Example of Conceptual Estimate Example of Conceptual Estimate BUDGET: 2,025,600

Size: px

Start display at page:

Download "Example of Conceptual Estimate Example of Conceptual Estimate BUDGET: 2,025,600"

Lenard Hood
6 years ago
Views:

1 BASE BID: $ 2,782, $ DIVISION 1 GENERAL REQUIREMENTS 111 Project Manager MHr $ 58.8 $ $ 113 Project Engineer MHr $ 42. $ $ 114 Office Assistant MHr $ 29.4 $ $ 122 Gen. Superintendent MHr $ 5.4 $ $ 125 Misc. Laborer MHr $ 22.4 $ $ 126 Carpentry Foreman / Asst. Superintendent MHr $ 47.6 $ $ 127 Field Office Mo $ 4. $ $ Field Office Set Up LS $ 1,. $ $ Field Office Supplies m $ 1. $ $ 128 Mobile Phone, Mo $. $ $ 131 Temporary Utilities Mo $ 25. $ $ 132 Temporary Phone/Data Mo $ 3. $ $ 133 Postage/Courier Mo $ 225. $ $ 134 Printing/Copier/Computer LS $ 1,. $ $ 135 Job Signage LS $ 75. $ $ 137 Travel Expenses LS $. $ $ 138 Auto/Fuel/Maintenance Mo $ 1,1. $ $ 139 Entertainment LS $ 1,25. $ $ 141 Progress Clean MHr $ 21. $ $ 142 Trash Haul Dumpster Mo $ 2,4. $ $ 144 Site Clean Up LS $ 5,. $ $ 149 Final Clean SF $.2 $ $ 151 Safety Signage LS $ 1,25. $ $ 152 Safety Equip HrdHats/Glasses LS $. $ $ 156 Safety Consultant MHr $ 37.7 $ $ 159 Misc Safety LS $ 1,25. $ $ 163 Job Site Office/Furniture LS $. $ $ 164 Job Site Storage Mo $ 51. $ $ 171 Dust Protection LS $ 2,. $ $ 181 Small Tools/Consumables LS $ 2,. $ $ 182 Equipment Rental Mo $ 1,. $ $ 191 Building Permit/Fees LS $ 7,. $ $ 192 Liability Insurance $ 1.5% $ $ 193 Builder's All Risk $ 1.% $ $ 194 Auto Insurance Mo $ 9. $ $ PreConstruction MHR $ 5. $ $ 197 See Separate sheet for GC's / GR's 1. LS $ 236,636 $ 236,636 SUBTOTAL DIV 1 $ 236,636 $ 236, % DIVISION 2 EXISTING CONDITIONS Selective Demolition 1. LS $ $ Glazing To be Removed & Infilled with Metal Panels 2' 8" x 4' " 827. SF $ 2. $ 1,654 $ 1,654 Glazing To be Removed & Infilled with Metal Panels 2' 8" x 9' 8" 1,998. SF $ 2. $ 3,996 $ 3,996 Coiling Door 2' x 2' Demo 5. EA $. $ 2, $ 2, Large Bypass Metal Doors Demo 1. PR $. $ $ HM Doors & Frames 5. EA $ 1. $ $ 8X8X16 CMU Block Walls 456. SF $ 2. $ 912 $ 912 Crane Foundation Demo 1. EA $ 2,. $ 2, $ 2, Jeb Crane Demo 1. EA $ 5,. $ 5, $ 5, Cranes Demo 4. EA $. $ 2, $ 2, Concrete Foundation Sawcut 14. LF $ 12. $ 1,248 $ 1,248 Concrete Foundation Remove 436. SF $ 6. $ 2,616 $ 2,616 $ $ SUBTOTAL DIV 2 $ 23,426 $ 23,426 DIVISION 3 CONCRETE 3 31 CastInPlace Structure Concrete $ $ Concrete Pourback Restrooms 76. SF $ 2. $ 15, $ 15, Concrete Pourback Crane Foundation 36. SF $ 2. $ 72 $ 72 Concrete Pourback Damaged Concrete 4. SF $ 2. $ 8, $ 8, Concrete Topping See Alternate $ $ $ $ SUBTOTAL DIV 3 $ 23,92 $ 23,92 DIVISION 4 MASONRY 4 1 Masonry Cleaning $ $ Clean Facebrick 4,922. SF $.75 $ 3,692 $ 3,692 Reinforce existing Face Bricks with after market ties through wall 4,922. SF $ 1. $ 4,922 $ 4,922 Base Bid & ALTS Page 1 of 1

2 BASE BID: $ 2,782, $ $ $ 4 21 Clay Masonry Units $ $ Brick Masonry Coiling Doors 45. SF $ 12. $ 5,4 $ 5,4 Patch Brick where windows are removed 18. SF $ 2. $ 36 $ 36 Patch Brick where new 37 Doors Frames are Installed 4. EA $. $ 2, $ 2, Patch Brick where new 67 Door Frames are Installed 2. EA $. $ 1, $ 1, $ $ 4 22 Concrete Masonry Units $ $ 8X8X16 CMU where bypass doors removed 4. EA $ 25. $ 1, $ 1, $ $ SUBTOTAL DIV 4 $ 27,374 $ 27,374 DIVISION 5 METALS 5 12 Structural Steel $ $ Structural Steel for New HVAC Units 5. EA $ 2,. $ 12, $ 12, Bollards 4. EA $ 75. $ 3, $ 3, $ $ Metal Catwalks 9. SF $ 1. $ 9, $ 9, Hand Catwalks 36. LF $ 5. $ 18, $ 18, Caged Access Ladders 24. EA $ 4,192. $ 1,68 $ 1,68 Reinforcement of Trusses to hang catwalk off W8 X 48 1,8. LF $ 72. $ 129,6 $ 129,6 Base Bid & ALTS Page 2 of 1

3 BASE BID: $ 2,782, $ $ $ 5 51 Metal Stairs $ $ Fabricate and Erect New Stair Tower $ $ Stairs 17. Risers $ 564. $ 9,588 $ 9,588 $ $ Pipe and Tube Railing $ $ Fabricate and Erect New Tube Stair Railing for Stair Tower Includes Wire Welded Fabric Panels 34. LF $ 5. $ 1,7 $ 1,7 $ $ SUBTOTAL DIV 5 $ 364,996 $ 364,996 DIVISION 6 WOODS, PLASTICS & COMPOSITES Misc Blocking 1. LS $ 5,. $ 5, $ 5, $ $ $ $ SUBTOTAL DIV 6 $ 5, $ 5, DIVISION 7 THERMAL & MOISTURE PROTECTION 7 16 Mosture and Waterproofing $ $ Bitumen modified polyurethane fluid applied, 55 mil thick Behind Plaster, Brick & Metal Panels 13,166. SF $ 2.41 $ 31,73 $ 31,73 $ $ Sprayed Insulation $ $ Closed Celled Sprayed 4" Thick 16,881. SF $ 3.14 $ 53,6 $ 53,6 Closed Celled Sprayed 4" Thick Sides of Metal Truss 3,. SF $ 3.14 $ 9,42 $ 9,42 $ $ Metal Roof $ $ Replace all fasteners 16,881. SF $ 1. $ 16,881 $ 16,881 Apply Coating on Roof 16,881. SF $ 2. $ 33,762 $ 33,762 $ $ 7 42 Metal Wall Panels $ $ Factory sandwiched, 26 ga, 1" insulated, galvanized 1 side colored 3,242. SF $ 12.8 $ 41,498 $ 41,498 Factory sandwiched, 26 ga, 1" insulated, galvanized 1 side colored 1,664. SF $ 12.8 $ 21,299 $ 21,299 $ $ 7 72 Roofing Accessories $ $ $ $ Penetration Firestopping $ $ See Mech See Fire Protect Fire Resistant Joint System $ $ $ $ $ $ 7 92 Joint Sealants $ $ Parking Lot Sealant 1,. LF $ 4. $ 6, $ 6, Expansion Joints 4. LF $ 4. $ 1,6 $ 1,6 $ $ $ $ SUBTOTAL DIV 7 $ 215,196 $ 215,196 Base Bid & ALTS Page 3 of 1

4 BASE BID: $ 2,782, $ DIVISION 8 OPENINGS Hollow Metal Doors and Frames $ $ HM Door Frame EA $ 25. $ 2, $ 2, HM Door Frame EA $ 4. $ 8 $ 8 HM Door 12. EA $. $ 6, $ 6, $ $ Install HM Frames into CMU Block Walls 6. EA $ 15. $ 9 $ 9 Install HM Doors into HM Frames 12. EA $ 5. $ 6 $ 6 $ $ Overhead Coiling Doors $ $ 2' " x 2' " Chain Operated 1. EA $ 1,. $ 1, $ 1, $ $ 8 71 Door Hardware $ $ Hdw Set No 3.1 Sgl Exterior Door 4. EA $ $ Hinges IVE 5BB1 4.5 X EA $ 26. $ 312 $ 312 Exit Device 4. EA $. $ 2, $ 2, Closer 851 REG or PA X SNB 4. EA $ 125. $ $ Kick Plate EA $ 125. $ $ Threshold 4. EA $ 5. $ $ Weather Stripping 4. EA $ 125. $ $ $ $ Hdw Set No 3.2 Double Exterior Doors Egress 2. EA $ $ Hinges IVE 5BB1 4.5 X EA $ 26. $ 156 $ 156 Exit Device 8. EA $. $ 4, $ 4, Closer 851 REG or PA X SNB 4. EA $ 125. $ $ Kick Plate EA $ 125. $ $ Rain Guard 4. EA $ 5. $ $ Threshold 4. EA $ 5. $ $ Weather Stripping 4. EA $ 125. $ $ $ $ Hdw Set No EA $ $ Hinges IVE 5BB1 4.5 X EA $ 26. $ 156 $ 156 Exit Device 4. EA $. $ 2, $ 2, Closer 851 REG or PA X SNB 4. EA $ 125. $ $ Kick Plate EA $ 125. $ $ Rain Guard 4. EA $ 5. $ $ Threshold 4. EA $ 5. $ $ Weather Stripping 4. EA $ 125. $ $ Hdw Set No EA $ $ Hinges IVE 5BB1 4.5 X EA $ 26. $ 156 $ 156 Lockset 4. EA $ 25. $ 1, $ 1, Closer 851 REG or PA X SNB 4. EA $ 125. $ $ $ $ 8 8 Glazing All Interior Glazing to be GL1 Single Pane Tempered Glass $ $ Door Glazing Half Lite 4. EA $ 25. $ 1, $ 1, $ $ SUBTOTAL DIV 8 $ 37,8 $ 37,8 Base Bid & ALTS Page 4 of 1

5 BASE BID: $ 2,782, $ DIVISION 9 FINISHES 9 21 Gypsum Board Shaft Wall Assemblies $ $ 9 21 Non Structural Framing $ $ Drywall Partition 6" Mtl 16 o.c. Gyp Sheathing Framing for New Metal Panels in place of windows 5,1. SF $ 4.75 $ 24,225 $ 24,225 Drywall Partition 6" Mtl 16 o.c. Gyp Sheathing Framing for New Plaster 4,96. SF $ 4.75 $ 23,34 $ 23,34 Drywall Partition 6" Mtl 16 o.c. Gyp Sheathing Framing behind Brick 3,16. SF $ 4.75 $ 15,1 $ 15,1 Drywall Partition 6" Mtl 16 o.c. to deck, 5/8" "X" 1 Sides R19 Insulation 11,846. SF $ 6.83 $ 8,948 $ 8,948 Cyclorama Wall 4,46. SF $ 2. $ 89, $ 89, Scaffolding 96. CSF $ 211. $ 2,256 $ 2,256 $ $ 9 24 Cement Plastering 5,1. SF $ 1. $ 51, $ 51, Scaffolding 96. CSF $ 211. $ 2,256 $ 2,256 $ $ 9 29 Gypsum Board $ $ 3 5/8" Mtl 16" o.c. 84. SF $ 4. $ 3,36 $ 3,36 Gyp Board Ceilings 84. SF $.5 $ 42 $ 42 $ $ Acoustical Panel Ceilings $ $ Acoustical Ceilings 2x2 1,65. SF $ 3.8 $ 4,47 $ 4,47 $ $ Resilient Base and Accessories $ $ RB1 Rubber Base Johnsonite Cove Bsae 38 Pewter 4" x 12' roll 9,694. LF $ 2.25 $ 21,812 $ 21,812 $ $ Resilient Tile $ $ RT1 VCT Armstrong Migrations BBT 7352 Pumice Gray 1,45. SF $ 2. $ 2,9 $ 2,9 Floor Prep SF $ 1. $ 261 $ 261 $ $ $ $ 9 91 Painting Interior 1. LS $ $ $ Block & Fill CMU Walls 732. SF $ 1.25 $ 915 $ 915 Tape, Bed & Texture Walls 11,846. SF $.5 $ 5,923 $ 5,923 Paint Walls 11,846. SF $ 2. $ 23,692 $ 23,692 Paint Gyp Ceilings 84. SF $.85 $ 714 $ 714 Paint Roof Structure 16,88. SF $ 1.5 $ 25,32 $ 25,32 $ $ Painting Exterior $ $ Paint HM Doors & Frames 6. EA $ 15. $ 9 $ 9 Block & Fill CMU Walls 8. SF $ 2. $ 1,6 $ 1,6 Paint Plaster 5,1. SF $ 1.25 $ 6,375 $ 6,375 Paint Metal Panels In Place 2,18. SF $ 1.25 $ 2,635 $ 2,635 Paint Bricks 3,16. SF $ 2. $ 6,32 $ 6,32 Paint Roof Access 1. LS $. $ $ Paint Roof Flashing. LF $ 2. $ 1, $ 1, $ $ SUBTOTAL DIV 9 $ 432,82 $ 432,82 Base Bid & ALTS Page 5 of 1

6 BASE BID: $ 2,782, $ DIVISION 1 SPECIALTIES Metal Toilet Compartments $ $ Toilet Partition Metal HC 2. EA $ 85. $ 1,7 $ 1,7 Toilet Partition Metal Stnd 2. EA $ 65. $ 1,3 $ 1,3 Urinal Screen 1. EA $ 125. $ 125 $ 125 $ $ Toilet Accessories $ $ TA1 Recessed Paper Towel Dispenser/Receptacle 2. EA $ 15. $ 3 $ 3 TA4 Sanitary Napkin Disposal, Partition 2. EA $ 125. $ 25 $ 25 TA7 Toilet Tissue Dispensor Double Roll 4. EA $ 125. $ $ TA8 Soap Dispenser, Surface on Wall 2. EA $ 85. $ 17 $ 17 TA9 Grab Bars B EA $ 25. $ $ TA9 Grab Bars B686 42" 2. EA $ 25. $ $ TA12 Mirror, Framed 4. EA $ 125. $ $ $ $ Fire Protection Specialities $ $ Semi Recessed Cabinets 8. EA $. $ 1,6 $ 1,6 Fire Extinguishers 8. EA $ 125. $ 1, $ 1, $ $ $ $ SUBTOTAL DIV 1 $ 4,77 $ 4,77 DIVISION 11 EQUIPMENT $ $ SUBTOTAL DIV 11 $ $ DIVISION 12 FURNSHINGS $ $ $ $ $ $ $ $ SUBTOTAL DIV 12 $ $ DIVISION 13 SPECIAL CONSTRUCTION $ $ $ $ $ $ $ $ SUBTOTAL DIV 13 $ $ DIVISION 14 CONVEYING EQUIPMENT $ $ $ $ $ $ $ $ $ $ SUBTOTAL DIV 14 $ $ DiVISION 21 FIRE SUPPRESSION Wet Pipe Sprinkler System $ $ Spinkler System Main Piping and Pump Existing 16,88. SF $ 8. $ 135,4 $ 135,4 Fire Riser & Piping from Main 1. SF $ 5,. $ 5, $ 5, Penetration Firestopping 16,88. SF $ 2. $ 33,76 $ 33,76 $ $ Base Bid & ALTS Page 6 of 1

7 BASE BID: $ 2,782, $ SUBTOTAL DIV 21 $ 173,8 $ 173,8 DIVISION 22 PLUMBING Laboratory Polyethylene, Single Sink, bench mounted with plug & waste fitting with 1 1/2" single threads 4. EA $ 1,65. $ 6,6 $ 6,6 Water Closet Wall hung roughin, supply, waste and vent, single WC 6. EA $ 1,55. $ 9,3 $ 9,3 Urinals Wall hung viteous china, with hanger & self closing valve 2. EA $ 71. $ 1,42 $ 1,42 Floor Drains 2. EA $ 2,. $ 5, $ 5, Electric Water Cooler 2. EA $ 3,. $ 7, $ 7, Plumbing 1. LS $ 25,. $ 25, $ 25, $ $ Gas to Bldg Underground 15. LF $ 2. $ 3, $ 3, Gas to Heaters 51. LF $ 1. $ 5,1 $ 5,1 Penetration Firestopping 16,88. SF $ 1. $ 16,88 $ 16,88 $ $ SUBTOTAL DIV 22 $ 79,3 $ 79,3 DIVISION 23 HEATING, VENTILATING & AIR CONDITIONING Equipment $ $ Package AirCooled Refrigerant Condensing Units 1 Tons 1. EA $ 7,85. $ 78, $ 78, $ $ Duct Work $ $ 54" x 16" MetalDuct 6,375. LBS $ 8.99 $ 57,311 $ 57,311 Side Diffusers 2. EA $ 125. $ 2, $ 2, $ $ Penetration Firestopping 16,88. SF $ 2. $ 33,76 $ 33,76 $ $ Gas Fired Unit Heaters MBH Output 1. EA $ 3,35. $ 33, $ 33, $ $ SUBTOTAL DIV 23 $ 25,571 $ 25,571 DIVISION 26 ELECTRICAL Switchboards and Panelboards $ $ Switch Gear Load Interrupter switch, 6 amp, 2 position NEMA1, 4.8 KV, 3 Kva Below w/ CLF Fuses 1. $ 27,4. $ 27,4 $ 27,4 Main Electrtical Service 1 Amp, 12/24 Volt, 3 Phase main electrical panel 1. LS $ 5,85. $ 5,85 $ 5,85 Electrical Underground to Utility Pole. LF $ 3. $ 6, $ 6, $ $ Owner Power $ $ Amp, 12/24 Volt, 3 Phase Disconnnect Switches 4. EA $ 3,25. $ 12,1 $ 12,1 $ $ General Purpose Power $ $ Quadraplex Outlets on perimeter 4' o.c. / 2 quadraplex outlets per circuits 14. EA $ 25. $ 3, $ 3, $ $ Small Office $ $ Duplex Outlet on 2 Circuits 4. EA $ 25. $ 1, $ 1, Single Pole Switch 2. EA $ 25. $ $ HVAC Unit Hook Up 1. EA $. $ $ Layin Fluorescent Light Fixtures 2' x 4' 2. EA $ 25. $ $ $ $ Upper Office & Restrooms $ $ Duplex Outlet on 2 Circuits 14. EA $ 25. $ 3, $ 3, GFI Duplex Recepticles 2. EA $ 3. $ 6 $ 6 Single Pole Switch 4. EA $ 25. $ 1, $ 1, HVAC Unit Hook Up 1. EA $ 8. $ 8 $ 8 2 Amp, 12 volt circuits for the above recepticles 4. EA $ 5. $ $ Layin Fluorescent Light Fixtures 2' x 4' 16. EA $ 25. $ 4, $ 4, $ $ Base Bid & ALTS Page 7 of 1

8 BASE BID: $ 2,782, $ Lighting $ $ 4' 4 Lamp T8 High Bay Fluorescent Light Fixture 3. EA $ 475. $ 14,25 $ 14,25 Exit Light with emergency battery pack 6. EA $ 355. $ 2,13 $ 2,13 Single Pole switches for Control of the High Bay Lighting 3. EA $ 5. $ 15 $ 15 $ $ HVAC $ $ 1 ton HVAC Circuits and Connections (Gas Heat) 1. EA $ 85. $ 8, $ 8, Thermostates Drops (Empty Raceway Only) 1. EA $ 15. $ 1, $ 1, $ $ Telephone Service $ $ Plywood for telphone backboard 1. EA $ 15. $ 15 $ 15 Grounding 1. EA $. $ $ Underground raceway from pole 2". LF $ 3. $ 6, $ 6, Penetration Firestopping 16,88. SF $ 2. $ 33,76 $ 33,76 $ 78,279 $ 78,279 $ $ SUBTOTAL DIV 26 $ 212,669 $ 212,669 DIVISION 27 COMMUNICATIONS $ $ $ $ $ $ $ $ SUBTOTAL DIV 27 $ $ DIVISION 28 ELECTRONIC SAFETY & SECURITY Fire Alarm 16,88. SF $ 2. $ 33,76 $ 33,76 $ $ $ $ $ $ SUBTOTAL DIV 28 $ 33,76 $ 33,76 DIVISION 31 EARTHWORK $ $ $ $ $ $ $ $ SUBTOTAL DIV 31 $ $ DIVISION 32 EXTERIOR IMPROVEMENTS Allowance to Patch Parking Lot 15% of parking lot Front Lot 1,125. SF $ 4. $ 4, $ 4, Allowance to Patch Parking Lot 15% of parking lot Mech Yard 2,25. SF $ 4. $ 9, $ 9, $ $ Pavement Markings $ $ Striping Parking Lot 225. Space $ 36. $ 8,1 $ 8,1 HC Symbols 4. EA $ 25. $ 1, $ 1, HC Sign 4. EA $ 15. $ 6 $ 6 $ $ Chain Link Fence $ $ 8' Ht Chain Link Fencing Storage inside bldg 5. LF $ 38.5 $ 1,925 $ 1,925 Gates 1. PR $ 1,25. $ 1,25 $ 1,25 8' Ht Chain Link Fence around new Mech Yard 175. LF $ 38.5 $ 6,738 $ 6,738 Gate Double 3' " x 6' " Ht 1. EA $ 1,25. $ 1,25 $ 1,25 $ $ SUBTOTAL DIV 32 $ 7,363 $ 7,363 Base Bid & ALTS Page 8 of 1

9 BASE BID: $ 2,782, $ DIVISION 33 UTILITIES Water Line to Bldg. LF $ 3. $ 6, $ 6, Fire Line to Bldg. LF $ 3. $ 6, $ 6, Sewer Line. LF $ 2. $ 4, $ 4, $ $ SUBTOTAL DIV 33 $ 16, $ 16, DIRECT COST SUBTOTAL $ 2,163,78 $ 2,163,78 $ Allowance 1 Owner Controlled Contingnecy 5% $ 88,15 $ 88,15 Allowance 2 Professional Services $ 18, $ 18, Allowance 3 Signage $ 7, $ 7, State Sales Tax Renovation $ 26, $ 26, Home Office Overhead Rate.% HOME OFFICE OVERHEAD SUBTOTAL $ $ Fee Rate 3.% FEE SUBTOTAL $ 79,363 $ 79,363 Permit & Tapping Fees Rate 2.1% PERMIT SUBTOTAL $ 57,221 $ 57,221 Bond Rate.% BOND SUBTOTAL $ $ TOTAL COST $ 2,782, $ 2,782, STATE REMODEL COST: Alternate No. 1 Top Slab with 4" 2, psi concrete Top Slab & Finish with Epoxy $ $ Top Slab Broom Finish 16,88. SF $ 4. $ 67,52 $ 67,52 Pump 1. EA $ 1,. $ 1, $ 1, $ $ $ $ $ $ SUBTOTAL $ 69,2 $ 69,2 Home Office Overhead Rate.% HOME OFFICE OVERHEAD SUBTOTAL $ $ Fee Rate 3.% FEE SUBTOTAL $ 2,71 $ 2,71 Permit Rate 2.1% PERMIT SUBTOTAL $ 1,493 $ 1,493 Bond Rate.% BOND SUBTOTAL $ $ TOTAL COST $ 72,6 $ 73, Base Bid & ALTS Page 9 of 1

10 BASE BID: $ 2,782, $ Alternate No. 2 Epoxy Finish Flooring Top Slab & Finish with Epoxy $ $ $ Top Slab Broom Finish 16,8. SF $ 4. $ 67, $ 67, Pump 1. EA $ 1,. $ 1, $ 1, Epoxy Finish 16,8. SF $ 4. $ 67, $ 67, $ $ SUBTOTAL $ 135,9 $ 135,9 Home Office Overhead Rate.% HOME OFFICE OVERHEAD SUBTOTAL $ $ Fee Rate 3.% FEE SUBTOTAL $ 4,77 $ 4,77 Permit Rate 2.1% PERMIT SUBTOTAL $ 2,94 $ 2,94 Bond Rate.% BOND SUBTOTAL $ $ TOTAL COST $ 142,9 $ 142,9 Alternate No. 3 Replace end mtl panels with prefinish wall panels Replace metal panels on bldg ends with 2,18. SF $ 12.8 $ 26,982 $ 26,982 Delete painting in base bid 2,18. SF $ (1.25) $ (2,635) $ (2,635) $ $ $ $ $ $ SUBTOTAL $ 24,347 $ 24,347 Home Office Overhead Rate.% HOME OFFICE OVERHEAD SUBTOTAL $ $ Fee Rate 3.% FEE SUBTOTAL $ 73 $ 73 Permit Rate 2.1% PERMIT SUBTOTAL $ 527 $ 527 Bond Rate.% BOND SUBTOTAL $ $ TOTAL COST $ 25,64 $ 25,64 Base Bid & ALTS Page 1 of 1

Educational & Performing Arts Center: Downriver Campus

Educational & Performing Arts Center: Total Estimated Project Construction Cost: $ 18.04 million Groundbreaking: September 2006 Percentage Completed: 100 percent Anticipated Completion Date: Completed