|
Atkinson Construction
<br />5274 Lodge Creek Culvert Replacement
<br />Phil Larson
<br />Activity
<br />Resource
<br />Desc Quantity
<br />Pes Unit
<br />Cost Report
<br />Unit
<br />Cosl
<br />Equip. Expend.
<br />Labor All Costs Matis.
<br />Page 4
<br />07/26/2016 16:26
<br />Penn. Sub
<br />Matis. Contract Total
<br />BID ITEM = 40000
<br />Description = Shoring
<br />Land Item SCHEDULE: 100
<br />$6,633.46
<br />40001086
<br />1.5000 MHIEA
<br />1.5000 MH/Unit
<br />Driller Mobilization
<br />4DRSHAFTMOB MoblDemob Driller@108% 1.00
<br />40001089 Flagging
<br />3 man crew [or 5 days during drilling.
<br />TCFLAG TC -FLAGGING
<br />8 GENU ENG DRIVEN LITE TOW 1.00
<br />8TRPU450 FLATRACK, BAREBED 1.00
<br />LFLAGGER LABORER, FLAGGER Gil 2.00
<br />LFM LABORER FOREMAN 0.50
<br />$9,807.53 125.0000 MHfLS
<br />125.0000 MH/Unit
<br />~-> Item Totals: 40000 -Sboring
<br />48.00 MH
<br />1.3333 Unil.5/Hr
<br />1.00 LS
<br />50.00
<br />50.00 HR
<br />50.00 HR
<br />100.00 MH
<br />25.00 MH
<br />125.00 MH
<br />0.0200 UnitslHr
<br />$176,485.15 269.0000 MHILS 269.00 MH
<br />176,485.150 1 LS
<br />Unit = LS Takeoff Quan: 1.000
<br />[ 74.207] 4,023
<br />125.73
<br />2,610
<br />81.57
<br />Engr Quan:
<br />Quan: 1.00 EA IIn/Sbft: 8.00 ClIl: 508 WC: WA0201
<br />1.000
<br />6,633
<br />207.30
<br />··Unreviewed
<br />20,000.000 23,760 23,760
<br />Quan: 1.00 LS Urs/Sblt: 10.00 Cal: 510 WC:WA0201
<br />++Unreviewed
<br />CH Prod: 5.0000 S Lab Pes: 2.50 Eqp Pes: 2.00
<br />11.718 709 709
<br />16.167 978 978
<br />27.530 6,192 6,192
<br />36.920 1,928 1,928
<br />[ 5216.24] 8,121 1,687 9,808
<br />8,120.52 1,687.01 9,807.53
<br />[ 12260.05] 19,778 8,812 19,116 57,499 71,280 176,485
<br />19,778.44 8,811.64 19,1l5.87 57,499.20 71,280.00 176,485.15
<br />BID ITEM = 50000 Land Item SCHEDULE: 100
<br />Description = 72 HR Closure Unit = LS Takeoff Quan: 1.000 EngrQuan: 1.000
<br />There will be two crews working double shifts.
<br />300012031 Crew A QuaD: 48.00 HR HrsfSbrt: 12.00 Cal: 611 WC: WA0201
<br />··Unrcvicwcll
<br />Only 4 shifts. Box culvert set has its own crew. Final shift will be for subs to complete work.
<br />Assume 5 12hr shifts.
<br />millQ EX 330, OP, GRDCI-lK 75CYIHR 48.00 CH Prod: 4.0000 S Lab Pes: 7.50 Eqp Pes: 5.00
<br />8C0563 COMPACT CAT CP563 1.00 48.00 HR 43.020 2,698 2,698
<br />8D05 D5 DOZER (25k) 1.00 48.00 HR 40.682 2,552 2,552
<br />8EX330 EXCAVCAT330 (71KLB 1.00 48.00 HR 83.223 5,220 5,220
<br />8EXMINI EXC MINI (14K LB) 1.00 48.00 HR 32.064 2,011 2,01l
<br />8LD966 WHEEL LOADER CAT 96 1.00 48.00 HR 74.235 4,656 4,656
<br />LCOM LABORER, COMMON G# 1.50 72.00 MH 34.420 5,707 5,707
<br />OBHH OP ENG BACKHOE 3-5C 1.00 48.00 MH 40.090 4,776 4,776
<br />OBHL OP ENG BACKHOEfL<75 1.00 48.00 MH 39.120 4,692 4,692
<br />ODL OP ENG DOZER D9 & < 1.00 48.00 MH 39.120 4,692 4,692
<br />OFELL OP ENG FE LDR <6 CY G 1.00 48.00 MH 39.570 4,731 4,731
<br />OGRADE OP ENG GRADECHECKE 1.00 48.00 MH 36.610 4,475 4,475
<br />OPAKH OP ENG COMPACTOR H 1.00 48.00 MH 39.120 4,692 4,692
<br />$50,902.34 7.5000 MHfHR 360.00 MH [ 449.752] 33,764 17,138 50,902
<br />7.5000 MHIUnit 1.0000 UnitsfHr 703.42 357.05 1,060.47
<br />30001232 CrewB Quan: 48.00 IIR Ur,/Shft: 12.00 Cal: 612 WC: WA0201
<br />··Unrc:viewed
<br />Assume 4 shifts.
<br />EX320 EX 320, OP, GRDCHK. 50CYfHR 48.00 CH Prod: 4.0000 S Lab Pes: 7.50 Eqp Pes: 7.00
<br />8CODIESELCOMDIESEL PLATE COMPAC 1.00 48.00 HR 17.522 1,099 1,099
<br />8COHP COMPACT HOE PACK 1.00 48.00 HR 20.100 1,261 1,261
<br />8D04H D4H DOZER LGP ( 90 HP 1.00 48.00 HR 38.450 2,412 2,412
<br />8EX320 EXCAV CAT 320 (50K LB 1.00 48.00 HR 56.245 3,528 3,528
<br />8FK9K FORKLIFT VR 9K# 1.00 48.00 HR 31.516 1,977 1,977
<br />8LD950 WHL LOADER CAT 950 1.00 48.00 HR 53.296 3,343 3,343
|