JOB NAME: San Clemente- Eminencia Del Norte Reservoir DATE: 9/27/2023 Amount
$96,956.80
$96,956.80
Description
Total Amount
Install 16" Gate Valve and 6" Drain Line Valve. Replace 16" coupling with corroded bolts Attachment 4
JOB NAME: DATE: 9/27/2023
Filename:
Total Labor 36,221.44
Labor Surcharge 0% 0.00
Labor Markup 15% 5,433.22
Total Materials 23,850.00
Sales Tax 7.75% 1,848.38
Material Markup 15% 3,854.76
Total Equipment 21,513.92
Equipment Markup 15% 3,227.09
Total Subcontractors 960.00
Sub Markup 5% 48.00
Grand Total 96,956.80
TOTAL BID $0.00
JOB NAME: DATE: 9/27/2023
Name Labor Type QTY U/M Rate U/M EXT OT HR OT Rate U/M EXT Local 12 XII (Foreman) 64 hrs $161.84 hrs 10,357.76 $ $242.76 hrs - $ Local 12 XII 64 hrs $158.18 hrs 10,123.52 $ $237.27 hrs - $ 300 Laborer IV 128 hrs $122.97 hrs 15,740.16 $ $184.46 hrs - $ hrs hrs hrs
hrs hrs hrs
TOTAL 36,221.44 $ - $
Equip # Model QTY U/M PRICE U/M EXT SB HR OT Factor U/M EXT AC-01 Sullair 185 Air Compressor Towable 64 hrs $28.53 hrs 1,825.92 $ 0.87 hrs - $ EX-01 su/Excavator (Rubber Pads 2616 hrs, 1 64 hrs $75.88 hrs 4,856.32 $ 0.84 hrs - $ T-103 ord F-550/ Contractor Body (19.5K LBS 64 hrs $54.71 hrs 3,501.44 $ 0.88 hrs - $ BH-03 Case/ Backhoe 64 hrs $61.31 hrs 3,923.84 $ 0.89 hrs - $ DT-04 d F650/ 5-7 Yard Dump (GVWR 26K LB 64 hrs $57.71 hrs 3,693.44 $ 0.88 hrs - $ T-114 ord F250 4x4 Crewcab (GVWR 10K LB 64 hrs $42.39 hrs 2,712.96 $ 0.88 hrs - $ TOTAL 20,513.92 $ hrs - $
Equipment Model No. QTY U/M PRICE U/M EXT
Shoring Equipment 1 LS $1,000.00 LS 1,000.00 $
hrs
hrs
hrs
TOTAL 1,000.00 $
QTY U/M PRICE U/M EXT
8HR 120.00 HR $ 960.00
TOTAL 960.00 $
QTY U/M PRICE U/M EXT RECEPIT # CUSTOMER
1.00 LS $18,000.00 EA $ 18,000.00
10 TN 100.00 TN 1,000.00 $
1 LS 3,000.00 LS 3,000.00 $
10 CY 185.00 CY $ 1,850.00
TOTAL 23,850.00 $
Concrete
Pipe Materials- Western Water
Asphalt
Misc Material
Name
San Clemente- Eminencia Del Norte Reservoir
Labor
Owned Equipment
Rental Equipment
Name
Materials
Subcontractors / Contractor
Trucking
Install 16" Gate Valve and 6" Drain Line Valve. Replace 16" coupling with corroded bolts