|
EXHIBIT C
<br />CAMCO PACIFIC CONSTRUCTION COMPANY
<br />GENERAL REQUIREMENTS ESTIMATE DETAIL
<br />PROJECT. Delhi Community Center
<br />DATE: SANTA ANA, CALIFORNIA
<br />Projected Schedule: 10 Months
<br />Management: 46 Weeks
<br />COST GENERAL
<br />CODE
<br />CONDITIONS
<br />Qnty Unit
<br />Unit
<br />Labor
<br />Labor
<br />Burden
<br />Unit Unit
<br />M4t'I. Sub
<br />Unit Unit
<br />Equip. Gen'I.
<br />Total Total Total
<br />Labor Mal'I. Subeon
<br />Total Son'].
<br />Equip Gen'I.
<br />Line
<br />Total
<br />PERSONNEL
<br />01107
<br />Estimating - Chief
<br />4Mts
<br />2.800.00
<br />1.00
<br />-
<br />,
<br />-
<br />01107
<br />Estimating - level 1
<br />- Wks
<br />2,080.00
<br />1.00
<br />- -
<br />- -
<br />01107
<br />Estimating - level 2
<br />- Wks
<br />1,680.00
<br />7.00
<br />- -
<br />-
<br />13,892 -
<br />13,1132
<br />01108
<br />Genaral Superintendent
<br />43,0 Wks
<br />26913
<br />1.20
<br />-
<br />01906
<br />Sr. Project Manager
<br />- Wks
<br />2,480.00
<br />1.00
<br />-
<br />-
<br />53,077 - -
<br />53,077
<br />01109
<br />Project Manager
<br />46.0 Wks
<br />961.54
<br />1.20
<br />- -
<br />-
<br />01110
<br />Sr. Project Superintendent
<br />- Wes
<br />2.240.00
<br />1.00
<br />01110
<br />Project Superintendent - level
<br />- Wks
<br />2,080.00
<br />1.00
<br />- -
<br />113160
<br />- -
<br />113,1 s0
<br />01110
<br />Project Superintentlent - level
<br />46.0 Wks
<br />2,050.00
<br />1.20
<br />22327
<br />22327
<br />01111
<br />Project Engineer
<br />43.0 Wks
<br />432.69
<br />1.20
<br />- -
<br />-
<br />01111
<br />Foreman
<br />- Wk.
<br />1,200.00
<br />1.00
<br />1.00
<br />- -
<br />500.00
<br />-
<br />- -
<br />500
<br />500
<br />01115
<br />Lay-Out
<br />1.0 LS
<br />01131
<br />Project Secretary
<br />Wks
<br />960.00
<br />1,00
<br />-
<br />- -
<br />15,923'
<br />-
<br />15,923
<br />01134
<br />Project Administrator
<br />46.0 Wes
<br />346.15
<br />1.00
<br />- -
<br />- -
<br />1,050 - -
<br />- -
<br />1,050
<br />01600
<br />Punch -List l Close -Out
<br />1.0 LS
<br />1,200.00
<br />1.00
<br />-
<br />-
<br />01900
<br />Project Management
<br />- LS
<br />2,500.00
<br />1.00
<br />-
<br />-
<br />01904
<br />Company Principal
<br />LS
<br />2,500.00
<br />1.00
<br />5,250
<br />5,250
<br />01905
<br />Project Executive
<br />42.0 MS
<br />125.00
<br />1.00
<br />- -
<br />01908
<br />Assistant Superintendent
<br />Wks
<br />1.40000
<br />1.00
<br />- -
<br />-
<br />09735
<br />Pre - Construction Services
<br />- LS
<br />-
<br />1.00
<br />Estimating Support
<br />Wks
<br />500.00
<br />1.00
<br />Finish Superintendent
<br />- Wes
<br />1,680.00
<br />1.00
<br />01103
<br />R`BSITE FACILITIES I�TIES
<br />Fax Usage
<br />10.0 Mos.
<br />1.00
<br />100.00
<br />200.00
<br />-
<br />"
<br />-
<br />- 1,000
<br />2,000
<br />1,000
<br />2,0tl0
<br />01104
<br />Cellular Telephones
<br />10.0 MOO.
<br />-
<br />1.00
<br />-
<br />-
<br />01112
<br />Superintendent Truck
<br />5.0 Mos.
<br />1.00
<br />01119
<br />project Sign
<br />1.0 LS
<br />1.00
<br />1.00
<br />-
<br />275.00
<br />- _
<br />- 2,750
<br />2,750
<br />01120
<br />Project office
<br />10.0 Mos.
<br />-
<br />1.00 -
<br />- -
<br />- 375.00
<br />- -
<br />-- - -- - 3,750
<br />3,750
<br />01121
<br />Office Telephone
<br />10.0 Mos.
<br />-
<br />-
<br />2,250
<br />2,250
<br />01125
<br />Portable Toilets
<br />10.0 Mos.
<br />-
<br />1.00
<br />- -
<br />__ ..225.00
<br />- ,.
<br />01145
<br />Radios
<br />1.0 LS
<br />1.00
<br />01171
<br />Tool Shed
<br />10.0 Mos.
<br />-
<br />1.00
<br />750.00
<br />-
<br />750 -
<br />750
<br />01201
<br />MobilizatioNDemabilication
<br />1.0 LS
<br />-
<br />1.00
<br />- -
<br />95.00
<br />-
<br />950
<br />950
<br />01511
<br />Toot Storage Bin
<br />100 Mos.
<br />-
<br />1.00
<br />- -
<br />-
<br />-
<br />"C.
<br />01902
<br />Pay Phone
<br />10.0 M.S.
<br />-
<br />1.00
<br />- -
<br />-
<br />01909
<br />Temporary Office in Building
<br />1.0 LS
<br />-
<br />1.00
<br />-
<br />-
<br />- 750
<br />750
<br />01910
<br />Project Manager Vehicle
<br />10.0 Mos.
<br />-
<br />1.00
<br />.75.00
<br />01102
<br />PFRSONN 1 CNN I1PPORT
<br />Superintendent Travel
<br />24.0 Ea.
<br />-
<br />1.00
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />01105
<br />Personnel Living Otrs / Hotel
<br />46.0 Wes
<br />1.00
<br />-
<br />-
<br />01113.
<br />Subsistence
<br />10.0 Mos.
<br />-
<br />1.00
<br />-1.00
<br />-
<br />01114
<br />InspectionlMeeting Trips
<br />12.0 Ea.
<br />-
<br />-
<br />-
<br />01116
<br />Car Rental
<br />12.0 Ea.
<br />-
<br />1.00
<br />01122
<br />Q1 ITI. ITI S
<br />office Power
<br />10.0 M05.
<br />-
<br />1.00
<br />- -
<br />- 75.00
<br />3,500.00
<br />_ - -
<br />- -
<br />- 750
<br />_ 3,500
<br />750
<br />3,500
<br />01124
<br />Temporary Electric Service
<br />1.0 LS
<br />-
<br />1.00
<br />-
<br />-
<br />-
<br />01126
<br />Portable Generator
<br />1.0 LS
<br />-
<br />1'00
<br />250.00
<br />- -
<br />- 2,500
<br />2,500
<br />01127
<br />Job Electric 801
<br />10.0 Mos.
<br />1.00
<br />-
<br />-
<br />01128
<br />Temporary Gas
<br />10.0 MOO.
<br />-
<br />1.00
<br />500.00
<br />- 5Og
<br />50f
<br />01129
<br />Temporary Water Service
<br />1.0 LS
<br />-
<br />1.00
<br />-
<br />07130
<br />Temporary Heat
<br />- LS
<br />1.00
<br />•_
<br />300.00
<br />_ - -
<br />3,000
<br />3,00f
<br />01917
<br />Water Usage
<br />10.0 M.S.
<br />-
<br />6000
<br />- •
<br />- 6OO
<br />60(
<br />01312
<br />Fuel
<br />10.0 Mos.,
<br />-
<br />7.00
<br />- -
<br />01117
<br />SUPPt IFS AND EQUIPMENT
<br />1.0 LS
<br />-
<br />1.00
<br />400.00 -
<br />200.00
<br />400.
<br />200 -
<br />500
<br />Set
<br />501
<br />Smelt Tools
<br />01118
<br />Blueprints (AS Suits)
<br />1.0 LS
<br />•
<br />1.00
<br />-
<br />- 500.00
<br />_
<br />150
<br />151
<br />0713)
<br />Safety Equipment
<br />1.0 LS
<br />-
<br />1.00
<br />150.00 -
<br />-
<br />200.00
<br />200
<br />201
<br />01140
<br />Trucking
<br />1.0 LS
<br />-
<br />1.00
<br />01143
<br />Hoisting
<br />1.0 LS
<br />-
<br />1.00
<br />-
<br />01144
<br />M.r-Uft
<br />2.0 Wks
<br />-
<br />1.00
<br />01145
<br />Scaffolding
<br />1.0 LS
<br />-
<br />1.00
<br />-
<br />- _
<br />150
<br />_ _
<br />15
<br />01152
<br />Ladders & Railing
<br />1.0 LS
<br />-
<br />1.00
<br />150.00 -
<br />-
<br />200.00
<br />2C0
<br />20
<br />01175
<br />Progress Photos
<br />1.0 LS
<br />-
<br />1.00
<br />- -
<br />-
<br />300 -
<br />- °
<br />30
<br />01185
<br />Postage & Overnight Mail
<br />1.0 LS
<br />-
<br />1.00
<br />30000 -
<br />_ -
<br />,
<br />01188
<br />Parking
<br />1.0 LS
<br />-
<br />200'00
<br />200
<br />20
<br />01187
<br />MessengenCelivery Expense
<br />1.0 LS
<br />-
<br />-
<br />500.00
<br />_
<br />500
<br />50
<br />01190
<br />Miscellaneous
<br />1.0 LS
<br />-
<br />100
<br />-
<br />75 -
<br />_
<br />7
<br />01720
<br />Temporary Lights
<br />1.0 LS
<br />-
<br />1.00
<br />75,00 -
<br />- -
<br />01901
<br />Scheduling
<br />1.0 LS
<br />100
<br />-
<br />50 -
<br />-
<br />5
<br />01913
<br />Power Cords, Boxes. etc.
<br />1.0 LS
<br />1.00
<br />50.00
<br />500,00 -
<br />500 -
<br />50
<br />01914
<br />Miscellaneous Equipment
<br />1.0 L3
<br />-
<br />1.00
<br />- -
<br />01915
<br />Copier
<br />10.0 LS.
<br />-
<br />1.00
<br />- -
<br />-
<br />1,250 _
<br />1,75
<br />01916
<br />Computer
<br />10.0 LS
<br />125.00
<br />1.00
<br />-.
<br />175
<br />if
<br />01917
<br />Office Supplies
<br />1.0 LS
<br />-
<br />1.00
<br />100.00 -
<br />- -
<br />-
<br />t
<br />01918
<br />First AldlHartl Hats
<br />1.0 LS
<br />-
<br />1'00
<br />75'00
<br />_
<br />P5
<br />01919
<br />Fire Extinguishers
<br />1.0 LS
<br />-
<br />100
<br />25.00 -
<br />-
<br />Page 1
<br />
|