ATTACHMENT 2
R:\MANTECA\BAR SCREEN\CONSTRUCTION\PCOS\MT-BAR-PCO-08.DOC 1 of 1
PROPOSED CHANGE ORDER
PROJECT TITLE: City of Manteca WQCF
WQCF Bar Screen Project
GSE Construction Company Inc.
DATE: 10/10/22
JOB NUMBER: 2020-142 T02
PCO NUMBER: PCO-08
SUBJECT: Additional Grating Supports and Grating at Bypass Channel
REVIEWED BY: GPH
______________________________________________________________________________ Work Description:
A few grating beams and some grating in the bypass channel were left out of the Contractors cost proposal for PCO-02/CO-02. This was discovered after new grating and beams were installed.
Direction was given in the field to add the needed beams and grating.
Contractor has ordered materials and provided a total installed cost proposal for the additional pieces at $7,834 on attached CE#07. This cost has been approved.
ATTACHMENT 2
GSE CONSTRUCTION INC. DATE: 10/9/2022
Manteca WQCF Bar Screen Phase 1 Project GSE PCO #007
PROJECT No. : 816 CLIENTS PCO #
CHANGE ORDER CALCULATION
BRIEF DESCRIPTION OF CHANGE
Labor + Surcharge D I R E C T C O S T S TOTAL
DIRECT
DESCRIPTION QUANTITY UNIT EQUIP. MATERIAL LABOR SUB HOURS RATE EQUIP. MATERIAL LABOR SUB TOTAL COST Material (Mona Composites)
Additional FRP Support 1 LS $0 $1,095.00 0 $ - 0.0 0.00 $0.00 $1,095.00 $0 $0 $1,095 Additional FRP Grating 1 LS $0 $1,290.00 0 $ - 0.0 0.00 $0.00 $1,290.00 $0 $0 $1,290 Installation
Install additional FRP Supports and Gratings 12 Hrs $0 $0.00 3 $ - 36.0 106.70 $0.00 $0.00 $3,841 $0 $3,841 Project Engineer 4 Hrs $0 $0.00 1 $ - 4.0 80.38 $0.00 $0.00 $322 $0 $322 Sales tax 8.250 % $196.76 $197
TOTALS 40.0 $104.07 $0 $2,581.76 $4,163 $0 $6,745
MARKUP EQUIPMENT 15 % $0 $0
MARKUP MATERIALS 15 % $387 $387
MARKUP ON LABOR 15 % $624 $624
MARKUP SUBCONTRACTS 5 % $0 $0
INSURANCE (all risk) 1 % $78
TOTAL CHANGE COST $7,834
UNIT PRICES
Supply & Install additional supports on each side of existing slide gates and bypass channel to secure the new FRP gratings. Install new FRP grating on the bypass channel.
Addtional Support for New Grating @ Slide
Gates
ATTACHMENT 2
GSE. CONSTRUCTION COMPANY, LABOR RATES 7/1/21 to 6/30/22 ==========================
DIRECT LABOR HOURLY COST STRAIGHT TIME USE Millright Base CRAFT RATE AMOUNT RATE AMOUNT RATE AMOUNT Rate AMOUNT RATE 1 Code 61 Code 62 Code 63 RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT ========================== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ============ ======== ======== ======== BASIC HOURLY WAGE (Bid time) 52.65 54.15 39.20 33.50 33.95 33.95 34.25 34.55 52.04 52.04 87.00 82.00 54.75 54.75 61.35 61.35 52.75 52.75 33.50 Additional benefits as wages 5.12 5.12 0.67 0.00 4.38 4.38 4.38 5.64 0.00 0.00 3.85 16.76 3.85 0.00 Predetermined increase (Bid time) 2.87 2.87 2.87 2.45 2.45 1.25 1.25 2.25 2.25 2.25 2.25 0 0.00 0.00 0.00 2.87 0.00 0.00 2.87 2.87 0.00 BENEFITS (To Laborers union) 21.91 0.00 21.91 22.34 22.94 22.04 22.04 22.04 0.00 21.87 28.25 26.25 21.91 0.00 19.29 0.00 21.91 22.94 Vacation (0 )if included in above 3.05 3.05 3.05 3.05 3.05 3.05 3.05 3.05 0.00 0.00 3.05 3.05 3.05 3.05 ABC (apprentice training fund) 1.03 1.03 1.03 1.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.03 3.65 3.65 1.03 1.03 0.00 CAC (apprentice training fund) 0.00 0.00 0.60 0.60 0.50 0.50 0.9 0.90 0.90 0.90 1.07 1.07 0.00 0.00 0.00 0.00 0.00 0.00 --------------- --------------- --------------- --------------- ---------- ------------- ------------- ---------- --------------- ------------- ------------- ------------- ------------- ------------- TOTAL DIRECT WAGES 86.63 86.63 88.13 68.31 68.31 61.24 66.57 66.57 66.87 67.17 83.67 83.67 115.25 108.25 87.46 104.10 104.10 85.46 85.46 59.49 ======== ======== ======== ======== ======= ======== ======== ========== ======== ======== ======== ======== ======== ======== F.I.C.A. (social sec. & medicare) 7.65% 4.42 7.65% 4.53 7.65% 3.05 7.65% 2.56 7.65% 2.93 2.96 2.64 7.65% 4.41 7.65% 6.66 7.65% 6.27 7.65% 4.48 7.65% 5.98 7.65% 4.33 7.65% 2.56 F.U.T.A. (FED. Unemployment) 0.80% 0.46 0.80% 0.47 0.80% 0.32 0.80% 0.27 0.80% 0.31 0.31 0.31 0.80% 0.46 0.80% 0.70 0.80% 0.66 0.80% 0.47 0.80% 0.62 0.80% 0.45 0.80% 0.27 S.U.T.A. (State Unemployment) 6.20% 3.58 6.20% 3.67 6.20% 2.47 6.20% 2.08 6.20% 2.38 2.40 2.14 6.20% 3.58 6.20% 5.39 6.20% 5.08 6.20% 3.63 6.20% 4.84 6.20% 3.51 6.20% 2.08 S.D.I (State disability ins.) 0.60% 0.35 0.60% 0.36 0.60% 0.24 0.60% 0.20 0.60% 0.23 0.23 0.21 0.60% 0.35 0.60% 0.52 0.60% 0.49 0.60% 0.35 0.60% 0.47 0.60% 0.34 0.60% 0.20 WORKMAN'S COMPENSATION 9.33% 5.39 9.33% 5.53 7.65% 3.05 7.87% 2.64 4.12% 1.58 1.59 1.42 7.18% 4.14 1.97% 1.71 1.97% 1.61 7.19% 4.21 7.19% 5.62 4.25% 2.41 9.10% 3.05 LIABILITY INSURANCE (3.203%) 3.20% 1.85 3.20% 1.90 3.20% 1.28 3.20% 1.07 3.20% 1.23 1.24 1.11 3.20% 1.85 3.20% 2.79 3.20% 2.63 3.20% 1.88 3.20% 2.50 3.20% 1.81 3.20% 1.07 --------------- --------------- --------------- --------------- ------------- ------------- ------------- --------------- --------------- ------------- ------------- ------------- ------------- ------------- SUBTOTAL PAYROLL TAXES 16.05 16.47 10.41 8.82 8.65 8.72 7.83 14.78 17.76 16.74 15.03 20.03 12.85 9.23 ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== SUBTOTAL DIRECT COST 102.68 104.60 78.72 70.06 75.22 75.59 75.00 98.45 133.01 124.99 102.49 124.13 98.31 68.72 Tools/ * Shop equipment 3.00% 3.08 4.00% 4.18 4.00% 3.15 4.00% 2.80 1.00% 0.75 0.76 0.75 8.00% 7.88 0.00% 0.00 4.00% 5.00 8.00% 8.20 4.00% 4.97 6.00% 5.90 0.00% 0.00 crew truck / Vehicle allowance 4.00% 4.11 20.00% 20.92 4.00% 3.15 4.00% 2.80 4.00% 3.01 3.02 3.00 25.00% 24.61 Flat rate 27.78 Flat rate 27.78 25.00% 25.62 4.00% 4.97 4.00% 3.93 Flat rate 33.46 TOTAL BURDEN RATE 109.87 129.70 85.01 75.66 78.98 79.37 78.75 130.94 160.79 157.77 136.31 134.06 108.14 102.18 ======== ======== ======== ======== ======= ======= ======== ========== ======== ======== ======== ======== ======== ======== Workmans Comp RATE MULTIPLY 0.69 good to 9/30/21 51.38 Carpenter crew rate truck and tools 1 forman 2 carpenters 1 cement mason 1laborer GSE. CONSTRUCTION COMPANY, INC. LABOR RATES 58.21 Underground crew rate truck and tools 1 forman 2 operator 2 laborers 62.53 Mechanical crew rate Truck and tools 1 Forman 1 millright 1 operator 2 laborers ========================== Northern California Northern California DIRECT LABOR HOURLY COST STRAIGHT TIME OPERATORS AREA 1 45 to 100 ton all else small loaders comp /blade booms & p&h compactor mini & BC OPERATORS GROUPS 1 to 10 Group 2a Group 2a Group 3 Group 4 Group 5 Group 3a Group 6 Group 8a Group 2 62.29 CRAFT 10, 5 & 9 are for cranes RATE Code 77 Code 73 Code 74 Code 75 Code 79 Code 76 Code 71 Code 72 1.95 RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT ========================== ======== ======== ======== ======== ======== ======== ======== ======== ======== 64.24 ======== ======== ======== ======== ============ ======== ======== ======== BASIC HOURLY WAGE 50.54 50.54 48.41 47.03 45.76 48.80 44.44 39.95 49.89 43.26 42.50 42.50 58.40 34.61 Additional benefits as wages 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 Additional benefits as wages 0.00 7.84 Predetermined increase (Bid time) 2.8 2.80 2.80 2.80 2.80 2.80 2.80 2.80 2.80 Predetermined increase (Bid time) 0.00 0.00 BENEFITS (To Laborers union) 21.87 21.87 21.87 21.87 21.87 21.87 21.87 21.87 BENEFITS (To Laborers union) 22.94 25.27 16.04 15.15 Vacation (0)if included in above 3.05 3.05 3.05 3.05 3.05 3.05 3.05 3.05 Vacation (0)if included in above 0.00 0.00 0.00 0.00 ABC (apprentice training fund) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CAC (apprentice training fund) 1.07 1.07 1.07 1.07 1.07 1.07 1.07 1.07 1.07 0.00 0.72 0.72 0.00 0.00 --------------- ------------- --------------- ------------- --------------- ------------- --------------- ------------- ------------- ------------- ------------- ------------- TOTAL DIRECT WAGES 82.17 82.17 80.04 78.66 77.39 80.43 76.07 71.58 81.52 66.20 76.335 76.34 74.44 49.76 ================ ======== ======= ======== ======== ======== ======== ======== ======== ======== ======== F.I.C.A. 7.65% 4.08 3.92 3.82 3.72 3.95 3.62 3.27 4.03 7.65% 3.31 7.65% 3.85 7.65% 4.47 7.65% 2.65 F.U.T.A. (State disability ins.) 0.80% 0.43 0.41 0.40 0.39 0.41 0.38 0.34 0.42 0.80% 0.35 0.80% 0.40 0.80% 0.47 0.80% 0.28 S.U.T.A. (State Unemployment) 6.20% 3.31 3.18 3.09 3.01 3.20 2.93 2.65 3.27 6.20% 2.68 6.20% 3.12 6.20% 3.62 6.20% 2.15 F.U.T.A. (State disability ins.) 0.60% 0.32 0.31 0.30 0.29 0.31 0.28 0.26 0.32 0.60% 0.26 0.60% 0.30 0.60% 0.35 0.60% 0.21 WORKMAN'S COMPENSATION 7.18% 3.83 3.68 3.58 3.49 3.71 3.39 3.07 3.78 1.97% 3.10 4.47% 3.61 9.10% 4.19 0.70% 2.48 LIABILITY INSURANCE (3.203%) 3.20% 1.71 1.64 1.60 1.56 1.65 1.51 1.37 1.69 3.20% 1.39 3.20% 1.61 3.20% 1.87 3.20% 1.11 --------------- ------------- --------------- ------------- --------------- ------------- --------------- ------------- ------------- ------------- ------------- ------------- SUBTOTAL PAYROLL TAXES 13.68 13.13 12.78 12.46 13.23 12.12 10.97 13.51 11.09 12.90 14.97 8.87 ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== SUBTOTAL DIRECT COST 95.85 93.17 91.44 89.85 93.66 88.19 82.55 95.03 77.29 89.24 89.41 58.63 Tools/ * Shop equipment 2.00% 1.92 1.86 1.83 1.80 1.87 1.76 1.65 1.90 4.00% 3.09 4.00% 3.57 12.00% 10.73 2.00% 1.17 crew truck / Vehicle allowance 6.00% 5.75 5.59 5.49 5.39 5.62 5.29 4.95 5.70 0.00% 0.00 0.00% 0.00 2.00% 1.79 0.00% 0.00 TOTAL BURDEN RATE 103.52 100.63 98.76 97.03 101.16 95.24 89.15 102.64 80.38 92.81 101.93 59.80 ======== ======= ======== ======= ================ ======== ======== ======== ======== ======== ======== AREA 1 Northern California
Northern California ALL Counties
DELIVERY DRIVER
ALL Counties Northern California
ALAMEDA
Northern California ALL Counties Alameda County
PLUMBER
Code 20
AREA 1
ALL Counties
UNDERGROUND
FORMAN Code 78
Northern California AREA 1, Group 1
(Varies by County)
ALAMEDA
Northern California Northern California Northern California AREA 1 AREA 1 All AREAS
CARPENTER Code
31 CEMENT MASON Code
40 Construction Specialist PROJECT MANAGER SUPERINTENDENT MILLWRIGHT Code 10 TEAMSTERS Codes 61 , 62 & 63
CARPENTER
FORMAN Code 31F
MECHANICAL FORMAN
Code 20 F
ALL Counties ALL Counties ALL Counties ALL Counties
CAC (app training fund)
STATEWIDE STATEWIDE
BASIC HOURLY WAGE
ABC (app training fund)
IRON WORKER
Code 80 SHOP FABRICATOR SECRETARY
STATEWIDE
Field Engineer or
DETAILER
ATTACHMENT 2
From: Moosa Raza
To: Alia Issa
Cc: Behzad Nazari; Josette Felver
Subject: RE: MC SO#: 3494 / Invoice#: 3258 & Shipment Photos for FRP C8 & L4 Adder On PO#: PO-816-004 For Manteca WQCF
Date: Tuesday, September 20, 2022 2:43:27 PM
Good afternoon Alia,
MC will provide 1.5" thick, 1.5" Square Mesh Molded Grating. VEFR, REDDISH ORANGE, GRITTED.
Grating is provided for (3) 2’ – 11 13/16” wide x 2’ – 10 ¾” long pieces to cover (1) 2’ – 10 ¾” wide x 8’ – 11 ½” long trench.
Material Cost = $845.00
Estimated S&H via LTL = $445.00
Estimated S&H via UPS Ground = $325.00.
We can also ship (1) 2’ – 10 ¾” wide x 8’ – 11 ½” long piece instead of three small pieces. But S&H will be $595.00.
Lead Time = 1 – 2 weeks ARO
Thanks
Moosa Raza
PLEASE NOTE OUR NEW ADDRESS BELOW
5802 Parkersburg Drive
Houston TX 77036
TEL: 832-831-9828
FAX: 832-831-9829
ATTACHMENT 2
Alia Issa | Project Engineer
925.758.5049
GSE Construction Company Inc.
7633 Southfront Road, Suite 160, Livermore, CA 94551
From: Alia Issa <[email protected]>
Sent: Tuesday, September 20, 2022 1:43 PM
To: Moosa Raza <[email protected]>
Cc: Behzad Nazari <[email protected]>; Josette Felver <[email protected]> Subject: MC SO#: 3494 / Invoice#: 3258 & Shipment Photos for FRP C8 & L4 Adder On PO#: PO-816- 004 For Manteca WQCF
Moosa,
Can you please provide a quote for FRP grating in that last channel at our Manteca job? Dimensions are as follows:
1. 8’ 11.5” x 2’ 10.75”
Thank you,
Licensed In: CA - 401498 AZ - 247793, 247794 CO - 2853739 ID - 27959, 026972, 027827 NV - 70179, 72325 OR - 180321 WA - 602851835
Classifications: A, B, C16, C36, C61, D21, Hazmat DIR # 1000000077 This e-mail is confidential and is intended only for the person(s) named above. Its contents may also be protected by privilege, and all rights to privilege are expressly claimed and not waived. If you have received this e-mail in error, please call us immediately and destroy the entire e-mail. If this e-mail is not intended for you, any reading, distribution, copying, or disclosure of this e-mail is strictly prohibited.
ATTACHMENT 2
Sales Order
Date 7/2/2022
S.O. No. 3494
Name / Address
GSE Construction Co., Inc.
Alexia Leon
7633 Southfront Rd. Suite 160
Livermore, CA 94551
USA
Ship To
MANTECA WQCF BAR SCREEN
c/o GSE Construction Co., Inc
Attn: Behzad Nazari (925-525-4827)
2450 W. YOSEMITE AVE
MANTECA, CA 95337 USA
5802 Parkersburg Drive
Houston, TX 77036
USA
P.O. No. PO-816-004
Payment Terms
Net 30
Rep
HOU
Ship Date
9/12/2022
Ship Via
Bestway
FOB
Houston
Freight Terms
PP&ADD
Phone #
832-831-9828
Fax #
832-831-9829
E-mail
[email protected]
Web Site
www.monacomposites.com
Total
Item Description Quantity Rate Amount
P3494-CO3 MANTECA WQCF BAR SCREEN
09/07/2022:
CHNAGE ORDER APPROVED VIA
EMAIL FOR $845.00 + $895.00 &
$385.00 + $200.00 (S&H) TO PROVIDE
FOLLOWING ITEMS:
1. (11) 5' - 0" STICKS OF C8 X 3/8" CHANNEL
VEFR BEIGE
2. (4) 5' - 0" STICKS OF L4 X 1/2" ANGLE
VEFR BEIGE
1 1,740.00 1,740.00
Estimated S&H Estimated Shipping & Handling.
S&H charges may vary at the time of shipment and if
more than one shipment
1 585.00 585.00
$31,030.00
ATTACHMENT 2
From: Moosa Raza
To: Behzad Nazari; Alia Issa
Cc: Josette Felver; Roberto Guerra
Subject: MC SO#: 3494 Revised Order Acknowledgement for FRP C8 & L4 Adder On PO#: PO-816-004 For Manteca WQCF
Date: Wednesday, September 7, 2022 3:18:54 PM
Attachments: image005.png
09072022_REVISED_SO_3494_Added_P3494-CO3.pdf
Good afternoon Alia / Behzad,
Revised OA is attached. We will ship these items in few days.
Total Material Adder = $1,740.00
Total S&H Adder = $585.00
Thanks
Moosa Raza
PLEASE NOTE OUR NEW ADDRESS BELOW
5802 Parkersburg Drive
Houston TX 77036
TEL: 832-831-9828
FAX: 832-831-9829
From: Behzad Nazari <[email protected]>
Sent: Wednesday, September 7, 2022 12:22 PM
To: Alia Issa <[email protected]>
Cc: Moosa Raza <[email protected]>; Josette Felver <[email protected]>; Roberto Guerra <[email protected]>
Subject: Re: Manteca FRP Measurements (SO#: 3494)
Hi Moosa;
ATTACHMENT 2
Alia Issa | Project Engineer
925.758.5049
GSE Construction Company Inc.
7633 Southfront Road, Suite 160, Livermore, CA 94551
Please add the following to this order as well.
(6) 5’ – 0” long sticks of FRP C8 x 3/8” Channel. Resin is VEFR. Color is BEIGE. (2) 5’ – 0” long sticks of FRP L4 x 4 x ½” Angle. Resin is VEFR. Color is BEIGE.
Send me the updated sales confirmation for the added items.
Thanks
Behzad Nazari
Sent from my iPhone
On Sep 7, 2022, at 8:30 AM, Alia Issa <[email protected]> wrote:
Hello Moosa,
Please release the following and add them to the PO.
1. (5) 5’ – 0” long sticks of FRP C8 x 3/8” Channel. Resin is VEFR. Color is BEIGE.
2. (2) 5’ – 0” long sticks of FRP L4 x 4 x ½” Angle. Resin is VEFR. Color is BEIGE.
Thank you,
Licensed In: CA - 401498 AZ - 247793, 247794 CO - 2853739 ID - 27959, 026972, 027827 NV - 70179, 72325 OR - 180321 WA - 602851835
Classifications: A, B, C16, C36, C61, D21, Hazmat DIR # 1000000077 This e-mail is confidential and is intended only for the person(s) named above. Its contents may also be protected by privilege, and all rights to privilege are expressly claimed and not waived. If you have received this e-mail in error, please call us immediately and destroy the entire e-mail. If this e-mail is not intended for you, any reading, distribution, copying, or disclosure of this e-mail is strictly prohibited.
From: Moosa Raza <[email protected]>
Sent: Tuesday, September 6, 2022 4:50 PM
To: Behzad Nazari <[email protected]>; Alia Issa <[email protected]>
Cc: Josette Felver <[email protected]>; Roberto Guerra <[email protected]>
ATTACHMENT 2
GSE CONSTRUCTION INC. DATE: 10/9/2022
Manteca WQCF Bar Screen Phase 1 Project GSE PCO #008
PROJECT No. : 816 CLIENTS PCO #
CHANGE ORDER CALCULATION
BRIEF DESCRIPTION OF CHANGE
Labor + Surcharge D I R E C T C O S T S TOTAL
DIRECT
DESCRIPTION QUANTITY UNIT EQUIP. MATERIAL LABOR SUB HOURS RATE EQUIP. MATERIAL LABOR SUB TOTAL COST Material (TriStar Metal)
Protective Screen 1 Pair $0 $11,096.00 0 $ - 0.0 0.00 $0.00 $11,096.00 $0 $0 $11,096 Misc Matrerial (Epoxy, Anchor, Welding Supply) 1 LS $0 $500.00 0 $ - 0.0 0.00 $0.00 $500.00 $0 $0 $500 Installation
Install Protective Screen for BarScreen No.2 12 Hrs $0 $0.00 3 $ - 36.0 106.70 $0.00 $0.00 $3,841 $0 $3,841 Install Protective Screen for BarScreen No.3 12 Hrs $0 $0.00 3 $ - 36.0 106.70 $0.00 $0.00 $3,841 $0 $3,841 Project Engineer 4 Hrs $0 $0.00 1 $ - 4.0 80.38 $0.00 $0.00 $322 $0 $322 Sales tax 8.250 % $956.67 $957
TOTALS 76.0 $105.32 $0 $12,552.67 $8,004 $0 $20,557
MARKUP EQUIPMENT 15 % $0 $0
MARKUP MATERIALS 15 % $1,883 $1,883
MARKUP ON LABOR 15 % $1,201 $1,201
MARKUP SUBCONTRACTS 5 % $0 $0
INSURANCE (all risk) 1 % $236
TOTAL CHANGE COST $23,877
UNIT PRICES
Supply & Install protective screens at the lower level of Bar Screen No. 2 and No. 3 per PCO#07 (MTBAR-PCO-07)Protective Screen with Acess Door @ Bar Screens
ATTACHMENT 2
GSE. CONSTRUCTION COMPANY, LABOR RATES 7/1/21 to 6/30/22 ==========================
DIRECT LABOR HOURLY COST STRAIGHT TIME USE Millright Base CRAFT RATE AMOUNT RATE AMOUNT RATE AMOUNT Rate AMOUNT RATE 1 Code 61 Code 62 Code 63 RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT ========================== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ============ ======== ======== ======== BASIC HOURLY WAGE (Bid time) 52.65 54.15 39.20 33.50 33.95 33.95 34.25 34.55 52.04 52.04 87.00 82.00 54.75 54.75 61.35 61.35 52.75 52.75 33.50 Additional benefits as wages 5.12 5.12 0.67 0.00 4.38 4.38 4.38 5.64 0.00 0.00 3.85 16.76 3.85 0.00 Predetermined increase (Bid time) 2.87 2.87 2.87 2.45 2.45 1.25 1.25 2.25 2.25 2.25 2.25 0 0.00 0.00 0.00 2.87 0.00 0.00 2.87 2.87 0.00 BENEFITS (To Laborers union) 21.91 0.00 21.91 22.34 22.94 22.04 22.04 22.04 0.00 21.87 28.25 26.25 21.91 0.00 19.29 0.00 21.91 22.94 Vacation (0 )if included in above 3.05 3.05 3.05 3.05 3.05 3.05 3.05 3.05 0.00 0.00 3.05 3.05 3.05 3.05 ABC (apprentice training fund) 1.03 1.03 1.03 1.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.03 3.65 3.65 1.03 1.03 0.00 CAC (apprentice training fund) 0.00 0.00 0.60 0.60 0.50 0.50 0.9 0.90 0.90 0.90 1.07 1.07 0.00 0.00 0.00 0.00 0.00 0.00 --------------- --------------- --------------- --------------- ---------- ------------- ------------- ---------- --------------- ------------- ------------- ------------- ------------- ------------- TOTAL DIRECT WAGES 86.63 86.63 88.13 68.31 68.31 61.24 66.57 66.57 66.87 67.17 83.67 83.67 115.25 108.25 87.46 104.10 104.10 85.46 85.46 59.49 ======== ======== ======== ======== ======= ======== ======== ========== ======== ======== ======== ======== ======== ======== F.I.C.A. (social sec. & medicare) 7.65% 4.42 7.65% 4.53 7.65% 3.05 7.65% 2.56 7.65% 2.93 2.96 2.64 7.65% 4.41 7.65% 6.66 7.65% 6.27 7.65% 4.48 7.65% 5.98 7.65% 4.33 7.65% 2.56 F.U.T.A. (FED. Unemployment) 0.80% 0.46 0.80% 0.47 0.80% 0.32 0.80% 0.27 0.80% 0.31 0.31 0.31 0.80% 0.46 0.80% 0.70 0.80% 0.66 0.80% 0.47 0.80% 0.62 0.80% 0.45 0.80% 0.27 S.U.T.A. (State Unemployment) 6.20% 3.58 6.20% 3.67 6.20% 2.47 6.20% 2.08 6.20% 2.38 2.40 2.14 6.20% 3.58 6.20% 5.39 6.20% 5.08 6.20% 3.63 6.20% 4.84 6.20% 3.51 6.20% 2.08 S.D.I (State disability ins.) 0.60% 0.35 0.60% 0.36 0.60% 0.24 0.60% 0.20 0.60% 0.23 0.23 0.21 0.60% 0.35 0.60% 0.52 0.60% 0.49 0.60% 0.35 0.60% 0.47 0.60% 0.34 0.60% 0.20 WORKMAN'S COMPENSATION 9.33% 5.39 9.33% 5.53 7.65% 3.05 7.87% 2.64 4.12% 1.58 1.59 1.42 7.18% 4.14 1.97% 1.71 1.97% 1.61 7.19% 4.21 7.19% 5.62 4.25% 2.41 9.10% 3.05 LIABILITY INSURANCE (3.203%) 3.20% 1.85 3.20% 1.90 3.20% 1.28 3.20% 1.07 3.20% 1.23 1.24 1.11 3.20% 1.85 3.20% 2.79 3.20% 2.63 3.20% 1.88 3.20% 2.50 3.20% 1.81 3.20% 1.07 --------------- --------------- --------------- --------------- ------------- ------------- ------------- --------------- --------------- ------------- ------------- ------------- ------------- ------------- SUBTOTAL PAYROLL TAXES 16.05 16.47 10.41 8.82 8.65 8.72 7.83 14.78 17.76 16.74 15.03 20.03 12.85 9.23 ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== SUBTOTAL DIRECT COST 102.68 104.60 78.72 70.06 75.22 75.59 75.00 98.45 133.01 124.99 102.49 124.13 98.31 68.72 Tools/ * Shop equipment 3.00% 3.08 4.00% 4.18 4.00% 3.15 4.00% 2.80 1.00% 0.75 0.76 0.75 8.00% 7.88 0.00% 0.00 4.00% 5.00 8.00% 8.20 4.00% 4.97 6.00% 5.90 0.00% 0.00 crew truck / Vehicle allowance 4.00% 4.11 20.00% 20.92 4.00% 3.15 4.00% 2.80 4.00% 3.01 3.02 3.00 25.00% 24.61 Flat rate 27.78 Flat rate 27.78 25.00% 25.62 4.00% 4.97 4.00% 3.93 Flat rate 33.46 TOTAL BURDEN RATE 109.87 129.70 85.01 75.66 78.98 79.37 78.75 130.94 160.79 157.77 136.31 134.06 108.14 102.18 ======== ======== ======== ======== ======= ======= ======== ========== ======== ======== ======== ======== ======== ======== Workmans Comp RATE MULTIPLY 0.69 good to 9/30/21 51.38 Carpenter crew rate truck and tools 1 forman 2 carpenters 1 cement mason 1laborer GSE. CONSTRUCTION COMPANY, INC. LABOR RATES 58.21 Underground crew rate truck and tools 1 forman 2 operator 2 laborers 62.53 Mechanical crew rate Truck and tools 1 Forman 1 millright 1 operator 2 laborers ========================== Northern California Northern California DIRECT LABOR HOURLY COST STRAIGHT TIME OPERATORS AREA 1 45 to 100 ton all else small loaders comp /blade booms & p&h compactor mini & BC OPERATORS GROUPS 1 to 10 Group 2a Group 2a Group 3 Group 4 Group 5 Group 3a Group 6 Group 8a Group 2 62.29 CRAFT 10, 5 & 9 are for cranes RATE Code 77 Code 73 Code 74 Code 75 Code 79 Code 76 Code 71 Code 72 1.95 RATE AMOUNT RATE AMOUNT RATE AMOUNT RATE AMOUNT ========================== ======== ======== ======== ======== ======== ======== ======== ======== ======== 64.24 ======== ======== ======== ======== ============ ======== ======== ======== BASIC HOURLY WAGE 50.54 50.54 48.41 47.03 45.76 48.80 44.44 39.95 49.89 43.26 42.50 42.50 58.40 34.61 Additional benefits as wages 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 Additional benefits as wages 0.00 7.84 Predetermined increase (Bid time) 2.8 2.80 2.80 2.80 2.80 2.80 2.80 2.80 2.80 Predetermined increase (Bid time) 0.00 0.00 BENEFITS (To Laborers union) 21.87 21.87 21.87 21.87 21.87 21.87 21.87 21.87 BENEFITS (To Laborers union) 22.94 25.27 16.04 15.15 Vacation (0)if included in above 3.05 3.05 3.05 3.05 3.05 3.05 3.05 3.05 Vacation (0)if included in above 0.00 0.00 0.00 0.00 ABC (apprentice training fund) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 CAC (apprentice training fund) 1.07 1.07 1.07 1.07 1.07 1.07 1.07 1.07 1.07 0.00 0.72 0.72 0.00 0.00 --------------- ------------- --------------- ------------- --------------- ------------- --------------- ------------- ------------- ------------- ------------- ------------- TOTAL DIRECT WAGES 82.17 82.17 80.04 78.66 77.39 80.43 76.07 71.58 81.52 66.20 76.335 76.34 74.44 49.76 ================ ======== ======= ======== ======== ======== ======== ======== ======== ======== ======== F.I.C.A. 7.65% 4.08 3.92 3.82 3.72 3.95 3.62 3.27 4.03 7.65% 3.31 7.65% 3.85 7.65% 4.47 7.65% 2.65 F.U.T.A. (State disability ins.) 0.80% 0.43 0.41 0.40 0.39 0.41 0.38 0.34 0.42 0.80% 0.35 0.80% 0.40 0.80% 0.47 0.80% 0.28 S.U.T.A. (State Unemployment) 6.20% 3.31 3.18 3.09 3.01 3.20 2.93 2.65 3.27 6.20% 2.68 6.20% 3.12 6.20% 3.62 6.20% 2.15 F.U.T.A. (State disability ins.) 0.60% 0.32 0.31 0.30 0.29 0.31 0.28 0.26 0.32 0.60% 0.26 0.60% 0.30 0.60% 0.35 0.60% 0.21 WORKMAN'S COMPENSATION 7.18% 3.83 3.68 3.58 3.49 3.71 3.39 3.07 3.78 1.97% 3.10 4.47% 3.61 9.10% 4.19 0.70% 2.48 LIABILITY INSURANCE (3.203%) 3.20% 1.71 1.64 1.60 1.56 1.65 1.51 1.37 1.69 3.20% 1.39 3.20% 1.61 3.20% 1.87 3.20% 1.11 --------------- ------------- --------------- ------------- --------------- ------------- --------------- ------------- ------------- ------------- ------------- ------------- SUBTOTAL PAYROLL TAXES 13.68 13.13 12.78 12.46 13.23 12.12 10.97 13.51 11.09 12.90 14.97 8.87 ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== SUBTOTAL DIRECT COST 95.85 93.17 91.44 89.85 93.66 88.19 82.55 95.03 77.29 89.24 89.41 58.63 Tools/ * Shop equipment 2.00% 1.92 1.86 1.83 1.80 1.87 1.76 1.65 1.90 4.00% 3.09 4.00% 3.57 12.00% 10.73 2.00% 1.17 crew truck / Vehicle allowance 6.00% 5.75 5.59 5.49 5.39 5.62 5.29 4.95 5.70 0.00% 0.00 0.00% 0.00 2.00% 1.79 0.00% 0.00 TOTAL BURDEN RATE 103.52 100.63 98.76 97.03 101.16 95.24 89.15 102.64 80.38 92.81 101.93 59.80 ======== ======= ======== ======= ================ ======== ======== ======== ======== ======== ======== AREA 1 Northern California
Northern California ALL Counties
DELIVERY DRIVER
ALL Counties Northern California
ALAMEDA
Northern California ALL Counties Alameda County
PLUMBER
Code 20
AREA 1
ALL Counties
UNDERGROUND
FORMAN Code 78
Northern California AREA 1, Group 1
(Varies by County)
ALAMEDA
Northern California Northern California Northern California AREA 1 AREA 1 All AREAS
CARPENTER Code
31 CEMENT MASON Code
40 Construction Specialist PROJECT MANAGER SUPERINTENDENT MILLWRIGHT Code 10 TEAMSTERS Codes 61 , 62 & 63
CARPENTER
FORMAN Code 31F
MECHANICAL FORMAN
Code 20 F
ALL Counties ALL Counties ALL Counties ALL Counties
CAC (app training fund)
STATEWIDE STATEWIDE
BASIC HOURLY WAGE
ABC (app training fund)
IRON WORKER
Code 80 SHOP FABRICATOR SECRETARY
STATEWIDE
Field Engineer or
DETAILER
ATTACHMENT 2
Tri Star Metals
8749 Pedrick Rd Phone (707) 678-1140
Dixon, Ca 95620-9604 Aaron Moynihan Ext. 104 Fax (707) 678-1689 Project Name Manteca Wastewater Quality Control Facility Bid Date September 16, 2022 WQCF Bar Screen Project Estimate No. 8530
Ln Sht. No. Det. No. Description Qty. U/M
1 M-302-C 4/M-313 304 SST Protective screen with acess door. 1 Pair Lump Sum Price For Items Listed Above $ 11,096.00
Sales Tax Not Included
Included: Shop Drawings and submittal data (Electronic only, hard copies extra) Hardware which attaches our product only.
Adhesive anchor epoxy (Simpson Set XP)
Passivation of welds and HAZ
Delivery to jobsite (1) truckload deliveries, additional loads due to rush orders, early or split deliveries will be billed as extras to the order.
Exclusions: Field installation, field measurements, field welding or touch up of coatings Painting or coatings unless specifically called out above.
Costs of inspection, testing, & preparation.
Engineering or engineers stamped drawings.
AIS Compliance
Tri Star Metals Standard Terms and Conditions Apply.
STATE OF CALIFORNIA SMALL BUSINESS CERTIFIED MANUFACTURER NO. 0027190 Needs to be Added
This quote is subject to availability & price in effect at time of order File# 8530 Quote.xlsx 9/16/2022 11:11 AM 1 Of 1
ATTACHMENT 2
R:\MANTECA\BAR SCREEN\CONSTRUCTION\PCOS\MT-BAR-PCO-07.DOC 1 of 1
PROPOSED CHANGE ORDER
PROJECT TITLE: City of Manteca WQCF
WQCF Bar Screen Project
GSE Construction Company Inc.
DATE: 09/8/22
JOB NUMBER: 2020-142 T02
PCO NUMBER: PCO-07
SUBJECT: Add Protective Screen at Lower Level Bar Screen No. 2 and No. 3
REVIEWED BY: GPH
______________________________________________________________________________ Work Description:
The new bar screens do not come with a protective screen at the lower level.
Please provide a cost to build and install protective screens at the lower level of Bar Screen No. 2 and No. 3 per the attached drawing.
ATTACHMENT 2
ATTACHMENT 2
ATTACHMENT 2
ATTACHMENT 2
ATTACHMENT 2