CONTRACTOR ADDRESS CITY, STATE, ZIP CODE PHONE NO. FAX NO. EMAIL ADDRESS PROJECT: VILLA CAPRI I LOCATION: MIAMI DADE COUNTY C O N S T R U C T I O N P R O P O S A L Dear Mr. Contractor, Upon review of the Architectural drawings, dated 11112011 as prepared by TSENG CONSULTING GROUP, for the above referenced project, DL Renovations presents the following scope of work and pricing to provide flooring construction services. SCOPE OF WORK DL Renovations shall provide the materials, labor, and equipment as required, to perform the following construction services: 1 Supply and install 20 o.z. Carpet and Padding as required. 2 3 4 5 Supply and install 4x4 Ceramic Wall Tile in all bathrooms as specified. Supply and install 6x6 Matte Ceramic Floor Tile in all bathrooms as required. Supply and install 16x16 Field Tile as specified for the living room, dinning room, and kitchen. Supply and install Ceramic Tile base at Bathrooms, living room, dinning room, and kitchens. 6 Furnish and install thin set material as required for this scope of work. 7 Provide and install Proflex 70 underlayment sheet membrane. 8 Supply and install shower curb as required. Supply and install 2" x 5/8" x 36" thresholds at the bathroom entrys and 9 transition entry's from ceramic to carpet. 10 Furnish and install 6" marble sills at window openings as shown. 11 Supply and install secura floor tile sealant.
FEB. 1, 2012 12 Supply and install quarry tile or ceramic tile in clubhouse as required. 13 All shop drawings and submittals. 14 All sales and use tax. 15 All business permits per local regulations. Building permits and inspection fees shall be by others. 16 All warranties and guarantees. 17 Forklift as required to load buildings with material. 18 Supervision. 19 Misc. equipment & small tools. EXCLUSIONS 1 Nobleseal has been substituted with proflex 70. 2 Pool deck at clubhouse. 3 Cool deck flooring. 4 Anything not mentioned above or not shown in the attached exhibits. 5 Decorative patterns not shown on the drawings. 6 Resielent flooring was assumed to be field tile. 7 Hardeners or sealers of any type. 8 Permits. 9 Joint sealants and waterproofing of any kind. 10 SPECIAL PROVISIONS 1 2 3 DL Renovations shall dispose of all jobsite debris in dumpsters provided by the Contractor. DL Renovations shall invoice monthly based on the percent complete to date less 10% retainage, until DL Renovations reaches 50% completion, at which time no further retention shall be withheld (effective 5% at substantial completion). Retainage shall be due within thirty (30) days of completion of our portion of the work. No retainage shall be withheld on permanent materials. The necessary power (110 volt, with ground fault interruption) will be furnished to us without charge, for the operation of power tools at the working level. Water for cleaning tools and equipment at a tap near the building will be furnished to MAS Construction without charge. General Contractor shall supply drinking water and sanitary facilities at the working level. 4 A roadway shall be furnished and maintained (by others), such that trucks have access to, and away from the building under their own power. 5 This proposal is based on a mutually agreed upon schedule. DL RENOVATION CORP 7866631517 OFFICE 2 of 3
FEB. 1, 2012 PRICING TOTAL CONTRACT $ 1,395,438.11 Should you have any questions regarding our scope of work, please call me at 7866631517. We look forward to the opportunity of working with your team in the successful completion of this project. Sincerely, Daniel Lopez DL RENOVATION CORP 7866631517 OFFICE 3 of 3
FLOORING ESTIMATE VILLA CAPRI I MIAMI FLORIDA TAX RATE 7% Data Release : Year 2012 Unit Cost Estimate BURDEN RATE 20% QTY LINE NO. DESCRIPTION LABOR HRS/UNIT TOTAL HRS UNIT MATERIAL LABOR EQUIPMENT SUB TOTAL EXT. MAT EXT. LABOR EXT. EQUIP SUB Ext. Total Notes 01000000000 GENERAL CONDITIONS 0 16 PROJECT SUPERINTENDENT 40 640 WKS $ 75.00 $ 950.00 $ 1,025.00 $ 1,284.00 $ 15,200.00 $ $ $ 16,484.00 14 CONTAINER RENTAL 0 WKS $ 75.00 $ $ $ $ 1,050.00 $ 1,050.00 2 CONTAINER IN & OUT CHARGE 0 Ea. $ 200.00 $ $ $ $ 400.00 $ 400.00 14 FORKLIFT 0 WKS $ 75.00 $ 450.00 $ 1,123.50 $ $ 6,741.00 $ $ 7,864.50 14 SMALL TOOLS 0 WKS $ 175.00 $ $ $ 2,621.50 $ $ 2,621.50 14 EQUIPMENT ALLOWANCE 0 WKS $ 300.00 $ $ $ 4,494.00 $ $ 4,494.00 14 GENERAL CLEAN UP 8 112 WKS $ 178.40 $ $ 2,497.60 $ $ $ 2,497.60 3 WHEELED TRASH BIN 0 Ea. $ 250.00 $ $ $ 802.50 $ $ 802.50 2 PALET JACK 0 Ea. $ 175.00 $ $ $ 374.50 $ $ 374.50 12 PUNCHOUT 12HRS/BLDG 12 144 Ea. $ 240.00 $ $ 2,880.00 $ $ $ 2,880.00 220 LOADING BUILDINGS WITH MATERIALS 3 660 Ea. $ 60.00 $ $ 13,200.00 $ $ $ 13,200.00 0 $ $ $ $ $ 0 $ $ $ $ $ 07900000000 SEALANT AND CAULKING 0 INCLTILE TO WALL WHEN NO BASE IS INSTALLED, 23988 079213200065 LATEX ACRYLIC BASE 1/4" X 1/2" JOINT 0.028 672 L.F. $ 0.19 $ 0.49 $ 0.68 $ 4,876.82 $ 11,754.27 $ $ $ 16,631.09 AT TRESHOLDS, SILLS, SHOWER CURBS, TUB & SHOWER PERIMETER, TILE TO KITCHEN CABINETS. 093013101800 CERAMIC TILING 0 THIN SET MATERIAL 6647 093013101000 6"x4" high, thin set cove base 0.117 778 L.F. $ 2.38 $ 2.34 $ 4.72 $ 16,925.98 $ 15,552.81 $ $ $ 32,478.79 BATHROOM CERAMIC TILE BASE 4X6 COVED MATTE FIELD TILE BASE (LIVING,DINING,KITCHEN,HALLS) 22406 093013101000 16"x4" high, thin set field tile base 0.117 2621 L.F. $ 1.25 $ 2.34 0.02 $ 3.61 $ 29,967.96 $ 52,429.92 $ 479.49 $ $ 82,877.37 4X16 FIELD TILE 43 093013101000 12"X4" HIGH, THIN SET LAUNDRY BASE 0.117 5 L.F. $ 1.75 $ 2.34 0.5 $ 4.59 $ 80.61 $ 100.74 $ 23.03 $ $ 204.38 0 $ $ $ $ $ $ $ 823 093013101800 Ceramic bathroom accessories, average 0.195 161 Ea. $ 11.93 $ 3.90 $ $ 15.83 $ 10,508.23 $ 3,210.48 $ $ $ 13,718.71 392 BATHROOMS X (1 SOAP DISH + 1 TOWEL RACK) 0 093013101900 0 093013102100 17175 093013103255 331 093013103255 59 093013103255 0 093013103260 212 093013103270 85980 093013103280 0 093013103281 0 093013103350 0 093013103360 Ceramic tile, bathtub, adhesive set, 5' w x 6' h, with 41/4" x 41/4" tile wainscot Ceramic tile, bathtub, adhesive set, 5' w x 7' h, with 41/4" x 41/4" tile wainscot Ceramic tile, floors, glazed, thin set, color group 1, 6" x 6" Ceramic tile, floors, glazed, thin set, color group 1, 6" x 6" Ceramic tile, floors, glazed, thin set, color group 1, 6" x 6" Ceramic tile, floors, glazed, thin set, color group 1, 8" x 8" Ceramic tile, floors, glazed, thin set, color group 1, 12" x 12" Ceramic tile, floors, glazed, thin set, color group 1, 16" x 16" Ceramic tile, floors, glazed, thin set, color group 1, 18" x 18" Ceramic tile, 1" x 1", floors, porcelain type, for random blend, 2 colors, add Ceramic tile, 1" x 1", floors, porcelain type, for random blend, 4 colors, add 5.517 0 Ea. $ 157.09 $ 110.34 $ $ 267.43 $ $ $ $ $ 6.4 0 Ea. $ 180.25 $ 128.00 $ $ 308.25 $ $ $ $ $ 0.053 910 S.F. $ 3.50 $ 1.06 $ $ 4.56 $ 64,319.81 $ 18,205.34 $ $ $ 82,525.15 BATHROOM CERAMIC FLOOR TILE 6X6 MATTE 0.053 18 S.F. $ 3.50 $ 1.06 $ $ 4.56 $ 1,238.66 $ 350.60 $ $ $ 1,589.25 CLUBHOUSE BATHROOM CERAMIC FLOOR TILE 0.053 3 S.F. $ 3.50 $ 1.06 $ $ 4.56 $ 220.21 $ 62.33 $ $ $ 282.53 MAINTENANCE BATHROOM FLOOR 0.053 0 S.F. $ 4.46 $ 1.06 $ $ 5.52 $ $ $ $ $ LAUNDRY CERAMIC TILE FLOOR abrassive floor tile 0.055 12 S.F. $ 3.50 $ 1.10 $ $ 4.60 $ 794.31 $ 233.31 $ $ $ 1,027.62 12X12? FIELD TILE (LIVING,DINING,KITCHEN,HALLS) 16X16 0.057 4901 S.F. $ 3.75 $ 1.14 $ $ 4.89 $ 344,995.55 $ 98,017.43 $ $ $ 443,012.98 FIELD TILE 0.059 0 S.F. $ 6.24 $ 1.18 $ $ 7.42 $ $ $ $ $ 0 S.F. $ 0.96 $ $ $ 0.96 $ $ $ $ $ 0 S.F. $ 1.34 $ $ $ 1.34 $ $ $ $ $ 0 093013103370 Ceramic tile, for color group 3, add 0 S.F. $ 0.54 $ $ $ 0.54 $ $ $ $ $ 223 093013103380 Ceramic tile, for abrasive nonslip tile, add 0 S.F. $ 0.52 $ $ $ 0.52 $ 123.91 $ $ $ $ 123.91 MATERIAL ADD FOR LAUNDRY RM 0 093013105110 Ceramic tile, pregrouted sheets, floors, unglazed, silicone grout, urethane adhesive, 4 1/4" x 41/4", 6" x 41/4", & 81/2" x 41/4", 2 s.f. sheets 0.089 0 S.F. $ 4.88 $ 1.78 $ $ 6.66 $ $ $ $ $
QTY LINE NO. DESCRIPTION LABOR HRS/UNIT TOTAL HRS UNIT MATERIAL LABOR EQUIPMENT SUB TOTAL EXT. MAT EXT. LABOR EXT. EQUIP SUB Ext. Total Notes 22063 093013105400 141 093013105400 Ceramic tile, walls, interior, thin set, 41/4" x 4 1/4" Ceramic tile, walls, interior, thin set, 41/4" x 4 1/4" 0.084 1853 S.F. $ 2.22 $ 1.68 $ $ 3.90 $ 52,407.50 $ 37,065.17 $ $ $ 89,472.67 SHOWER AND TUB WALLS 0.084 12 S.F. $ 2.22 $ 1.68 $ $ 3.90 $ 334.22 $ 236.38 $ $ $ 570.59 MAINTENANCE BATHROOM WALLS 0 093013105500 Ceramic tile, walls, interior, thin set, 6" x 41/4" 0.084 0 S.F. $ 2.95 $ 1.68 $ $ 4.63 $ $ $ $ $ 0 093013105700 Ceramic tile, walls, interior, thin set, 81/2" x 4 1/4" 0.084 0 S.F. $ 4.12 $ 1.68 $ $ 5.80 $ $ $ $ $ CLUBHOUSE BATHRM WALLS SPEC IS 4X4, ADD 570 093013105800 Ceramic tile, walls, interior, thin set, 6" x 6" 0.091 52 S.F. $ 2.57 $ 1.82 $ $ 4.39 $ 1,567.86 $ 1,037.67 $ $ $ 2,605.53 FOR A STEP UP ON MATERIAL 0 093013105810 Ceramic tile, walls, interior, thin set, 8" x 8" 0.094 0 S.F. $ 3.67 $ 1.88 $ $ 5.55 $ $ $ $ $ 093013105820 Ceramic tile, walls, interior, thin set, 12" x 12" 0.1 0 S.F. $ 3.55 $ 2.00 $ $ 5.55 $ $ $ $ $ 0 093013105830 Ceramic tile, walls, interior, thin set, 16" x 16" 0.107 0 S.F. $ 4.56 $ 2.14 $ $ 6.70 $ $ $ $ $ 0 093013107200 Ceramic tile, for tile set in dry mortar, add 0.009 0 S.F. $ $ 0.18 $ $ 0.18 $ $ $ $ $ 0 093013107300 Ceramic tile, for tile set in Portland cement mortar, add 0.055 0 S.F. $ 0.16 $ 1.10 $ $ 1.26 $ $ $ $ $ 093013201000 CERAMIC TILE REPAIRS 0 0 093013201000 0 093013201100 0 093013201150 0 093013201200 Ceramic tile, grout removal, carbide tipped, rotary grinder Ceramic tile, regrout tile on wall, 41/2" x 41/2" or larger Ceramic tile, regrout tile on floor, 41/2" x 41/2" or larger Ceramic tile, seal tile and grout with penetrating sealer 0.044 0 L.F. $ $ 0.88 $ $ 0.88 $ $ $ $ $ 0.08 0 S.F. $ 0.14 $ 1.60 $ $ 1.74 $ $ $ $ $ 0.064 0 S.F. $ 0.15 $ 1.28 $ $ 1.43 $ $ $ $ $ 0.022 0 S.F. $ 0.17 $ 0.44 $ $ 0.61 $ $ $ $ $ 093013450000 CERAMIC ACCESSORIES 0 0 093013450100 Spacers, 1/8" 0 Ea. $ 1.45 $ $ $ 1.45 $ $ $ $ $ 0 093013451310 Tile sealer, installed 0.012 0 S.F. $ 0.04 $ 0.24 $ $ 0.28 $ $ $ $ $ 09301600000 QUARRY TILE 0 222 093016100100 0 093016100300 0 093016100400 2228 093016100900 0 093016101000 Quarry tile, base, cove, or sanitary, mud set, 1/2" thick, 2" or 5" high Quarry tile, bullnose trim, red, mud set, 6" x 6" x 1/2" thick Quarry tile, bullnose trim, red, mud set, 4" x 4" x 1/2" thick Quarry tile, floors, mud set, red, 6" x 6" x 1/2" thick, 3/4" thick P.C. bed, 1,000 S.F. lots Quarry tile, floors, mud set, red, 4" x 8" x 1/2" thick, 1,000 S.F. lots QUARRY TILE BASE @ GRND ENTRY, MARKETING 0.145 32 L.F. $ 2.50 $ 2.90 $ $ 5.40 $ 592.65 $ 642.50 $ $ $ 1,235.14 RM, OPEN OFFICE 0.133 0 L.F. $ 4.49 $ 2.66 $ $ 7.15 $ $ $ $ $ 0.145 0 L.F. $ 4.99 $ 2.90 $ $ 7.89 $ $ $ $ $ QUARRY TILE FLOOR @ GRND ENTRY, MARKETING 0.114 254 S.F. $ 5.00 $ 2.28 $ $ 7.28 $ 11,920.34 $ 5,080.07 $ $ $ 17,000.40 RM, OPEN OFFICE 0.123 0 S.F. $ 6.50 $ 2.46 $ $ 8.96 $ $ $ $ $ 0 093016101300 Quarry tile, for waxed coating, add 0 S.F. $ 0.74 $ $ $ 0.74 $ $ $ $ $ 0 093016101500 Quarry tile, for nonstandard colors, add 0 S.F. $ 0.43 $ $ $ 0.43 $ $ $ $ $ 0 093016101600 Quarry tile, for abrasive surface, add 0 S.F. $ 0.50 $ $ $ 0.50 $ $ $ $ $ 0 093016101800 Quarry tile, brown, imported, 6" x 6" x 3/4" thick 0.133 0 S.F. $ 7.50 $ 2.66 $ $ 10.16 $ $ $ $ $ 0 093023000000 Glass Mosaic Tiling 0 $ $ $ $ $ $ $ $ $
QTY LINE NO. DESCRIPTION LABOR HRS/UNIT TOTAL HRS UNIT MATERIAL LABOR EQUIPMENT SUB TOTAL EXT. MAT EXT. LABOR EXT. EQUIP SUB Ext. Total Notes 0 093400000000 WaterproofingMembrane Tiling 0 $ $ $ $ $ $ $ $ $ 0 093413000000 Waterproofingmembrane ceramic tiling 0 $ $ $ $ $ $ $ $ $ 0 093413100010 0 093413100020 0 093413100030 0 093413100040 0 093413100050 0 093413100060 0 093413100050 0 093413100060 0 093413100070 0 093413100080 0 093413100090 0 093413100100 0 093413100110 0 093413100140 0 093413100150 Waterproofing membrane ceramic tiling, fleece laminated polyethylene grid Waterproofing membrane ceramic tiling, fleece laminated polyethylene grid, on floors, including thinset Waterproofing membrane ceramic tiling, fleece laminated polyethylene grid, 1/8" thick, on floors, including thinset Waterproofing membrane ceramic tiling, fleece laminated polyethylene grid, 5/16" thick, on floors, including thinset Waterproofing membrane ceramic tiling, fleece laminated polyethylene sheet, on walls, including thinset Waterproofing membrane ceramic tiling, fleece laminated polyethylene sheet, 8 mils, on walls, including thinset Waterproofing membrane ceramic tiling, fleece laminated polyethylene sheet, on walls, including thinset Waterproofing membrane ceramic tiling, fleece laminated polyethylene sheet, 8 mils, on walls, including thinset Waterproofing membrane ceramic tiling, accessories, including thinset Waterproofing membrane ceramic tiling, accessories, joint and corner sheet, 4 mils thick, 5" wide, including thinset Waterproofing membrane ceramic tiling, accessories, joint and corner sheet, 4 mils thick, 71/4" wide, including thinset Waterproofing membrane ceramic tiling, accessories, joint and corner sheet, 4 mils thick, 10" wide, including thinset Waterproofing membrane ceramic tiling, accessories, preformed corners, inside, including thinset Waterproofing membrane ceramic tiling, EPS, sloped shower floor, including thinset Waterproofing membrane ceramic tiling, EPS, curb, including thinset 0 $ $ $ $ $ $ $ $ $ 0 $ $ $ $ $ $ $ $ $ 0.064 0 S.F. $ 2.26 $ 1.28 $ $ 3.54 $ $ $ $ $ 0.064 0 S.F. $ 2.62 $ 1.28 $ $ 3.90 $ $ $ $ $ 0 $ $ $ $ $ $ $ $ $ 0.033 0 S.F. $ 2.26 $ 0.66 $ $ 2.92 $ $ $ $ $ 0 $ $ $ $ $ $ $ $ $ 0.033 0 S.F. $ 2.26 $ 0.66 $ $ 2.92 $ $ $ $ $ 0 $ $ $ $ $ $ $ $ $ 0.033 0 L.F. $ 1.46 $ 0.66 $ $ 2.12 $ $ $ $ $ 0.044 0 L.F. $ 1.85 $ 0.88 $ $ 2.73 $ $ $ $ $ 0.067 0 L.F. $ 2.26 $ 1.34 $ $ 3.60 $ $ $ $ $ 0.25 0 Ea. $ 4.76 $ 5.00 $ $ 9.76 $ $ $ $ $ 0.017 0 S.F. $ 4.85 $ 0.34 $ $ 5.19 $ $ $ $ $ 0.25 0 L.F. $ 13.64 $ 5.00 $ $ 18.64 $ $ $ $ $ 0 096500000000 Flooring, resilient 0 $ $ $ $ $ $ $ $ $ 0 096510100010 Resiliant tile, latex Underlayment 0 $ $ $ $ $ $ $ $ $ 0 096510103600 0 096510104000 Latex Underlayment, cementitious for resilient flooring, 1/8" thick Resilient Flooring, latex underlayment, liquid fortified 0.05 0 S.F. $ 1.22 $ 1.00 $ $ 2.22 $ $ $ $ $ 0 Gal. $ 36.96 $ $ $ 36.96 $ $ $ $ $ 0 096513130010 RESILIENT BASE 0 $ $ $ $ $ $ $ $ $ 0 096516100010 RESILIENT SHEET FLOORING 0 $ $ $ $ $ $ $ $ $ 0 096600000000 Flooring, terrazo 0 $ $ $ $ $ $ $ $ $ 0 096613300010 Precast terrazzo 0 $ $ $ $ $ $ $ $ $ 0 096616000000 Terrazzo floor tile 0 $ $ $ $ $ $ $ $ $ 0 096616100010 Tile or terrazzo base 0 $ $ $ $ $ $ $ $ $ 0 096633100010 CONDUCTIVE TERRAZZO 0 $ $ $ $ $ $ $ $ $
QTY LINE NO. DESCRIPTION LABOR HRS/UNIT TOTAL HRS UNIT MATERIAL LABOR EQUIPMENT SUB TOTAL EXT. MAT EXT. LABOR EXT. EQUIP SUB Ext. Total Notes 0 096720160010 EPOXY TERRAZZO 0 $ $ $ $ $ $ $ $ $ 0 096800000000 Carpeting 0 $ $ $ $ $ $ $ $ $ 0 096805000000 Carpet Accessories 0 $ $ $ $ $ $ $ $ $ 0 096805110010 Flooring transition strip 0 $ $ $ $ $ $ $ $ $ 4 096805110107 45 096805110117 Carpet transition strip, clamp down brass divider 12'/each (@vinyl to carpet) Flooring transition strip, floor trim brass 12'/each (@vinyl to hard surface) 0.256 1 Ea. $ 14.35 $ 5.12 $ $ 19.47 $ 61.42 $ 20.48 $ $ $ 81.90 0.256 12 Ea. $ 14.35 $ 5.12 $ $ 19.47 $ 690.95 $ 230.40 $ $ $ 921.35 0 096810000000 Carpet Pad 0 $ $ $ $ $ $ $ $ $ 0 096810200010 Recycled padding and carpet, leasing 0 $ $ $ $ $ $ $ $ $ 109 096810202000 8267 096810202010 0 096810202020 8267 096810202030 109 096810202030 0 096810202040 0 096810202050 0 096810202300 0 096810202310 Carpet padding, recycled waste carpet, 5/16" thick Carpet padding, recycled waste carpet, 3/8" thick Carpet padding, recycled waste carpet, 7/16" thick Carpet, commercial nylon, 25% recycled, 26oz. medium traffic Carpet, commercial nylon, 25% recycled, 26oz. medium traffic Carpet, commercial nylon, 25% recycled, 32 oz., medium to heavy traffic Carpet, commercial nylon, 25% recycled, 42 oz., heavy traffic Carpet leasing, avg 5 year lease, install, maint & removal, min Carpet leasing, avg 5 year lease, install, maint & removal, max 0.053 6 S.Y. $ 1.69 $ 1.30 $ $ 2.99 $ 197.04 $ 141.66 $ $ $ 338.70 CLUBHOUSE CARPET PAD MINUS EXERCISE RM. 0.053 438 S.Y. $ 2.26 $ 1.30 $ $ 3.56 $ 19,991.82 $ 10,747.40 $ $ $ 30,739.23 CARPET 26 OZ W/ PAD 0.053 0 S.Y. $ 2.82 $ 1.30 $ $ 4.12 $ $ $ $ $ 0.107 885 S.Y. $ 14.00 $ 2.59 $ $ 16.59 $ 123,843.16 $ 21,412.13 $ $ $ 145,255.29 CARPET 26 OZ W/ PAD 0.107 12 S.Y. $ 18.04 $ 2.59 $ $ 20.63 $ 2,103.36 $ 282.22 $ $ $ 2,385.59 CLUBHOUSE CARPET PAD MINUS EXERCISE RM. 0.107 0 S.Y. $ 25.69 $ 2.59 $ $ 28.28 $ $ $ $ $ 0.114 0 S.Y. $ 33.83 $ 2.77 $ $ 36.60 $ $ $ $ $ 0 S.Y. $ $ $ $ $ $ $ $ $ 0 S.Y. $ $ $ $ $ $ $ $ $ 0 096813000000 Carpeting, tile 0 $ $ $ $ $ $ $ $ $ 0 096813100010 CARPET TILE 0 $ $ $ $ $ $ $ $ $ 0 096816100010 SHEET carpet 0 $ $ $ $ $ $ $ $ $ 0 096820000000 Athletic Carpet 0 $ $ $ $ $ $ $ $ $ 0 096820100010 Indoor athletic carpet 0 $ $ $ $ $ $ $ $ $ 0 096820103700 346 096820103800 0 096820103900 0 096820104000 0 096820104100 0 096820104200 Indoor athletic carpet, polyethylene, in rolls, landscape surfaces, incl. no base Indoor athletic carpet, nylon action surface, 1/8" thick Indoor athletic carpet, nylon action surface, 1/4" thick Indoor athletic carpet, nylon action surface, 3/8" thick Indoor athletic carpet, golf tee surface with foam back Indoor athletic carpet, practice putting, knitted nylon surface 0.029 0 S.F. $ 4.35 $ 0.58 $ $ 4.93 $ $ $ $ $ 0.029 10 S.F. $ 4.55 $ 0.58 $ $ 5.13 $ 1,684.50 $ 200.68 $ $ $ 1,885.18 CARPET EXCERCISE RM 0.029 0 S.F. $ 6.58 $ 0.58 $ $ 7.16 $ $ $ $ $ 0.029 0 S.F. $ 8.21 $ 0.58 $ $ 8.79 $ $ $ $ $ 0.034 0 S.F. $ 8.14 $ 0.68 $ $ 8.82 $ $ $ $ $ 0.034 0 S.F. $ 6.89 $ 0.68 $ $ 7.57 $ $ $ $ $
QTY LINE NO. DESCRIPTION LABOR HRS/UNIT TOTAL HRS UNIT MATERIAL LABOR EQUIPMENT SUB TOTAL EXT. MAT EXT. LABOR EXT. EQUIP SUB Ext. Total Notes 096820105500 0 096820105600 0 098116104000 0 098116104010 0 098116104200 70780 098116104200 0 044310603500 0 044310603550 Indoor athletic carpet, polyvinyl chloride, sheet goods for gyms, 1/4" thick Indoor athletic carpet, polyvinyl chloride, sheet goods for gyms, 3/8" thick Sound Attenuation Blankets, nylon matting, w/carbon black spinerette, plus polyester fabric, on floor, 0.4" thick Sound Attenuation Blankets, nylon matting, w/carbon black spinerette, plus polyester fabric, on floor, 0.4" thick Sound Attenuation Blankets, fiberglass reinforced backer board underlayment, on floor, 7/16" thick NOBLESEAL @ SECOND FLOOR UNITS BELOW TILED FLOORS. Marble threshold, plain, 3' long x 4" to 5" wide x 7/8" thick Marble threshold, beveled, 3' long x 4" to 5" wide x 7/8" thick 0.1 0 S.F. $ 11.53 $ 2.00 $ $ 13.53 $ $ $ $ $ 0.133 0 S.F. $ 13.28 $ 2.66 $ $ 15.94 $ $ $ $ $ 0 $ $ $ $ $ $ $ $ $ 0.01 0 S.F. $ 1.21 $ 0.20 $ $ 1.41 $ $ $ $ $ 0.011 0 S.F. $ 1.77 $ 0.22 $ $ 1.99 $ $ $ $ $ 0.011 779 S.F. $ 1.00 $ 0.22 $ $ 1.22 $ 75,734.81 $ 15,571.64 $ $ $ 91,306.46 ONLY AT SECOND FLR UNITS 1.333 0 Ea. $ 22.51 $ 26.66 $ $ 49.17 $ $ $ $ $ 1.333 0 Ea. $ 25.52 $ 26.66 $ $ 52.18 $ $ $ $ $ 3312 44310602200 Marble Window Sill, marble, 6" x 3/4" thick 0.188 623 L.F. $ 7.25 $ 3.76 $ $ 11.01 $ 25,690.51 $ 12,451.99 $ $ $ 38,142.50 6 096340101000 Marble Threshold 8" x 1" thick 0.188 1 L.F. $ 10.25 $ 3.76 $ 14.01 $ 69.10 $ 23.69 $ $ 92.78 814 096340101000 Marble threshold, white, 2" wide x 36" long x 5/8" thick 0.267 Ea. $ 10.87 $ 5.34 $ 16.21 $ 9,471.43 $ 4,348.54 $ $ $ 13,819.97 096340101000 Marble threshold, white, 4" wide x 36" long x 5/8" thick 0.267 0 Ea. $ 18.87 $ 5.34 $ $ 24.21 $ $ $ $ $ $ 343,187.44 $ 1,162,993.68 Total 16604.045 HRS 20% BURDEN $ 20.67 HOURLY RATE BEFORE BURDEN $ 68,637.49 $ 1,231,631.17 $ 24.80 HOURLY RATE AFTER BURDEN SUBTOTAL $ 802,820.22 $ 411,824.93 $ 15,536.02 $ 1,450.00 $ 1,231,631.17 OVERHEAD 3% 3% 3% 3% $ 24,084.61 $ 12,354.75 $ 466.08 $ 43.50 $ 36,948.94 SUBTOTAL $ 826,904.83 $ 424,179.68 $ 16,002.10 $ 1,493.50 $ 1,268,580.10 FEE 10% 10% 10% 10% $ 82,690.48 $ 42,417.97 $ 1,600.21 $ 149.35 $ 126,858.01 $ 6,229.26 220 PER UNIT COST TOTAL $ 909,595.31 $ 466,597.64 $ 17,602.31 $ 1,642.85 $ 1,395,438.11 $ 25,000.00 CLUBHOUSE
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 1 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 2 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 3 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 4 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 5 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 6 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 7 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 8 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 9 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 10 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 11 OF 12
EXHIBIT 'A' QUOTATION NO. 120201 FEB. 1, 2012 DL RENOVATION CORP 12 OF 12