Estimate Npfs2 Pricing

Pricing | Demolition
Northport Fire Station No.2
Page No: P1
City of Northport
Sheet No. 1 of 26
Northport, AL
Date: 9/11/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Material Cost
Unit Cost
Column3 Column4Column5 Column6
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Column8 Column9 Column10
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost
Column112
Column12Column122
Column13
Unit
DEMOLITION
Assumption
Demolition Site per Drawings
$35,000.00
$35,000.00Err:509 Err:509
Subtotal
Err:508
81.97%
Submarkup (22%)
$7,700
Total
Q1
1 LS
$0.00
Err:509
Err:509
Err:509
Err:509
$42,700
18.03%
100.00%
Pricing | Sitework
Page No: P2
City of Northport
Sheet No. 2 of 26
Northport, AL
Date: 9/11/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Material Cost
Unit
Labor Cost
Unit Cost
Material Subtotal
Column6
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost
Column112
Column12
Column122
Column13
Unit
EROSION CONTROL
31 25 14.16 1100
Silt Fence Type A
Q1
1048.00
LF
$0.90
Err:509
B-62
1300.00
$0.74
Err:509
Err:509
$0.16
Err:509
Err:509
Err:509Err:509 Err:509
31 25 14.16 1250
Sediment Control Log
Q1
484.00
LF
$3.45
Err:509
A-2
2500.00
$0.28
Err:509
Err:509
$0.10
Err:509
Err:509
Dome Inlet Protector
Q1
4.00
EA
$225.00
Err:509
A-2
40.00
$0.40
Err:509
Err:509
Err:509
Err:509
01 55 23.50 0100
Stone Construction Entrance/Exit
Q1
40.44
SY
$8.10
Err:509
B-14
615.00
$2.40
Err:509
Err:509
$0.59
Err:509
Err:509
31 37 13.10 0370
Riprap Check Dam
Q1
2.54
$26.50
Err:509
B-11A
600.00
$0.91
Err:509
Err:509
$2.31
Err:509
Err:509
$5,000.00Err:509 Err:509
EARTHWORK
P21
Clear & Grub
Q1
3.43
Acre
Err:509
Err:509
Err:509
Err:509
Err:509
P21
Topsoil Strip
Q1
3455
CY
Err:509
Err:509
Err:509
Err:509
Err:509
$6.00Err:509 Err:509
P21
Cut to Fill & Compact
Q1
7906
BCY
Err:509
Err:509
Err:509
Err:509
Err:509
$11.00Err:509 Err:509
P21
Import & Compact
Q1
8723
LCY
Err:509
Err:509
Err:509
Err:509
Err:509
$20.00Err:509 Err:509
P21
Topsoil Haul
Q1
3455
CY
Err:509
Err:509
Err:509
Err:509
Err:509
$15.00Err:509 Err:509
P21
Construction Staking/Layout ALLOWANCE
Q1
1.00
AL
Err:509
Err:509
Err:509
Err:509
Err:509
$9,000.00Err:509 Err:509
P21
Unsuitable Soil Excavation & Disposal ALLOWANCE
Q1
750.00
CY
Err:509
Err:509
Err:509
Err:509
Err:509
$15.00Err:509 Err:509
SITE UTILITIES
33 11 13.25 2120
2" PVC Pipe
Q1
281
LF
$0.68
Err:509
Q-1A
686.00
$0.64
Err:509
Err:509
Err:509
Err:509
33 11 13.25 4520
4" PVC Pipe
Q1
92
LF
$2.73
Err:509
B-20A
380.00
$2.91
Err:509
Err:509
Err:509
Err:509
33 11 13.25 4530
6" PVC Pipe
Q1
270
LF
$5.35
Err:509
B-20A
316.00
$3.50
Err:509
Err:509
Err:509
Err:509
33 11 13.25 4540
8" PVC Pipe
Q1
421
LF
$8.80
Err:509
B-20A
264.00
$4.19
Err:509
Err:509
Err:509
Err:509
33 11 13.15 3020
Total 6" DI Pipe
Q1
377
LF
$17.00
Err:509
B-21A
333.33
$4.27
Err:509
Err:509
$1.42
Err:509
Err:509
34 11 13.15 3080
Total 12" DI Pipe
Q1
68
LF
$38.50
Err:509
B-21A
160.00
$8.90
Err:509
Err:509
$2.96
Err:509
Err:509
31 23 16.14 2100
2" Trench Excavation
Q1
281
LF
Err:509
B-54
1000.00
$0.30
Err:509
Err:509
$0.34
Err:509
Err:509
31 23 16.14 2100
Q1
92
LF
Err:509
B-54
1000.00
$0.30
Err:509
Err:509
$0.34
Err:509
Err:509
31 23 16.14 2500
Q1
647
LF
Err:509
B-54
900.00
$0.33
Err:509
Err:509
$0.37
Err:509
Err:509
31 23 16.14 2750
Q1
421
LF
Err:509
B-54
860.00
$0.35
Err:509
Err:509
$0.39
Err:509
Err:509
31 23 16.14 3050
Q1
68
LF
Err:509
B-54
750.00
$0.40
Err:509
Err:509
$0.45
Err:509
Err:509
Err:509
B-13B
78.00
$11.25
Err:509
Err:509
$7.23
Err:509
Err:509
Err:509
B-12F
243.00
$2.26
Err:509
Err:509
$2.69
Err:509
Err:509
Site Storm Drainage

33 41 13.40 2690
31 23 16.13 5140
60" ADS HP Pipe (Connections Inc.)

Trench 60" ADS HP Pipe
Q1
250
LF
Q1
388.89
BCY
$36.00
33 49 13.10 1120
S-Inlet (2 Wing)
Q1
EA
$1,156.25
Err:509
B-22
2.00
$393.75
Err:509
Err:509
$86.25
Err:509
Err:509
33 49 13.10 1120
Junction Box
Q1
EA
$925.00
Err:509
B-22
3.00
$315.00
Err:509
Err:509
$69.00
Err:509
Err:509
33 49 13.10 1120
Grate Inlet
Q1
EA
$925.00
Err:509
B-22
3.00
$315.00
Err:509
Err:509
$69.00
Err:509
Err:509
31 37 13.10 0370
Class 2 Riprap
Q1
107.53
$26.50
Err:509
B-11A
600.00
$0.91
Err:509
Err:509
$2.31
Err:509
Err:509
Precast Concrete Manhole
Q1
4.00
EA
$1,075.00
Err:509
B-22
2.00
$475.00
Err:509
Err:509
$103.00
Err:509
Err:509
Pipe Anchor
Q1
4.00
EA
$127.00
Err:509
B-22
8.00
$105.00
Err:509
Err:509
$68.00
Err:509
Err:509
Site Sanitary Sewer

33 49 13.10 1130
Site Domestic & Fire Water

P21
Meter/BFP Assembly w/ Vault
Q1
1.00
EA
Err:509
Err:509
Err:509
Err:509
$20,000.00
P21
Gate Valve Assembly w/ Vault
Q1
2.00
EA
Err:509
Err:509
Err:509
Err:509
$20,000.00
P21
Detector Check Assembly w/ Vault
Q1
1.00
EA
Err:509
Err:509
Err:509
Err:509
$17,500.00
P21
Check Valve & Post Mounted Siamese Connection w/ Vaul
Q1
1.00
EA
Err:509
Err:509
Err:509
Err:509
$5,000.00
Fire Hydrant Relocation
Q1
1.00
EA
Err:509
Err:509
Err:509
32 16 13.13 0430 24" Curb and Gutter
Q1
1589.00
LF
$15.35
Err:509
32 12 16.14 0035 Heavy Duty Asphalt Pavement

32 11 23.23 0303
Finish Grading
Q1
SF
$3.13
Err:509
Q1
7525.00
836.11
$8.90
Err:509
32 11 23.23 0301 Final Grading Concrete Pavement ALLOWANCE
Q1
2332.44
SY
SY
$4.46
33 12 19.10 1100
B-21
10.00
$87.00
Err:509
Err:509
$13.80
C-2A
375.00
$4.53
Err:509
Err:509
Err:509
Err:509
B-25C
9000.00
$0.17
Err:509
Err:509
$0.26
Err:509
Err:509
B-36B
4500.00
$0.49
Err:509
Err:509
$1.07
Err:509
Err:509
Err:509
B-36B
6000.00
$0.37
Err:509
Err:509
$0.80
Err:509
Err:509
PAVING, CURBS, & WALKS
Pavement Markings
32 17 23.13 0020
Striping - 2'
Q1
21.00
LF
$0.15
Err:509
B-78
20000.00
$0.06
Err:509
Err:509
$0.03
Err:509
Err:509
32 17 23.13 0200
Striping - 6"
Q1
40.00
LF
$0.23
Err:509
B-79
11000.00
$0.11
Err:509
Err:509
$0.05
Err:509
Err:509
32 17 23.13 0020
Striping - 4"
Q1
432.00
LF
$0.15
Err:509
B-80
20000.00
$0.06
Err:509
Err:509
$0.03
Err:509
Err:509
32 17 23.13 0620
Striping - Gore Lines/Arrows
Q1
201.00
SF
$0.22
Err:509
B-81
2300.00
$0.51
Err:509
Err:509
$0.26
Err:509
Err:509
Q1
2.00
EA
$34.50
Err:509
B-80
70.00
$10.15
Err:509
Err:509
$10.30
Err:509
Err:509
10 14 53.20 0600 Site Signage
Subtotal
Err:508
Err:508
Err:508
81.97%
Submarkup (22%)
$124,212
18.03%
Total
$688,810
100.00%
Pricing | Concrete
Page No: P3
City of Northport
Sheet No. 3 of 26
Northport, AL
Date: 9/11/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Material Cost
Unit
Unit Cost
Column3 Column4 Column5 Column6
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
FOOTING EXCAVATION
31 23 16.16 6240
Footing Excavation
Q2
94.76
BCY
31 23 23.13 1600
Footing Backfill
Q2
47.38
ECY
31 23 23.17 0500
Slab Drainage Fill
Q2
15502.70
SF
$0.42
Err:509
B-12A
116.00
$4.74
Err:509
Err:509
$7.00
Err:509
Err:509
Err:509
B-10C
800.00
$0.39
Err:509
Err:509
$2.23
Err:509
Err:509
Err:509
B-37
10000.00
$0.15
Err:509
Err:509
$0.02
Err:509
Err:509
31 31 16.13 0100
Termite Control
Q2
15502.70
SF
$0.33
Err:509
1 Skwk
2496.00
$0.12
Err:509
Err:509
Err:509
Err:509
FORMWORK
Slab Edge Forms
03 11 13.65 3050
Apparatus Bay 8" SOG
Q2
286.50
SFCA
$0.79
Err:509
C-1
435.00
$2.39
Err:509
Err:509
Err:509
Err:509
03 11 13.65 3000
Interior 4" SOG
Q2
769.69
LF
$0.35
Err:509
C-1
600.00
$1.73
Err:509
Err:509
Err:509
Err:509
03 11 13.65 4000
SOG Blockout Forms
Q2
253
LF
$0.80
Err:509
C-1
200.00
$5.20
Err:509
Err:509
Err:509
Err:509
03 11 13.45 5000
Pier Forms
Q2
228.76
SFCA
$2.28
Err:509
C-1
305.00
$3.40
Err:509
Err:509
Err:509
Err:509
Q2
7.86
Q2
120.28
REBAR (GRADE 60)

032111.60 0500
Foundation Rebar (Grade 60)
$1,013.65
Err:509 4 Rodm
2.10
$627.00
Err:509
Err:509
Err:509
Err:509
CSF
$14.50
Err:509 2 Rodm
35.00
$18.00
Err:509
Err:509
Err:509
Err:509
WELDED WIRE MESH (6x6 W1.4xW1.4)

03 22 11.10 0100
Welded Wire Mesh (6x6 W1.4xW1.4)
CAST IN PLACE CONCRETE

03 31 13.35 0300
Slab On Grade & Interior Hardened Roof (4000 P
Q2
272.88
CY
$107.00
Err:509
Err:509
Err:509
Err:509
Err:509
03 31 13.35 0150
Footings & Piers (3000 PSI)
Q2
94.80
CY
$102.00
Err:509
Err:509
Err:509
Err:509
Err:509
03 31 13.70 4350
Placing Slab On Grade (4000 PSI)
Q2
272.88
CY
Err:509
C-20
65.00
$15.35
Err:509
Err:509
$6.00
Err:509
Err:509
03 31 13.70 2450
Placing Footings & Piers (3000 PSI)
Q2
94.80
CY
$0.00
C-20
130.00
$30.50
Err:509
Err:509
$12.05
Err:509
Err:509
Setting Column Anchor Bolts (Install Only)

03 15 19.10 1150
3/4"x18" (4 Set)
Q2
39
SET
$0.00
Err:509
1 Carp
17.00
$26.50
Err:509
Err:509
Err:509
Err:509
03 15 19.10 1170
1"x18" (4 Set)
Q2
SET
$0.00
Err:509
1 Carp
15.00
$45.00
Err:509
Err:509
Err:509
Err:509
03 62 13.50 0300
1" Non-Shrink Grout Under Columns
Q2
42.54
SF
$6.50
Err:509
1 Cefi
35.00
$8.00
Err:509
Err:509
Err:509
Err:509
SITEWORK
32 06 10.10 0401
Site Sidewalks (Broom finish Inc.)
Q2
3146
SF
$3.16
Err:509
3 Clab
600.00
$1.64
Err:509
Err:509
$0.02
Err:509
Err:509
32 13 13.23 0020
Heavy Duty Concrete Pavement
Q2
2332.55
SY
$22.00
Err:509
B-26
3000.00
$0.95
Err:509
Err:509
$1.18
Err:509
Err:509
32 13 13.23 0520
Reinforcement for Concrete Paving
Q2
2332.55
SY
$1.55
389.00
$1.62
Err:509
Err:509
Err:509
Err:509
03 30 53.40 4525
HC Ramp
Q2
12
LF
$330.00
Err:509
C-14H
12.22
$141.00
Err:509
Err:509
Err:509
Err:509
10 75 16.10 7600
Flagpole Base
Q2
EA
$1,275.00
Err:509
C-1
3.50
$297.00
Err:509
Err:509
Err:509
Err:509
05 12 23.17 0930
Bollards (Install)
Q2
90
LF
$77.00
Err:509
E-2
1200.00
$1.60
Err:509
Err:509
Err:509
Err:509
03 31 13.35 0300
Patio Area (4" Slab)
Q2
3.56
CY
$107.00
Err:509
Err:509
Err:509
Err:509
Err:509
$4.02
Err:509
1 Carp
37.00
$7.90
Err:509
Err:509
$11.92
Err:509
Err:509
Err:509
C-10C
1715.00
$0.46
Err:509
Err:509
$0.03
Err:509
Err:509
1850.00
$0.43
Err:509
Err:509
Err:509
Err:509
95.00
$4.88
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 2 Rodm
$2.55
$1.26
CONCRETE FINISHING
07 26 10.10 0900
Sheet Vapor Retarder
Q2
155.03
SQ
03 35 13.30 0250
Trowel Finish
Q2
15502.70
SF
03 35 13.30 0150
Broom Finish
Q2
291
SF
Err:509
C-10
03 39 23.13 0300
Curing & Sealing Compound
Q2
39.48
GAL
$24.50
Err:509
2 Clab
03 15 16.20 0140
Saw Cut Control Joints
Q2
1752
LF
$0.06
Err:509
C-27
1800.00
$0.31
Err:509
Err:509
03 15 16.30 2000
Isolation Joints
Q2
253
LF
$0.44
Err:509
1 Carp
375.00
$0.78
Err:509
Err:509
03 35 43.10 0540
Polished Concrete Floor (PC-1)
Q2
8.82
MSF
$31.50
Err:509
J-4A
2.80
$365.00
Err:509
Err:509
Floor Protection Rosin Paper 36"x520' Rolls
Q2
EA
Err:509
Err:509
Err:509
Err:509
$35.00Err:509 Err:509
Err:508
Err:508
Err:508
Err:508
P21
Subtotal
Total
Err:509
Err:508
$0.09
$161.00
$182,921
100.00%
Pricing | Masonry
Page No: P4
City of Northport
Sheet No. 4 of 26
Northport, AL
Date: 9/11/2016
T.O.by: MAD
Quantity
Reference
Description
WS Ref
Total
Column1
Column2
Column3
Column4
Material Cost
Unit
Unit Cost
Column5 Column6
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
FOUNDATION BLOCK (Grout Included)

04 22 10.26 0600
12" CMU Foundation Block
Q3
273.26 SF
$5.95
Err:509
D-8
350.00
$4.50
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
04 22 10.26 0550
8" CMU Foundation Block
Q3
1079.38 SF
$4.15
Err:509
D-8
415.00
$3.23
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
04 22 10.26 0500
6 CMU Foundation Block
Q3
290.02 SF
$3.05
Err:509
D-8
430.00
$3.04
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
CMU BLOCK
04 22 10.14 0450
12" CMU Block
Q3
4682.99 SF
$4.05
Err:509
D-9
310.00
$5.10
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
04 22 10.14 0300
6" CMU Block
Q3
536.37 SF
$2.31
Err:509
D-8
440.00
$3.04
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
Q3
5244 SF
$0.46
Err:509
G-1
2100.00
$0.77
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
WATERPROOFING/DAMPPROOFING
07 12 13.20 0100
Bituminous Dampproofing
$0.27
BOND BEAM (Inc. Grout and Reniforcement)

04 22 10.16 2150
12" Bond Beam
Q3
785.97 LF
$6.65
Err:509
D-9
250.00
$6.30
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
04 22 10.16 2150
16" Bond Beam
Q3
148.08 LF
$7.98
Err:509
D-9
150.00
$7.56
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
$0.97
Err:509
1 Bric
640.00
$0.45
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
LINTELS & ACCESSORIES

Lintels
05 12 23.45 0200
Steel Angle Lintels
Q3
1604 LBS
Block Lintels
04 22 10.33 3561
12" Block Lintels
Q3
29 LF
$2.02
Err:509
D-1
250.00
$2.10
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
04 22 10.33 3561
16" Concrete Beam Lintels
Q3
140 LF
$2.42
Err:509
D-1
200.00
$2.52
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
$45.00
Err:509
1 Bric
10.50
$27.50
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
04 05 19.16 1100
Anchor Ties (every 2.67 SF of Wall)
Q3
29.77
GROUTING
04 05 16.30 0210
6" CMU Wall
Q3
536.37 SF
$0.77
Err:509
D-4
720.00
$1.70
Err:509
Err:509
$0.19
Err:509
Err:509
Err:509 Err:509 Err:509
04 05 16.30 2000
12" CMU Grout
Q3
153.25 CF
$4.42
Err:509
D-4
350.00
$3.52
Err:509
Err:509
$0.38
Err:509
Err:509
Err:509 Err:509 Err:509
Q3
34.45 CLF
$22.50
Err:509
1 Bric
30.00
$9.60
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
2.10
$600.00
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
HORIZONTAL JOINT REINFORCEMENT

04 05 19.26 0200
Horizontal Joint Reinforcement
REBAR (GRADE 60)

032111.60 0500
Masonry Rebar (Grade 60)
Q3
2.51
$970.00
Err:509 4 Rodm
EXTERIOR SKIN MASONRY

04 21 13.13 3200
Brick Veneer
Q3
7949.61 SF
$3.61
Err:509
D-8
260.00
$5.15
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
04 73 20.10 0100
Precast Architectural Concrete
Q3
2858.21 SF
$10.80
Err:509
L-4
200.00
$2.60
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
7949.61 SF
$0.04
Err:509
1 Bric
560.00
$0.51
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
Err:509
3 Clab
8.00
$87.00
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
Err:509
4 Clab
160.00
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 Err:509
Err:508
Err:508
Err:508
Err:508
81.97%
$23,390
$14,246
$347
SCAFFOLDING & MISC.

04 01 30.60 0012
Acid Wash Brick
Q3
01 54 23.70 0091
Exterior & Interior Scaffolding Erection
Q3
79.50 CSF
01 54 23.70 0906
Exterior & Interior Scaffolding Rental
Q3
79.50 CSF
Subtotal
Submarkup (22%)
Total
$35.50
$37,982
$210,627
18.03%
100.00%
Pricing | Metals/Structural Steel

Page No: P5
City of Northport
Sheet No. 5 of 26
Northport, AL
Date: 9/11/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Material Cost
Unit Cost
Column3Column4Column5 Column6
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
STRUCTURAL STEEL
05 12 13.77 3211
Structural Steel
Q4
28.86
$2,650.00
Err:509
E-2
9.00
$213.00
Err:509
Err:509
$168.00
Err:509
Err:509
Q4
5.4
$222.75
Err:509
E-5
1.75
$29.70
Err:509
Err:509
$17.15
Err:509
Err:509
STEEL JOIST FRAMING

05 21 23.50 7020
Steel Joist Framing K Series
TRUSSES
Cold Formed Metal Trusses 6:12 Slope
05 44 13.60 1120
4' Span
Q4
20
EA
$0.90
Err:509
2 Carp
10.00
$33.00
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
6' Span
Q4
EA
$8.31
Err:509
2 Carp
10.00
$33.00
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
8' Span
Q4
24
EA
$15.81
Err:509
2 Carp
10.00
$33.00
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
12' Span
Q4
26
EA
$30.81
Err:509
2 Carp
10.00
$37.50
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
15' Span
Q4
19
EA
$42.81
Err:509
2 Carp
8.00
$37.50
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
18' Span
Q4
14
EA
$76.50
Err:509
2 Carp
8.00
$61.75
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
20' Span
Q4
EA
$84.00
Err:509
2 Carp
8.00
$65.00
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
22' Span
Q4
EA
$91.50
Err:509
2 Carp
8.00
$65.00
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
38' Span
Q4
EA
$156.50
Err:509
2 Carp
6.00
$88.00
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
44' Span
Q4
EA
$179.00
Err:509
2 Carp
6.00
$88.00
Err:509
Err:509
Err:509
Err:509
05 44 13.60 1120
60' Span
Q4
EA
$230.00
Err:509
2 Carp
4.00
$100.00
Err:509
Err:509
Err:509
Err:509
Cold Formed Metal Trusses 10:12 Slope

05 44 13.60 2120
4' Span
Q4
EA
$21.00
Err:509
2 Carp
10.00
$55.50
Err:509
Err:509
Err:509
Err:509
05 44 13.60 2120
6' Span
Q4
EA
$31.00
Err:509
2 Carp
10.00
$55.50
Err:509
Err:509
Err:509
Err:509
05 44 13.60 2120
8' Span
Q4
EA
$41.00
Err:509
2 Carp
10.00
$55.50
Err:509
Err:509
Err:509
Err:509
05 44 13.60 2120
18' Span
Q4
EA
$94.00
Err:509
2 Carp
8.00
$76.50
Err:509
Err:509
Err:509
Err:509
Cold Formed Metal Trusses Erection 6:12 Slope

05 44 13.60 5220
4' Span
Q4
20
EA
Err:509
F-6
48.00
$8.00
Err:509
Err:509
$11.20
Err:509
Err:509
05 44 13.60 5220
6' Span
Q4
EA
Err:509
F-6
48.00
$10.00
Err:509
Err:509
$11.50
Err:509
Err:509
05 44 13.60 5220
8' Span
Q4
24
EA
Err:509
F-6
48.00
$12.00
Err:509
Err:509
$11.80
Err:509
Err:509
05 44 13.60 5220
12' Span
Q4
26
EA
Err:509
F-6
44.00
$16.00
Err:509
Err:509
$12.40
Err:509
Err:509
05 44 13.60 5220
15' Span
Q4
19
EA
Err:509
F-6
44.00
$19.00
Err:509
Err:509
$12.80
Err:509
Err:509
05 44 13.60 5220
18' Span
Q4
14
EA
Err:509
F-6
44.00
$20.00
Err:509
Err:509
$13.00
Err:509
Err:509
05 44 13.60 5220
20' Span
Q4
EA
Err:509
F-6
46.00
$22.00
Err:509
Err:509
$14.20
Err:509
Err:509
05 44 13.60 5220
22' Span
Q4
EA
Err:509
F-6
46.00
$24.00
Err:509
Err:509
$13.87
Err:509
Err:509
05 44 13.60 5220
38' Span
Q4
EA
Err:509
F-6
40.00
$56.00
Err:509
Err:509
$18.00
Err:509
Err:509
05 44 13.60 5220
44' Span
Q4
EA
Err:509
F-6
40.00
$68.00
Err:509
Err:509
$19.25
Err:509
Err:509
05 44 13.60 5220
60' Span
Q4
EA
Err:509
F-6
36.00
$100.50
Err:509
Err:509
$34.50
Err:509
Err:509
Cold Formed Metal Trusses Erection 10:12 Slope

05 44 13.60 5320
4' Span
Q4
EA
Err:509
F-6
48.00
$16.00
Err:509
Err:509
$15.75
Err:509
Err:509
05 44 13.60 5320
6' Span
Q4
EA
Err:509
F-6
48.00
$17.00
Err:509
Err:509
$16.40
Err:509
Err:509
05 44 13.60 5320
8' Span
Q4
EA
Err:509
F-6
48.00
$18.00
Err:509
Err:509
$17.05
Err:509
Err:509
05 44 13.60 5320
18' Span
Q4
EA
Err:509
F-6
44.00
$38.00
Err:509
Err:509
$24.84
Err:509
Err:509
STEEL DECKING
05 31 23.50 2200
Steel Roof Decking
Q4
17870
SF
$1.51
Err:509
E-4
4500.00
$0.24
Err:509
Err:509
$0.02
Err:509
Err:509
05 31 33.50 6200
Steel Form Decking
Q4
398
SF
$1.37
Err:509
E-4
4000.00
$0.32
Err:509
Err:509
$0.04
Err:509
Err:509
81.55%
Subtotal
Submarkup (22% M,L&E, 41% L&E Only)
Total
Err:508
Err:508
Err:508
$134,857
$25,022
$3,397
$2,091
$30,511
$165,368
18.45%
100.00%
Pricing | Roofing
Page No: P6
City of Northport
Sheet No. 6 of 26
Northport, AL
Date: 9/11/2016
T.O.by: MAD
Quantity
Reference
Description
WS Ref
Total
Column1
Column2
Column3
Column4
Material Cost
Unit
Unit Cost
Column5 Column6
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost
Column112
Column12
Column122
Column13
Unit
ROOFING
07 41 13.20 0600
Standing Seam Metal Roof System 26 ga
Q5
10057.12 SF
$1.67
Err:509
G-3
950.00
$1.07
Err:509
Err:509
Err:509
Err:509
06 16 36.10 0305
Roof Sheathing 3/4" OSB
Q5
10057.12 SF
$0.93
Err:509
2 Carp
1612.00
$0.40
Err:509
Err:509
Err:509
Err:509
07 13 53.10 2700
30 Mil Self Adhering Underlayment
Q5
10057.12 SF
$0.24
Err:509
1 Rofc
560.00
$0.88
Err:509
Err:509
Err:509
Err:509
07 65 10.10 9328
Valley Flashing
Q5
52 LF
$0.69
Err:509
1 Rofc
155.00
$1.59
Err:509
Err:509
Err:509
Err:509
07 41 13.20 1205
Ridge Caps
Q5
46 LF
$4.34
Err:509
2 Shee
308.00
$2.15
Err:509
Err:509
Err:509
Err:509
07 71 43.10 0320
Drip Edge
Q5
637 LF
$2.24
Err:509
1 Carp
400.00
$0.73
Err:509
Err:509
Err:509
Err:509
07 71 23.10 0400
Downspouts
Q5
49.32 LF
$2.33
Err:509
1 Shee
140.00
$2.37
Err:509
Err:509
Err:509
Err:509
Roof Edge/Siding
Q5
06 11 10.30 6070
2x8 Wood Nailer
Q5
0.10 MBF
$690.00
Err:509
2 Carp
53.33 $1,950.00
Err:509
Err:509
Err:509
Err:509
06 11 10.30 6080
2x12 Wood Nailer
Q5
1.74 MBF
$910.00
Err:509
2 Carp
53.33 $1,950.00
Err:509
Err:509
Err:509
Err:509
04 72 10.10 0800
Metal Coping/Cap
Q5
868 LF
$8.90
Err:509
D-1
80.00
$6.55
Err:509
Err:509
Err:509
Err:509
07 42 13.20 0100
Aluminum Panels on Hat Channel
Q5
1700.49 SF
$1.66
Err:509
G-3
775.00
$1.45
Err:509
Err:509
Err:509
Err:509
07 42 13.30 0100
Metal Wall Panels
Q5
1006.46 SF
$1.28
Err:509
G-3
795.00
$1.42
Err:509
Err:509
Err:509
Err:509
Err:509
PVC Roof System
07 22 16.10 1745
5" Roof Deck Insualtion
Q5
7705 SF
$1.27
Err:509
1 Rofc
1300.00
$0.19
Err:509
Err:509
Err:509
07 54 19.10 8890
PVC Roofing
Q5
77.05 SQ
$154.00
Err:509
G-5
26.00
$43.50
Err:509
Err:509
Err:509
Err:509
04 72 10.10 0800
Parapet Cap
Q5
231 LF
$8.90
Err:509
D-1
80.00
$6.55
Err:509
Err:509
Err:509
Err:509
07 72 33.10 0900
Roof Access Hatch
Q5
1 EA
$965.00
Err:509
G-3
9.00
$125.00
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
Err:508
Err:508
81.97%
$15,070
$5,927
$126
Subtotal
Submarkup (22%)
Total
$7.45
$21,123
$117,137
18.03%
100.00%
Pricing | Waterproofing/Caulking
Page No: P7
City of Northport
Sheet No. 7 of 26
Northport, AL
Date: 9/12/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Material Cost
Unit Cost
Column3Column4
Column5 Column6
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
WATERPROOFING/DAMPPROOFING
07 25 10.10 0470
Building Wrap
Q6
6053 SF
Q6
15800 SF
$0.15
Err:509
1 Carp
3800.00
$0.08
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Subtotal
Err:508
81.97%
Submarkup (22%)
$3,984
JOINT SEALANTS
P21
Joint Sealants (SF Cost)
Total
Err:509
$22,095
18.03%
100.00%
Pricing | Drywall & ACT

Page No: P8
City of Northport
Sheet No. 8 of 26
Northport, AL
Date: 9/12/2016
T.O.by: MAD
Quantity
Reference
Description
WS Ref
Total
Column1
Column2
Column3
Column4
Material Cost
Unit
Unit Cost
Column5 Column6
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Labor
Subtotal
Column11
Column113
Crew
Daily
Prod.
Unit Cost
Equip
Subtotal
Column114 Column115
Total Cost
Unit Cost
Column112
Column12
Column122
Column13
Unit
EXTERIOR WALLS FRAMING & DRYWALL

09 21 16.33 1200
09 21 16.33 1200
09 29 15.10 0900
Exterior Wall to Parapet 1/2" Gyp on 6" Mtl Studs

Exterior Wall to Roof 1/2" Gyp on 6" Mtl Studs
Hat Channel System for Roof Edge
Q7
Q7
Q7
3158 SF
2895 SF
19.11 CLF
$1.19
$1.19
$33.50
Err:509
Err:509
Err:509
2 Carp
2 Carp
1 Carp
330.00
330.00
2.60
$1.77
$1.77
$113.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Q7
Q7
3158 SF
2895 SF
$0.61
$0.61
Err:509
Err:509
1 Carp
1 Carp
1350.00
1350.00
$0.22
$0.22
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Q7
Q7
Q7
Q7
Q7
Q7
Q7
Q7
Q7
9090
2100
314
46
2988
397
651
868
8.68
SF
SF
SF
SF
SF
SF
SF
SF
CLF
$1.12
$1.25
$1.12
$1.25
$1.82
$1.95
$0.84
$0.84
$33.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
1 Carp
340.00
320.00
340.00
340.00
245.00
225.00
340.00
340.00
2.60
$1.72
$1.83
$1.72
$1.83
$2.39
$2.60
$1.29
$1.29
$113.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Q7
Q7
Q7
Q7
Q7
Q7
Q7
Q7
9090
2100
314
46
2988
397
651
868
SF
SF
SF
SF
SF
SF
SF
SF
$0.60
$0.94
$0.45
$0.62
$0.60
$0.94
$0.45
$0.45
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1600.00
1600.00
1350.00
1350.00
1600.00
1600.00
1350.00
1350.00
$0.18
$0.18
$0.22
$0.22
$0.18
$0.18
$0.22
$0.22
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Q7
Q7
Q7
Q7
Q7
Q7
254
741
80
177.90
7530
7530
SF
SF
SF
SF
SF
SF
$9.55
$0.57
$0.71
$2.24
$0.49
$0.35
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
1 Carp
2 Carp
2 Carp
2 Carp
1 Carp
2 Carp
500.00
765.00
765.00
350.00
600.00
765.00
$0.59
$1.16
$1.16
$1.67
$0.49
$0.77
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
$635.00
Err:509
1 Carp
0.17 $1,725.00
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509
$2.89
$3.18
$2.95
Err:509
Err:509
Err:509
1 Carp
1 Carp
1 Carp
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
Err:508
Err:508
$20,478
$6,621
$0
$27,100
EXTERIOR WALLS INSULATION

07 21 16.20 0184
07 21 16.20 0184
Exterior Wall to Parapet 1/2" Gyp on 6" Mtl Studs

Exterior Wall to Roof 1/2" Gyp on 6" Mtl Studs
INTERIOR WALLS FRAMING & DRYWALL (Waste Factor Inc.)

09 21 16.33 3800
09 21 16.33 4000
09 21 16.33 3800
09 21 16.33 4000
09 21 16.33 7600
09 21 16.33 7800
09 21 16.33 3800
09 21 16.33 3800
09 29 15.10 0900
Wall Type 1A 5/8" Gyp Brd 2 Sides w/ Sound Attentuation on 3 5/8" Mtl Stud
Wall Type 1B 5/8" Gyp Brd 2 Sides w/ Sound Attentuation on 6" Mtl Stud
Wall Type 1C 5/8" Gyp Brd 2 Sides w/ Batt Insulation on 3 5/8" Mtl Stud
Wall Type 1D 5/8" Gyp Brd 2 Sides w/ Batt Insulation on 6" Mtl Stud
Wall Type 2A 5/8" FR Gyp Brd X 2 Sides w/ Sound Attentuation on 3 5/8" Mtl Stud
Wall Type 2B 5/8" FR Gyp Brd X 2 Sides w/ Sound Attentuation on 6" Mtl Stud
Wall Type 4A 5/8" Gyp Brd 1 Side w/ Batt Insulation on 3 5/8" Mtl Stud
Wall Type 4B 5/8" Gyp Brd 1 Side w/ Batt Insulation on 3 5/8" Mtl Stud
7/8" Hat Channel for Wall Type 4B
INTERIOR WALLS INSULATION (Waste Factor Inc.)

07 21 16.20 1320
07 21 16.20 1340
07 21 16.20 0120
07 21 16.20 0484
07 21 16.20 1320
07 21 16.20 1340
07 21 16.20 0120
07 21 16.20 0120
Wall Type 1A 3 1/2" Thick Sound Attentuation R15

Wall Type 1B 5 1/2" Thick Sound Attentuation R23
Wall Type 1C 3 1/2" Thick Batt Insulation R21
Wall Type 1D 6" Thick Batt Insulation R21
Wall Type 2A 3 1/2" Thick Sound Attentuation R15
Wall Type 2B 5 1/2" Thick Sound Attentuation R23
Wall Type 4A 3 1/2" Thick Batt Insulation R21
Wall Type 4B 3 1/2" Thick Batt Insulation R21
CEILINGS
09 51 23.10 1300
09 29 10.30 3050
09 29 10.30 3250
09 21 16.33 1600
07 21 16.10 2150
09 29 10.30 1050
Perforated Metal Ceiling

5/8 "Gyp Board Ceiling on Mtl Studs
Moisture Resistant Gyp Board on Mtl Studs for EIFS
EIFS System 1/2" Sheathing on 3 5/8" Mtl Studs
6 1/2" Batt Insulation Ceiling 2 Layer, R19 total R38
Sub Ceiling 1/2" Gyp board on Metal Trusses
BLOCKING
06 11 10.02 2620
Wood Blocking
Q7
4.12 MBF
Q7
Q7
Q7
6362 SF
1770 SF
4698 SF
CEILINGS
09 51 23.30 0800
09 51 23.30 0800
09 51 23.30 0800
ACT Grid System, Complete

2x2 ACT (AC-PNL-A)
2x2 ACT Vinyl Covered (AC-PNL-B)
2x2 ACT Vinyl Covered w/ Hold Down Clips (AC-PNL-C)
Subtotal
Submarkup (22%)
Total
345.00
345.00
345.00
$0.85
$0.85
$0.85
$150,280
SF
SF
SF
81.97%
18.03%
100.00%
Pricing | Glass & Glazing

Page No: P9
City of Northport
Sheet No. 9 of 26
Northport, AL
Date: 9/12/2016
T.O.by: MAD
Quantity
Reference
Description
WS Ref
Total
Column1
Column2
Column3
Column4
Material Cost
Unit
Unit Cost
Column5 Column6
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
STOREFRONT PUNCH WINDOWS

08 51 13.10 0251
08 51 13.10 0251
Storefront Frame Windows Exterior

Storefront Frame Windows Interior
Q8
Q8
628 SF
13 SF
$20.00
$16.55
Err:509
Err:509
L-4
L-4
200.00
200.00
$3.20
$2.60
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Storefront Frames & Glass Exterior (Inc. Door and Hardware)

Storefront Frames & Glass Interior (Inc. Door & Hardware)
Q8
Q8
324 SF
281 SF
$22.50
$22.50
Err:509
Err:509
2 Glaz
2 Glaz
150.00
150.00
$3.80
$3.80
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Temporary Window Protection 24x250 Rolls
Q8
2 EA
$21.72
Err:509
1 Carp
3000.00
$0.39
Err:509
Err:509
Err:509
Err:509
Err:509 EA
Err:509
$5.95
$5.95
$5.95
$5.95
Err:509
Err:509
Err:509
Err:509
2 Glaz
2 Glaz
2 Glaz
2 Glaz
120.00
120.00
120.00
120.00
$4.75
$4.75
$4.75
$4.75
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
STOREFRONT FRAMES AND GLASS (Glazing Inc.)

08 43 13.20 0500
08 43 13.20 0500
P21
GLAZING
08 81 10.10 0600
08 81 10.10 0600
08 81 10.10 0600
08 81 10.10 0600
Storefront Frame Windows Exterior

Storefront Frame Windows Interior
Folding Doors
Overhead Doors
Q8
Q8
Q8
Q8
628
13
66
351
SF
SF
SF
SF
Subtotal
Err:508
Err:508
Err:508
Err:508
Submarkup (22%)
$7,200
$1,261
$0
$8,461
Total
$46,921
SF
SF
SF
SF
81.97%
18.03%
100.00%
Pricing | Doors, Frames, & Hardware

Page No: P10
City of Northport
Sheet No. 10 of 26
Northport, AL
Date: 9/13/2016
T.O.by: MAD
Quantity
Reference
Description
WS Ref
Total
Column1
Column2
Column3
Column4
Material Cost
Unit
Unit Cost
Column5 Column6
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
DOOR FRAMES
08 12 13.13 0025
08 12 13.13 0025
08 12 13.13 0030
08 12 13.13 0028
08 12 13.13 0025
08 12 13.13 0040
08 12 13.13 0040
HM Door Frames
Single HM Door Frame 2-10"x7'-4"
Single HM Door Frame 3'-4"x7'-4" (F2)
Single HM Door Frame 4'-4"x7'-2"
Single HM Door Frame 3'-8"x7'-4" w/ Windows (F3)
Single HM Door Frame 3'-4"x7'-2" (F1)
Double HM Door Frame 6'-4"x7'-2" (F1)
Double HM Door Frame 6'-4"x7'-4" (F2)
Q9
Q9
Q9
Q9
Q9
Q9
Q9
2
11
1
1
37
3
1
EA
EA
EA
EA
EA
EA
EA
$146.00
$146.00
$152.00
$153.00
$146.00
$204.00
$213.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
16.00
16.00
16.00
16.00
16.00
14.00
14.00
$36.50
$36.50
$36.50
$36.50
$36.50
$42.00
$42.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
DOORS
08 14 16.09 2180
08 14 16.20 0790
08 14 16.09 2121
08 14 16.09 2200
08 14 16.09 2180
Particleboard Solid Core Wood Doors

Solid Core Wood Doors 3'x7' (x2 for Double Doors)
Solid Core Wood Doors 3'x7' (x2 for Double Doors) 20 Min
Solid Core Wood Doors 2'-6"x7'
Solid Core Wood Doors 3'-4"x7'
Solid Core Wood Doors 3'x7' w/ Doorlite
Q9
Q9
Q9
Q9
Q9
31
8
2
1
4
EA
EA
EA
EA
EA
$123.00
$435.00
$103.00
$139.00
$217.50
Err:509
Err:509
Err:509
Err:509
Err:509
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
13.00
12.00
15.00
13.00
15.00
$45.00
$49.00
$39.00
$49.00
$45.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
08 13 13.13 1570
08 13 13.13 1570
08 13 13.13 1570
08 13 13.13 1570
HM Doors
HM Doors 3'x7' (x2 for Double Doors)
HM Doors 3'x7' (x2 for Double Doors) Exterior
HM Doors 3'x7' w/ Doorlite
HM Doors 3'x7' w/ Doorlite Exterior
Q9
Q9
Q9
Q9
5
4
2
2
EA
EA
EA
EA
$560.00
$560.00
$654.50
$654.50
Err:509
Err:509
Err:509
Err:509
2 Carp
2 Carp
2 Carp
2 Carp
18.00
18.00
18.00
18.00
$32.50
$32.50
$32.50
$32.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
08 36 13.10 2700
Sectional Overhead Doors (Hardware Inc.)

14'x14'-2" Aluminum Overhead Door w/ Lites
Q9
3 EA
$3,500.00
Err:509
1 Carp
8.00
$738.00
Err:509
Err:509
Err:509
Err:509
08 36 13.10 2700
Folding Doors (Hardware Inc.)

14'x14'-2" Four-Fold Steel 14 ga Door w/ Glazed Panels
Q9
3 EA
$4,900.00
Err:509
1 Carp
6.00 $1,033.20
Err:509
Err:509
Err:509
Err:509
$750.00
$300.00
$200.00
$250.00
$125.00
$150.00
$110.00
$110.00
$110.00
$300.00
$110.00
$110.00
$110.00
$110.00
$125.00
$110.00
$110.00
$500.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
$750.00
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:508
Err:508
Err:508
Err:508
$12,954
$1,559
$0
$14,513
DOOR HARDWARE
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
08 71 20.40 0400
Door Hardware Schedule

HW-2
HW-3
HW-4
HW-5
HW-6
HW-7
HW-8
HW-9
HW-10
HW-11
HW-12
HW-13
HW-14
HW-15
HW-16
HW-17
HW-18
HW-19
Subtotal
Submarkup (22%)
Total
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
Q9
2
2
1
1
1
4
7
1
3
1
3
2
2
11
2
8
4
1
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
$40.00
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$29.50
$40.00
$80,481
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
81.97%
18.03%
100.00%
Pricing | Flooring & Hard Tile

Page No: P11
City of Northport
Sheet No. 11 of 26
Northport, AL
Date: 9/13/2016
T.O.by: MAD
Quantity
Reference
Description
WS Ref
Total
Column1
Column2
Column3
Column4
Material Cost
Unit
Unit Cost
Column5 Column6
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
FLOORING
09 68 16.10 0700
09 30 13.10 3270
09 30 13.10 3310
09 65 19.33 6050
09 65 13.13 1110
Carpet Tile (CPT-1)

Porcelain Tile 12x12 (PT-1)
Porcelain Tile 2x2 (PT-6)
Rubber Tile 4x6x1/2 (RT-1)
Rubber Base 6"
Q10
Q10
Q10
Q10
Q10
372
760
60
347
2578
SY
SF
SF
SF
LF
$25.00
$6.69
$6.54
$5.70
$1.77
Err:509
Err:509
Err:509
Err:509
Err:509
1 Tilf
D-7
D-7
1 Tilf
1 Tilf
75.00
290.00
190.00
400.00
315.00
$3.56
$1.64
$2.51
$0.67
$0.85
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
HARD TILE WALLS

09 30 13.10 5820
09 30 13.10 0020
Porcelain Tile Wall

Glazed Wall Tile (GWT)
Q10
Q10
2816
11
SF
SF
$4.35
$2.46
Err:509
Err:509
D-7
1 Tilf
160.00
50.00
$2.98
$5.35
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
09 68 16.10 0720
Extra Material Carpet Tile (CPT-1)
Q10
18.6
SY
$32.00
Err:509
1 Tilf
75.00
$0.00
Err:509
Err:509
Err:509
Err:509
81.97%
Subtotal
Err:508
Err:508
Err:508
Err:508
Submarkup (22%)
$7,522
$1,831
$0
$9,352
Total
$51,862
18.03%
100.00%
Pricing | Painting
Page No: P12
City of Northport
Sheet No. 12 of 26
Northport, AL
Date: 9/13/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Material Cost
Unit
Unit Cost
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Uni
t
Total Cost
Unit Cost
Column112
Column12
Column122
Column13
FLOORING
09 96 53.10 0100
Sealed Concrete Flooring (S-CONC), 2 coats
Q11
1128 SF
$0.27
Err:509
SF
SF
LF
SF
$0.20
$0.19
$0.05
$0.19
Err:509
Err:509
Err:509
Err:509
650.00
$0.39
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
1 Pord
1 Pord
1 Pord
1 Pord
350.00
615.00
615.00
$0.79
$0.42
$0.39
$0.42
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
INTERIOR PAINTING
09 91 23.72 1670
09 91 23.72 2810
09 91 23.52 7250
09 91 23.72 2810
Walls (Prime Coat Inc.)

Satin Finish (PNT-1)
Semi Gloss Finish (PNT-3)
Trim Semi Gloss Finish (PNT-2)
Misc. Touchup
Q11
Q11
Q11
Q11
09 91 23.72 2810
Ceilings
Satin Finish (PNT-1)
Q11
720 SF
$0.19
Err:509
1 Pord
615.00
$0.42
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Q11
56 EA
$7.00
Err:509
1 Pord
30.00
$3.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
81.97%
20703
2258
2258
250
Err:509
Err:509
Err:509
Err:509
HM FRAMES
P21
HM Frames
Subtotal
Err:508
Err:508
Err:508
Err:508
Submarkup (22%)
$1,224
$2,589
$0
$3,813
Total
$21,143
18.03%
100.00%
Pricing | Millwork/Finish Carpentry

Page No: P13
City of Northport
Sheet No. 13 of 26
Northport, AL
Date: 9/14/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref Total
Unit
Material Cost
Unit Cost
Column3
Column4
Column5 Column6
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost
Column112
Column12
Column122Column13
Unit
WOOD TRIM
06 22 13.45 4500
Nominal 1"x3"
Q12
2258
LF
$1.99
Err:509
1 Carp
Q12
Q12
Q12
Q12
Q12
66.67
57.50
12
63.67
46.39
LF
LF
LF
LF
LF
$120.00
$160.00
$260.00
$80.00
$48.00
Err:509
Err:509
Err:509
Err:509
Err:509
2 Carp
2 Carp
2 Carp
2 Carp
2 Carp
Q12
Q12
90.90 SF Shlf
325 LF
$5.56
$1.87
Err:509
Err:509
1 Sswk
1 Carp
200.00
$1.46
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509
$30.00
$40.00
$65.00
$20.00
$12.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
$1.27
$3.90
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
Err:509
Err:509
CASEWORK
P21
P21
P21
P21
P21
Wall Mounted Cabinets 36" Plastic Laminate

Base Cabinets 36" Plastic Laminate
Full Height Cabinets 7'-8" Plastic Laminate
Solid Surface Counterops Simulated Stone w/ 4" Backsplas
Plastic Laminate Clad Countertops w/ 4" Backsplash
SHELVING
10 56 13.10 0300
10 57 23.19 0600
Metal Angle Shelving 6'

Plywood Shelving (Boot Room)
185.00
75.00
Subtotal
Err:508
Err:508
Err:508
Err:508
Submarkup (22%)
$7,314
$1,560
$0
$8,875
Total
$49,215
81.97%
18.03%
100.00%
Pricing | Specialties
Page No: P14
City of Northport
Sheet No. 14 of 26
Northport, AL
Date: 9/14/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref Total Unit
Material Cost
Unit Cost
Column3
Column4
Column5 Column6
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
TOILET, BATH, & LAUNDRY ACCESSORIES

10 28 13.13 0800
10 28 13.13 0900
10 28 13.13 1100
10 28 13.13 1105
10 28 13.13 6100
10 28 13.13 4600
10 28 13.13 0610
10 28 13.13 4300
10 28 13.13 6050
10 28 13.13 0200
Grab Bar
18"
24"
36"
48"
Q13
Q13
Q13
Q13
4
6
4
4
EA
EA
EA
EA
$29.00
$29.00
$31.50
$48.00
Err:509
Err:509
Err:509
Err:509
1 Carp
1 Carp
1 Carp
1 Carp
24.00
23.00
22.00
20.00
$12.20
$12.75
$13.30
$14.65
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Q13
Q13
Q13
Q13
Q13
Q13
7
7
7
13
4
4
EA
EA
EA
EA
EA
EA
$17.80
$46.50
$50.00
$18.95
$100.00
$28.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
1 Carp
30.00
20.00
10.00
36.00
10.00
13.00
$9.75
$14.65
$10.00
$8.15
$12.00
$22.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Q13
Q13
Q13
3 EA
2 EA
1 EA
$600.00
$750.00
$194.00
Err:509
Err:509
Err:509
2 Carp
2 Carp
2 Carp
7.00
7.00
8.00
$66.80
$83.50
$73.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Q13
Q13
4 EA
4 EA
$81.00
$155.00
Err:509
Err:509
Q-12
8.00
$75.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509rr:509
Err:509rr:509
Q13
Q13
Q13
4 EA
2 EA
127 SF
$150.00
$225.00
$9.25
Err:509
Err:509
Err:509
1 Carp
1 Carp
2 Glaz
10.00
8.00
160.00
$29.50
$29.50
$3.56
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
EA
EA
EA
LS
$283.00
$970.00
$1,500.00
$1,000.00
Err:509
Err:509
Err:509
Err:509
1 Shee
2 Carp
1 Carp
1 Carp
20.00
14.00
10.00
60.00
$16.55
$42.00
$30.00
$10.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Q13
Q13
104 LF
135 LF
$4.37
$7.10
Err:509
Err:509
1 Carp
2 Carp
60.00
160.00
$4.88
$3.66
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
40' Aluminum Tapered Flag Pole (Concrete Base not Inc Q13
1 EA
$2,775.00
Err:509
K-1
1.20
$450.00
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
Err:508
100.00%
Toilet Tissue Dispenser

Soap Dispenser
Paper Towel Dispenser
Robe Hook
Fold Down Seat
Shower Curtain w/ Rod
TOILET PARTITIONS
10 21 13.19 1750
10 21 13.19 1750
10 21 13.16 4800
Solid Plastic Toilet Partition

Solid Plastic Toilet Partition, Handicap
Solid Plastic Urinal Screen
FIRE EXTINGUISHER
10 44 16.13 1080
10 44 13.53 1000
Portable Fire Extinguisher

Wall Cabinet
Err:509
Err:509
MIRRORS
10 28 13.13 3200
10 28 13.13 3200
08 83 13.10 0200
24"x48" Mirror
48"x48" Mirror
Weight Room Mirror
MISCELLANEOUS
10 51 13.10 0140
10 11 13.13 6200
P21
P21
24"x24"x72" Metal Lockers

White Board
Mobile Hose Drying Racks
Signage
Q13
Q13
Q13
Q13
24
3
1
1
Err:509
Err:509
Err:509
Err:509
WALL PROTECTION
10 26 13.10 0700
10 26 13.10 0020
Plastic Cornerguards
Aluminum Edge Trim
SITE SPECIALTIES
10 75 16.10 0500
Subtotal
Err:508
$0
Total
0.00%
$27,734
100.00%
Pricing | Furnishings
Page No: P15
City of Northport
Sheet No. 15 of 26
Northport, AL
Date: 9/14/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref Total Unit
Material Cost
Unit Cost
Column3
Column4
Column5 Column6
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
MISCELLANEOUS
P21
12 24 13.10 1300
Bed Panel System

Roller Shades
Q14
Q14
8 EA
476 SF
$1,275.00
$2.90
Err:509
Err:509
2 Carp
1 Carp
5.00
685.00
$25.00
$0.43
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
81.97%
Subtotal
Err:508
Err:508
Err:508
Err:508
Submarkup (22%)
$2,548
$54
$0
$2,602
Total
$14,430
18.03%
100.00%
Pricing | Equipment
Page No: P16
City of Northport
Sheet No. 16 of 26
Northport, AL
Date: 9/15/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref Total Unit
Material Cost
Unit Cost
Column3
Column4
Column5 Column6
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column11
Column113
Column114
Column115
Column112
Column12
Column122
Column13
Crew
Daily
Prod.
RESIDENTIAL APPLIANCES
11 30 13.15 1250
11 30 13.15 0020
11 30 13.16 6150
11 46 83.10 6180
11 30 13.17 2800
11 30 13.24 5000
11 21 73.26 6100
11 30 13.25 0500
Microwave Oven
Cooking Range
Refrigerator/Freezer
Icemaker
Dishwasher
Washer
Washer-Extractor
Dryer
Q15
Q15
Q15
Q15
Q15
Q15
Q15
Q15
2
1
2
1
1
1
1
2
EA
EA
EA
EA
EA
EA
EA
EA
$270.00
$850.00
$1,000.00
$2,525.00
$800.00
$875.00
$9,275.00
$675.00
Err:509 1 Elec
Err:509 2 Clab
Err:509 2 Clab
Err:509
Q-5
Err:509
L-1
Err:509 1 Plumb
Err:509
L-6
Err:509 1 Plumb
4.00
$90.00
10.00
$50.00
7.00
$66.00
0.56 $1,125.00
2.00
$109.00
3.00
$116.00
0.80
$655.00
3.00
$116.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Subtotal
Err:508
Err:508
Err:508
Err:508
Submarkup (22%)
$4,007
$350
$0
$4,357
Total
$24,163
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
81.97%
18.03%
100.00%
Pricing | HVAC
Page No: P17
City of Northport
Sheet No. 17 of 26
Northport, AL
Date: 9/15/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Material Cost
Unit Cost
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
HVAC
50 17 00.36 2770
HVAC
Subtotal
Submarkup (22%)
Total
Q16
15800 SF
$7.75
Err:509
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
$26,939
$0
Err:508
Err:508
81.97%
$0
$26,939
$149,389
18.03%
100.00%
Pricing | Electrical
Page No: P18
City of Northport
Sheet No. 18 of 26
Northport, AL
Date: 9/15/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Material Cost
Unit Cost
Labor Cost
Material Subtotal
Column7
Crew
Daily
Prod.
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
ELECTRICAL
50 17 00.36 2900
Electrical
Subtotal
Submarkup (22%)
Total
Q16
15800 SF
$9.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
$33,022
$0
Err:508
Err:508
81.97%
$0
$33,022
$183,122
18.03%
100.00%
Pricing | Plumbing
Page No: P19
City of Northport
Sheet No. 19 of 26
Northport, AL
Date: 9/15/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Material Cost
Unit Cost
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column11
Column113
Column114
Column115
Column112
Column12
Column122
Column13
Crew
Daily
Prod.
PLUMBING
50 17 00.36 2720
Plumbing
Subtotal
Submarkup (22%)
Total
Q16
15800 SF
$8.25
Err:509
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
Err:508
Err:508
$28,677
$0
$0
$28,677
$159,027
Err:509Err:509
Err:509
81.97%
18.03%
100.00%
Pricing | Fire Protection

Page No: P20
City of Northport
Sheet No. 20 of 26
Northport, AL
Date: 9/15/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Material Cost
Unit Cost
Labor Cost
Material Subtotal
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
FIRE PROTECTION
P21
Fire Protection
Q16
15800 SF
$2.50
Err:509
Err:509
Err:509
Err:509
Err:509
81.97%
Subtotal
Err:508
Err:508
Err:508
Err:508
Submarkup (22%)
$8,690
$0
$0
$8,690
Total
$48,190
18.03%
100.00%
Pricing | Unit Prices

City of Northport
Northport, AL
Reference
Column1
Prof. Olsen Seminar Handout

Specification 01210-2
Specification 01210-2
Estimator Source B&G
Home Depot
Home Depot

City of Northport
Northport, AL
Reference
Column1
Global Industrial
Overstock.com
Olsen PC1
Olsen PC1
Olsen PC1
Olsen PC1
Olsen PC1
Olsen PC1
Olsen PC1
Olsen PC1
Olsen PC1
Specs

City of Northport
Northport, AL
Reference
Column1
Page No: P21

Sheet No. 21 of 26
Date: 9/15/2016
T.O.by: MAD
Description
Column2
Unit Cost
Unit
Column12 Column122
UNIT PRICES
Sitework
Clear & Grub
Topsoil Strip
Cut to Fill & Compact
Import & Compact
Topsoil Haul
Construction Staking/Layout ALLOWANCE
Unsuitable Soil Excavation & Disposal ALLOWANCE
Meter/BFP Assembly w/ Vault
Gate Valve Assembly w/ Vault
Detector Check Assembly w/ Vault
Check Valve & Post Mounted Siamese Connection w/ Vault
Concrete
Floor Protection Rosin Paper 36"x520' Rolls
Waterproofing/Caulking
Joint Sealants (SF Cost)
Glass & Glazing
Temporary Window Protection 24x250 Rolls
Painting
HM Frames (Paint)
$5,000.00
$6.00
$11.00
$20.00
$15.00
$9,000.00
$15.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
CY
AL
CY
Err:509
Err:509
Err:509
Err:509
$35.00
EA
$1.07
SF
$21.96
EA
$9.14
EA
Page No: P21

Sheet No. 21 of 26
Date: 9/15/2016
T.O.by: MAD
Description
Column2
Millwork/Finish Carpentry
Wall Mounted Cabinets 36" Plastic Laminate
Base Cabinets 36" Plastic Laminate
Full Height Cabinets 7'-8" Plastic Laminate
Solid Surface Counterops Simulated Stone w/ 4" Backsplash
Plastic Laminate Clad Countertops w/ 4" Backsplash
Unit Cost
Unit
Column12 Column122
$138.36
$184.48
$299.78
$92.24
$55.34
LF
LF
LF
LF
LF
Specialties
Mobile Hose Drying Racks
Signage
$1,518.36
$1,006.12
EA
LS
Furnishings
Bed Panel System
$1,290.30
EA
$2.50
SF
Fire Protection
Fire Protection
JOH Items
Move-on & Set-up
Small Tools
Fire Protection
Drug Testing
Personal Safety Equipment
Traffic Control
Travel Expenses
Worker Transporatation
Demobilization
General Contingency Allowance
$1,800.00
$3,000.00
$500.00
$1,000.00
$3,500.00
$1,450.00
$1,750.00
$388.89
$1,800.00
$50,000.00
LS
LS
LS
LS
LS
LS
LS
Month
LS
AL
Page No: P21

Sheet No. 21 of 26
Date: 9/15/2016
T.O.by: MAD
Description
Column2
Unit Cost
Unit
Column12 Column122
Pricing | Alternates
Page No: P22
City of Northport
Sheet No. 22 of 26
Northport, AL
Date: 9/15/2016
T.O.by: MAD
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Column3Column4Column5
Material Cost
Labor Cost
Unit Cost
Material Subtotal
Column6
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
ALTERNATE No. 2
07 19 19.10 0200
FAMAB System at exterior walls in lieu of Bituminous

Dampproofing at CMU Walls and building wrap at sheathing
and metal stud exterior walls
Q6
Err:509
SF
$0.34
Err:509
Subtotal
Submarkup (22%)
1 Rofc
4000.00
$0.06
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
Err:508
Err:508
81.97%
$845
$91
$0
$936
Total
18.03%
$5,192
Quantity
Reference
Description
Column1
Column2
WS Ref
Total
Unit
Column3Column4Column5
Material Cost
100.00%
Labor Cost
Unit Cost
Material Subtotal
Column6
Column7
Unit Cost
Adjusted
Rate
Column11
Crew
Daily
Prod.
Labor
Subtotal
Unit Cost
Equip
Subtotal
Total Cost
Unit Cost Unit
Column112
Column12
Column122
Column13
ALTERNATE No. 3
32 13 13.23 0020
32 13 13.23 0520
Heavy Duty Concrete Paving in lieu of Heavy Duty Asphalt Pavin

Reinforcement for Concrete Paving
Subtotal
Q2
Q2
836.11
836.11
SY
SY
$22.00
$1.55
Err:509
B-26
Err:509 2 Rodm
Err:508
3000.00
389.00
$0.95
$1.62
Err:509
Err:509
Err:509
Err:509
Err:508
$1.18
Err:509
Err:509
Err:509
Err:509
Err:508
Err:508
100.00%
0.00%
Total
$21,992
100.00%
Jobsite Overhead
Page No: P23

Sheet No. 23 of 26
Date: 9/16/2016
T.O.by: MAD
City of Northport
Morthport,AL
Pr Ref
Item
Qty
Unit
Unit Cost
Material
Labor
$1,000.00
Equipment
Sub
Total
P21
Move-on & Set-up
LS
$1,800.00
$800.00
01 58 13.50 0020
Job Sign/Project Signage
EA
$50.00
$100.00
01 71 21.13 1100
Initial Survey
Day
$1,400.00
$800.00
01 31 13.20 0240
Superintendent
36
Wks
$1,638.89
$59,000.00
01 52 13.20 0250
Field Office
Month
$188.00
$1,692.00
$1,692.00
01 52 13.40 0100
Field Office Equipment
Month
$80.00
$720.00
$720.00
01 52 13.40 0120
Field Office Supplies
Month
$80.00
$720.00
$720.00
01 52 13.40 0140
Cell-Phone
Month
$85.00
$765.00
$765.00
01 52 13.40 0160
Electricity
Month
$175.00
$1,575.00
$1,575.00
01 54 33.40 6410
Toilets
Month
$370.00
$3,330.00
$3,330.00
P21
Small Tools
LS
$3,000.00
$3,000.00
$3,000.00
01 54 33.40 0160
Lull
Month
$600.00
$4,800.00
$4,800.00
01 54 33.40 0160
Telescoping Boom
Month
$600.00
$3,600.00
$3,600.00
P21
Fire Protection
LS
$500.00
$500.00
01 74 13.20 0050
General Clean-up
15.8
MSF
$26.74
$34.44
347.6
$40.45
$422.49
01 74 13.20 0100
Final Clean-up
15.8
MSF
$53.16
$36.50
$718.90
$84.53
$839.93
02 41 19.19 0725
Waste Hauling 20CY Dumpster
32
Wks
$565.00
$18,080.00
$18,080.00
P21
Drug Testing
LS
$1,000.00
$1,000.00
$1,000.00
P21
Personal Safety Equipment
LS
$3,500.00
$3,500.00
$3,500.00
01 56 23.10 4000
Roof Edge Barrier & Warning Flags
2200
LF
$0.09
$154.00
$44.00
$198.00
01 56 26.50 0200
Temporary Fence
1250
LF
$5.45
$5,362.50
$1,450.00
$6,812.50
P21
Traffic Control
LS
$1,450.00
$650.00
$800.00
$1,450.00
P21
Travel Expenses
LS
$1,750.00
$1,750.00
P21
Worker Transporatation
Month
$388.89
P21
Demobilization
LS
$1,800.00
P21
General Contingency Allowance
AL
$50,000.00
Total
$1,800.00
$100.00
$2,000.00
$59,000.00
$500.00
$1,750.00
$3,500.00
$800.00
$2,800.00
$1,000.00
$3,500.00
$1,800.00
$50,000.00
$44,569
$65,161
$14,025
$173,755
RECAP SHEET
City of Northport
Morthport,AL
Pr Ref
Description
Material
DEMOLITION
SITEWORK
LANDSCAPING
CONCRETE
MASONRY
STEEL
ROOFING
WATERPROOFING/CAULKING
DRYWALL & ACT
$141,206
GLASS & GLAZING
DOORS, FRAMES, & HARDWARE
FLOORING
PAINTING
MILLWORK/FINISH CARPENTRY
SPECIALTIES
$25,221
FURNISHINGS
EQUIPMENT
HVAC
ELECTRICAL
PLUMBING
FIRE PROTECTION
JOBSITE OVERHEAD
SUBTOTAL BASE BID/PROJECT COST
$44,569
$210,997
1.8%
1.8% Education Tax (Note: Inc in Sub MU%

applied on Price Shts)
31.65%
$3,798
Labor Burden
Total Direct Cost

0.75%
Insurance
1.00%
Permits & Fees
0.5%
Financing Costs
10.15%
General Overhead
6.50%
Profit
Tier Chart
Bonds
BASE BID/PROJECT COST
ALTERNATES
(Deduct) Alt. No. 2: Provide FAMAB System at all exteriors
walls in lieu of Building Wrap & Butiminous Dampproofing
(Add) Alt. No. 3: Concrete paving at North parking area in
lieu of asphalt paving
NOTES:
1 We exclude any utility relocation
$214,794
2 Sales Tax Rates apply as follows: 1.8% Education Tax on building materials, 9% Sales Tax
3 $50,000 Contigency Allowance added to JOH line item total
Bond Rates
First $100,000
Next $400,000
Next $2,000,000
Next $2,500,000
$25.00 per M
$2,500 plus $15.00 per M
$8,500 plus $10.00 per M
$28,500 plus $7.50 per M
Page No: P24

Sheet No. 24 of 26
Date: 9/16/2016
T.O.by: MAD
Labor
$30,796
Equipment
Sub
Total
$45,000
$45,000
$643,810
$643,810
$57,732
$57,732
$10,709
$182,711
$210,627
$210,627
$165,368
$165,368
$117,137
$117,137
$22,095
$22,095
$150,280
$150,280
$46,921
$46,921
$80,481
$80,481
$51,862
$51,862
$21,143
$21,143
$49,215
$49,215
$2,513
$27,734
$65,161
$14,025
$98,470
$24,734
$14,430
$14,430
$24,163
$24,163
$149,389
$149,389
$183,122
$183,122
$159,027
$159,027
$48,190
$48,190
$173,755
$2,239,992
$2,624,192
$2,226
$6,024
$31,166
$129,636
$31,166
$26,960
$2,239,992
$2,661,382
$24,933
$33,244
$16,622
$337,424
$216,084
$34,683
$3,324,371
$18,596
$39,505
Hard Key "Method"
TDC=
terials, 9% Sales Tax to equipment
5.00 per M
0.00 per M
7.50 per M
BB=TDC+(BB*Insurance)+(BB*Permits&Fees)+(BB
BB=2661381.99+(BB*.0075)+(BB*.01)+(BB*.0050)+(
BB=2661381.99+(BB*.0075)+(BB*.01)+(BB*.0050)+(
BB=2661381.99+.1990BB
0.1965
0.8035
.8035BB= $2,671,131.99
BB=
$3,324,370.86
$57,006.7553 1.71%
$815,588.7537
###
$73,136.1591 2.20%
$231,461.3805 6.96%
$266,825.9533 8.03%
$209,490.3810 6.30%
$148,391.5724 4.46%
$27,989.7746 0.84%
$190,377.5081 5.73%
$59,440.2889 1.79%
$101,954.1908 3.07%
$65,700.1399 1.98%
$26,784.9041 0.81%
$62,346.5264 1.88%
$35,134.1099 1.06%
$18,280.4681 0.55%
$30,609.8626 0.92%
$189,248.4927 5.69%
$231,982.0233 6.98%
$201,458.0729 6.06%
$61,047.9009 1.84%
$220,115.6492 6.62%
1.266816785109510
$2,661,381.99
B*Permits&Fees)+(BB*Financing Costs)+(BB*General Overhead)+(BB*Profit)+28500+(BB*.00
(BB*.01)+(BB*.0050)+(BB*.1015)+(BB*.0650)+28500+(BB*.0075)-18750
(BB*.01)+(BB*.0050)+(BB*.1015)+(BB*.0650)+28500+(BB*.0075)-18750
Check: BB Calculated hard key method

$3,324,371.00
500+(BB*.0075)-18750
RECAP ALTERNATE NO. 2 SHEET

Page No: P25

Sheet No. 25 of 26
Date: 9/16/2016
T.O.by: MAD
City of Northport
Morthport,AL
Pr Ref
Description
Material
Labor
Equipment
FAMAB System Exterior Walls
Sub
Total
$5,192
$5,192
$5,192
$5,192

31.65%
$0
Labor Burden
$0
Total Direct Cost
$5,192
$5,192
0.75%
Insurance
$139
1.00%
Permits & Fees
$186
0.5%
Financing Costs
$93
10.15%
General Overhead
$1,888
6.50%
Profit
$1,209
Tier Chart
Bonds
$9,889
ALTERNATE COST
$18,596
Hard Key "Method"
TDC= $5,192.08
BB=TDC+(BB*Insurance)+(BB*Permits&Fees)+(BB*Financing Costs)+(BB*General Overhead)+(BB*Profit)+28500+(BB*.0075)-18750

Bond Rates
First $100,000
Next $400,000
Next $2,000,000
Next $2,500,000
BB=5192.08+(BB*.0075)+(BB*.01)+(BB*.0050)+(BB*.1015)+(BB*.0650)+28500+(BB*.0075)-18750
$25.00 per M
$2,500 plus $15.00 per M
$8,500 plus $10.00 per M
$28,500 plus $7.50 per M
BB=5192.08+(BB*.0075)+(BB*.01)+(BB*.0050)+(BB*.1015)+(BB*.0650)+28500+(BB*.0075)-18750
BB=5192.08+.1990BB
0.1965
0.8035
.8035BB=
$14,942.08
BB=
$18,596.24

$18,597.00
RECAP ALTERNATE NO. 3 SHEET

City of Northport
Morthport,AL
Pr Ref
Description
Concrete Paving North Parking Lot

31.65%
Labor Burden
Total Direct Cost

0.75%
Insurance
1.00%
Permits & Fees
0.5%
Financing Costs
10.15%
General Overhead
Material
6.50%
Profit
Tier Chart
Bonds
ALTERNATE COST
Bond Rates
First $100,000
Next $400,000
Next $2,000,000
Next $2,500,000
$25.00 per M
$2,500 plus $15.00 per M
$8,500 plus $10.00 per M
$28,500 plus $7.50 per M
Page No: P26

Sheet No. 26 of 26
Date: 9/16/2016
T.O.by: MAD
Labor
Equipment
Sub
Total
$21,992
$21,992
$21,992
$21,992
$0
$0
$21,992
$21,992
$296
$395
$198
$4,010
5.00 per M
0.00 per M
7.50 per M
$2,568
$10,046
$39,505
Hard Key "Method"
TDC= $21,992.07
BB=TDC+(BB*Insurance)+(BB*Permits&Fees)+(BB*Financing Costs)
BB=21992.07+(BB*.0075)+(BB*.01)+(BB*.0050)+(BB*.1015)+(BB*.0650
BB=21992.07+(BB*.0075)+(BB*.01)+(BB*.0050)+(BB*.1015)+(BB*.0650
BB=21992.07+.1990BB
0.1965
0.8035
.8035BB=
$31,742.07
BB=
$39,504.75
(BB*Financing Costs)+(BB*General Overhead)+(BB*Profit)+28500+(BB*.0075)-18750
(BB*.1015)+(BB*.0650)+28500+(BB*.0075)-18750
(BB*.1015)+(BB*.0650)+28500+(BB*.0075)-18750

$39,505.00
#REF!
AMOUNT IN
ESTIMATE
Sum of Cost of Work Items:
MANGUM
LIBERTY
OFFSITE
MOB1
PARKING DECK 1
TOTALS
$3,037,314
$5,670,912
$994,491
$8,183,356
$7,206,960
12%
23%
4%
33%
29%
$144,981.96
$270,693.09
$47,470.64
$390,621.11
$344,014.20
$1,197,781
GENERAL REQUIREMENTS
$0
$0
$0
$0
$0
$0
PERMITS
$0
$0
$0
$0
$0
$0
CONTRACTOR INSURANCE
$0
$0
$0
$0
$0
$0
P&P BOND
$0
$0
$0
$0
$0
$0
CONTINGENCY
$0
$0
$0
$0
$0
$0
ESCALATION
$0
$0
$0
$0
$0
$0
FEE
$0
$0
$0
$0
$0
$0
Percentage of Total:
GENERAL CONDITIONS
$1,197,781
Gray Field = Fill in A Gray Field = Fill in A Gray Field = Fill in Amount from Timberline Estimate
Chart Title
12%
29%
23%
4%
33%
MANGUM
LIBERTY
OFFSITE
MOB1
PARKING DECK 1
$25,093,033
100%

Estimate Npfs2 Pricing

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate Npfs2 Pricing

Uploaded by

Copyright:

Available Formats

Pricing | Demolition

Northport Fire Station No.2

Column3 Column4Column5 Column6

Column8 Column9 Column10

Column113 Column114 Column115

Demolition Site per Drawings

Column3 Column4 Column5

Column8 Column9 Column10

Column113 Column114 Column115

Silt Fence Type A

Sediment Control Log

Dome Inlet Protector

Stone Construction Entrance/Exit

Riprap Check Dam

Clear & Grub

Cut to Fill & Compact

Import & Compact

Construction Staking/Layout ALLOWANCE

Unsuitable Soil Excavation & Disposal ALLOWANCE

2" PVC Pipe

4" PVC Pipe

6" PVC Pipe

8" PVC Pipe

Total 6" DI Pipe

Total 12" DI Pipe

2" Trench Excavation

4" Trench Excavation

6" Trench Excavation

8" Trench Excavation

12" Trench Excavation

Site Storm Drainage

60" ADS HP Pipe (Connections Inc.)

Precast Concrete Manhole

Site Sanitary Sewer

Site Domestic & Fire Water

Meter/BFP Assembly w/ Vault

Gate Valve Assembly w/ Vault

Detector Check Assembly w/ Vault

Check Valve & Post Mounted Siamese Connection w/ Vaul

Fire Hydrant Relocation

32 16 13.13 0430 24" Curb and Gutter

32 12 16.14 0035 Heavy Duty Asphalt Pavement

32 11 23.23 0301 Final Grading Concrete Pavement ALLOWANCE

PAVING, CURBS, & WALKS

Striping - Gore Lines/Arrows

10 14 53.20 0600 Site Signage

Column3 Column4 Column5 Column6

Column8 Column9 Column10 Column11

Column113 Column114 Column115

Unit Cost Unit

Slab Drainage Fill

Apparatus Bay 8" SOG

Interior 4" SOG

SOG Blockout Forms

REBAR (GRADE 60)

Foundation Rebar (Grade 60)

WELDED WIRE MESH (6x6 W1.4xW1.4)

Welded Wire Mesh (6x6 W1.4xW1.4)

CAST IN PLACE CONCRETE

Slab On Grade & Interior Hardened Roof (4000 P

Footings & Piers (3000 PSI)

Placing Slab On Grade (4000 PSI)

Placing Footings & Piers (3000 PSI)

Setting Column Anchor Bolts (Install Only)