C1 - Contractor Cost Workbook - Harrison Park.xlsx

XLSX spreadsheet 68 KB Posted Oct 2, 2026

Attached to: CM - REQUEST FOR QUALIFICATIONS
Solicitation number: RFP GRP 270000000007 1
Issued by: Michigan

About this file

Written by GovTribe AI · Oct 13, 2026

This is a Contractor Cost Workbook for Harrison Park Academy, a construction management project under the Grand Rapids Public Schools in Michigan. The document outlines the cost estimate and staffing plan for a construction project valued at $7,556,390, utilizing a Construction Manager as Constructor (CMc) delivery method. The project encompasses 172,739 square feet and is divided into two phases: a preconstruction phase from January 5, 2027 to June 30, 2027 (6 months, 176 days), and a construction phase from July 1, 2027 to July 31, 2028 (13 months, 396 days). The workbook includes detailed breakdowns of preconstruction services, general conditions, permits, insurance, and taxes.

The total estimated construction services cost is $810, with general conditions representing only 0.01% of the total construction cost. Staffing is minimal, with only one Sr. Project Manager (Joe 'Example' Dirt) allocated 40 hours during preconstruction at a rate of $10.00 per hour ($400) and an additional 40 hours during construction for the same cost. General conditions costs include $10 for building permits and $800 in labor. Personnel rate increases are capped at 3% annually after December 31, 2025, based on a 40-hour work week. The workbook is structured as a template for bidding purposes, with the majority of cost categories left blank for contractors to populate with their actual proposed staffing and expenses. General Liability Insurance may only be applied to the Construction Manager's Fee, not to the Cost of the Work.

View the file

Other files

File	Type	Posted
GRPS CM RFQ 10.2026.pdf	PDF	Oct 2, 2026
C1 - Contractor Cost Workbook - Union HS.xlsx	XLSX spreadsheet	Oct 2, 2026
C1 - Contractor Cost Workbook - Union HS Performing Arts.xlsx	XLSX spreadsheet	Oct 2, 2026
C1 - Contractor Cost Workbook - Campus Elementary.xlsx	XLSX spreadsheet	Oct 2, 2026

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.

Summary

CONTRACTOR COST WORKBOOK:	Harrison Park Academy	ERROR:#REF!
NAME OF CM FIRM

ESTIMATED COST OF THE WORK:	$ 7,556,390
CONSTRUCTION DELIVERY METHOD:	CMc	Construction Manager as Constructor

	Preconstruction		Construction		CMc	Construction Manager as Constructor
START DATE:	1/5/27		7/1/27		CMa	Construction Manager as Advisor
FINISH DATE:	6/30/27		7/31/28		DB	Design-Build, with GMP or Cost plus a Fee
					GC	General Contractor, with GMP or Cost plus a Fee
		Months	Weeks	Days	TBD	To be Determined
PROJECT DURATION:	Pre-construction	6	25	176
	Construction	13	57	396

	ESTIMATED BUILDING AREA:	172,739	Sq. Ft.
GENERAL CONDITIONS RECAP SUMMARY
				EQ. & MATL.	LABOR	SUB-CON	TOTAL
	DESCRIPTION			TOTAL	TOTAL	TOTAL	COST
	PRECONSTRUCTION SERVICES			$ - 0	$ 400	$ - 0	$ 400
	PRECONSTRUCTION SERVICES REIMBURSABLE EXPENSES			$ - 0		$ - 0	$ - 0
	CONSTRUCTION PERSONNEL			$ - 0	$ 400	$ - 0	$ 400
	CM REIMBURSABLES			$ - 0	$ - 0	$ - 0	$ - 0
	PERMITS, INSURANCE & TAXES			$ 10	$ - 0	$ - 0	$ 10

TOTAL GENERAL CONDITIONS $ 10 $ 800 $ - 0 $ 810

GENERAL CONDITIONS AS % OF CONSTRUCTION COST =	0.01%
CONSTRUCTION MANAGER'S OVERHEAD & PROFIT (%) =

Voluntary Alternate Add:	$ - 0	Project Managed Under Prevailing Wage Rules
			Preconstruction Hours:	40
			Construction Hours:	40

		TOTAL ESTIMATED CONSTRUCTION SERVICES AS % OF CONSTRUCTION COST =	0.01%
		TOTAL ESTIMATED CONSTRUCTION SERVICES COST =	$ 810
NOTES:
	1. Personnel rates include the salaries of personnel and the portion of the cost of their mandatory and customary contributions and benefits related thereto, such as employment taxes and other statutory employee benefits, insurance, sick leave, holidays, vacations, pensions, and similar contributions and benefits.

2. Personnel rate increases are limited to three (3%) percent per year, after 12/31/2025. Hourly Rates shall be based on a forty (40) hour work week/salaried position and while the Construction Manager’s Personnel may work overtime, the Owner shall never be charged overtime rates.

3. General Liability Insurance may only be applied to Construction Manager’s Fee, and not the Cost of the Work

GRAND RAPIDS PUBLIC SCHOOLS

REQUEST FOR PROPOSAL (RFP) – CONSTRUCTION MANAGEMENT SERVICES

COST WORKBOOK

&"Helvetica,Regular"&8File Name = &F/&A Run Date = &D &"Helvetica,Regular"&8&P of &N &"Helvetica,Regular"&8Intellectual Property of Plante Moran Realpoint, LLC

Staff Hours

NAME OF CM FIRM	0
		Populate all staff and associated rates you intend to charge to the project. Add any staff you intend to charge.
		SUMMARY OF STAFF HOURS
	Project Month (Overall)	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24	25	26	27	28	29	30	31	32	33	34	35	36	37	38	39	40
		2024						2025												2026												2027
		Jul-24	Aug-24	Sep-24	Oct-24	Nov-24	Dec-24	Jan-25	Feb-25	Mar-25	Apr-25	May-25	Jun-25	Jul-25	Aug-25	Sep-25	Oct-25	Nov-25	Dec-25	Jan-26	Feb-26	Mar-26	Apr-26	May-26	Jun-26	Jul-26	Aug-26	Sep-26	Oct-26	Nov-26	Dec-26	Jan-27	Feb-27	Mar-27	Apr-27	May-27	Jun-27	Jul-27	Aug-27	Sep-27	Oct-27

			Pre-Construction Phase Project Hours																																								Pre-Construction
Personnel/Name	Function	Hourly Rate																																									Hours	Cost
	Project Exec.	$ - 0																																									- 0	$ - 0
Joe 'Example' Dirt	Sr. Proj. Mgr.	$ 10.00	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	40	$ 400
	Proj. Mgr. 1	$ - 0																																									- 0	$ - 0
	Pre-Con Mgr.	$ - 0																																									- 0	$ - 0
	Sr. Estimator	$ - 0																																									- 0	$ - 0
	Estimator 1	$ - 0																																									- 0	$ - 0
	Mech. Est.	$ - 0																																									- 0	$ - 0
	Elect. Est.	$ - 0																																									- 0	$ - 0
	Scheduler	$ - 0																																									- 0	$ - 0
	Proj. Supt.	$ - 0																																									- 0	$ - 0
	Accountant	$ - 0																																									- 0	$ - 0
	Admin. Asst.	$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
	Pre-Construction Hours:		1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	40	$ 400
	Construction Months
			Construction Phase Project Hours																																								Construction
Personnel/Name	Function	Hourly Rate																																									Hours	Cost
	Project Exec.	$ - 0																																									- 0	$ - 0
Joe 'Example' Dirt	Sr. Proj. Mgr.	$ 10.00	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	40	$ 400
	Proj. Mgr. 1	$ - 0																																									- 0	$ - 0
	Proj. Mgr. 2	$ - 0																																									- 0	$ - 0
	Proj. Mgr. 3	$ - 0																																									- 0	$ - 0
	Proj. Mgr. 4	$ - 0																																									- 0	$ - 0
	Proj. Engr. 1	$ - 0																																									- 0	$ - 0
	Proj. Engr. 2	$ - 0																																									- 0	$ - 0
	Proj. Engr. 3	$ - 0																																									- 0	$ - 0
	Proj. Engr. 4	$ - 0																																									- 0	$ - 0
	Safety Engr.	$ - 0																																									- 0	$ - 0
	General Supt.	$ - 0																																									- 0	$ - 0
	Proj. Supt. 1	$ - 0																																									- 0	$ - 0
	Proj. Supt. 2	$ - 0																																									- 0	$ - 0
	Proj. Supt. 3	$ - 0																																									- 0	$ - 0
	Proj. Supt. 4	$ - 0																																									- 0	$ - 0
	Accountant	$ - 0																																									- 0	$ - 0
	Admin. Asst.	$ - 0																																									- 0	$ - 0
	Expeditor	$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
		$ - 0																																									- 0	$ - 0
	Construction Hours:		1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	40	$ 400

&"Verdana,Regular"&8File Name=&F/&A Date=&D &"Verdana,Regular"&8&P of &N &"Verdana,Regular"&8Intellectual Property of

Construction Support

NAME OF CM FIRM 0

	Preconstruction	Construction
START DATE:	1/5/27	7/1/27
FINISH DATE:	6/30/27	7/31/28

Populate all categories you intend to charge to the project. Add any other costs you intend to charge.
		Months	Weeks	Days
PROJECT DURATION:	Pre-construction	6	25	176
	Construction	13	57	396

CODE	DESCRIPTION	QTY.	UNIT	UNIT	(E) EQUIP. &		(S) SUB-	TOTAL
NO.				PRICE	MAT'L	(L) LABOR	CONTRACTOR	COST

CM REIMBURSABLES

E	TEMPORARY TOILETS - 1	MO	$ - 0	$ - 0	$ - 0	$ - 0	TRUE
E	TEMPORARY TOILETS - 2	MO	$ - 0	$ - 0	$ - 0	$ - 0	TRUE
E	TEMPORARY FENCE	MO	$ - 0	$ - 0	$ - 0	$ - 0	TRUE
E	DUMPSTERS	LS	$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE
			$ - 0	$ - 0	$ - 0	$ - 0	TRUE

CM REIMBURSABLES TOTAL $ - 0 $ - 0 $ - 0 $ - 0

PERMITS, INSURANCE & TAXES

E	BUILDING PERMIT	1.0	LS	$ 10.00	$ 10	$ - 0	$ - 0	$ 10	TRUE
E	SPECIAL PERMITS		LS		$ - 0	$ - 0	$ - 0	$ - 0	TRUE
E	SPECIAL FEES		LS		$ - 0	$ - 0	$ - 0	$ - 0	TRUE
E	SITE PLAN REVIEW		LS		$ - 0	$ - 0	$ - 0	$ - 0	TRUE
E	BUILDERS RISK INSURANCE		LS		$ - 0	$ - 0	$ - 0	$ - 0	TRUE
	100% PLM Bond		%		$ - 0	$ - 0	$ - 0	$ - 0	TRUE
E	GENERAL LIABILITY INSURANCE		LS		$ - 0	$ - 0	$ - 0	$ - 0	TRUE

PERMITS, INSURANCE & TAXES TOTAL			$ 10	$ - 0	$ - 0	$ 10
SUMMARY & ERROR CHECK
LABOR SUBTOTAL:	$ - 0	TRUE
TOTAL:	$ 10.00	FALSE

&"Helvetica,Regular"&8File Name = &F/&A Run Date = &D &"Helvetica,Regular"&8&P of &N &"Helvetica,Regular"&8Intellectual Property of

Staff Cashflow

NAME OF CM FIRM 0

	STAFFING CASHFLOW
Project Month (Overall)	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24	25
	2024												2025
	Jan-24	Feb-24	Mar-24	Apr-24	May-24	Jun-24	Jul-24	Aug-24	Sep-24	Oct-24	Nov-24	Dec-24	Jan-25	Feb-25	Mar-25

			Pre-Construction Phase Project Hours																									Pre-Construction
Personnel	Function	Hrly Rate																										Hours	Cost
0	Project Exec.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
Joe 'Example' Dirt	Sr. Proj. Mgr.	$ 10.00	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	40	$ 400
0	Proj. Mgr. 1	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Pre-Con Mgr.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Sr. Estimator	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Estimator 1	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Mech. Est.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Elect. Est.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Scheduler	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Proj. Supt.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Accountant	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	Admin. Asst.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	0	$ - 0
	Pre-Con Staff Costs:		10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	40	$ 400

	Construction Months
			Construction Phase Project Hours																									Construction
Personnel	Function	Hrly Rate																										Hours	Cost
0	Project Exec.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
Joe 'Example' Dirt	Sr. Proj. Mgr.	$ 10.00	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	40	$ 400
0	Proj. Mgr. 1	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Mgr. 2	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Mgr. 3	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Mgr. 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	Proj. Engr. 1	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Engr. 2	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Engr. 3	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Engr. 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	Safety Engr.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	General Supt.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Supt. 1	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Supt. 2	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Supt. 3	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Proj. Supt. 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	Accountant	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Admin. Asst.	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	Expeditor	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
0	0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	$ - 0
	Construction Staff Costs:		10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	40	$ 400

Staff Cost Cashflow: 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 80 800

&"Verdana,Regular"&8File Name=&F/&A Date=&D &"Verdana,Regular"&8&P of &N &"Verdana,Regular"&8Intellectual Property of

File details come from the government source that posted it. Updated Oct 13, 2026.