Laserfiche WebLink
18802 80th Avenue South <br />Kent, WA 98032 <br />Phone (425) 203-9800 <br />Contractor Breakdown Summary <br />Project Name:IMCO- WFP Generator COP #: 004 <br />Shinn Project No.22-3706 Date:11/10/23 <br />Customer Project No. <br />Description: 22-3706 - COP 004 - Fuel System Changes <br />1. Direct Labor Hours Factor Hours Rate Extension <br />General Foreman ST 60.00 1 60 $131.78 $7,906.80 <br />Lead Foreman ST 0.00 1 0 $127.99 $0.00 <br />Foreman ST 0.00 1 0 $124.20 $0.00 <br />Journeyman ST 0.00 1 0 $116.63 $0.00 <br />Apprentice ST 0.00 1 0 $103.67 $0.00 <br />Project Manager 16.00 1 16 $134.67 $2,154.72 <br />Project Engineer 0.00 1 0 $69.85 $0.00 <br />Safety Manager 0.00 1 0 $125.96 $0.00 <br />Truck Driver 0.00 1 0 $81.38 $0.00 <br />Total Direct Hours:76.00 <br />1. Direct Labor Subtotal $10,061.52 <br />2. Safety @ 2% Direct Labor $201.23 <br />3. Material Costs <br />Material Costs $3,580.00 <br />2. Material Subtotal $3,580.00 <br />4. Equipment Costs Amount Rate Extension <br />Standard Pickup Truck Hourly 60.00 $40.94 $2,456.40 <br />5 Ton Delivery Truck Hourly 0.00 $34.82 $0.00 <br />Tractor and Trailer Hourly 0.00 $113.04 $0.00 <br />Welding Machine Daily 0.00 $16.43 $0.00 <br />Threading Machine Daily 7.50 $49.65 $372.38 <br />Smaller Scissor Lift <20'Daily 0.00 $127.28 $0.00 <br />Larger Scissor Lift >20'Daily 0.00 $91.00 $0.00 <br />Snorkle Lift 30-Daily 0.00 $160.00 $0.00 <br />5k Warehouse Forklift Daily 0.00 $53.00 $0.00 <br />8k Reach Forklift Daily 0.00 $260.00 $0.00 <br />3. Equipment Subtotal $2,828.78 <br />4. Shinn Mechanical Subtotal $16,671.53 <br />6. Subcontractors <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />5. Subcontractors Subtotal $0.00 <br />7. Overhead & Profit 15%$2,500.73 <br />8. Overhead & Profit on Subcontractors 0%$0.00 <br />9. Job Expense and Permit 0%$0.00 <br />10. B&O Tax 0%$0.00 <br />11. Bond Cost 0%$0.00 <br />12. Sales Tax 0%$0.00 <br />12. Total $19,172.25