|
DocuSign Envelope ID: D488MDA-6COC-41`1 F-A676-98CFE932E2B5 DETAIL 4/23/2018
<br /> � DIDEstimate
<br /> ma 7
<br /> Paraclete.lncorporaled
<br /> TERIAL
<br /> MASTERFORMAT SECTION DESCRIPTION QTY UNIT PRICE AMOUNT PRICE AMOUNT CONTRACT TOTAL
<br /> Concrete
<br /> 1000 CONCRETE FORMING AND ACCESSORIES
<br /> 1100 Concrete Forming
<br /> Control Joint 1,500 LF $0.50 750.00 $1.00 $1,500.00 $2,250.00
<br /> Slab Edge 462 LF $1.00 62.00 $1.00 $462.00 $924.00
<br /> Anchor Bolt Template 22 EA $100.00 200.00 $75.00 $1,650.00 $3,850.00
<br /> Concrete Accessories
<br /> Anchor Bolt 88 EA $75.00 600.00 $50.00 4,400.00 $11,000.00
<br /> Vapor Barrier 7,350 SF $0.05 67.50 $0.05 67.50 $735.00
<br /> Capillary Fill 86 CY $35.00 994.44 $25.00 PM,138.89 $5,133.33
<br /> 2000 CONCRETE REINFORCING
<br /> 21 00 Reinforcing Steel 7 TON $1,500.00 $9,843.75 $950.00 $6,234.38 $16,078.13
<br /> Welded Wire Fabric
<br /> 2200 Reinforcing 7,700 SF $0.25 $1,925.00 $0.20 $1,540.00 $3,465.00
<br /> 3000 CAST-IN-PLACE CONCRETE
<br /> 31 00 Structural Concrete
<br /> Spread Footings 47 CY $115.00 $5,405.0 $5 . 0 $2,350.00 $7,755.00
<br /> Continuous Footings 37 CY $125.00 $4,625.00 $45.0 $1,665.00 $6,290.00
<br /> Slab on Grade 91 CY $125.00 $150.00 $13,650.00 $25,025.00
<br /> Fine Grade Slab 7,000 SF $0.15 $1,050.00 $1,050.00
<br /> Footing Excavation 126 CY $1 .00 $1,890.00 $1,890.00
<br /> Backfill 38 CY 0 $302.40 $302.40
<br /> 3500 Concrete Finishing 7,000 SF $0.25 $1,750. 0.90 $6,300.00 $8,050.00
<br /> 6000 GROUTING
<br /> 6200 Non-Shrink Grouting 22 EA $ .00 770.00 5 1'100.00 $1,870.00
<br /> General Requirements $7,- `15 $2,908.91 $4,081.11 $14,350.18
<br /> Sales Tax �3,80a. $3,808.88
<br /> Labor Burden $8,920.67 $8,920.67
<br /> Sub Bonds $1,841.21 $1,841.21
<br /> Commissioning
<br /> TOT $60,236.73 $31,222.35 $33,129.72 $124,588.80
<br /> 04 Masonry
<br /> 2000 UNIT MASONRY
<br /> 21 00 Clay Unit MasorjK
<br /> Brick 2 500.0 945.5 $1,600.00 $35,025.76 $45,971.31
<br /> 2200 Concrete yfit Masonry
<br /> U EA .00 $426.94 $8.00 $1,138.50� $1,565.44
<br /> 2" MU 4, EA $4.50 $20,270.25 $12.00 $54,054.00 $74,324.25
<br /> einfo TON $1,650.00 $11,385.00 $950.00 $6,555.00 $17,940.00
<br /> ill 9 CY $145.00 $10,005.0 $150.00 $10,350.00 $20,355.00
<br /> 4000 STONE ASS BL
<br /> Stone Masonry
<br /> Stone Header 3 LF $35.00 $1,120.00 Sao no $960.00 $2,080.00
<br /> Stone Watertable 12 LF $25.00 $5,300.00 $25.00 $5,300.00 $10,600.00
<br /> General Requirements $8,917.91 $17,007.49 $25,925.40
<br /> Sales Tax $601.96 $601.96
<br /> Labor Burden 41
<br /> Sub Bonds $2,990.45 $2,990.45
<br /> Commissioning
<br /> Total 8,972.61 $133,381.21 $202,353.81
<br /> OS Steel
<br /> 1200 Structural Steel Framing
<br /> 122 Structural Steel for Buildings 10 TON $2,400.00 $24,000.00 $1,100.00 $11,000.00 $35,000.00
<br /> 5000 METAL FABRICATIONS
<br /> 5800 Formed Metal Fabrications
<br /> Pipe Bollards EA $250.00 $4,000.00 $150.00 $2,400.00 $6,400.00
<br /> General Requirements $4,200.00 $2,010.00 $6,210.00
<br /> Sales Tax $2,173.50 IM $2,173.50
<br /> Labor Burden
<br /> Sub Bonds $746.75 $746.75
<br /> Commissioning
<br /> Total $34,373.50 $16,156.75 $50,530.25
<br /> 3
<br />
|