ESTIMATE -THREE BRIDGES GOLF RESORT. (COMFORT STATION 2).xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1	GENERAL SUMMARY
2
3			PROJECT:	THREE BRIDGES GOLF RESORT. (COMFORT STATION 2)										DATE:	6/18/2025
4			ADDRESS:	SALEM, UT.
5			SCOPE:	EVERYTHING										TOTAL BASE BID:	$ 1,375,646
6
7			DIVISION #	DESCRIPTION											TOTAL COST
8			DIV-01	GENERAL REQUIREMENTS					ADDED BY CLIENT / CONTRACTOR						$ -
9			DIV-03	CONCRETE											$ 76,117.01
10			DIV-05	METALS											$ 138,290.79
11			DIV-07	THERMAL AND MOISTURE PROTECTION											$ 69,008.39
12			DIV-08	OPENINGS											$ 11,710.00
13			DIV-09	FINISHES											$ 191,053.68
14			DIV-10	SPECIALITIES											$ 707.40
15			DIV-11	EQUIPMENTS											$ 4,246.00
16			DIV-12	FURNISHING											$ 25,544.01
17			DIV-22	PLUMBING											$ 29,039.14
18			DIV-23	HEATING, VENTILATING, & AIR CONDITIONING (HVAC)											$ 26,623.72
19			DIV-26	ELECTRICAL											$ 22,279.46
20			DIV. 31	EARTHWORKS											$ 284,018.68
21			DIV. 32	EXTERIOR IMPROVEMENTS											$ 70,951.14
22			DIV. 33	UTILITIES											$ 89,810.68
23
24			SUB-TOTAL												$ 1,039,400.09
25
26													OVERHEAD & PROFIT	25%	$ 259,850.02
27													INSURANCE	0%	$ -
28													TAX	7.35%	$ 76,395.91
29													BID BOND	0.0%	$ -
30													CONTIGENCIES	0%	$ -
31													TOTAL BASE BID		$ 1,375,646.02
32
33	BREAKDOWN OF ITEMS
34	ITEM #	DWG #	CSI #/SUB DETAIL	DESCRIPTION	QTY.	WASTE	QTY. W/ WASTE	UNIT	UNIT LABOR	UNIT MATERIAL	TOTAL LABOR	TOTAL MATERIAL	UNIT COST	TOTAL COST	TRADE COST
35			DIV-01	GENERAL REQUIREMENTS
36	1			Submittal Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
37	2			Temporary Facilities and Controls	1	0%	1	LS	$ -	$ -			$ -	$ -
38	3			Closeout Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
39	4			Payment Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
40	5			Contract Modification Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
41	6			Maintenance & Traffic Protection	1	0%	1	LS	$ -	$ -			$ -	$ -
42	7			Allowance for Site Staff (Guard, Manager Etc.)	1	0%	1	LS	$ -	$ -			$ -	$ -
43	8			Allowance for Permits	1	0%	1	LS	$ -	$ -			$ -	$ -
44	9			Allowance for Rental Equipment	1	0%	1	LS	$ -	$ -			$ -	$ -
45	10			Allowance for Cleaning & Protection	1	0%	1	LS	$ -	$ -			$ -	$ -
46	11			Misc. Allowances	1	0%	1	LS	$ -	$ -			$ -	$ -
47
48				SUB-TOTAL											$ -
49
50			DIV-03	CONCRETE
51
52				COMFORT STATION 2
53
54				CONCRETE SLAB
55
56	12	S2	S1	4'' Concrete Slab On Grade	33	5%	34	CY	$ 227.95	$ 257.05	$ 7,810.91	$ 8,808.05	$ 485.00	$ 16,619
57	13	S2	S1	#4 Bars 12'' O.C. E.W	3567	5%	3746	LBS	$ 1.50	$ 1.70	$ 5,633.34	$ 6,352.49	$ 3.20	$ 11,986
58	14	S2	S1	4" Gravel Fill	33	5%	34	CY	$ 35.96	$ 26.04	$ 1,232.20	$ 892.28	$ 62.00	$ 2,124
59	15	S2	S1	12" Structural Fill	99	5%	104	CY	$ 32.48	$ 23.52	$ 3,372.60	$ 2,442.22	$ 56.00	$ 5,815
60	16	S2	S1	10 MIL Vapor Barrier	2670	5%	2804	SF	$ 1.53	$ 1.02	$ 4,289.47	$ 2,859.64	$ 2.55	$ 7,149
61
62				CONTINUOUS FOOTING
63
64	17	S2	S1	FC2.0 - (2'-0"x1'-0") Continuous Footing	18	5%	19	CY	$ 227.95	$ 257.05	$ 4,295.14	$ 4,843.45	$ 485.00	$ 9,139
65	18	S2	S1	3 #4 Cont. Bars	485	5%	510	LBS	$ 1.50	$ 1.70	$ 766.68	$ 864.56	$ 3.20	$ 1,631
66
67				PAD FOOTING
68
69	19	S2	S1	F1 - (4'-0"x4'-0"x1'-0") Pad Footing	8	5%	9	CY	$ 227.95	$ 257.05	$ 1,985.70	$ 2,239.19	$ 485.00	$ 4,225
70	20	S2	S1	4#4 Bars Each Way	299	5%	314	LBS	$ 1.50	$ 1.70	$ 472.60	$ 532.93	$ 3.20	$ 1,006
71
72				CONCRETE FOUNDATION WALL
73
74	21	S2	S1	CFW-1 - 1'-3" Thick Concrete Foundation Wall - 2'-0"H	18	5%	19	CY	$ 227.95	$ 257.05	$ 4,407.98	$ 4,970.70	$ 485.00	$ 9,379
75	22	S2	S1	#4 Horz. Bars @ 12'' O.C. E.W	266	5%	279	LBS	$ 1.50	$ 1.70	$ 419.64	$ 473.21	$ 3.20	$ 893
76	23	S2	S1	#4 Vert. Bars @ 18'' O.C. E.W	177	5%	186	LBS	$ 1.50	$ 1.70	$ 279.76	$ 315.48	$ 3.20	$ 595
77
78	24	S2	S1	CFW-1 - 1'-3" Thick Concrete Foundation Wall - 2'-0"H (Type B)	7	5%	7	CY	$ 227.95	$ 257.05	$ 1,614.27	$ 1,820.34	$ 485.00	$ 3,435
79	25	S2	S1	2#4 Horz. Bars @ 12'' O.C. E.W	195	5%	204	LBS	$ 1.50	$ 1.70	$ 307.36	$ 346.59	$ 3.20	$ 654
80	26	S2	S1	2#4 Vert. Bars @ 18'' O.C. E.W	73	5%	77	LBS	$ 1.50	$ 1.70	$ 115.26	$ 129.97	$ 3.20	$ 245
81
82	27	S2	S1	CFW-1 - 1'-3" Thick Concrete Foundation Wall - 10"H	1	5%	1	CY	$ 227.95	$ 257.05	$ 196.18	$ 221.22	$ 485.00	$ 417
83	28	S2	S1	#4 Horz. Bars @ 12'' O.C. E.W	12	5%	12	LBS	$ 1.50	$ 1.70	$ 18.68	$ 21.06	$ 3.20	$ 40
84	29	S2	S1	#4 Vert. Bars @ 18'' O.C. E.W	8	5%	8	LBS	$ 1.50	$ 1.70	$ 12.45	$ 14.04	$ 3.20	$ 26
85
86	30	S2	S1	8" Thick Concrete Foundation Wall - 1'-2"H	1	5%	1	CY	$ 227.95	$ 257.05	$ 275.83	$ 311.04	$ 485.00	$ 587
87
88				THICKEN EDGE SLAB
89
90	31	S2	S1	Thicken Edge Slab (0.25 SF)	0.3	5%	0.3	CY	$ 227.95	$ 257.05	$ 71.67	$ 80.82	$ 485.00	$ 152
91
92				SUB-TOTAL							$ 37,577.70	$ 38,539.31			$ 76,117
93
94			DIV-05	METALS
95
96				COMFORT STATION 2
97
98				STEEL COLUMN
99	32	S1.01	S1.01	SC-1 - Pipe 5STD - 9'-0"H	8	0%	8	EA	$ 249.60	$ 320.00	$ 1,996.80	$ 2,560.00	$ 569.60	$ 4,557
100	33	S1.01	S1.01	SC-1 - Pipe 5STD - 13'-6"H	6	0%	6	EA	$ 269.10	$ 345.00	$ 1,614.60	$ 2,070.00	$ 614.10	$ 3,685