|
DocuSign Envelope ID: D488MDA-6COC-41`1 F-A676-98CFE932E2135 DETAIL 4/23/2018
<br /> � DIDEstimate
<br /> ma 7
<br /> Paraclete.lncorporaled
<br /> MASTERFORMAT SECTION DESCRIPTION QTY UNIT PRICE L AMO PRICE AMOUNT TOTAL
<br /> 27 COMMUNICATIONS
<br /> 2000 DATA COMMUNICATIONS
<br /> 21 00 Data Communications Network Equipment
<br /> Data Equipment Rack 1 EA $3,000.00 $3,000.00 $3,000.00
<br /> Tele/Data Installed 31 EA $75.00 $2,325.00 $84.no $2,604.00 $4,929.00
<br /> Horizontal Data Cable 3,000 LF $0.21 $630.00 It
<br /> $0.74 $2,205.00 $2,835.00
<br /> General Requirements $443.25 $1,171.351% $1,614.60
<br /> Sales Tax $229. $229.38
<br /> Labor Burden
<br /> Sub Bonds $189.12 $189.12
<br /> Commissioning
<br /> Total 627. $9,169.47 $12,797.10
<br /> ELECTRONIC SAFETY AND SECURITY
<br /> 3000 ELECTRONIC DETECTION AND ALARM
<br /> 31 00 Fire Detection and Alarm
<br /> Fire Alarm Annuciator Panel 1 EA $1,500. $ 300.0 $300.00 if $1,800.00
<br /> Pull Stations 4 $25 1,0 $7 0 $300.00 $1,300.00
<br /> Smoke Detection Device 8 A $ .00 0 5.00 $600.00 $2,600.00
<br /> Tamper/Flow Device Relay EA $ 0 $75.00
<br /> Visual/Horn/Strobe Device 4 EA 300. $4,200.00 $105.00 $1,470.00 If $5,670.00
<br /> General Requirements $1,305.00 $400.50 $1,705.50
<br /> Sales Tax $675.34 $675.34
<br /> Labor Burden
<br /> Sub Bonds $206.26 $206.26
<br /> Commissioning
<br /> Total $10,680.34 $3,276.76 $13,957.10
<br /> 31 EAR T ORK
<br /> 1000 SITE EARIN
<br /> 1100 Clearing d Gr in AC $4,000.00 $7,831.96 $7,831.96
<br /> 1300 Selective Tr an Rem I and Tr' ming
<br /> Earth Stripping nd
<br /> 1400 Stockpiling 50 CY $6.00 $3,000.00 $3,000.00
<br /> 2000 EARTH MOVING
<br /> 2200 Grading
<br /> Surveying 1 LS $5,000.00 $5,000.00 $5,000.00
<br /> Rough Grade 85,290 SF $0.05 $4,264.50 $4,264.50
<br /> Fine Grade Site 78,090 SF $0.10 $7,809.00 $7,809.00
<br /> Fine Grade Building Pad 7,200 SF $0.25 $1,800.00 $1,800.00
<br /> Fine Grade Paved Areas 26,144 SF $0.20 $5,228.80 $5,228.80
<br /> Excavation and Fill
<br /> Move Dirt on Site 1,500 CY $6.50 $9,750.00 $9,750.00
<br /> Structural Fill 984 CY $14.00 $13,776.00 $13,776.00
<br /> Gravel Fill 85 CY $25.00 $2,125.00 $2,125.00
<br /> Erosion and Sedimentation
<br /> 2500 Controls 1 LS $20,000.00 $20,000.0041 $20,000.00
<br /> 3000 EARTHWORK METHODS
<br /> 3700 Riprap 1 LS $10,000.00 $10,000.00 $10,000.00
<br /> am
<br /> General Requirements $13,587.79 $13,587.79
<br /> Sales Tax
<br /> Labor Burden
<br /> Sub Bonds $1,562.60 $1,562.60
<br /> Commissioning
<br /> TOTAL $105,735.64 $105,735.64
<br /> 10
<br />
|