit Total No. Description Quantity Units Price Amount 3-044 36" ADS N12 SMOOTH WALL PIPE -370 LF $ 73.35 $ (27,139.50) $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ (27,139.50) The followina conditions and terms witl a~~iv: 1) It is understood that the quantities set forth herein will be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments in contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this office within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc ~ gY• By: ~~~;` Title: Title: Project Manager 970-984-3404 Office 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the following changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may heretofore have been modified, shall be and do remain the same. ~ HY CON~TRIJCT~ON 6560 CR 335 New Castle, CO 81647 To: Pitkin County Date: 3/24/2010 Owner Change Order No.: 21 Pro~ect: Crystal Valley Trail Change Order Heyl Construction, Inc Change Order No.: 21 Subcontractor's Change Order No.: N/A Original Contract Amount: $ 2,475,827.00 Previous Change Orders: $ 322,708.85 This Change Order Amount: $ 10,650.00 Revised Contract Amount: $ 2,809,185.85 Description of Changes: Overrun for Muck Excavation Item Approx. Unit Total No. Description Quantity Units Price Amount 3-011 Muck Excavation 710 CY $ 15.00 $ 10,650.00 $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ 10,650.00 The following conditions and terms will aaalv: 1) It is understood that the quantities set forth herein will be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments in contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this office within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc , ~ ~. By. gy: ,~ Title: Title: Project Manager 970-984-3404 Office 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the foliowing changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may heretofore have been modified, shall be and do remain the same. ~ H~ CONiTRUCT~ON 6560 CR 335 New Castle, CO 81647 To: Pitkin County Date: 3/30/2010 Owner Change Order No.: 23 Project: Crystal Valley Trail Change Order Heyl Construction, Inc Change Order No.: 23 Subcontractor's Change Order No.: N/A Original Contract Amount: $ 2,475,827.00 Previous Change Orders: $ 334,400.77 This Change Order Amount: $ 51,098.00 Revised Contract Amount: S 2,861,325.77 Description of Changes: Overrun on Structural MSE Walls Item Approx. Unit Total No. Description Quantity Units Price Amount 3-033 Structural MSE Walls 1762 SF $ 29.00 $ 51,098.00 $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ 51,098.00 The following conditions and terms will aoolv: 1) It is understood that the quantities set forth herein will be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments in contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this office within five (5) days of receipt. Accepted by: ~~n~~~y, Heyl Construction, Inc - ;: , By: Bv~ 1 Title: Title: oject Manager 970-984-3404 O~ce 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the foilowing changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may heretofore have been modified, shall be and do remain the same. ~ Hn C O N i T R U C T~~ M 6560 CR 335 New Castle, CO 81647 To: Pitkin County Date: 3//2010 Owner Change Order No.: 24 Project: Crystal Valley Trail Change Order Heyl Construction, Inc Change Order No.: 24 Subcontractor's Change Order No.: N/A Original Contract Amount: $ 2,475,827.00 Previous Change Orders: S 385,498.77 This Change Order Amount: $ 1,564.36 Revised Contract Amount: S 2,862,890.13 Description of Changes: Raise Drain Manholes Item Approx. Unit Total No. Description Quantity Units Price Amount 2-930 Raise Drain Manholes 1 LS $ 1,564.36 $ 1,564.36 $ - $ - ~ $ - $ - $ - $ - $ - $ - TOTAL: $ 1,564.36 The followina conditions and terms will ao~lv: 1) It is understood that the quantities set forth herein will be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments in contract to pertorm work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this office within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc By: BY~ Title: Title: Project Manager 970-984-3404 O~ce 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the following changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may heretofore have been modified, shall be and do remain the same. ~~ EYL CONSTRUCT~ON CHANGE ORDER ESTIMATE SUMMARY SHEET PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CC-175 EYL CHANGE ORDER NO.: 024 DESCRIPTION: Raising Drain Manholes DATE: March 30, 2010 COST ESTIMATE SUMMARY Labor• Administration Costs, Profit @ 45 %: Insurance, Tax @ 25 %: Subtotal Labor: Materials: Sales Tax @ 0.00 Administration, Profit @ 15%: Subtotal Material: Owned Euuipment: Administration, Profit @ 15%: Subtotal Owned Equipment: Rental Equiument: Administration, Profit @ 15%: Subtotal Rental Equipment: $ 292.50 $ 43.88 $ 336.38 $ - $ - $ - $ 330.00 $ - $ 49.50 $ 379.50 $ - $ - ~ _ Administration, Profit @ 15%: Subtotal Subcontractors: Subtotal: Bond @ 1 %: TOTAL AMOUNT: TOTAL UNIT PRICE: Subtotal: $ - $ - $ - $ 1,548.88 $ 15.49 ~ QUANTITY = 1 TM , ~ . . ~~~ EYL CONSTRUCT~ON PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CG175 HEYL CHANGE ORDER NO.: 024 DESCRIPTION: Raising Drain Manholes DATE: March 30, 2010 DETAILED COST ESTIMATE BREAKDOWN TOTAL DESCRIPTION QUANTITY UNITS RATE/UNIT AMOUNT . _~___ Supervisor 5.00 Hr $ 35.00 $ 175.00 Operator 5.00 Hr $ 23.00 $ 115.00 Laborer 10.00 Hr $ 20.00 $ 200.00 $ - $ - $ - $ - ~u~totai: a ~+7v.~~ -^-- Riser Sections (30" X 12" 3.00 EA $ 40.00 $ 120.00 New Slide Gate 1.00 EA $ 585.00 $ 585.00 Freight 1.00 LS $ 100.00 $ 100.00 Old Gate Credit 1.00 EA $(575.00) $ (575.00) Frei ht to Return 1.00 LS $ 100.00 $ 100.00 JUUWIQI. .p .7~v.vv ~.....,.a ~ ....:.........+. Excavator 312 5.00 Hr $ 48.00 $ 240.00 Company Pickup 5.00 Hr $ 10.50 $ 52.50 - $ - $ - $ - $ - $ - ~uQtotai: a ~7~.~~ Rental Eauipment: $ - $ - $ - $ - $ - $ - JUDLOial: a - ~ Hn CON~TRUCT~ON 6560 CR 335 New Castle, CO 81647 To: Pitkin County Date: 3/24/2010 Owner Change Order No.: 25 Project: Crystal Valley Trail Description of Changes: Lower Headgate Wheels Change Order Heyl Construction, Inc Change Order No.: 25 Subcontractor's Change Order No.: N/A Original Contract Amount: S 2,475,827.00 Previous Change Orders: $ 333,358.85 This Change Order Amount: S 1,041.92 Revised Contract Amount: S 2,810,227.77 Item Approx. Unit Total No. Description Quantity Units Price Amount 2-924 Lowe Headgate Wheels at Lowline Ditch 1 LS $ 1,041.92 $ 1,041.92 $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ 1,041.92 The followina conditions and terms will apalv: 1) It is understood that the quantities set forth herein wilt be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments in contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this office within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc . ~ r ~_.,... By. By. ~ I ,; Title: Title: Project Manager 970-984-3404 Office 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the following changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may ~ heretofore have been modified, shall be and,do remain the same. H ~ CONiTRUCT~dN Change Order 6560 CR 335 New Castle, CO 81647 ro: Pitkin County Date: 3/30/2010 Owner Change Order No.: 26 Heyl Construction, Inc Change Order No.: 26 Subcontractor's Change Order No.: N/A Project: Crystal Valley Trail Description of Changes: Culvert under the additional Helm's Ditch pipe Original Contract Amount: $ 2,475,827.00 Previous Change Orders: $ 387,063.13 This Change Order Amount: $ 3,908.09 Revised Contract Amount: $ 2,866,798.22 Item Approx. Unit Total No. Description Quantity Units Price Amount 2-925 12" ADS Culvert Under Helms Ditch 1 LS $ 3,908.09 $ 3,908.09 $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ 3,908.09 The following conditions and terms will aoply: 1) It is understood that the quantities set forth herein will be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments in contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this o~ce within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc By: BY~ ~~//~Vl/~/ ~ l Title: Title: Project Manager 970-984-3404 Office 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the following changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may heretofore have been modified, shall be and do remain the same. ~~ ~ ~~ EYL CONSTRUCTtON CHANGE ORDER ESTIMATE SUMMARY SHEET PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CC-175 EYL CHANGE ORDER NO.: 026 DESCRIPTION: 12" Culvert Under Helm's Pipe Expension DATE: March 30, 2010 COST ESTIMATE SUMMARY Total Amount Labor• Administration Costs, Profit @ 45 %: Insurance, Tax @ 25 %: Subtotal Labor: Materials• Sales Tax @ 0.00 Administration, Profit @ 15%: Subtotal Material: Owned Equipment: Administration, Profit @ 15%: Subtotal Owned Equipment: Rental Equipment: Administration, Profit @ 15%: Subtotal Rental Equipment: 980.00 441.00 245.00 $ 1,666.00 $ 698.00 $ - $ 104.70 $ 802.70 $ - $ - $ - $ 1,218.00 $ 182.70 $ 1,400, 70 $ - $ - $ - Administration, Profit @ 15%: Subtotal Subcontractors: Subtotal: Bond @ 1 %: TOTAL AMOUNT: TOTAL UNIT PRICE QUANTITY = $ $ I$ - I $ 3,869.40 $ 38.69 ~ 1 TM , ~ ' r - EYl.. CON~TR~.ICT~ON PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CC-175 HEYL CHANGE ORDER NO.: 026 DESCRIPTION: 12" Culvert Under Helm's Pipe Expension DATE: March 30, 2010 DETAILED COST ESTIMATE BREAKDOWN TOTAL DESCRIPTION UANTITY UNITS RATE/UNIT AMOUNT Labor: Supervisor 10.00 Hr $ 35.00 $ 350.00 Operator 10.00 Hr $ 23.00 $ 230.00 Laborer 20.00 Hr $ 20.00 $ 400.00 $ - $ - $ - $ - Materials: 5ubtotal $ 980.00 12" ADS 60.00 LF $ 8.30 $ 498.00 Flared 2.00 EA $ 100.00 $ 200.00 $ - $ - $ - $ - $ - $ - nwned F,auinment: Subtotal: $ 698.00 Excavator 330 8.00 Hr $ 125.00 $ ],000.00 938 Wheel Loader 2.00 Hr $ 62.00 $ 124.00 Wacker Jumping Jack Compacter 2.00 Hr $ 5.00 $ 10.00 Company Pickup 8.00 Hr $ 10.50 $ 84.00 $ - $ - Subtotal Rental Eauinment: $ 1,218.00 $ - $ - $ - $ - $ - $ - Subtotal $ - l~ Hn C O N i T R U C T~ O N 6560 CR 335 New Castle, CO 81647 Change Order To: Pitkin County Date: 3/30/2010 Owner Change Order No.: 27 Heyl Construction, Inc Change Order No.: 27 Subcontractor's Change Order No.: N/A Pro~ect: Crystal Valley Trail Original Contract Amount: S 2,475,827.00 Previous Change Orders: $ 390,971.22 This Change Order Amount: $ 1,839.52 Revised Contract Amount: $ 2,868,637.74 Description of Changes: Item Approx. Unit Total No. Description Quantity Units Price Amount 2-927 Repair Culvert @ Wall #4 1 LS $ 1,839.52 $ 1,839.52 $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ 1,839.52 The followina conditions and terms will apalv: 1) It is understood that the quantities set forth herein will be adjusted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments i n contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this office within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc `, By: BY~ Title: Title: Project Manager 970-984-3404 O~ce 970-984-6403 In acxordance with the terms of our Contract Agreement covering the above named project, the following changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may heretofore have been modified, shall be and do remain the same. ~~ ~~ EYL CON~TRlJCT~ON CHANGE ORDER ESTIMATE SUMMARY SHEET PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CC-175 EYL CHANGE ORDER NO.: 027 DESCRIPTION: Wa114 Culvert Welding DATE: March 30, 2010 COST ESTIMATE SUMMARY Labor• Administration Costs, Profit @ 45 %: Insurance, Tax @ 25 %: Subtotal Labor: Materials: Sales Tax @ 0.00 Administration, Profit @ 15%: Subtotal Material: Owned Equipment: Administration, Profit @ 15%: Subtotal Owned Equipment: Rental Epuipment: Administration, Profit @ 15%: Subtotal Rental Equipment: $ - $ - $ - $ - $ - $ - I $ - I $ - $ - $ - Weld Culvert 19.25 HR $75/HR $ 1,443.75 Cuttin Pieces in Sho 1 HR $65/HR $ 65.00 Flat Bar And Paint $ 75.00 Administration, Profit @ 15%: Subtotal Subcontractors: Subtotal: Bond @ 1 %: TOTAL AMOUNT: TOTAL UNIT PRICE: Subtotal: $ 1,583.75 $ 237.56 $ 1,821.31 $ 1,821.31 $ 18.21 ~ ~ QUANTITY = 1 TM , ` PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CC-175 HEYL CHANGE ORDER NO.: 027 DESCRIPTION: Wa114 Culvert Welding DATE: March 30, 2010 DETAILED COST ESTIMATE BREAKDOWN TOTAL DESCRIPTION UANTITY UNITS RATE/iJNIT AMOUNT i,ahnre $ - $ - $ - $ - $ - $ - $ - 5ubtotal: ~ Materials: $ - $ - $ - $ - $ - 5udtotai: ~ Owned Equipment: $ - $ - $ - $ - $ - $ - 5untotai: ~ Rental Epuipment: $ - $ - $ - $ - $ - $ - ~ Subtotal: $ - ~ H Y Chan e Order g CON~TRUtTtON 6560 CR 335 New Castle, CO 81647 To: Pitkin County Date: 3/30/2010 Owner Change Order No.: 28 Heyl Construction, Inc Change Order No.: 28 Subcontractor's Change Order No.: N/A Pro~ect: Crystal Valley Trail Original Contract Amount: S 2,475,827.00 Previous Change Orders: $ 392,810.74 This Change Order Amount: $ 993.08 Revised Contract Amount: $ 2,869,630.82 Description of Changes: Price to build new design Item Approx. Unit Total No. Description Quantity Units Price Amount 3-042 New Trash Rack on Helm's Headwall 1 LS $ 993.08 $ 993.08 $ - $ - $ - $ - $ - $ - $ - $ - TOTAL: $ 993.08 The followinq conditions and terms will aoolv: 1) It is understood that the quantities set forth herein will be adj usted and the unit price will be applied to the adjusted quantity, including both overruns and underruns. 2) This change represents complete accord to all adjustments i n contract to perform work identified by the aforementioned change directive. Please sign this change order in the space provided below and retum all copies to this office within five (5) days of receipt. Accepted by: Sincerely, Heyl Construction, Inc By: BY: Cl~~~ ~;G;~~ Title: Title: Project Manager 970-984-3404 O~ce 970-984-6403 In accordance with the terms of our Contract Agreement covering the above named project, the following changes are hereby authorized. All other terms and conditions of the Contract Agreement, as they may ~~ heretofore have been modified, shall be and do remain the same. ~~ EYL CONlTRUCT~ON CHANGE ORDER ESTIMATE SUMMARY SHEET PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CC-175 EYL CHANGE ORDER NO.: 028 DESCRIPTION: New Trash Rack on Helm's Headwall DATE: March 30, 2010 COST ESTIMATE SUMMARY Labor• Administration Costs, Profit @ 45 %: Insurance, Tax @ 25 %: Subtotal Labor: Materials• Sales Tax @ 0.00 Administration, Profit @ 15%: Subtotal Material: Owned Equipment: Administration, Profit @ 15%: Subtotal Owned Equipment: Rental Equiqment: Administration, Profit @ 15%: Subtotal Rental Equipment: $ - $ - $ - $ - $ - $ - I New Trash Rack ~$ 855.00 ~ Administration, Profit @ 15%: Subtotal Subcontractors: Subtotal $ 855.00 $ 128.25 983.25 Subtotal: Bond @ 1 %: TOTAL AMOUNT: $ 983.25 $ 9.83 TOTAL UNIT PRICE: QUANTTTY = 1 LS 1 t'~ ~ ~ $ - $ - $ - $ - PROJECT: Cystal Valley Trail PROJECT NO.: N/A HEYL PROJECT NO.: 09-CC-175 HEYL CHANGE ORDER NO.: 028 DESCRIPTION: New Trash Rack on Helm's Headwall DATE: March 30, 2010 DETAILED COST ESTIMATE BREAKDOWN TOTAL DESCRIPTION UANTITY UNITS RATE/UNIT AMOUNT ~r: $ - $ - $ - $ - $ - $ - $ - Subtotal: ~ - Materials: $ - $ - $ - $ - $ - Subtotal: ~ - Owned Equiument: $ - $ - $ - $ - $ - $ - Subtotal: $ - Rental Eauipment: $ - $ - $ - $ - $ - $ - 5ubtotal: ~ 1~