|
Page 106 of4/19/2024 12:03 PMEverett WFPDB GMP WIP4211GMPWIP 110
<br />73,940.280.000.0053,025.000.005,250.002,266.9213,398.364,942.168,456.20Total
<br />73,940.280.000.0053,025.000.005,250.002,266.9213,398.364,942.168,456.20U. Cost
<br />$/ShiftShifts/UnitUnits/ShiftShifts$/Crew HourUnits/Crew HrCrew Hrs/UnitCrew $/Unit
<br />18,485.07004.00000.25004.0000391.63200.025040.000015,665.2800
<br />Base Labor/UnitTotal Labor/MHMH/UnitUnit/MHManhours
<br />8,456.2000106.3362126.00000.0079126.0000
<br />WA Bridge ConstructionWA0201WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />1.05Equipment Pcs:3.15Labor Pcs:40.00Crew Hrs:100.00Eff:40HUProd:(Mod) Carpenter Crew - 3 ManC3Crew:
<br />Sawcut stem wall
<br />PEMB - Structural steel frame @ opening / stem wall cut, Trims and backing for OHD
<br />CMA = misc asphalt patch @ entry, Patching tank collars, etc.
<br />Install 8X10 coiling OHD (dont want sectional with interior diagonal bracing - conflicts w/ track)???
<br />Notes:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />5,250.001.00100.001.00DOL5,250.001.05Perm Matl Allowance2CMA
<br />15,225.0014,500.00100.0014,500.00LS1.051.05Overhead Door Sub4OHD
<br />35,700.0034,000.00100.0034,000.00LS1.051.05SUB - PEMB Install4PEMB
<br />2,100.002,000.00100.002,000.00LS1.051.05*** SAW/CORE DRILL SUB4SC
<br />2,266.9253.97109.7549.58HR42.001.05Takeuchi 135 Excvatr 3.5MT8EX135T
<br />8,653.30103.02110.0059.01MH84.002.10Carpenter JourneymanCJ
<br />4,745.06112.98110.0065.01MH42.001.05Oper Dzr->D9/Ex->15MT G3O3
<br />DIRECT TOTAL COST
<br />Subtotal
<br />TotalMisc 3TruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />18,542,555.570.00160,531.25190,821.005,988,441.21592,707.706,276,603.932,053,508.203,279,942.281,182,407.612,097,534.67Total
<br />LS1.00030000Takeoff Qty:
<br />Bid Qty:
<br />CONTINGENCYBiditem
<br />1.000 LS
<br />LSUnit:1.00Quantity:Project Contingencies021-60Activity:
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />908,575.001.00100.001.00DOL908,575.001.00Contingency Allowance92001
<br />LS1.00031000Takeoff Qty:
<br />Bid Qty:
<br />ALLOWANCEBiditem - Parent
<br />1.000 LS
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />751,290.770.00556,276.6710,000.000.00153,500.0015,064.1816,449.926,077.0310,372.89Total
<br />751,290.770.00556,276.6710,000.000.00153,500.0015,064.1816,449.926,077.0310,372.89U. Cost
<br />Unit/CHTotal Labor/MHBase Labor/MH$/MHMH/UnitUnit/MHManhours
<br />0.0000104.443965.85964,770.1001157.50000.0063157.5000
|