Submit in duplicate with all backup documents.

COST BREAKDOWN
CONTRACTOR NAME
Bill Subcontractor
LABOR COST
Classification

Electrician

On Base Labor Rate

ONLY

SUB

Certified
Payroll
Base Rate *
$28.56

Fringe Benefits
(as defined
by L&I) *
$10.30

Total
Hourly
Rate
$38.86
$0.00
$0.00
$0.00
$0.00
$0.00

Social Security @
Medicare @
Unemployment @
Workmans Compensation @
Public Liability Insurance @

Hours

Total

32

Sub-Total

$1,243.52
$0.00
$0.00
$0.00
$0.00
$0.00
$1,243.52

Sub-Total

$56.66
$13.25
$74.94
$71.29
$18.28
$234.42

6.20%
1.45%
8.20%
7.80%
2.00%

** Labor Markup (

15.00%

TOTAL LABOR

MATERIAL COST (attach material list if necessary, insert totals as shown)

Item
Quantity
See Attached Schedule

$1,699.63

Unit Cost

Total Cost

Sub-Total
** Material Markup (

10.00%

*** Applicable Sales Tax

Sub-Total

CFR/s&s/8-04

10.00%

$980.68

$11,375.85

EQUIPMENT COST (equipment cost for owned equipment (depreciation, insurance, etc.) or documentation
supporting lease of equipment)
Classification
Hour Rate
Hours
Crane Truck
$40.00
4

** Equipment Markup (

$0.00
$0.00
$0.00
$0.00
$9,806.76

$588.41

MATERIAL TOTAL

PRIME
SUB

$221.69

Total Cost
$160.00
$0.00
$160.00
$16.00

EQUIPMENT TOTAL

$176.00

LME TOTAL

$13,251.48

Page 2 of 2

38

RENOVATION TO HAMMOND BUILDING

PSU PROJECT NO. 02-66666
MATERIAL COSTS

ITEM
2/0 Bare CU. Wire
3/4" X 10'0" Ground Rod
Cad-Weld 2/0 to 3/4" Rod w/#115 Charge
Cad-Weld 2/0 Tee w/#90 Charge
Excavation and Backfill
Crushed Stone #2B Incl. Placement @ Vault
Pre-cast Transformer Vault 7'X7'X4'
Transformer ***

QUANTITY
79 Ft
4 Ea
4 Ea
1 Ea
33 CY
1 Ton
1 Ea
1 Ea

UNIT COST

TOTAL COST

$2.22
$38.50
$6.44
$6.44
$29.70
$15.08
$3,450.00
$5,000.00

$175.38
$154.00
$25.76
$6.44
$980.10
$15.08
$3,450.00
$5,000.00

Sub-Total

$9,806.76

Material Markup (10%)

$980.68

Applicable Sales Tax

$588.41

MATERIAL TOTAL

$11,375.85

*** Tax-exempt item

CFR/s&s/8-04

39