Construction Estimate by Xavone Charles

Project : Desert Elite Sports Complex Location: North Las Vegas Proposal Date: 5/1/2017

TOTAL BUDGET $ Spec. Sec. 1

Description General Conditions

1,166,487.00

Design Design Architect /Consultant / Coordinator Architectural Design and Contract Administration Misc. Reimbursable 3rd Party Structural & Mechancial QAA Owner's Representative

$ $ $ $ $

85,000.00 90,000.00 40,000.00 35,000.00 73,651.00

Permits Building Permits

75,000.00

Project Manager Assistant Project Manger Superintendent Field Engineer General Superintendent Site Labor Safety Officer Accounting/Admin. General Conditions- Other

$ $ $ $ $ $ $ $ $

114,400.00 132,480.00 118,720.00 160,000.00 43,520.00 8,960.00 51,136.00 138,620.00

1,481,448.85

Unit cost

Quantity

unit

$ $ $ $ $ $

106,408.75 39,250.00 46,250.00 39,250.00 65,000.00 13,000.00

$0.25 $0.50 $0.50 $0.50 $500.00 $50.00

425,635 78,500 92,500 78,500 130 260

SF SF SF SF EA CY

50,000.00 25,000.00 15,000.00 25,000.00 50,000.00 15,000.00

$50,000.00 $25,000.00 $15,000.00 $25,000.00 $50,000.00 $15,000.00 $0.00

1 1 1 1 1 1 0

LS LS LS LS LS LS LS

Division 2 - Site Earthwork Clear & Grub Building Pad Parking Lot Sub-grade Type 2 Building SOG Structural Excavation for Foundation Structural Excavation for Site Wall Site Utilities Nevada Energy (from transformer tp 5' of building) Southwest Gas Cox/ Century Link - (from street vault to within 5' of building) Water (from street to within 5' of building) Sanitary Sewer ( from street to within 5' of building Storm Drainage Grease Interceptor

$ $ $ $ $ $ excluded

Site Improvements Asphalt Pavement Parking Lot Asphalt Patching / Traffic Control Utility Street Tie ins Entrance Gate Stripping and Signage

$ $ $ $

639,938.25 15,000.00 15,000.00 54,851.85

$1.75 $15.00 $15,000.00 $0.15

365,679 1,000 1 365,679

SF SF EA SF

Landscape Landscape & Irrigation

231,000.00

$3.00

77,000

36,500.00

$0.50

73,000

802,800.00

Unit cost

Quantity

unit

$ $ $

62,500.00 50,000.00 78,000.00

$25.00 $5.00 $300.00

2,500 10,000 260

SF SF CY

$ $ $ $ $ $

105,000.00 324,000.00 132,500.00 15,000.00 10,800.00 25,000.00

$300.00 $4.50 $5.00 $15,000.00 $0.15 $25,000.00

350 72,000 26,500 1 72,000 1

CY SF SF LS SF LS

Division 4 - Masonry Masonry Walls Building CMU @12' Elevator Shaft Site Trash / MEP Enclosures Site Wall

297,120.00

Unit cost

Quantity

unit

$ $ $ $

119,520.00 16,000.00 5,600.00 156,000.00

$12.00 $10.00 $8.00 $8.00

9,960 1,600 700 19,500

SF SF SF SF

Division 5 - Metals / Steel Fabrication Metals Structural Steel / Metal Building @ Basketball Courts Structural Steel Balance of Building Skylights in metal Building @BB Courts Stairs

2,007,750.00

Unit cost

Quantity

unit

$ $ $ $

935,000.00 510,000.00 50,000.00 100,000.00

$22.00 $17.00 $1,000.00 $50,000.00

42,500 30,000 50 2

SF SF EA EA

$ $ $ $

22,750.00 320,000.00 10,000.00 60,000.00

$35.00 $400.00 $10,000.00 $60,000.00

650 800 1 1

SF LF LS Allow

Division 6 - Carpentry Rough Carpentry Misc. Safety Materials Finish Carpentry Millowork / Reception/ Office Space/ Classroom / Wellness

335,000.00

Unit cost

Quantity

unit

35,000.00

$35,000.00

300,000.00

$20.00

15,000

Division 7 - Thermal / Moisture Protection Roofing Roofing everywhere except BB court metal Building Fireproofing Fireproofing Structural Steel

810,000.00

Unit cost

Quantity

unit

630,000.00

$9.00

70,000

180,000.00

$2.50

72,000

Division 3 - Concrete Site Concrete Curb and Gutter Side Walk Footing for CMU site Wall Structural Concrete (Rebar Included) Spread Footings / Grade Beams Slab on Grade Slab on Metal Deck Level 2 Elevator Pit Vapor Barrier under SOG Misc. concrete Equipment Pads

Misc. Metals Decco Canopies Exterior Guardrail at 2nd level Misc. Metal for Elevator Misc. Metals Allowance 6

GC's as a % of Total 6.24%

Survey Survey and Building Control 3

18,687,968.11

Cost

Division 8 - Doors & Windows Door, Frame, & Hardware Interior HM Doors, Frames, Hardware Exterior HM Doors, Frames, Hardware Window Systems Lease Space 1 Lease Space 2 Lease Space 3 Lease Space 4 Lease Space 5 Lease Space 6 Lease Space 7 Vestibule @ Entrance Storefront @ Entrance Punch Windows Misc. Interior Glazing Locker Room Mirrors

Division 9 - Finishes Exterior Skin Exterior Skin

2,413,950.00

Unit cost

Quantity

unit

$ $

22,000.00 13,200.00

$2,200.00 $2,200.00

10 6

leaf leaf

$ $ $ $ $ $ $ $ $ $ $ $

65,000.00 97,500.00 97,500.00 227,500.00 325,000.00 455,000.00 650,000.00 105,000.00 191,250.00 50,000.00 100,000.00 15,000.00

$65.00 $65.00 $65.00 $65.00 $65.00 $65.00 $65.00 $70.00 $85.00 $50.00 $2.00 $15.00

1,000 1,500 1,500 3,500 5,000 7,000 10,000 1,500 2,250 1,000 50,000 1,000

SF SF SF SF SF SF SF SF SF SF SF SF

3,418,365.00

Unit cost

Quantity

unit

1,100,000.00

$20.00

55,000

Interior Metal Stud Framing and Drywall Interior Walls Locker Room Interior Wall BB Court Above 12" CMU Interior Wall @ Concourse Area Temp Walls separting unfinished shell spaces Paint Walls Blackout Paint Ceiling Restrooms Buildout Demo Temp Wall Interior Walls Lease Space 1 Interior Walls Lease Space 2 Interior Walls Lease Space 3 Interior Walls Lease Space 4 Interior Walls Lease Space 5 Interior Walls Lease Space 6 Interior Walls Lease Space 7

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $

22,950.00 148,500.00 63,000.00 45,000.00 77,625.00 85,000.00 198,000.00 10,000.00 9,000.00 13,500.00 13,500.00 31,500.00 45,000.00 63,000.00 90,000.00

$9.00 $9.00 $9.00 $9.00 $2.50 $2.00 $165.00 $2.00 $9.00 $9.00 $9.00 $9.00 $9.00 $9.00 $9.00

2,550 16,500 7,000 5,000 31,050 42,500 1,200 5,000 1,000 1,500 1,500 3,500 5,000 7,000 10,000

SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF

ACT ACT Ceiling Locker Rooms ACT Ceiling

$ $

31,500.00 292,770.00

$4.50 $4.50

7,000 65,060

SF SF

$ $ $ $ $

758,940.00 49,400.00 50,400.00 100,100.00 59,680.00

$13.00 $10.00 $10.00 $7.00 $8.00

58,380 4,940 5,040 14,300 7,460

SF SF SF SF SF

Finishes Locker Room Wall Tile Flooring Locker Room Wall tile Carpet Between Courts Carpet in Concourse Area Acoustical Treatments Acoustical Treatments at BB Courts 10

60,000.00

$60,000.00

Allow

126,600.00

Unit cost

Quantity

unit

$ $

6,000.00 39,600.00

$150.00 $1,100.00

40 36

EA Stalls

Overhead Doors Overhead Doors

40,000.00

$10,000.00

Signage Allowance for Code Signage Exterior Signage

$ $

6,000.00 35,000.00

$1,500.00 $35,000.00

4 1

Allow LS

Unit cost $0.00

Quantity 0

unit UN

Unit cost $250,000.00 $10,000.00 $8,500.00 $500.00 $133.00 $81.00 $2,812.00 $5,221.00 $3,413.00 $1,500.00 $134.00 $10.54

Quantity 1 24 20 80 24 5 6 6 6 400 6 28,200

unit Allow EA EA UN EA EA EA EA EA EA EA SF

Unit cost $0.00

Quantity 0

unit UN

Division 10 - Specialties Specialties Fire Extinguishers and Cabinets Bathroom Accessories & Locker Allowance

Division 11 - Equipment Name Scope Here

$ $

Division 12 - Furnishings Weight Room Equipment Ceiling Mounted Hoops Wall Pads w. Graphics Tip and Roll Bleachers 15' Player Benches 15' Divder Curtains Score Boards Shot Clocks Score Tables Lockers Basketball Court Portable Hoops

$ $ $ $ $ $ $ $ $ $ $ $ $

Division 13 - Special Construction No Scope

$ $

Division 14 - Conveying Systems Elevator Elevator Cab Finishes

$ $ $

45,000.00 35,000.00 10,000.00

Unit cost $35,000.00 $10,000.00

Quantity 2 1

unit STOPS LS

Division 15 - Mechanical Fire Suppression Sprinkler System

716,520.00

Unit cost

Quantity

unit

252,000.00

$3.50

72,000

HVAC HVAC System

402,500.00

$7.00

57,500

Plumbing Restroom Fixtures Plumbing Locker Room Water / Sanitary Sewer

$ $

22,500.00 39,520.00

$300.00 $8.00

75 4,940

EA SF

1,490,409.50

Unit cost

Quantity

unit

$ $ $ $

648,000.00 144,000.00 180,000.00 144,909.50

$9.00 $2.00 $2.50 $0.50

72,000 72,000 72,000 289,819

SF SF SF SF

Fire Alarm Fire alarm

216,000.00

$3.00

72,000

Phone / Data / CATV Phone / Data AV/ Security/Building Access Allowance

$ $

45,000.00 112,500.00

$45,000.00 $2.50

1 45,000

ALLOW SF

Division 16 - Electrical Electrical / Lighting Switch Gear Distribution Lighting Site Electrical

1,670,305.00 250,000.00 240,000.00 170,000.00 40,000.00 3,192.00 405.00 16,872.00 31,326.00 20,478.00 600,000.00 804.00 297,228.00 -

Total General Conditions

1,166,487.00

Total Sub contract

15,615,268.35

Bond for subcontractors

Contingency Overtime Allowance

FEE Sub Total GL, PL and Umbrella Insurance

780,763.42

3% $

468,458.05

3% $

540,929.30

$ $

18,571,906.12 116,061.99

0.67%

Grand Total

Matrix Site Building Furnishings Design / Permits

5% $

Bid Check $ 16,781,755.35

(Should = $0

$ 18,687,968.11

Unit Acre Sf Sf Sf

5 70000 70000 70000

$1,187,995 $811,300 $2,079,000 $246,400

$237,599 $11.59 $29.70 $3.52

$ 16,781,755.35 $ -

Project : Desert Elite Sports Complex Location: North Las Vegas Proposal Date: 5/1/2017

General Conditions Management Staff PM Pre-construction Dates here Project Manager Asst. Project Manager

Duration (Weeks)

% of Time

13.0

50%

0.0 0.0

Field Engineer

13.0

50%

Construction Dates here

Duration (Weeks)

% of Time

32.0

75%

Project Manager Asst. Project Manager

0.0

Project Superintendent

32.0

100%

Field Engineer

32.0

175%

General Superintendent

32.0

100%

Accounting/ Admin

32.0

85%

Site Labor

32.0

50%

Safety Officer

32.0

10%

Closeout and Punch Dates here Project Manager

Duration (Weeks) 4.0

% of Time 50%

Project Superintendent

4.0

100%

Field Engineer

4.0

Total Hours Rate Total Dollars

Supt.

Field Engineer

Director

Acct/ Admin

Site Labor

Safety Officer

Notes PRE CON 8/1/2017

10/31/2017

Days 91.0

Weeks 13.0

Mos 3.0

Construction 8/1/2017

3/13/2018

Days 224

Weeks 32.0

Mos 7.4

Closeout 3/13/2018

4/10/2018

Days 28

Weeks 4.0

Mos 0.9

260

Superintendent

APM

0 0

960 0 1280 2240 1280 1088 640 128

80 160 0 1300

1440

2240

1280

1088

$88.00

$60.00

$92.00

$53.00

$125.00

$47.00

$114,400.00

$0.00

$132,480.00 $118,720.00 $160,000.00 $51,136.00

640

128

$68.00

$70.00

$43,520.00

$8,960.00

$629,216.00

Project : Desert Elite Sports Complex Location: North Las Vegas Proposal Date: 5/1/2017

General Conditions Management Staff PM Pre-construction Dates here Project Manager Asst. Project Manager

Duration (Weeks)

% of Time

13.0

50%

0.0 0.0

Field Engineer

13.0

50%

Construction Dates here

Duration (Weeks)

% of Time

32.0

75%

Project Manager Asst. Project Manager

0.0

Project Superintendent

32.0

100%

Field Engineer

32.0

175%

General Superintendent

32.0

100%

Accounting/ Admin

32.0

85%

Site Labor

32.0

50%

Safety Officer

32.0

10%

Closeout and Punch Dates here Project Manager

Duration (Weeks) 4.0

% of Time 50%

Project Superintendent

4.0

100%

Field Engineer

4.0

Supt.

Field Engineer

Director

Acct/ Admin

Site Labor

Safety Officer

Notes

Equipment Field Office Trailer Set up / Take Down office trailer Cleaning of office trailer Temp Sewer - Office Sanitary Supplies / Office Storage Containers Mgmt Vehicles Pick up Truck Fuel Toilets Service of toilets Small Tools Outside Rental Equipt Copy Machine Fax machine Ice Water and cups Office Water / Ice Field Other General Clean upInstall Telephone System Telephone mo service Charges Cellular Phone Communication / Radio Equipment Electric set up Electric Service Moving Expense Out of Town / Subsistence Safety Training Program Job Signage Temp Signage Fire protection / Extinguishers Drug Testing Postage and Shipping Messenger / Courier Computer Support / Assistance /Hook up Employee Incentive / Bonus Total

Unit

0 0 0 0 0 0 3 0 32 0 0 26 0 8 0 0 0

MO LS WK WK WK MO MO MO WK MO WK WK MO MO MO WK WK

230 26 1 1 0 0 0

LS 0 LS 0 EA/mo 18 EA/mo 0 LS 0 LS 0 MO LS 0 MO 0 MO 0 LS 0 LS 6 EA 0 EA 32 WK 0 WK 0 LS

Mos 3.0

Construction 8/1/2017

3/13/2018

Days 224

Weeks 32.0

Mos 7.4

Closeout 3/13/2018

4/10/2018

Days 28

Weeks 4.0

Mos 0.9

0 1280 2240 1280 1088 640 128

80 160 0 1300

1440

2240

1280

1088

$88.00

$60.00

$92.00

$53.00

$125.00

$47.00

$114,400.00

$0.00

$132,480.00 $118,720.00 $160,000.00 $51,136.00

640

128

$68.00

$70.00

$43,520.00

$8,960.00

$629,216.00

General Conditions Detailed Breakdown- (Other)

LS LS LS LS LS EA WK LS LS EA LS EA/mo LS LS LS LS

Weeks 13.0

960

Total Dollars

0 1 1 1 0

Days 91.0

Rate

Qty

10/31/2017

Total Hours

Item Job Organization Plan Reproduction Cost- Bidding Process Plan Reproduction - Construction Process Photo Equipment and Reports Closeout Documents CAD as Built Prints Dumpsters Safety/Security Materials- Consumables First Aid Supplies and Equipment Field office Supplies Computers and software Printers / Sacners/Equipement Phone lines / Internet Lines Inspections/Testing Survey/Layout Final Clean up Pro Core Project Management

PRE CON 8/1/2017 260

Superintendent

APM

$/Unit

450/EA 50/WK

900/MO 900/MO 80/WK

150/phone/mo

30/WK

Notes

$0.00 $2,000.00 $250.00 $500.00 $0.00 $103,500.00 $1,300.00 $0.00 $100.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15,000.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,700.00 $0.00 $2,560.00 $0.00 $0.00 $2,600.00 $0.00 $4,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,700.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $450.00 $0.00 $960.00 $0.00 $0.00 $0.00 $138,620.00

By Sub

Included in Cost of Work

TOTAL $767,836.00

PROJECT

ESTIMATE

M M- DESCRIBE WORK TO BE DONE HERE

DESCRIPTION Worksheet Unit AV

MAT'L QUANTITY

0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 SUBTOTAL TOTAL $/UN Subtotal GC

UNIT

UN UN EA UN UN EA EA UN UN UN EA UN EA UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN

0 UNIT

UNIT

$/UN

SHEET TOTAL Sheet Total $/UN

ADJUSTED UNIT PRICE

$75.19

0 UNIT

MH MATERIAL

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

UNIT

0.00 0.35 0.00 0.00 0.75 1.00 0.00 0.00 0.00 0.35 0.00 20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

$0 #DIV/0!

EQUIP M.H.'s

LABOR

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

UNIT

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

SUB EQUIP

UNIT

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

TOTAL SUB

DIRECT COST

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 #DIV/0!

$/UN

#DIV/0!

ManHrs

0.0

#DIV/0!

#DIV/0! Hours/Wk

#DIV/0!

40.0 0.0 ManWeeks Duration= 4.0 CrewSize

#DIV/0!

0.0 Crew Days

#DIV/0!

$0 #DIV/0!

#DIV/0!

0.0 Crew Weeks

HIDDEN COLUMNS

TOTAL O&P

COST

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 #DIV/0!

$0.00 #DIV/0!

$0.00

UNIT

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

UN EA UN UN EA EA UN UN UN EA UN EA UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN UN

UNIT PRICE

HRS/DAY

DAYS

CREW

HRS/WEEK

MANWEEKS

CREW

8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 40

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0

4.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

4.0

CREW DAYS

0.0 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! CREW WEEKS

0.0

TOTAL Conc GENERAL CONDITIONS DESCRIPTION Job Organization Supervision Field Layout Service Truck Driver Testing Services TESTING UNIT OTHER Testing (Specify) Testing TCI Assit Equipment Cranes Forklift Bobcat Operator Equipment ( FOR SPECIALTY TRADE ) Pick-Up Truck Service Truck Generator - Portable BLANK Equipment Repair Small Tools Transit & Level & Radios Survey Supplies Site Communication Load In & Out Outside Freight Fuel & Oil Pick-Up Service Truck Small Tools

MH UNIT

MHRS 0 QTY

RATE

MTL MTL

LABOR LABOR

EQUIP $0 EQUIP

(Labor) (Labor) (Labor)

MH MH MH

0 0 0

$50 $79 $79

$0 $0 $0

(Labor)

UNIT LS MH

0 0 0

$0 $79

(Labor)

DYS DYS DYS MH DYS DYS DYS DYS DYS DYS MH DYS DYS DYS MH LS

0 0 0 0 0.0 0.0 0.00 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0

DYS DYS DYS

0.0 $ 0.00 $ 0.0 $

$ $ $ $ $ $ $ $ $ $ $ $

SUB SUB

$0 0 $0 $0 -

#DIV/0!

$0 TOTAL $0 $0 $0

Overheads as % of

Responsibilty

Supervision as % of Total Direct Manhours

5.0% 2.5% 1.0%

$0 $0 $0

253 124 55 $78 20 25 34 7 7 $1.10 13 3 6 $75 $0

$0 $0 -

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 -

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

22 26 6

$0 $0 $0

UNIT PER TEST MNHRS/TEST Work days/MO

5% 0%

CY PER TEST 21.75

Monthly Ra Monthly Ra Monthly Ra

$5,500 $2,700 $1,200

Equipment ( FOR SPECIAL Monthly Ra Monthly Ra Pick-Up Truck Monthly Ra Service Truck Generator - Portable Monthly Ra BLANK Monthly Ra Equipment Repair Monthly Ra

$425 $550 $750 $150 $0 $150

Transit & Level & RadiosMonthly Ra Survey Supplies Monthly Ra Site Communication Monthly Ra

$275 $75 $120

Fuel & Oil Pick-Up Service Truck Small Tools

$475 $575 $125

Cranes Forklift Bobcat

Monthly Ra Monthly Ra Monthly Ra

CONC FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM FORM PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE PLACE

PROJECT C1

FORM WASTE 5% Supplier - VenVendor Name 5% 4000 PSI MTL MH UNIT DESCRIPTION QTY UNIT UNIT MTL PURCHASE CONCRETE +yield% 0.0 CY 125.00 $0 0.000 SPREAD FOOTING 0.0 SF 1.00 $0 0.110 STRIP FOOTINGS 0.0 SF 0.85 $0 0.095 BASE SLAB 0.0 SF 0.95 $0 0.100 blank 0.0 SF 0.00 $0 0.000 0.0 SF 1.00 $0 0.090 WALLS-< 5.0' high WALLS-< 5.0' high (SMALL QTY) SF 1.35 $0 0.115 WALLS- > 5' < 16' SF 1.10 $0 0.085 WALLS (Gang Form) SF 0.80 $0 0.055 BULKHEADS/ Wall Const. JT SF 1.50 $0 0.150 BOXOUT (WALL AND SLAB) SF 1.20 $0 0.150 (SF) SOG EDGE >12" SF 1.10 $0 0.100 (SF) SOG CONSTRUCTION JT > 12" SF 1.00 $0 0.115 SOG/TOPPING EDGE < 12" LF 0.75 $0 0.070 SOG/TOPPING CONSTRUCTION JT < 12" LF 0.75 $0 0.090 S. SLAB EDGE & CONST JT< 1'-0" LF 0.75 $0 0.090 PIERS SF 1.00 $0 0.120 COLUMNS SF 1.00 $0 0.120 HOUSEKEEPING PADS LF 1.00 $0 0.140 SPECIALS (HAUNCHES COBELS ETC) SF 1.75 $0 0.200 STOOP FOOTINGS/ SLAB EDGE--walls w/ sm qty wal SF 1.20 $0 0.125 blank 0.0 SF #REF! #REF! #REF! blank 0.0 SF #REF! #REF! #REF! blank 0.0 SF #REF! #REF! #REF! blank 0.0 SF #REF! #REF! #REF! blank 0.0 SF #REF! #REF! #REF! blank 0.0 SF #REF! #REF! #REF! STAIR RISERS LF 1.20 $0 0.125 SUPPORTED SLAB(SOFFIT) SF 0.90 $0 0.050 SUPPORTED SLAB EDGE > 1'-0" SF 1.00 $0 0.120 SUPPORTED SLAB (ADJ JTS & PURLINGS SF 2.00 $0 0.180 SUPPORTED SLAB SHORING LF 15.00 $0 0.500 BEAM BTTM w/Purlins SF 2.50 $0 0.200 BEAM SIDES SF 1.00 $0 0.125 BEAM SHORING LF 15.00 $0 0.750 WASTE @ x% of total SF (SUMC7:C31)*G 0.0 UNS 1.00 $0 #REF! FOOTINGS 0.0 CY #REF! #REF! 0.400 BASE SLAB CY #REF! #REF! 0.350 CY #REF! #REF! #REF! #REF! WALLS-< 5.0' high CY #REF! #REF! 0.650 WALLS- > 5' < 16' CY #REF! #REF! 0.700 SM QTY WALLS CY 0.00 $0 1.250 SUPPORTED SLAB CY #REF! #REF! 0.800 MISCELLANEOUS ITEMS CY #REF! #REF! 1.500 SLABS ON GRADE CY #REF! #REF! 0.800 HOUSEKEEPING PADS CY #REF! #REF! 2.000 STOOPS:FTGS/WALLS/SLABS CY 0.00 $0 1.250 blank CY 0.00 $0 #REF! blank CY 0.00 $0 0.000 blank CY #REF! #REF! 0.000 blank CY 0.00 $0 0.000 blank CY 0.00 $0 0.000

ESTIMATE Composite Labor Rate $56.00 1 M.H.'s 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 #REF! #REF! #REF! #REF! #REF! #REF! 0 0 0 0 0 0 0 0 #REF! 0 0 #REF! 0 0 0 0 0 0 0 0 #REF! 0 0 0 0

LABOR $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #REF! #REF! #REF! #REF! #REF! #REF! $0 $0 $0 $0 $0 $0 $0 $0 #REF! $0 $0 #REF! $0 $0 $0 $0 $0 $0 $0 $0 #REF! $0 $0 $0 $0

EQUIP $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Pumping $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Concrete Pumping Unit Price-per CY this sheet #DIV/0! $0 TOTAL SUB DIRECT COST $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #REF! $0 #REF! $0 #REF! $0 #REF! $0 #REF! $0 #REF! $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #REF! $0 #REF! $0 #REF! $0 #REF! $0 #REF! $0 #REF! $0 $0 $0 #REF! $0 #REF! $0 #REF! $0 #REF! $0 $0 $0 #REF! $0 $0 $0 #REF! $0 $0 $0 $0

O&P

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

TOTAL COST $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #REF! #REF! #REF! #REF! #REF! #REF! $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #REF! #REF! #REF! #REF! #REF! #REF! $0.00 #REF! #REF! #REF! #REF! $0.00 #REF! $0.00 #REF! $0.00 $0.00

ADJUSTED

HIDDEN

UNIT PRICE

COLUMNS

ADJUSTED UNIT UNIT PRICE UNIT PRICE 0 CY $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 $0.00 $0.00 0 SF 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 $0.00 $0.00 0 SF 0 LF $0.00 $0.00 $0.00 0 LF $0.00 0 LF $0.00 $0.00 $0.00 $0.00 0 SF 0 SF $0.00 $0.00 0 LF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 $0.00 $0.00 0 SF 0 SF $0.00 $0.00 $0.00 $0.00 0 SF 0 SF $0.00 $0.00 $0.00 $0.00 0 SF 0 SF $0.00 $0.00 0 LF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 SF $0.00 $0.00 0 LF $0.00 $0.00 $0.00 0 SF $0.00 0 SF $0.00 $0.00 $0.00 $0.00 0 LF 0 UNS $0.00 $0.00 0 CY $0.00 $0.00 0 CY $0.00 $0.00 0 CY $0.00 $0.00 $0.00 $0.00 0 CY 0 CY $0.00 $0.00 0 CY $0.00 $0.00 0 CY $0.00 $0.00 $0.00 $0.00 0 CY 0 CY $0.00 $0.00 0 CY $0.00 $0.00 0 CY $0.00 $0.00 0 CY $0.00 $0.00 $0.00 $0.00 0 CY 0 CY $0.00 $0.00 0 CY $0.00 $0.00 0 CY $0.00 $0.00

TOTAL BID $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

HRS/DAY

8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0

DAYS

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 #REF! #REF! #REF! #REF! #REF! #REF! 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 #REF! 0.0 0.0 #REF! 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 #REF! 0.0 0.0 0.0 0.0

CREW

4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0

CREW DAYS

Pumping $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00

FINISH FINISH FINISH FINISH FINISH FINISH FINISH FINISH FINISH FINISH FINISH SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM SF ITEM

EMBED EMBED EMBED EMBED EMBED EMBED EMBED MISC MISC MISC MISC MISC MISC MISC MISC MISC MISC MISC MISC MISC EXC EXC EXC EXC RESTL RESTL RESTL MISC

FOOTINGS BASE SLAB SLABS ON GRADE blank STRUCTURAL SLAB TOPPINGS blank blank STAIR TREAD & RISER MISCELLANEOUS ITEMS MISC SM AREA (ie TOPS OF WALLS) POINT & PATCH (SUMC7:C31) RUB EXPOSED CONC CURE (SUMC7:C31+C49:C56) SEALER / CHEM HARDENER F&I EXPANSION JOINT FINE GRADE (SUMC58:C61) VAPOR BARRIER blank blank blank blank PREP CONSTRUCTION JOINT INSTALL EMBED ANCHOR BOLTS INSTALL EMBED ANGLES INSTALL EMBED PLATES INSTALL PIPE SLEEVES blank blank blank SAWCUT CONTROL JTS CAULKING WATERSTOP DRILL AND EPOXY DWLS < #6 blank blank blank blank blank blank blank blank BOLLARDS Wdrilling/conc/place pipe HAND EXCAVATION EXCAVATION BACKFILL GRADE F&I REINFORCING STEEL F&I MESH 6x6 10/10 F&I MESH (other) REBAR SUPPORTS@ 1ea/25sf

0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF EA LF EA EA EA EA EA LF LF LF EA EA EA EA EA EA EA EA EA EA CY CY CY SY TN SF SF EA

0.00 0.00 0.00 #REF! 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.08 0.02 0.10 0.65 0.00 0.03 #REF! #REF! 0.00 0.00 0.05 1.00 1.00 1.00 1.00 #REF! #REF! #REF! 0.35 0.25 1.75 2.50 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 25.00 #REF! #REF! #REF! #REF! 870.00 0.10 0.14 0.50

SUBTOTAL DIRECTS Directs $/UN Subtotal GC

0 CY

$/CY

SHEET TOTAL Sheet Total $/UN

0 CY

$/CY

$0 $0 $0 #REF! $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #REF! #REF! $0 $0 $0 $0 $0 $0 $0 #REF! #REF! #REF! $0 $0 $0 $0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! $0 #REF! #REF! #REF! #REF! $0 $0 $0 $0

0.003 0.010 0.010 #REF! 0.010 0.010 #REF! #REF! 0.060 0.050 0.035 0.001 0.025 0.001 0.001 0.012 0.003 0.001 #REF! #REF! 0.000 0.000 0.015 0.200 0.125 0.200 1.000 #REF! #REF! #REF! 0.020 0.015 0.025 0.120 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.500 1.500 #REF! #REF! #REF! #REF! #REF! #REF! 0.010

0 0 0 #REF! 0 0 #REF! #REF! 0 0 0 0 0 0 0 0 0 0 #REF! #REF! 0 0 0 0 0 0 0 #REF! #REF! #REF! 0 0 0 0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0 0 #REF! #REF! #REF! #REF! #REF! #REF! 0

#REF! #REF! #REF!

#REF! #REF!

#REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0

$0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! $0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! $0 $0 $0 #REF! $0 $0 $0 $0 $0

#REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

$0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

$0.00 $0.00 $0.00 #REF! $0.00 $0.00 #REF! #REF! $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! $0.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF!

#DIV/0!

#REF!

$0 #DIV/0!

#REF!

#REF! #REF!

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF SF EA LF EA EA EA EA EA LF LF LF EA EA EA EA EA EA EA EA EA EA CY CY CY SY TN SF SF EA

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0 8.0

0.0 0.0 0.0 #REF! 0.0 0.0 #REF! #REF! 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 #REF! #REF! 0.0 0.0 0.0 0.0 0.0 0.0 0.0 #REF! #REF! #REF! 0.0 0.0 0.0 0.0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.0 0.0 #REF! #REF! #REF! #REF! #REF! #REF!

4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0

HRS/WEEK

MANWEEKS

CREW

CREW WEEKS

$0.00

40.0

#REF!

4.0

#REF!

CONCRETE MTL (6) FORMS (7-33)+C41 FORMS SUPPORTED DECK/BEAM (34 FORM FORMS SHORING (37,40) PLACE CONCRETE (42-57) FINISH FINISHES (59-68) SQUARE FOOT ITEMS (69-80) EMBED EMBEDDED ITEMS (81-87) MISCELLANEOUS ITEMS (88-100) EXC EXCAVATION (101-104) REINFORCING STEEL (105&108) MESH (106-107) MISC CONCRETE PUMPING (J106-J57) CONC FORM

QTY

0 0 0 0 0 0 0 0 0 0 0 0 0

UNIT CY SF SF LF CY SF SF LF LS CY TN SF CY

MTL UNIT $125.00 #REF! #DIV/0! #DIV/0! #REF! #REF! #REF! #REF! #REF! #REF! #DIV/0! #DIV/0! #DIV/0!

MTL #REF! $0 $ #REF! #REF! #REF! #REF! #REF! #REF! $ $ $

#REF! #REF!

ManHrs

1.5% 2.0% 5.0% 2.5% 1.0% 50 0.50

@ 20%

2% 8%

TOTAL Conc GENERAL CONDITIONS DESCRIPTION Job Organization Project Manager Overhead General Superintendent Overhead Supervision (Labor) Field Layout (Labor) Service Truck Driver (Labor) Testing Services Concrete OTHER Testing (Specify) Concrete Testing TCI (Labor) Equipment Cranes Forklift Bobcat 0 Operator (Labor) 0 Concrete Equipment SW 1 Pick-Up Truck SW 1 Service Truck SW 1 Generator - Portable SW 1 Concrete Troweling Machine SW 1 Equipment Repair SW 1 Small Tools SW 1 Transit & Level & Radios SW 1 Survey Supplies SW 1 Site Communication SW 1 Load In & Out (Labor) Outside Freight Fuel & Oil Pick-Up SW 1 Service Truck SW 1 Small Tools SW 1 Field Offices Office Trailer SW 0 Arch/Engr/Owner Trailer SW 0 Storage & Lunch Trailers SW 0 Office Supplies & Drwg Repro SW 0 Office Equip. Computer, fax, etc SW 0 Telephones SW 0 Electric SW 0 Heat #EA 0 Toilets # EA 0 Trailer Set-Up (Labor) Job Utilities & Expense Temp Elec - Sub Hook-Up Temp Light & Power SW 0 Temp Drinking Water/Ice SW 1 Temp Roads Temp Site Sign Temp Fences Temp Stairs & Ladders Temp Snow Plow Rmvl - Sub Job General Clean-Up (Labor) Clean-Up Supplies Dumpsters

MH UNIT

MHRS #REF! QTY

MH MH MH MH MH

#REF! #REF! #REF! #REF! #REF!

RATE

MH UNIT 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 Hours/Wk

M.H.'s LABOR 0 $ #REF! #REF! 0 $0 0 $ #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 40.0 #REF! 4.0 CrewSize MTL LABOR #REF! #REF! MTL LABOR

$ $ $ $ $

$ $ $

EQUIP $0 #REF! #REF! #REF! #REF! #REF!

ManWeeks Duration=

$ $ $ $ $

TOTAL DIRECT COST $ #REF! $0 $0 $ #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! $ #REF! $ #REF! #REF! #REF! SUB

#REF! SUB #REF! SUB

EQUIP #REF! EQUIP

O&P

$0 $0 $0 $0 $0 $0 0 0 0 $0

Crew Days

#REF!

#REF! TOTAL

#REF!

TOTAL COST $0.00 #REF! $0.00 $0.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

0 0 0 0 0 0 0 0 0 0 0 0 0

CY SF SF LF CY SF SF LF LS CY TN SF CY

UNIT PRICE $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

MH/ UNIT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

TOTAL BID $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0

HRS/WEEK

MANWEEKS

CREW

CREW WEEKS

40.0 40.0 40.0 40.0 40.0 40.0 40.0 40.0 40.0 40.0 40.0 40.0

#REF! 0.0 0.0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.0

4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0

#REF! 0.0 0.0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.0

Crew Weeks #REF!

CHECK

UNIT

Overheads as % of

Responsibilty Supervision as % of Total Direct Manhours

0 0 0

CY LS MH

$65 $55 $50 $60 $60

4.50 $10 $60

DYS DYS DYS MH DYS DYS DYS DYS DYS DYS MH DYS DYS DYS MH LS

0 $ 234 0 $ 113 #REF! $ 83 #REF! $59 #REF! $ 22 $ 38 #REF! #REF! $ 55 #REF! $ 7 #REF! $ 25 #REF! $ 7 #REF! $ 1.10 #REF! $ 13 #REF! $ 7 #REF! $ 10 #REF! $56 1 #REF!

#REF!

DYS DYS DYS

#REF! #REF! #REF!

MO MO MO MO MO MO MO MO MO MH

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

LS MO DYS SY LS LF EA EA MH LS EA

#REF! #REF!

$ $ $

0 0 0 0 0 0 0 0 0 0

31 37 8 $250 $350 $150 $75 $150 $135 $150 $150 $120 $56 $1,200 $300 $2 $5 $600 $3 $150 $150 $56 $50 $300

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! $0 $0 $0 $0 $0 $0

#REF! #REF! #REF!

#REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

$0 $0

#REF! #REF!

#REF! #REF! #REF! #REF! #REF!

$0 $0 -

#REF! #REF! #REF!

#REF! #REF! #REF! #REF! -

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

$0 -

$0 $0 -

#REF! $0 $0 $0

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF!

$0 $0

#REF!

Concrete Equipment Pick-Up Truck Service Truck Generator - Portable Concrete Troweling Machine Equipment Repair

SW SW SW SW SW SW

Transit & Level & Radios Survey Supplies Site Communication

SW SW SW

Fuel & Oil Pick-Up SW Service Truck SW Small Tools SW Field Offices Office Trailer SW Arch/Engr/Owner Trailer SW Storage & Lunch Trailers SW Office Supplies & Drwg Repro SW Office Equip. Computer, fax, etc SW Telephones SW Electric SW Heat #EA Toilets # EA

Monthly Rates Monthly Rates Monthly Rates

$5,100 $2,450 $1,800

Monthly Monthly Monthly Monthly Monthly

Rates Rates Rates Rates Rates

$475 $825 $1,200 $150 $550 $150

Monthly Monthly Monthly Monthly

Rates Rates Rates Rates

$275 $150 $210

Monthly Rates Monthly Rates Monthly Rates

$665 $805 $175

Monthly Monthly Monthly Monthly Monthly Monthly Monthly Monthly Monthly

$250 $350 $150 $75 $150 $135 $150 $150 $120

Rates Rates Rates Rates Rates Rates Rates Rates Rates

#REF! #REF! #REF!

Job Utilities & Expense

$0 $0 $0 $0 $0 $0 $0 $0 $0

21.75

Cranes Forklift Bobcat

#REF!

CY PER TEST MNHRS/TEST Work days/MO

Temp Light & Power Temp Drinking Water/Ice

#REF!

SW SW

Monthly Rates DAILY Rates

$300 $2

Winter Protection 29% Heated Concrete CY 0 $ Winter Protect (Labor) MH 0 $56 Snow Removal (Labor) MH 0 $56 Heaters & Hose EA 0 $500 Propane GL 0 $1 50% Blankets (Slab area + form area x A194,%form 0 SF 0 $0.05 150% Ground thaw (Ftg area x A195, % Oversize) 0 LS 0 $950 Insurance SEE PROJECT GENERAL CONDITIONS Builder's Risk LS $0 Owner's Protect Liability LS $0 Umbrella LS OCP LS Additional G & L on Subs LS Special Taxes & Permits SEE PROJECT GENERAL CONDITIONS Building Permit LS 0 $0 Special Licenses/Fees LS 0 $0 SAC, WAC LS 0 $0 Park Development Fees LS 0 $0 Special Taxes (City, County or State) LS 0 $0 Office/Special Expense Supervisery (Bonus/Holiday) DYS 0 $ 230 Professional Engineer - forms LS 0 $0 BLANK LS 0 $0 Employee Parking LS 0 $0 Office Travel (Parking, Car Allow, Etc.) MO 0 $ 500 Quality Control Program LS 0 $ 2,500 H/ X No.of D Safety programs MH #REF! 0 640 Drug Testing ( 1MH/ X No.of DMHS) EA #REF! $ 75 640 Safety Orientation ( 1MH/ X No.of DMHS) (Labor) MH #REF! $ 46.95

$0 $0 $0 $0 $0

$0 $0 -

$0 $0 $0 $0 $0 $0 $0

$0 $0 $0 $0 $0

$0 $0 $0 $0 $0 $0

#REF!

#REF! #REF!

#REF! #REF! #REF!

#REF!