Attachment 6 - 50 Division Construction Cost Estimate Worksheet.xlsx

XLSX spreadsheet 229 KB Posted Jul 13, 2023

Attached to: ADD/Alter Space Deficiencies, 8 SOS, Bldg 90145
Solicitation number: FA441723R0002
Issued by: Department of the Air Force Special Operations Command

About this file

Written by GovTribe AI · Dec 20, 2023

This document contains a construction cost estimate worksheet for the federal contract opportunity FA441723R0002 to ADD/Alter Space Deficiencies at Building 90145, 8 SOS, Hurlburt Field. The cost estimate provides labor and material costs by construction division for the project, including site work, concrete, masonry, metals, wood and plastics, thermal and moisture protection, openings, finishes, specialties, special construction, fire suppression, HVAC, electrical, communications, electronic safety and security, exterior improvements, and utilities. The total estimated hard construction cost is $1,395,024.41. With general contractor fees of 15% for overhead and 10% for profit, sales tax of 7%, and builder's risk/performance bonds of 2%, the total estimated contract cost is $1,800,000.

View the file

Other files

File	Type	Posted
MFR Site Visit ADD-ALTER 8 SOS B90145 Sign in Roster_s_Redacted.pdf	PDF	Aug 7, 2023
Attachment 7 Questions and Answers Add Alter 8 SOS Bldg 90145.pdf	PDF	Jul 21, 2023
Attachment 9 - Table Graphics Reference Section M.pdf	PDF	Jul 21, 2023
Solicitation Amendment FA441723R00020003 SF 30.pdf	PDF	Jul 21, 2023
Attachment 8 - B90145 GEOTech Report 03-31-20.pdf	PDF	Jul 21, 2023
Solicitation Amendment - FA441723R00020003.pdf	PDF	Jul 21, 2023
Solicitation Amendment FA441723R00020001 SF 30.pdf	PDF	Jul 13, 2023
Solicitation - FA441723R0002.pdf	PDF	Jul 13, 2023
Attachment 3 WD FL20220217 - 13 Jan 2023.pdf	PDF	Jul 13, 2023
Attachment 2 Bldg 90145 Drawings 5.2.23.pdf	PDF	Jul 13, 2023
Attachment 5 - Financial Reference Sheet 6.2.2023.docx	DOCX document	Jul 13, 2023
Solicitation Amendment - FA441723R00020001 CONFORMED.pdf	PDF	Jul 13, 2023
Attachment 4 - PPPQ.docx	DOCX document	Jul 13, 2023
Attachment 1 - B90145 Specifications 03-31-20.pdf	PDF	Jul 13, 2023
Solicitation Amendment - FA441723R00020002 CONFORMED.pdf	PDF	Jul 13, 2023
Solicitation Amendment FA441723R00020002 SF 30 SIGNED.pdf	PDF	Jul 13, 2023

Show all 16

On GovTribe

Work with this file

Download the original file
Contacts named in this file
Similar government files
Ask GovTribe AI about this file

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Instructions

Use the information from the provided prefilled division sheets to fill in the 50 Divisions Cost Estimate CSI Format tool to build your proposal. The information from the prefilled division sheets may not be all inclusive. The contractor is allowed to include any missing items from each division and is allowed to fill in other divisions that are not listed in the prefilled division sheets. If there is a disagreement with the prefilled division sheets, the contractor should not delete the element(s), but instead leave it blank and then include their suggested element(s) at the bottom of that division tab.

The ktr is required to complete the areas marked "Fill Here" in the summary tab. The rest of the information in the summary tab will automatically tabulate from the individual division tabs.

Summary

CONSTRUCTION COST ESTIMATE	Date:
		19-May-23
COMPANY
IGE

	PROJECT
	CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145
	LOCATION		PROJECT NO.	CP1033732
	HURLBURT FIELD, FLORIDA
	DIVISION	DESCRIPTION	% by
Division	Division Total

DIVISION 02	EXISTING CONDITIONS	3.1%	42,758.20
DIVISION 03	CONCRETE WORK	10.4%	145,370.38	FILL IN AS REQUIRED (this will link to the entire document)

davisjam: davisjam:

Percentages listed are place fillers. Please complete as required

DIVISION 04	MASONRY	11.7%	163,804.05
DIVISION 05	METALS	1.7%	24,406.91
DIVISION 06	WOOD, PLASTICS AND COMPOSITES	0.5%	6,500.00	GC Overhead	15.00%
DIVISION 07	THERMAL AND MOISTURE PROTECTION	11.6%	162,457.68	GC Protit	10.00%
DIVISION 08	OPENINGS	1.6%	22,122.80	Sub Overhead	0.00%
DIVISION 09	FINISHES	1.6%	22,962.07	Sub Profit	0.00%
DIVISION 10	SPECIALTIES	0.0%	277.90	Sales Tax	7.00%
DIVISION 13	SPECIAL CONSTRUCTION	35.5%	494,869.00	This spreadsheet contains many formulas, please save a copy prior to editting in case you make a mistake. All shaded areas are either linked or contain formulas
DIVISION 21	FIRE SUPRESSION	1.2%	16,403.89
DIVISION 22	PLUMBING	0.0%	- 0
DIVISION 23	HEATING, VENTILATING AND A/C	4.1%	57,404.39
DIVISION 26	ELECTRICAL	5.8%	80,567.00
DIVISION 27	COMMUNICATIONS	0.2%	2,645.75
DIVISION 28	ELECTRONIC SAFETY AND SECURITY	2.0%	27,888.70
DIVISION 32	EXTERIOR IMPROVEMENTS	6.6%	92,448.95
DIVISION 33	UTILITIES	2.3%	32,136.75

HARD COST TOTAL 100% 1,395,024.41

GENERAL CONTRACT OFFICE OVERHEAD (Fill in%)	15%	209,253.66
SUBTOTAL		1,604,278.08
GENERAL CONTRACTOR'S PROFIT(Fill in%)	10%	160,427.81
SUBTOTAL		1,764,705.88
BUILDER'S RISK / PERFORMANCE BONDS (Fill in%)	2%	35,294.12
CONTRACT TOTAL		$ 1,800,000.00

&"Arial"&8&B SHEET &P OF &N

Div1

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
ERROR:#REF!
				- 0		- 0	- 0
Superintendent	8	MO	4,800.00	38,400.00	- 0	- 0	38,400.00
Site Clean-Up/Dumpster	8	MO	200.00	1,600.00	1,250.00	10,000.00	11,600.00
Portable Toilet	8	MO		- 0	250.00	2,000.00	2,000.00
Temp. Office	8	MO		- 0	1,000.00	8,000.00	8,000.00
Site Phone	8	MO		- 0	100.00	800.00	800.00
Safety Measures	8	MO		- 0	1,500.00	12,000.00	12,000.00
Superintendent Truck	8	MO		- 0	950.00	7,600.00	7,600.00
Material Handling/Forklift	8	MO		- 0	2,500.00	20,000.00	20,000.00
Project Sign	1	EA	250.00	250.00	250.00	250.00	500.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				40,250.00		60,650.00
SUBTOTAL							100,900.00
Sub-Contractor's Overhead						0.00%	1.01
Sub-Contractor's Profit						0.00%	1.01
FL State Sales Tax						7.00%	4,245.50
TOTAL							$ 105,147.52

Div2

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
EXISTING CONDITIONS
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
Construction Layout	1	EA	4,500.00	4,500.00		- 0	4,500.00
Erosion Control/Inlet Protection	1	LS	5,000.00	5,000.00		- 0	5,000.00
Remove Magnolia Tree	1	EA	500.00	500.00		- 0	500.00
Remove Curb and Gutter	217	LF	5.35	1,160.95		- 0	1,160.95
Remove Water Line	92	LF	10.00	920.00		- 0	920.00
Remove Concrete Island and Walks	328	SY	25.00	8,200.00		- 0	8,200.00
Remove Gravel	110	SY	8.00	880.00		- 0	880.00
Remove Asphalt	332	SY	20.00	6,640.00		- 0	6,640.00
Partial Demolition at Connection	2	EA	1,500.00	3,000.00		- 0	3,000.00
Remove Canopy System and Concrete	1	EA	3,000.00	3,000.00		- 0	3,000.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				33,800.95		- 0
SUBTOTAL							33,800.95
Sub-Contractor's Overhead						15.00%	5,070.14
Sub-Contractor's Profit						10.00%	3,887.11
FL State Sales Tax						7.00%	- 0
TOTAL							$ 42,758.20

Div3

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
CONCRETE WORK
				- 0		- 0	- 0
Excavate Footings	1500	CF	5.50	8,250.00	1.50	2,250.00	10,500.00
Reinforcing Steel	6.2	Ton	1,850.00	11,470.00	2,000.00	12,400.00	23,870.00
Concrete Footings	70	CY	190.00	13,300.00	165.00	11,550.00	24,850.00
6" Slab Concrete	68	CY	285.00	19,380.00	165.00	11,220.00	30,600.00
Finish Slab Concrete	3670	SF	0.95	3,486.50	0.25	917.50	4,404.00
Cure & Seal Concrete	3670	SF	0.25	917.50	0.45	1,651.50	2,569.00
Exterior Concrete Slab	1700	SF	2.50	4,250.00	6.50	11,050.00	15,300.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				61,054.00		51,039.00
SUBTOTAL							112,093.00
Sub-Contractor's Overhead						15.00%	16,813.95
Sub-Contractor's Profit						10.00%	12,890.70
FL State Sales Tax						7.00%	3,572.73
TOTAL							$ 145,370.38

Div4

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
MASONRY
				- 0		- 0	- 0
8" Split Faced Fluted CMU	700	SF	16.00	11,200.00	9.50	6,650.00	17,850.00
12" Regular CMU	2030	SF	14.75	29,942.50	8.00	16,240.00	46,182.50
4" Split Faced Fluted CMU	2320	SF	15.00	34,800.00	8.00	18,560.00	53,360.00
Grout Fill	5	CY	185.00	925.00	165.00	825.00	1,750.00
Cell Reinforcing	0.5	Ton	975.00	487.50	1,875.00	937.50	1,425.00
Mortar - Type N	60	CF	2.50	150.00	6.50	390.00	540.00
Sand - Builders	190	CF	- 0	- 0	9.00	1,710.00	1,710.00
Masonry Ties	15	C	80.00	1,200.00	60.00	900.00	2,100.00
Thru-Wall Flashing	185	SF	2.40	444.00	4.00	730.00	1,174.00
Weeps	1	LS	700.00	700.00	95.00	95.00	795.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				79,849.00		47,037.50
SUBTOTAL							$ 126,886.50
Sub-Contractor's Overhead						15.00%	19,032.98
Sub-Contractor's Profit						10.00%	14,591.95
FL State Sales Tax						7.00%	3,292.63
TOTAL							$ 163,804.05

Div5

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE		CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
METALS
				- 0		- 0	- 0
Structural Steel System (Canopy)	2.5	Ton	4,500.00	11,250.00	2,500.00	6,250.00	17,500.00
Steel Decking (Canopy)	330	SF	1.75	577.50	2.50	825.00	1,402.50
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				11,827.50		7,075.00
SUBTOTAL							$ 18,902.50
Sub-Contractor's Overhead						15.00%	2,835.38
Sub-Contractor's Profit						10.00%	2,173.79
FL State Sales Tax						7.00%	495.25
TOTAL							$ 24,406.91

Div6

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
WOOD, PLASTICS AND COMPOSITES
				- 0		- 0	- 0
Rough Blocking	1	LS	2,500.00	2,500.00	2,500.00	2,500.00	5,000.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				2,500.00		2,500.00
SUBTOTAL							5,000.00
Sub-Contractor's Overhead						15.00%	750.00
Sub-Contractor's Profit						10.00%	575.00
FL State Sales Tax						7.00%	175.00
TOTAL							$ 6,500.00

Div7

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
THERMAL AND MOISTURE PROTECTION
				- 0		- 0	- 0
				- 0		- 0	- 0
Simple Saver Insulation System	4500	SF	5.25	23,625.00	3.75	16,875.00	40,500.00
Rigid Insulation - End Walls	2466	SF	0.90	2,219.40	1.50	3,699.00	5,918.40
Air/Moisture Barrier - Roof	4901	SF	0.90	4,410.90	0.85	4,165.85	8,576.75
Air/Moisture Barrier - Wall	4682	SF	0.24	1,123.68	0.01	46.82	1,170.50
Prefinished Fascia Panels	516	SF	3.75	1,935.00	5.25	2,709.00	4,644.00
Prefinished Metal Canopy @ Coiling Door	50	SF	5.00	250.00	7.00	350.00	600.00
Downspout Boots	10	EA	7.00	70.00	20.00	200.00	270.00
Joint Sealants	1	LS	550.00	550.00	150.00	150.00	700.00
2" Prefinished Metal Wall Panels	2580	SF	3.48	8,978.40	13.20	34,056.00	43,034.40
Prefinished Soffit	433	SF	3.75	1,623.75	4.85	2,100.05	3,723.80
Flashing at End Walls	91	LF	2.65	241.15	1.25	113.75	354.90
Foam Fill Insulation - Low CMU Walls	916	SF	2.00	1,832.00	1.50	1,374.00	3,206.00
Roof Fall Protection System	300	LF	35.00	10,500.00	5.00	1,500.00	12,000.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				57,359.28		67,339.47
SUBTOTAL							124,698.75
Sub-Contractor's Overhead						15.00%	18,704.81
Sub-Contractor's Profit						10.00%	14,340.36
FL State Sales Tax						7.00%	4,713.76
TOTAL							$ 162,457.68

Div8

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
OPENINGS
				- 0		- 0	- 0
Galv. Insul. Steel Doors, 3'-0" W x 7'-0"	6	EA	53.00	318.00	610.00	3,660.00	3,978.00
Steel Frames, 3'-0" W x 7'-0"	4	EA	216.00	864.00	56.00	224.00	1,088.00
Steel Frames, 6'-0" W x 7'-0"	1	EA	244.00	244.00	62.00	62.00	306.00
Exterior Hardware Sets	5	EA	400.00	2,000.00	1,200.00	6,000.00	8,000.00
Overhead Insulated Coiling Doors 12'x12'	1	EA	400.00	400.00	3,000.00	3,000.00	3,400.00
				- 0	- 0	- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				3,826.00		12,946.00
SUBTOTAL							16,772.00
Sub-Contractor's Overhead						15.00%	2,515.80
Sub-Contractor's Profit						10.00%	1,928.78
FL State Sales Tax						7.00%	906.22
TOTAL							$ 22,122.80

Div9

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE		CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
FINISHES
				- 0		- 0	- 0
				- 0		- 0	- 0
Interior Paint - Steel	440	SF	1.85	814.00	0.96	422.40	1,236.40
Interior Paint - CMU	2102	SF	1.09	2,291.18	0.33	693.66	2,984.84
Finish Doors	6	EA	25.00	150.00	15.00	90.00	240.00
Metal Studs	700	SF	0.86	602.00	0.55	385.00	987.00
Gypsum Board	1300	SF	1.00	1,300.00	1.50	1,950.00	3,250.00
Paint Gypsum Board	1300	SF	0.85	1,105.00	0.65	845.00	1,950.00
Accoustical lay-in Ceiling System	1236	SF	3.50	4,326.00	2.25	2,781.00	7,107.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				10,588.18		7,167.06
SUBTOTAL							$ 17,755.24
Sub-Contractor's Overhead						15.00%	2,663.29
Sub-Contractor's Profit						10.00%	2,041.85
FL State Sales Tax						7.00%	501.69
TOTAL							$ 22,962.07

Div10

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE		CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
SPECIALTIES
				- 0		- 0	- 0
Signage	5	EA	7.00	35.00	35.00	175.00	210.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				35.00		175.00
SUBTOTAL							$ 210.00
Sub-Contractor's Overhead						15.00%	31.50
Sub-Contractor's Profit						10.00%	24.15
FL State Sales Tax						7.00%	12.25
TOTAL							$ 277.90

Div13

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
SPECIAL CONSTRUCTION
				- 0		- 0	- 0
PEMB-Main	4000	SF	32.00	128,000.00	62.35	249,400.00	377,400.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 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 LABOR/MATERIALS				128,000.00		249,400.00
SUBTOTAL							377,400.00
Sub-Contractor's Overhead						15.00%	56,610.00
Sub-Contractor's Profit						10.00%	43,401.00
FL State Sales Tax						7.00%	17,458.00
TOTAL							$ 494,869.00

Div21

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
FIRE SUPRESSION
				- 0		- 0	- 0
Wet pipe Fire Suppression	3950	SF	2.65	10,467.50		- 0	10,467.50
Test	1	EA	2,500.00	2,500.00		- 0	2,500.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				12,967.50		- 0
SUBTOTAL							12,967.50
Sub-Contractor's Overhead						15.00%	1,945.13
Sub-Contractor's Profit						10.00%	1,491.26
FL State Sales Tax						7.00%	- 0
TOTAL							$ 16,403.89

Div22

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
PLUMBING
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				- 0		- 0
SUBTOTAL							$ - 0
Sub-Contractor's Overhead						0.00%	- 0
Sub-Contractor's Profit						0.00%	- 0
FL State Sales Tax						7.00%	- 0
TOTAL							$ - 0

Div23

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
HEATING, VENTILATING AND A/C
				- 0		- 0	- 0
CHW AHU	1	EA	2,200.00	2,200.00	15,000.00	15,000.00	17,200.00
Commissioning	1	LOT	3,500.00	3,500.00	- 0	- 0	3,500.00
Controls	1	LOT	3,500.00	3,500.00	2,500.00	2,500.00	6,000.00
Ductwork	180	LF	15.00	2,700.00	8.65	1,557.00	4,257.00
Grilles	15	EA	35.00	525.00	60.00	900.00	1,425.00
CHW Piping	220	LF	12.25	2,695.00	5.40	1,188.00	3,883.00
CHW Pump	1	EA	750.21	750.21	3,500.00	3,500.00	4,250.21
Test and Balance	1	LOT	3,500.00	3,500.00	- 0	- 0	3,500.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				19,370.21		24,645.00
SUBTOTAL							$ 44,015.21
Sub-Contractor's Overhead						15.00%	6,602.28
Sub-Contractor's Profit						10.00%	5,061.75
FL State Sales Tax						7.00%	1,725.15
TOTAL							$ 57,404.39

Div26

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
ELECTRICAL
				- 0		- 0	- 0
Elec. Demolition	1	LS	700.00	700.00	500.00	500.00	1,200.00
				- 0		- 0	- 0
NEW WORK				- 0		- 0	- 0
Lighting Fixtures	1	LS	6,000.00	6,000.00	12,000.00	12,000.00	18,000.00
Emergency Lighting System	1	LS	- 0	- 0	2,750.00	2,750.00	2,750.00
Lighting Controls (includes plug load)	1	LS	550.00	550.00	1,200.00	1,200.00	1,750.00
Exterior Lighting	1	LS	2,200.00	2,200.00	2,200.00	2,200.00	4,400.00
Receptacles	1	LS	2,750.00	2,750.00	1,200.00	1,200.00	3,950.00
HVAC Equipment Connections	1	LS	1,800.00	1,800.00	1,700.00	1,700.00	3,500.00
125 Amp Breaker	1	EA	700.00	700.00	1,700.00	1,700.00	2,400.00
45KVA Transformer	1	EA	1,800.00	1,800.00	2,500.00	2,500.00	4,300.00
Panel Feeder	1	LS	5,500.00	5,500.00	5,000.00	5,000.00	10,500.00
New Panelboard	2	EA	1,000.00	2,000.00	2,000.00	4,000.00	6,000.00
Branch Circuits	1	LS	1,750.00	1,750.00	1,200.00	1,200.00	2,950.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				25,750.00		35,950.00
SUBTOTAL							61,700.00
Sub-Contractor's Overhead						15.00%	9,255.00
Sub-Contractor's Profit						10.00%	7,095.50
FL State Sales Tax						7.00%	2,516.50
TOTAL							$ 80,567.00

Div27

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
COMMUNICATIONS
				- 0		- 0	- 0
NIPR/TELE Outlets	1	EA	300.00	300.00	250.00	250.00	550.00
1" Conduit	1	LS	1,000.00	1,000.00	500.00	500.00	1,500.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				1,300.00		750.00
SUBTOTAL							2,050.00
Sub-Contractor's Overhead						15.00%	307.50
Sub-Contractor's Profit						10.00%	235.75
FL State Sales Tax						7.00%	52.50
TOTAL							$ 2,645.75

Div28

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
ELECTRONIC SAFETY AND SECURITY
				- 0		- 0	- 0
Wall Speakers/Stobes	5	EA	120.00	600.00	220.00	1,100.00	1,700.00
Ceiling Strobes	2	EA	100.00	200.00	160.00	320.00	520.00
Pull Stations	5	EA	60.00	300.00	100.00	500.00	800.00
Replace Existing System	1	LS	4,000.00	4,000.00	5,400.00	5,400.00	9,400.00
System Wiring and Conduit	1	LS	3,000.00	3,000.00	3,500.00	3,500.00	6,500.00
Testing	1	LS	2,000.00	2,000.00	500.00	500.00	2,500.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				10,100.00		11,320.00
SUBTOTAL							21,420.00
Sub-Contractor's Overhead						15.00%	3,213.00
Sub-Contractor's Profit						10.00%	2,463.30
FL State Sales Tax						7.00%	792.40
TOTAL							$ 27,888.70

Div32

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
EXTERIOR IMPROVEMENTS
				- 0		- 0	- 0
Fill Material/Compaction/Grading	250	CY	22.00	5,500.00	22.00	5,500.00	11,000.00
Concrete	222	SY	8.00	1,776.00	25.00	5,550.00	7,326.00
FDOT SP 12.5 Asphalt	116	SY	6.00	696.00	22.00	2,552.00	3,248.00
6" Graded Aggregate Base	116	SY	5.00	580.00	18.50	2,146.00	2,726.00
12" Compacted Subgrade	116	SY	3.00	348.00	- 0	- 0	348.00
FDOT Type F Curb	143	LF	6.00	858.00	22.00	3,146.00	4,004.00
8" PVC Roof Collection System	142	LF	32.50	4,615.00	25.00	3,550.00	8,165.00
				- 0		- 0	- 0
12" PVC Roof Collection System	62	LF	35.00	2,170.00	28.00	1,736.00	3,906.00
18" HDPE Stormwater Piping	75	LF	42.00	3,150.00	32.00	2,400.00	5,550.00
18" Nyloplast Inlet	2	EA	1,300.00	2,600.00	2,400.00	4,800.00	7,400.00
Doghouse Stormwater Manhole	1	EA	4,500.00	4,500.00	4,800.00	4,800.00	9,300.00
Stormwater Cleanout	4	EA	450.00	1,800.00	1,200.00	4,800.00	6,600.00
Place/Water Sod	150	SY	3.00	450.00	5.00	750.00	1,200.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				29,043.00		41,730.00
SUBTOTAL							70,773.00
Sub-Contractor's Overhead						15.00%	10,615.95
Sub-Contractor's Profit						10.00%	8,138.90
FL State Sales Tax						7.00%	2,921.10
TOTAL							$ 92,448.95

Div33

CONSTRUCTION COST ESTIMATE			DATE
			45,065.00
PROJECT				BASIS FOR ESTIMATE
CP1033732 ADD/ALTER SPACE DEFADD/ALTER SPACE DEFIECIENCES 8 SOS BUILDING 90145				CODE A (No design completed)
LOCATION				CODE B (Preliminary design)
HURLBURT FIELD, FLORIDA				CODE C (Final design)
COMPANY		PROJECT NO.		OTHER (Specify)
IGE			CP1033732
DRAWING NO.	ESTIMATOR			CHECKED BY

	QUANTITY		LABOR		MATERIAL
ITEM DESCRIPTION	NO. UNITS	UNIT MEAS.	PER UNIT	TOTAL	PER UNIT	TOTAL	TOTAL COST
UTILITIES
				- 0		- 0	- 0
10" Water line-fittings included	86	LF	65.00	5,590.00	80.00	6,880.00	12,470.00
4" Sewer Lateral	1	LS	1,000.00	1,000.00	3,000.00	3,000.00	4,000.00
2" Water service	1	LS	2,000.00	2,000.00	3,000.00	3,000.00	5,000.00
Bollards	8	EA	160.00	1,280.00	230.00	1,840.00	3,120.00
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 0		- 0	- 0
				- 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 LABOR/MATERIALS				9,870.00		14,720.00
SUBTOTAL							24,590.00
Sub-Contractor's Overhead						15.00%	3,688.50
Sub-Contractor's Profit						10.00%	2,827.85
FL State Sales Tax						7.00%	1,030.40
TOTAL							$ 32,136.75

image1.png

File details come from the government source that posted it. Updated Jul 13, 2023.