|
Page 48 of4/19/2024 12:03 PMEverett WFPDB GMP WIP4211GMPWIP 110
<br />DN Tanks suggests $10,000 / week for temp heat = $40,000 / MO X Approx 3 total months ~ $120,000 budget - only needs for
<br />coating and curingNotes:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />5,000.005.00100.005.00LF1,000.001.00LONG - Crack Repair4COATCRK
<br />951,050.00951,050.00100.00951,050.00LS1.001.00LONG - Coating Sub4COATINGS
<br />50,000.0010,000.00100.0010,000.00MO5.001.00BRAND - Scaffold Rent4SCAFFRNT
<br />117,163.00117,163.00100.00117,163.00LS1.001.00BRAND - Scaffold Sub4SCAFOLD
<br />MNUnit:12.00Quantity:Coating Support927-01Activity:
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />267,180.910.000.000.0052,080.000.0090,464.46124,636.4546,637.8177,998.64Total
<br />22,265.080.000.000.004,340.000.007,538.7110,386.373,886.486,499.89U. Cost
<br />$/ShiftShifts/UnitUnits/ShiftShifts$/Crew HourUnits/Crew HrCrew Hrs/UnitCrew $/Unit
<br />1,265.061117.60000.0568211.2000101.84700.0057176.000017,925.0758
<br />Base Labor/UnitTotal Labor/MHMH/UnitUnit/MHManhours
<br />6,499.886790.7900114.40000.00871,372.8000
<br />WA Bridge ConstructionWA0201WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />0.15Equipment Pcs:0.65Labor Pcs:2112.00Crew Hrs:100.00Eff:176HUProd:(Mod) *** CREW ON FLY ***ZZCrew:
<br />Crane support 25% of duration
<br />Labor - check heaters, dehumidifiers, fuel, scaffolding, containment, dewatering, etc - half time
<br />Notes:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />52,080.004,340.00108.504,000.00MN12.001.00Heaters3HEATERS
<br />90,464.46285.56109.75371.29HR316.800.15Mantwoc M85 90 T Crwlr %158CRCM85
<br />87,468.9782.83110.0046.86MH1,056.000.50Laborer - General G3/4LG
<br />37,167.48117.32110.0067.63MH316.800.15Oper Crane >200T G1AAOC3
<br />LS1.00015400Takeoff Qty:
<br />Bid Qty:
<br />MECHANICALBiditem
<br />1.000 LS
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />2,815,809.210.000.000.000.002,312,650.00175,465.41327,693.80121,483.93206,209.87Total
<br />2,815,809.210.000.000.000.002,312,650.00175,465.41327,693.80121,483.93206,209.87U. Cost
<br />Unit/CHTotal Labor/MHBase Labor/MH$/MHMH/UnitUnit/MHManhours
<br />0.0010100.335263.1385862.16103,265.99000.00033,265.9900
<br />EAUnit:32.00Quantity:Prep Existing & Install Existing Mixer
<br />Supports710-00Activity:
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />50,920.040.000.000.000.0010,000.007,955.1032,964.9412,192.6120,772.33Total
<br />1,591.250.000.000.000.00312.50248.601,030.15381.02649.14U. Cost
<br />$/ShiftShifts/UnitUnits/ShiftShifts$/Crew HourUnits/Crew HrCrew Hrs/UnitCrew $/Unit
<br />3,182.50250.50002.000016.0000255.75030.20005.00001,278.7513
<br />Base Labor/UnitTotal Labor/MHMH/UnitUnit/MHManhours
<br />649.1353103.015410.00000.1000320.0000
<br />WA Bridge ConstructionWA0201WC:10Hrs/Shift:50 Hour Week - (5@10)510Calendar:
<br />1.00Equipment Pcs:2.00Labor Pcs:160.00Crew Hrs:100.00Eff:5HUProd:(Mod) Carpenter Crew - 2 ManC2Crew:
<br />CMA - Forming, Reinforcing, Concrete / Grout, Bearing plates, etc.Notes:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />10,000.001.00100.001.00DOL10,000.001.00Perm Matl Allowance2CMA
|