|
Page 3 of4/19/2024 12:03 PMEverett WFPDB GMP WIP4211GMPWIP 110
<br />*** Setup/Dismantle of yard areas and yard trailers. Include labor/equipment/material costs for surfacing, access stairs,
<br />decks, porch roofs, etc. as approriate. Includes utility connection fees as appropriate. ***Notes:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />817.3416.35109.7515.25HR50.001.00JD 310SG Backhoe8BH310
<br />1,591.1431.82109.7530.68HR50.001.00Ford F450 Flatbed8TKJ450
<br />7,500.007,500.00100.007,500.00EA1.001.00Install Electrical Service91231
<br />2,500.002,500.00100.002,500.00EA1.001.00Install Sewer Service91237
<br />500.00500.00100.00500.00EA1.001.00Install Telephone Service91239
<br />2,500.002,500.00100.002,500.00EA1.001.00Install Water Service91242
<br />1,700.001,700.00100.001,700.00EA1.001.00Mob/Demob/Setup Fld Trailer91302
<br />1.001.00100.001.00DOL1.001.00Field Trailer Furniture91303
<br />3,000.001,500.00100.001,500.00EA2.001.00Mob/Dmob/Setup Stor
<br />Containr91305
<br />3,810.9376.22100.0048.86MH50.001.00Laborer ForemanLF
<br />7,319.8673.20100.0046.86MH100.002.00Laborer - General G3/4LG
<br />5,068.26101.37100.0065.51MH50.001.00Oper Ldr<6 CY/Ex->30MT G2O2
<br />LS1.00010060Takeoff Qty:
<br />Bid Qty:
<br />** EQUIPMENT MAINTENANCE/STANDBY **Biditem
<br />1.000 LS
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />350,511.830.000.000.000.000.00350,511.830.000.000.00Total
<br />350,511.830.000.000.000.000.00350,511.830.000.000.00U. Cost
<br />MOUnit:1.00Quantity:Equipment - Time Spanned016-60Activity:
<br />TotalTruckingGeneralSubConst MatlsPerm MatlsEquipmentTotal LaborBurdenBase Labor
<br />350,511.830.000.000.000.000.00350,511.830.000.000.00Total
<br />350,511.830.000.000.000.000.00350,511.830.000.000.00U. Cost
<br />WA Road ConstructionWA0101WC:10Hrs/Shift:40 Hour Week - (4@10)410Calendar:
<br />*** This is for equipment not included in various activities in estimate but will be on project for a period of time and
<br />used on multiple activities. ***
<br />---------- 45 Equipment Standby Adjustment Worksheet ----------
<br /> 40 Hrs/Week = 173 Hrs/Month
<br /> 50 Hrs/Week = 216 Hrs/Month
<br /> 60 Hrs/Week = 260 Hrs/Month
<br />Item Equipt Description Hrs Oper Hrs Used Mos Used Mos Reqd Added Hrs Notes
<br />No. Code in Estimate Per Month In Estimate For Project Standby
<br />1 8AC185 185 CFM Compressor 404 173 2.34 6.00 634
<br />2 8CRCM85 Mantwoc M85 90 T Crwlr 1,396 173 8.07 12.00 680
<br />3 8CRRG8 Grove RT880E 80 Ton 1,213 173 7.01 9.00 344
<br />4 8EX135T Takeuchi 135 Excvatr 3.5MT 95 173 0.55 6.00 943
<br />5 8EX200 JD 200 Excavator 20MT 1,307 173 7.56 8.00 77
<br />6 8EX330 JD 330 Excavator 33MT 720 173 4.16 6.00 318
<br />7 8FL10 IR 1055 Frklft 10K 55' 1,244 173 7.19 18.00 1,870
<br />8 8LD644 JD 644 Loader 4.5 CY 712 173 4.12 6.00 326
<br />9 8TKJ450 Ford F450 Flatbed 1,808 173 10.45 18.00 1,306
<br />10 8TKJ450P Ford F450 Pipefitter 953 173 5.51 18.00 2,161
<br />11 8TKOA3 30 Ton Artic Haul Trk 1,267 173 7.32 8.00 117
<br />12 8WAT4 Water Truck 4000 Gal 203 173 1.18 4.00 489
<br />13 -- -- --
<br />----------------------- End Calculation -----------------------
<br />Notes:
<br />TotalActual UCTax/OT %Unit CostUnitQuantityPcs/WsteDescriptionResource
<br />26,606.5341.98109.7545.99HR633.801.00→ 185 CFM Compressor %08AC185
<br />93,721.23266.25109.75371.29HR352.001.00→ Mantwoc M85 90 T Crwlr %08CRCM85
<br />59,657.47338.96109.75358.34HR176.001.00→ Grove RT880E 80 Ton %08CRRG8
<br />46,642.3949.46109.7549.58HR942.951.00→ Takeuchi 135 Excvatr 3.5MT
<br />%08EX135T
<br />8,612.53112.05109.75115.48HR76.861.00→ JD 200 Excavator 20MT %08EX200
<br />49,102.33154.22109.75161.48HR318.391.00→ JD 330 Excavator 33MT %08EX330
<br />27.7827.78109.7526.38HR1.001.00→ Genie 842 Forklift 8K 42'8FL08
<br />26,087.1280.10109.7590.74HR325.701.00→ JD 644 Loader 4.5 CY %08LD644
|