SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Concrete Formwork & Labor

SUMMARY: Formwork Reinforcing Concrete Material Post Tension Masonry

03A
Sub Bids
12,402,442 3,472,786 2,858,581 1,133,408 3,253,865 Ticket Total

O.P.S.I. Budget
12,402,442 3,500,781 2,869,560 1,271,297 3,325,366

15

23,369,447
Subcontractor Used

23,369,447

23,121,082

"A"

Sub/Supplier Addendums MWBE Status Base Quote Description Off-Site Parking Condo Insurance Layout and survey from control points Lifting, hoisting and material placement Install Safety Cabeling at decks Excavate for this Scope of Work. Submittals / Engineering Excavation / Backfill / Compaction / Fine Grading Foundations / Footings / Pads / Mats Keyways at Footings D/A8.6 Elevator pit / Keyway / Water Stop 6 Mil Visqueen and WW Mesh Soil Poisoning & Certificate Material Handling Equipment Scaffolding Slab on Grade / Construction Joints / Saw Cuts Expansion Joints Form, Place & Finish Crane/Hoist Pads Form, Place & Finish Equip. Pads Garage Ramps Form Columns / Shearwalls Pool Deck / Planters Secondary pour at pool deck and planters Clock Tower Concrete Masonry Walls & Planters Fill Masonry Cells / Bond Beams / Lentils with Grout Beams / Curbs / Knee walls / Parapets / Window Sills Elevated Decks / Mezzanines Quantity UOM U$

Budget

"A"

"B"

"C"

23,051,000 Cost $

24,120,000

26,861,617

15,000 ??? O.P.S.I. offers their clients a number of subcontract services

$ 3,523 $ $

15,000

such as: Subcontractor Scope Reviews, Pre-constructibility Reviews with R.F.I. publishings and Change Order Management.
1,400.00 sqft $ 3,523 $ $ 25,000 3,523 $

3,523

25,000

3,253,865

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Concrete Formwork & Labor - Continued

Sub/Supplier Blockout Placement for Rebar and Railings Pool / Spa / Steps Steel Stair Pan Fill and Finish Poured in place stairs - Buildings Site Concrete Grout Steel Column Baseplates Provide all concrete pumping and hoisting Provide all shoring and supports for concrete Provide and set bollards where shown Planters / Planters at Ground Level Fountains -footings and walls Elevator pit footings and walls Construction and Control Joints in Concrete Concrete Formwork / Stripping Concrete Materials - Place & Finish (Provide Quantity) Sign Footings 3000 REGULAR 3000 PRPM 4000 REGULAR 4000 PRPM 5000 REGULAR - Crane/Hoist Pads 5000 REGULAR 5000 PRPM TOTAL CONCRETE 3000 Coarse Grout Concrete Pumping Concrete Curing and Finishing Shoring & Reshoring for Structures Structural Steel @ Pool Deck / Lobby Area Elevator Beams Installation Reinforcement Steel Material and Installation Foundation & Structures Allowance for Engineers Use Masonry Back-Up Bars Crane/Hoist Pads Wire Mesh Total Rebar Post Tension Embed Installation Barrier Cable Sleeving and Installation Corner Guard installation Clean-up OSHA Saftey for all Floors Formed and Shored

Page 2
Budget "A" In Paving $ $ No No 134,091 21,996 "B"

03A
"C"

15

25.93 23,454 5,415 28,896 6,665.19

cyds cyds cyds cyds cyds $ cyds cyds cyds cyds

2,567

2,567

2,567

30,480 cyds 600 yds

$ 1313 In 05C 25,000

2,189.66 20.00 393.16 241.37 1.05 66,798 2,845.24 794,560.57

tons $ tons tons tons sqft lbs 25,000 $ 1,313 3,000 tons

1,313

205,690

1,140

each

75

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Concrete Formwork & Labor - Continued

Sub/Supplier

Page 3
Budget "A" "B"

03A
"C"

15

Styrofoam Forming where indicated HSS-1 (4" x 4" x 1/4") Balcony Columns Sheath Roof Trusses Units Wood Fascia Seat Wall Site Planter Masonry

25,397 18,642 2,500

lbs sqft lnft

$ $ $

44,444 55,927 38,560 $

20,877 94,080

$ $ $ 44,444 55,927 38,560 $ $ $ 44,444 55,927 38,560 NO NO

SUBTOTALS TOTALS

$ $ $ $

$ $

23,369,447 23,369,447

$ $

24,291,334 24,291,334

$ $

30,503,626 30,503,626

$ $

$ -

Total without Alternates Alternates Alternate #1 Alternate #2 Alternate #3 Alt. - 'Subguard/Bond

Accept

23,369,447

24,291,334

30,503,626

Adjusted Total

23,369,447

24,291,334

30,503,626

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Reinforcing
Alternates:

03B
Ticket Total

16

0
Subcontractor Used Budget

Sub/Supplier Addendums MWBE Status Base Quote Description Quantity UOM U$ $ 12.19 ton 0.80 ton 0.90 ton 2.50 ton 6.72 ton 0.39 ton 10.80 ton 1.05 ton 0.25 ton 35.60 ton $ $ $ $ $ $ $ $ $ $ 15,236 999 1,121 3,125 8,400 488 13,500 1,308 317 44,494 $ $ $ $ 3.08 ton 4.62 ton 3.90 ton 0.49 ton 9.03 ton 649 sqft 21.12 ton $ $ $ $ $ $ $ 3,850 5,775 4,875 608 8,126 117 23,351 $ $

Budget

"A"

"B"

"C"

2,122,700 Cost No No No No No No No No $ No No No No No $ $ 23,351 23,351 $ $ $ $

2,478,000

2,535,280

Site Work
Reinforcing steel @ Planter foundation footings & Walls Reinforcing steel @ foundation & WallsClock Tower footings Reinforcing steel @ foundation & walls- Seat Wall Reinforcing steel @ structure - Fountains Reinforcing steel @ structure - round columns Reinforcing steel @ structural beams Reinforcing steel @ structure - 2 sided planter wall Reinforcing steel @ structure - 2 Side Fountain Wall Reinforcing steel @ structure - elevated slab Site Work SUBTOTAL Site Work TOTALS

$ $ 2,535,280 2,535,280 $ $ $ $ -

44,494 Will Incl. No Charge 2,167,194 2,167,194 $ $ 2,478,000 2,478,000

Clubhouse & Pool

Reinforcing steel @ structure - irregular columns Reinforcing steel @ structural beams Reinforcing steel @ structure - 2 sided ramp wall Reinforcing steel @ structure - elevated ramp slab Reinforcing steel @ masonry walls WWM 6x6 2.9/2.9 - Ramp/Deck Clubhouse & Pool SUBTOTAL

117 117 $ $

117 117 $ $ -

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Reinforcing - Continued

Page 2

03B

16

Sub/Supplier

Budget

"A"

"B"

"C"

Clubhouse & Pool TOTALS

Bldg. & Garage

Reinforcing steel @ foundation footings Reinforcing steel @ foundation - pad footings Reinforcing steel - Allowance for Engineers use Reinforcing steel @ sog Reinforcing steel @ structure - Crane/Hoist Pads Reinforcing steel @ structure - irregular columns Reinforcing steel @ structure - TIE columns Reinforcing steel @ structure - IRREGULAR columns Reinforcing steel @ structural beams Reinforcing steel @ structure - balcony beams Reinforcing steel @ structure - 2 sided wall Backup bars for Post Tension (.61#/sqft) Bursting Steel for Post Tension (.10#/sqft) Reinforcing steel @ masonry bond beams Reinforcing steel @ masonry walls Rebar accessories @ foundations footings Rebar accessories @ foundations - pad footings WWM 6x6 2.9/2.9 - SOG 13 ton 668 ton 20.00 ton 66.15 ton 1.05 ton 1,066.49 ton 4.35 ton 17.00 ton 236.39 ton 28.63 77.77 199.62 32.72 154.27 238.89 66,149 ton ton ton ton ton ton sqft $ $ $ $ $ 16,464 834,524 25,000 82,686 1,313

$ $ $

23,351

117

117

$ $ $ $ $ $ $ $ 10,619 11,907 249,527 40,906 1,313 $

1,313 $ 11,907

$ $ $ 17,860 10,619 11,907

$ 1,333,108 $ 5,438 $ $ $ $ $ $ $ $ $ $ $ 21,253 295,486 35,792 97,213 249,527 40,906 138,841 214,999 17,860 10,619 11,907

39,331 sqft 66,149 sqft

Bldg. & Garage SUBTOTAL Bldg. & Garage TOTALS Total Tons Total Rebar Material Total Wire Mesh & Accessories Subtotal Materal Cost Sales Tax Total Material Cost Labor to Install Revised Pricing Total without Alternates

2,824.12 ton

$ 3,432,936

$ $

314,273 314,273 2,500 Tons

$ $

13,220 13,220 2,771 Tons

$ $

40,386 40,386 2,881 Tons

$ $

$ $

2,880.83 Tons $ 2,610,611 $ 22,643 $ 2,633,254 Incl. $ 2,633,254 $ 867,527

$ 174,132 $

169,342

179,065

867,527

$ $ $

867,527 $ (55,420) 3,472,786 $

867,527

ton

$ 3,500,781

3,546,477

3,622,376

Adjusted Total

3,546,477

3,472,786

3,622,376

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Concrete Material
Alternates:

03D
Ticket Total

17

0
Subcontractor Used "C"

Sub/Supplier Addendums MWBE Status Base Quote Description 3000 REGULAR 3000 PRPM 4000 REGULAR 4000 PRPM 5000 REGULAR - Crane/Hoist Pads 5000 REGULAR 5000 PRPM Quantity UOM cyds cyds cyds cyds cyds cyds cyds U$ $

Budget

"A"

"B"

"C"

Cost 2,869,560

25.93 23,454 5,415 28,896

2,567 $ $ 2,694,446 648,821 $ $ 2,300,594 557,986

Site Work

Site Work SUBTOTAL Site Work TOTALS

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

2,869,560 2,869,560 -

$ $

3,343,267 3,343,267

$ $

2,858,581 2,858,581

$ $

$ $

$ $

Clubhouse & Pool

Clubhouse & Pool SUBTOTAL Clubhouse & Pool TOTALS

$ $

$ $

$ $

$ $

$ $

Bldg. & Garage

Bldg. & Garage SUBTOTAL Bldg. & Garage TOTALS

$ $

$ $

$ $

$ $

$ $

Total without Alternates

2,869,560

3,343,267

2,858,581

Adjusted Total

2,869,560

3,343,267

2,858,581

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Post-Tension Cable Material

Alternates:

03F
Ticket Total

18

1,133,408
Subcontractor Used "A"

Sub/Supplier Addendums MWBE Status Base Quote Description Shop Drawings Post Tension Calculations (Max of Eight (8) Sets Tendons - Cut To Length, Coiled, Location Mark Plastic Support Chairs 14" Slab Standeez Post Tension Support Slabs Over 14" Calibrated Stressing Equipment Three (3) Machine Sets @ Three (3) Months Equipment Insurance General Liability Insurance Encapsulated Anchoring System Delivery Rebar Materials Sales Tax Concrete, Formwork, Shoring or Grouting of Stress Pockets Shear Stud Rails Hoisting Equipment Tenplates, Tie Wire Field Taping of Tendons Quantity UOM U$

Budget

"A"

"B"

690,000 Cost No $ $ $ $ $ $ No

804,400

Site Work

Site Work SUBTOTAL Site Work TOTALS

$ $

0 690,000 $ 690,000 $

804,400 804,400

$ $

$ $

$ $

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Post-Tension Cable Material

Sub/Supplier

Page 2
Budget "A" "B"

03F

18

Clubhouse & Pool

Clubhouse & Pool SUBTOTAL Clubhouse & Pool TOTALS

$ $ $ $ $ $ $ $ $ 794,561 lbs 794,561 lbs 4,000 lbs $ $ 834,289 437,008 $ $ $ 1,271,297 $

$ $

$ $

$ $

$ $

$ $

Bldg. & Garage

Post Tensioning - Furnish (1.214#/sqft) Post Tensioning - Install Additional Cable Bldg. & Garage SUBTOTAL Bldg. & Garage TOTALS

$ $ $ $

437,008 6,400 443,408 443,408

$ $ $ $

437,008 6,400 443,408 443,408

$ $

$ $

$ $

Total without Alternates

$ 1,271,297

1,133,408

1,247,808

Adjusted Total

1,133,408

1,247,808

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Masonry
Alternates:

04A
Ticket Total

19

3,253,865
Subcontractor Used "B"

Sub/Supplier Addendums MWBE Status Base Quote Description Grouting of cells (3000PSI) / bond beams / lentils Grout hollow metal frames Fence piers / pilasters (CMU and Concrete) Planter Walls Elevator pit walls High Strength CMU Shoring Rebar Material Rebar placement Layout Masonry Non-Bearing (f,m 2000 PSI) Masonry Bearing (f,m 2800 PSI) Motar Type M (2500 PSI) Float finish exposed block Strike joints at exposed block Control Joints Lintels (4000 PSI) Horizontal reinforcement Dovetail anchors Rebar Blockout Placement Scaffolding Bracing Hoisting Doorframe installation Clean-up OSHA Saftey for all Working Floors CMU Materials & accessories Off-Site Parking Bondable Quantity UOM U$

Budget

"A"

"B"

"C"

"D"

"E"

3,450,000 Cost

3,189,865

3,500,000

3,387,000

In 03A

In 03A No block $ 0.20 $ N/A In 03A, B 1900 psi 1900 psi No N/A No In 08A N/A No In 08A No 64,000 $ N/A In 03A, B

64,000 N/A In 03A, B No No

64,000

No N/A No In 08A

SCOPE SHEETS

O.S.P.I. 2 Aspen Court Boynton Beach, FL. 33436 Tele: 561-734-6127 Fax: 561-736-7919

Masonry - Continued
Sub/Supplier

Page 2
Budget $ 71 15 29 71 15 29 3,840 702 520 35.60 cuyd cuyd cuyd cuyd cuyd cuyd sqft sqft sqft Tons $ $ $ $ $ $ $ $ $ $ $ 2,979 635 1,210 6,827 1,456 2,773 30,720 5,616 4,160 12,460 68,836 $ $ $ $ 300 300 7,185 4,854 9.00 cuyd cuyd sqft sqft Tons $ $ $ $ $ $ 12,567 28,800 57,479 38,830 3,150 140,826 $ $ $ 5,898 381 381 5,898 307 263,611 cuyd cuyd cuyd cuyd lnft sqft $ 247,059 $ 1,307 $ 36,567 $ 566,208 $ 3,070 $ 2,108,888 $ $ $ 53,994 83,611 15,000 $ $ $ 303,365 each 13,839 each $ 3,325,366 $ 12.23 $ 11.85 $ $ $ $ 15,600 390,600 390,600 $ $ 375,000 $ $ $ $ $ $ 3,150 78,983 78,983 $ $ 5,586 12,768 57,479 $ $ $ $ $ $ $ $ $ $ $ $ 2,979 635 1,210 6,827 1,456 2,773 30,720 5,616 4,160 12,460 3,582,836 3,582,836 $ $ "A" "B" 3,253,865 3,253,865

04A
"C" "D"

19

"E"

Site Work
Place Masonry Grout - Planter Walls Place Masonry Grout - Clock Tower Place Masonry Grout - Seat Wall 3000 PSI Grout Mix - Planter Walls 3000 PSI Grout Mix - Clock Tower 3000 PSI Grout Mix - Seat Wall Concrete Block 8" - Planter Walls Concrete Block 8-12" - Clock Tower Walls Concrete Block 12" - Seat Wall Install Reinforcing steel @ masonry walls Site Work SUBTOTAL Site Work TOTALS

$ $ $ $ $ $ $ $ $

2,979 1,210 6,827 2,773 30,720 4,160 12,460 3,561,129 3,561,129 $ $ $ 1,210

2,773

4,160

3,459,143 3,459,143 $ -

Clubhouse & Pool

Place Masonry Grout 3000 PSI Grout Mix Concrete Block 8" - Planters Concrete Block 8" - Pool House Install Reinforcing steel @ masonry walls Clubhouse & Pool SUBTOTAL Clubhouse & Pool TOTALS

$ $ $ $

$ $ -

Bldg. & Garage

Place Masonry Grout - Walls Place Masonry Grout - Bond Beams 3000 PSI Grout Mix - Bond Beams 3000 PSI Grout Mix - Walls 8" Precast Lintels - 7' 6" Concrete Block 8" Install reinforcing steel @ masonry bond beams Install Reinforcing steel @ masonry walls Foamed-in Place Insulation 4" R29 Bldg. & Garage SUBTOTAL Bldg. & Garage TOTALS Block Count Walls Planters Total without Alternates Total Cost per Block Total Cost per SQFT of Wall (113 blocks/sqft)

$ $ -

1374 cyds

154 ton 239 ton 1 lsum

$ $ $

15,600 15,600 15,600 $ $ -

$ 3,115,704

291,000 each None $ 4,052,419 $ 13.93 $ 15.74

292,605 each Incl. $ 3,253,865 $ 11.12 $ 12.57

301,000 each No $ 3,561,129 $ 11.83 $ 13.37

324,000 block $ 3,474,743 $ 10.72 $ 12.12

281,000 each $ $ 11.79 $ 13.32

Adjusted Total

4,052,419

3,253,865

3,561,129

3,474,743