Loading...
HomeMy WebLinkAboutLABOR COSTSob ID: 180109JOE Project: Joe Hirsch Hot Tub Takeoff IntelliBid Vendor, BEST BUY Labor Level: CONEST 9 Jan 2018 9:53:46 Phase: BRANCH Material Material Labor Labor Item # Qty U/M Q/M Size Description Unit Result Unit Result 180831 1 EA M 50/2 SQD HOMELINE BREAKER 10.5900 10.59 0.3600 036 S �85: 02 5 "frt� • .6/3 N OMEX 'M�-'WG (ROM A.4221 120�88, 0"6246 '2.04, 161597 19 EA M 1/2" STAPLE 0.0133 0.25 0.0050 0.10 67001Z', .2 .EA M. 3/4, PLASTIC--MUL`r1PLE,RX CONNECTOR 6.3637, 0;73, 0.0250,'.­ 0.05 TITLE 25 EA M 3/4 PVC EMPTY SLAB -ON -GRADE 0.0000 0.00 0.0000 0.00 10164. 25.'% Ft M 3/4 PVC SCH -40' .0.1776 4,44 0'.0252 0.63 31372 1 EA M 3/4 PVC COUPLING 0.1065 0.11 0.0280 0.03 40043 4i OZ m OUNCE, PVC� (GLUE) CEMENT 4o 0 25. 0.40 010100' ".0101 390283 25 Fr M 12" WIDE HAND TRIM ROCKY TRENCH 0.0000 0.00 0.0600 1.50 j9670 .9 Fr. M. d :STEELTIE WIRE• 0'b6o� ;0 6' 6: 0.02. 0.-�' 6 0.08 31332 2 EA . M 3/4 . PVC MALE ADAPTER 0.2146 0.43 0.1000 020 40241' 2!: EA " I . M . . .: . 3/4 .... L.00KNUT I 0.0625 . 0, 13 - , , I 0;0560-.' . . 0.11, 161373 3 EA M 3/4 PVC 2-HOLE STRAP 0.3495 1.05 0.0300 0.09 TITLE EA. M ?3/4 LIQUIDTITE CONDUIT 0,0000 '0'.00 .0.000.01. 0.00 50081 2 FT M 3/4 LIQUIDTITE CONDUIT 0.6129 1.23 0.0350 0.07 50092 1: ,EA M .3/1 LIQUIDTITE 00D ANGLE CONNECTOR 4.8426 '-'484: 0.1512 OAS 50103 1 EA M 3/4 LIQUIDTITE STRAIGHT CONNECTOR 2.8341 2.83 0.1260 0.13 :4 6128 2', EA M -3/4 GRND�BUSHING INSULATED, .1.0786� .2,16, 0.230p, 0.46', 161559 1 EA M I EMT 1-HOLE STEEL STRAP 0.1026 0.10 0.0368 0.04 220447 1' EA'. M' • 7.50/2, GFCI , 240V NEMA -3R'HOT TUBDISCONNECT 137.07010 137;07 1-00100I.-l' 1."00'. Phase Totals: 287.23 7.04 Job Totals: 287.23 7.04 Hirsch Electric LLC 603 Dundalk Avenue Phone, 410-246-3500 Baltimore, MD 21224 Web; conEst Software Systems Page 1 of 1 Job ID: 180109JOE Project: Joe Hirsch Hot Tub Bid Summary Report IntelliBid Vendor: BEST BUY Labor Level: CONEST 9 Jan 2018 9:52:08 Tax Rate status: Default Bid Name: BASE BID Bid Template: BASIC (EXPANDED O&P) Drawing Phase Quote $ Material $ Equip $ SubCon $ Labor Hrs BRANCH 0.00 287.23 0.00 0.00 7.04 Sheet Totals• 0,001 287.23 0.00 0.00 7.04 Bid Notes: Tax: TAX RATES Materiak Quote: Labor. Equipment: Subcontract: Job: MISCELLANEOUS Avg. Lbr. Rate (Cost): Avg. Lbr. Rate (Bid): Total Square Feet: Cost Per Sq. Ft.: Labor $ Per Sq. Ft.: Labor Hrs Per Sq. Ft.: Quantity of Units: Cost Per Unit: Calc. Adjustment: 1 0.001 17.231 0.00 0.00 - Sub Total (Quo/Mat/Equip/Sub): 287.23 Sales Tax: 17.23 6.0000% Sub Total: 304.47 6.0000% Direct Labor $: 0.0000% Indirect Labor $: 0.0000% Labor Escalation: 0.0000% Labor Tax: 0.o000°k Direct Job Costs (0.00%): 22.00 Prime Cost: 23.10 Overhead (Avq. 10.00%): 1.00 Net Cost: 514.26 140.78 Profit (Avq. 5.00%): 7.04 Job Tax: 1•00 Bond (0.0000%): 514.26 Selling Price: 0.000/0 304.47 140.78 0.00 0.00 0.00 0.00 445.25 44.52 489.77 24.49 0.00 0.00 514.26 Hirsch Electric LLC 603 Dundalk Avenue Phone: 410-246-3500 Baltimore, MD 21224 Web: conEst software Systems Page 1 of 4 Bid Summary Sheet: Joe Hirsch Hot Tub 9 Jan 2018 9:52AM LABOR ADJUST ESTIMATED HOURS ELECTRICAL MACHINE LOW Labor Class 4 Labor Class 5 Labor Class 6 Labor Class 7 Labor Class 8 Labor Class 9 Labor Class REGULAR 5.46 1.58 -- -- -- -- -- -- -- -- OVERTIME -- -- -- -- -- -- SHIFT-2 -- -- -- -- -- SHIF17-3 -- -- -- -- -- DOUBLE TIME -- -- -- -- -- -- -- -- -- - ESTIMATED HOURS: 5.46 1.58 -- -- -- -- -- -- -- -- LOSS LBR ADJ: -- -- -- -- -- -- -- -- -- -- CALCULATED HRS REGULAR 5.46 1.58 -- -- -- -- -- -- -- -- OVERTIME -- -- -- -- -- SHIFT-2 -- -- -- -- -- SHIF17-3 -- -- -- -- -- DOUBLE TIME -- -- -- -- -- TOTAL ADJ LABOR: 5.461 1.58 -- -- -- -- TOTAL ADJUSTED LABOR HOURS: 7.04 DIRECT LABOR Labor Class Job Description Labor Type ELECTRICAL JOURNEYMEN APPRENTICEI REGULAR REGULAR MACHINE OPERATO UOURNEYMEN APPRENTICEI REGULAR REGULAR AVERAGE DIRECT LABOR RATE: $20.00 Crew Rate Man Hoursi Extension 1 $23.00 2.73 $62.78 1 $17.00 2.73 $46.40 1 11 $23.00 0.79 $18.17 $17.00 0.79 $13.43 TOTAL DIRiCT LABOR: $140.78 INDIRECT LABOR Labor Description Hoursi Rate Ext TOTAL INDIRECT LABOR: DIRECT LABOR TOTAL: 140.78 INDIRECT LABOR TOTAL: 0.00 LABOR ESCALATION: 0.00 LABOR $ ADJUSTMENT: 0.00 LABOR TAX: 0.00 LABOR TOTAL: $140.78 MATERIAL: 287.23 MATERIAL ESCALATION: 0.00 MATERIAL ADJUSTMENT: 0.00 MATERIAL TAX: 17.23 MATERIAL TOTAL: $304.47 QUOTES Component Ivendor Amount Hirsch Electric LLC 603 Dundalk Avenue Baltimore, MD 21224 Phone: 410-246-3500 Web: ConEst software Systems Page 2 of 4 Bid Summary Sheet: Joe Hirsch Hot Tub 9 Jan 2018 9:52AM QUOTED MATERIAL: 0.00 ADJUSTMENT: 0.00 QUOTE TAX: 0.00 QUOTED MATERIAL TOTAL: $0.00 SUBCONTRACTS Component Vendor Amount SUBCONTRACTS: 0.00 ADJUSTMENT: 0.00 SUBCONTRACT TAX: 0.00 SUBCONTRACTS TOTAL: $0.00 EQUIPMENT Component Ivendor Amount EQUIPMENT: 0.00 ADJUSTMENT: 0.00 EQUIPMENT TAX: 0.00 EQUIPMENT TOTAL: $0.00 DIRECT JOB COSTS Description Dollars TOTAL DIRECT JOB COSTS: $0.00 JOB COST w NO OVERHEAD: $445.25 OVERHEAD MATERIAL OVERHEAD:(10% markup) 30.45 QUOTES OVERHEAD:(10% markup) 0.00 LABOR OVERHEAD:(10% markup) 14.08 SUBCONTRACTS OVERHEAD:(10% markup) 0.00 EQUIPMENT OVERHEAD:(10% markup) 0.00 DJC OVERHEAD:(10% markup) 0.00 PROFIT MATERIAL PROFIT: (5% markup) 16.75 QUOTES PROFIT:(5% markup) 0.00 LABOR PROFIT:(5% markup) 7.74 SUBCONTRACTS PROFIT:(5% markup) 0.00 EQUIPMENT PROFIT:(5% markup) 0.00 DJC PROFIT:(5% markup) 0.00 TOTAL OVERHEAD: $44.52 JOB COST w/OVERHEAD: $489•77 AL PROFIT: Hirsch Electric LLC 603 Dundalk Avenue Phone: 410-246-3500 Baltimore, MD 21224 Web: Con Est Software Systems $24.49 Page 3 of 4 Bid Summary Sheet: Joe Hirsch Hot Tub 9 Jan 2018 9:52AM MISCELLANEOUS JOB TAX: 0.00 BOND: 1 0.00 MISCELLANEOUS TOTAL: 0.00 ID TOTAL. $514.26 Hirsch Electric LLC 603 Dundalk Avenue Phone: 410-246-3500 Baltimore, MD 21224 Web: Con Est Software Systems Page 4of4