PROCESSING BUILDING WINDOW COVERING
Force Account Analyisis
By: R Stevens
Length 310 Date: 01.05.24
Height 6
West East Total
1860 1860 3720 SF
1860 1860 3720 SF
7440
Unit Rate Unit Units Total
41.88 $/EA 310 12,982.80 $
35.47 $/EA 310 10,995.70 $
14.93 $/EA 15 222.90 $
‐$
Materals Total 24,201.40$
Sales Tax 2,359.64$
Subtotal 26,561.04$
Production 40 panels/ hour 480 sf 16
Unit Rate Unit Total Hours Total
38.87 $/hr 124 4,819.88 $
38.87 $/hr 124 4,819.88 $
$/hr 124 ‐$
$/hr 124 ‐$
$/hr 124 ‐$
Subtotal 9,639.76$
Unit Rate Unit Total Hours Total
94.2 $/hr 124 11,680.80 $
94.2 $/hr 124 11,680.80 $
94.2 $/hr 124 11,680.80 $
94.2 $/hr 124 11,680.80 $
65.76 $/hr 124 8,154.24 $
65.76 $/hr 124 8,154.24 $
64.83 $/hr 149 9,646.70
$
Subtotal 72,678.38$
Summary
Item Unit Cost Markup
Materials 26,561$ 30,545$
Equipment 9,640$ 11,086$
Labor 72,678$ 107,927$
Subtotal 149,558$
Laborer
Apprentice (3rd)
Labor
Foreman
Carpentar
Carpentar
Carpentar
Laborer
#10 Screws
Sissor Lift
Equipment
Sissor Lift
Upper Window
Lower Window
Material
29‐Gauge Metal
L Bracket