|
Page 2 of4/19/2024 12:03 PMEverett WFPDB GMP WIP4211GMPWIP 110
<br />*** Shop and job time to load equipment & materials such as excavators, dozers, loaders, form lumber, forms, small tools,etc. on and off of transport trailers. 1 load = 1 direction of haul. Include time for transport trucks/trailers while beloaded. ***---------- 40 Mob Demob Equipt Matl Loads Worksheet ---------- Equipment - Load/Unload Time = 3.00 HU Equipment - Haul Time (Round Trip) = 10.00 HU Materials Load/Unload Time = 3.00 HU Materials Haul Time (Round Trip) = 10.00 HUItem Description No. No. NotesNo. Mobs Demobs *** EQUIPMENT LOADS ***E1 Crane M85 3.00 3.00E2 RT Crane 1.00 1.00E3 300 EX 2.00 2.00E4 200 EX 1.00 1.00E5 Dozer 1.00 1.00E6 Loader 1.00 1.00E7 Forklift, Mini, roller 2.00 2.00E8 Misc. Equipment Loads 5.00 5.00 TOTAL EQUIPT MOB/DEMOB LOADS ------>> 32.00 *** MATERIAL LOADS ***M1 --M2 --M3 --M4 --
<br />M5 --
<br />M6 --
<br />M7 Misc. Material Loads 13.00 13.00
<br />*** *Add/Delete Rows Above This Line*
<br /> TOTAL MATL MOB/DEMOB LOADS -------->> 26.00
<br /> *** MOB/DEMOB SUMMARY ***
<br /> EQUIPT & MATL - TOTAL Loads = 58.00 Loads
<br /> EQUIPT & MATL - TOTAL Load/Unload Time = 174.00 Crew Hours
<br /> EQUIPMENT - TOTAL Load Haul Time = 320.00 Hours
<br /> MATERIAL - TOTAL Load Haul Time = 260.00 Hours
<br />---------------------- End Calculation -----------------------
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />45,500.00175.00100.00175.00HR260.001.00Truck & Flat Trailer - OPER5HHTF
<br />80,000.00250.00100.00250.00HR320.001.00Low Boy Heavy Haul - OPER5HHTLB
<br />24,860.68142.88109.75131.39HR174.001.00IR 1055 Frklft 10K 55'8FL10
<br />12,736.5673.20100.0046.86MH174.001.00Laborer - General G3/4LG
<br />18,316.90105.27100.0068.10MH174.001.00Operator ForemanOF
<br />LSUnit:1.00Quantity:Subcontractor Mobilizations011-60Activity:
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:40 Hour Week - (4@10)410Calendar:
<br />LS1.00010040Takeoff Qty:
<br />Bid Qty:
<br />** SETUP/MAINT JOB YARD FACILITES **Biditem
<br />1.000 LS
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />63,668.530.0045,061.000.000.000.002,408.4816,199.055,794.3810,404.67Total
<br />63,668.530.0045,061.000.000.000.002,408.4816,199.055,794.3810,404.67U. Cost
<br />Unit/CHTotal Labor/MHBase Labor/MH$/MHMH/UnitUnit/MHManhours
<br />0.020080.995352.0234318.3427200.00000.0050200.0000
<br />MOUnit:16.00Quantity:Job Yard Office/Storage Rental014-05Activity:
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />27,360.000.0027,360.000.000.000.000.000.000.000.00Total
<br />1,710.000.001,710.000.000.000.000.000.000.000.00U. Cost
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:40 Hour Week - (4@10)410Calendar:
<br />*** Rental of trailers/containers for yard offices/storage. Include job trailers located in work specific areas if needed.
<br />Include monthly utility bills for facilities located in specific work areas as appropriate. ***Notes:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />0.000.00100.000.00ACMO16.001.00Rent Land For Office91212
<br />8,000.00500.00100.00500.00EAMO16.001.00Electrical Bill91232
<br />2,400.00150.00100.00150.00EAMO16.001.00Sewer Bill91238
<br />0.000.00100.000.00EAMO16.001.00Telephone Bill91240
<br />2,400.00150.00100.00150.00EAMO16.001.00Water Bill91243
<br />12,000.00750.00100.00750.00EAMO16.001.00Furnish Field Trailer91301
<br />2,560.00160.00100.00160.00EAMO16.001.00Furnish Storage Containers91304
<br />EAUnit:1.00Quantity:Job Yard Office/Storage Setup/Dismantle014-10Activity:
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />36,308.530.0017,701.000.000.000.002,408.4816,199.055,794.3810,404.67Total
<br />36,308.530.0017,701.000.000.000.002,408.4816,199.055,794.3810,404.67U. Cost
<br />$/ShiftShifts/UnitUnits/ShiftShifts$/Crew HourUnits/Crew HrCrew Hrs/UnitCrew $/Unit
<br />7,261.70605.00000.20005.0000372.15060.020050.000018,607.5300
<br />Base Labor/UnitTotal Labor/MHMH/UnitUnit/MHManhours
<br />10,404.670080.9953200.00000.0050200.0000
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:40 Hour Week - (4@10)410Calendar:
<br />2.00Equipment Pcs:4.00Labor Pcs:50.00Crew Hrs:100.00Eff:50HUProd:Labor BH310/4 MenLB4Crew:
|