|
Page 110 of4/19/2024 12:03 PMEverett WFPDB GMP WIP4211GMPWIP 110
<br />LSUnit:1.00Quantity:Retainage Bond022-40Activity:
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />122,289.19122,289.19100.00122,289.19LS1.001.00Retainage Bond92116
<br />LSUnit:1.00Quantity:B&O Taxes022-50Activity:
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />158,975.95158,975.95100.00158,975.95LS1.001.00B&O Tax92117
<br />LSUnit:1.00Quantity:Builders Risk Insurance024-20Activity:
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />146,747.03146,747.03100.00146,747.03LS1.001.00Builders Risk Insurance92301
<br />LSUnit:1.00Quantity:Liability/Company Insurance024-70Activity:
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />517,671.67517,671.67100.00517,671.67LS1.001.00General Liability Insurance92306
<br />TOTAL NON-FEE APPLIED COSTS
<br />Subtotal
<br />TotalMisc 3TruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />3,888,805.820.000.003,025,182.79863,623.030.000.000.000.000.000.00Total
<br />FINAL WORKS AMENDMENT TOTAL COST
<br />Subtotal
<br />TotalMisc 3TruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />25,707,420.870.00160,531.256,297,049.176,862,064.24592,707.706,430,103.932,068,572.383,296,392.201,188,484.642,107,907.56Total
<br />WFP PH2 CAPITAL UPGRADES TOTAL PRICE
<br />Subtotal
<br />TotalMisc 3TruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />25,707,420.870.00160,531.256,297,049.176,862,064.24592,707.706,430,103.932,068,572.383,296,392.201,188,484.642,107,907.56Total
<br />25,707,421160,5316,297,0496,862,064592,7086,430,1042,068,5723,296,3921,188,4852,107,908Total
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />Report Summary
<br />Calendars Used In Estimate
<br />50 Hour Week - (5@10)510
<br />45 Hour Week - (5@9)509
<br />40 Hour Week - (4@10)410
<br />In equipment resources, Rent % and EOE % that are not 100% are represented as XXX%YYY, where XXX = Rent % and YYY = EOE %
|