CONSTRUCTION COST ESTIMATE BREAKDOWN

CONTRACTOR ADDRESS

TOTAL MATERIAL COST $ 1,837,504

TOTAL LABOR COST $ 3,102,822
SUBTOTAL $ 4,940,326
SALES TAX 8.75% $ 160,782
LABOR BURDEN 10.00% $ 310,282
OVERHEAD & PROFIT 25.00% $ 1,235,082
BONDING 2.00% $ 132,929
CONTINGENCY / WASTAGE 5.00% $ 247,016
PROPOSED PROJECT AMOUNT $ 7,026,417
TOTAL MANHOURS 40180.46
DATE PROJECT NAME SCOPE OF WORK PROJECT LOCATION
10/24/2023 HYATT PLACE HYATT HOUSE ONTARIO AIRPORT CONCRETE WORKS 2800 E. INLAND EMPIRE BLVD ONTARIO, CA 91764
MATERIAL LABOR TRADE
LINE DWG REF./ UNIT OF LINE
ITEM DESCRIPTION QUANTITY UNIT LABOR LABOR TOTAL W/
NO. CSI SEC. MEASURE UNIT PRICE TOTAL COST LABOR RATE UNIT PRICE TOTAL COST TOTAL
HOUR HOURS S.TAX, O&P

DIV. 01 GENERAL REQUIREMENTS SUBTOTAL MATERIAL $ - SUBTOTAL LABOR $ 365,000 $ 365,000 $ 520,855

1 PERMITS, SITE SUPERVISION, FINAL CLEANUP & DUMPSTER LS 1 $365,000.00 $365,000.00 $365,000.00

DIV. 03 CONCRETE SUBTOTAL MATERIAL $ 1,447,444 SUBTOTAL LABOR $ 2,035,847 $ 3,483,291 $ 4,952,201

SLAB ON GRADE
4" THK CONCRETE SLAB W/ #3 BAR AT 18" O.C. EW ON 4" THK SAND ON
2 SF 34139 $2.44 $83,291.65 0.073 2492.15 $63.02 $4.60 $157,062.21 $240,353.86
PROPERY COMPACTED MATERIAL ON MIL VAPOR BARRIER
S1.10,S1.11
PT CONCRETE SLAB
3 12" THK POST TENSIONED CONCRETE SLAB W/ #5 AT 10"O.C. EW BOTTOM SF 4950 $11.42 $56,534.92 0.208 1029.55 $73.03 $15.19 $75,190.07 $131,724.99
4 16" THK POST TENSIONED CONCRETE SLAB W/ #5 AT 10"O.C. EW BOTTOM SF 31005 $12.60 $390,633.82 0.215 6665.97 $73.03 $15.70 $486,829.21 $877,463.03

FOOTING

ISOLATED FOOTING
F3.0: 3'-0"W X 3'-0"L x 1'-0" THK ISOLATED CONCRETE FOOTING W/ #5 @ 12"
5 O.C. BOTTOM EA WAY CY 1.0 $286.58 $286.58 6.415 6.42 $69.49 $445.79 $445.79 $732.36
NO OF FOOTINGS: 3 EA
F8.0: 8'-0"W X 8'-0"L x 1'-6" THK ISOLATED CONCRETE FOOTING W/ #5 @ 12"
6 O.C.TOP & BOTTOM EA WAY CY 32.0 $286.58 $9,170.41 6.415 205.28 $69.49 $445.79 $14,265.22 $23,435.62
NO OF FOOTINGS: 9 EA
F9.0: 9'-0"W X 9'-0"L x 1'-6" THK ISOLATED CONCRETE FOOTING W/ #5 @ 10"
7 O.C.TOP & BOTTOM EA WAY CY 9.0 $286.58 $2,579.18 6.415 57.74 $69.49 $445.79 $4,012.09 $6,591.27
NO OF FOOTINGS: 2 EA
F11.0: 11'-0"W X 11'-0"L x 2'-0" THK ISOLATED CONCRETE FOOTING W/ #5 @ 10"
8 O.C.TOP & BOTTOM EA WAY CY 53.8 $286.58 $15,411.38 6.415 344.98 $69.49 $445.79 $23,973.49 $39,384.87
NO OF FOOTINGS: 6 EA
F12.0: 12'-0"W X 8'-0"L x 3'-0" THK ISOLATED CONCRETE FOOTING W/ #7 @ 10"
9 O.C.TOP & BOTTOM EA WAY CY 10.7 $286.58 $3,056.80 6.415 68.43 $69.49 $445.79 $4,755.07 $7,811.87
NO OF FOOTINGS: 1 EA
F13.0: 13'-0"W X 13'-0"L x 2'-0" THK ISOLATED CONCRETE FOOTING W/ #6 @ 10"
10 O.C.TOP & BOTTOM EA WAY CY 50.1 $286.58 $14,349.99 6.415 321.23 $69.49 $445.79 $22,322.42 $36,672.41
NO OF FOOTINGS: 4 EA
F13.1: 13'-0"W X 6'-6"L x 3'-0" THK ISOLATED CONCRETE FOOTING W/ #7 @ 10"
11 O.C.TOP & BOTTOM EA WAY CY 9.4 $286.58 $2,690.62 6.415 60.23 $69.49 $445.79 $4,185.45 $6,876.08
NO OF FOOTINGS: 1 EA
F14.0: 14'-0"W X 14'-0"L x 2'-0" THK ISOLATED CONCRETE FOOTING W/ #6 @ 10"
12 O.C.TOP & BOTTOM EA WAY CY 14.5 $286.58 $4,160.65 6.415 93.14 $69.49 $445.79 $6,472.18 $10,632.83
NO OF FOOTINGS: 1 EA
F15.0: 15'-0"W X 9'-6"L x 3'-0" THK ISOLATED CONCRETE FOOTING W/ #7 @ 10"
13 O.C.TOP & BOTTOM EA WAY CY 15.8 $286.58 $4,537.44 6.415 101.57 $69.49 $445.79 $7,058.31 $11,595.75
NO OF FOOTINGS: 1 EA
F15.1: 15'-0"W X 27'-1"L x 2'-0" THK ISOLATED CONCRETE FOOTING W/ #6 @ 10"
14 O.C.TOP & BOTTOM EA WAY CY 30.1 $286.58 $8,622.73 6.415 193.02 $69.49 $445.79 $13,413.27 $22,036.00
NO OF FOOTINGS: 1 EA
F16.0: 16'-0"W X 16'-0"L x 2'-6" THK ISOLATED CONCRETE FOOTING W/ #6 @ 9"
15 S1.10 O.C.TOP & BOTTOM EA WAY CY 47.4 $286.58 $13,585.79 6.415 304.12 $69.49 $445.79 $21,133.66 $34,719.44
NO OF FOOTINGS: 2 EA
1 of 5
 CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR ADDRESS

TOTAL MATERIAL COST $ 1,837,504

TOTAL LABOR COST $ 3,102,822
SUBTOTAL $ 4,940,326
SALES TAX 8.75% $ 160,782
LABOR BURDEN 10.00% $ 310,282
OVERHEAD & PROFIT 25.00% $ 1,235,082
BONDING 2.00% $ 132,929
CONTINGENCY / WASTAGE 5.00% $ 247,016
PROPOSED PROJECT AMOUNT $ 7,026,417
TOTAL MANHOURS 40180.46
DATE PROJECT NAME SCOPE OF WORK PROJECT LOCATION
10/24/2023 HYATT PLACE HYATT HOUSE ONTARIO AIRPORT CONCRETE WORKS 2800 E. INLAND EMPIRE BLVD ONTARIO, CA 91764
MATERIAL LABOR TRADE
LINE DWG REF./ UNIT OF LINE
S1.10 ITEM DESCRIPTION QUANTITY UNIT LABOR LABOR TOTAL W/
NO. CSI SEC. MEASURE UNIT PRICE TOTAL COST LABOR RATE UNIT PRICE TOTAL COST TOTAL
HOUR HOURS S.TAX, O&P
F17.0: 17'-0"W X 17'-0"L x 2'-6" THK ISOLATED CONCRETE FOOTING W/ #7 @ 10"
16 O.C.TOP & BOTTOM EA WAY CY 53.5 $286.58 $15,337.08 6.415 343.32 $69.49 $445.79 $23,857.92 $39,195.00
NO OF FOOTINGS: 2 EA

CONTINUOUS FOOTINGS
WF8.0: 8'-0"WX 3'-0" THK CONCRETE CONTINUOUS FOOTING W/ #7 @ 10" O.C.
17 CY 71.1 $292.02 $20,765.87 5.730 407.47 $67.36 $385.99 $27,448.18 $48,214.04
TOP & BOTTOM EA WAY
WF12.0: 12'-0"WX 3'-0" THK CONCRETE CONTINUOUS FOOTING W/ #7 @ 10"
18 CY 114.7 $292.02 $33,484.96 5.730 657.05 $67.36 $385.99 $44,260.19 $77,745.15
O.C. TOP & BOTTOM EA WAY
WF14.0: 16'-0"WX 3'-0" THK CONCRETE CONTINUOUS FOOTING W/ #8 @ 8" O.C.
19 CY 312.9 $292.02 $91,369.81 5.730 1792.88 $67.36 $385.99 $120,771.98 $212,141.80
TOP & BOTTOM EA WAY
WF15.0: 15'-0"WX 3'-0" THK CONCRETE CONTINUOUS FOOTING W/ #7 @ 12"
20 CY 91.7 $292.02 $26,768.50 5.730 525.26 $67.36 $385.99 $35,382.42 $62,150.92
O.C. TOP & BOTTOM EA WAY
WF16.0: 16'-0"WX 3'-0" THK CONCRETE CONTINUOUS FOOTING W/ #7 @ 12"
21 CY 156.4 $292.02 $45,684.91 5.730 896.44 $67.36 $385.99 $60,385.99 $106,070.90
O.C. TOP & BOTTOM EA WAY
WF1.5: 1'-6"W X 1'-0" THK CONCRETE CONTINUOUS FOOTING W/ 2- #5 CONT
22 CY 2.6 $292.02 $762.50 5.730 14.96 $67.36 $385.99 $1,007.86 $1,770.36
BAR TOP & BOTTOM
WF1.5A: 1'-0"W X 1'-6" THK CONCRETE CONTINUOUS FOOTING W/ 3- #5 CONT
23 CY 5.6 $292.02 $1,622.33 5.730 31.83 $67.36 $385.99 $2,144.39 $3,766.72
BAR TOP & BOTTOM
WF5.0: 5'-0"W X 1'-6" THK CONT CONCRETE FOOTING W/ 5- #5 LONG & #5
24 CY 9.7 $292.02 $2,839.08 5.730 55.71 $67.36 $385.99 $3,752.68 $6,591.76
TRANS BAR AT 18" OC. TOP & BOTTOM
25 1'-6"W x1'-6" THK CONCRETE CONTINUOUS FOOTING W/ REINFORCEMENT CY 36.4 $292.02 $10,634.40 5.730 208.67 $67.36 $385.99 $14,056.47 $24,690.86

PIERS FOOTINGS
C99: 2'-6" DIA X 7'-9" DEEP CASING FOOTING W/ REINFORCEMENT
26 CY 5.64 $286.58 $1,615.54 6.415 36.16 $69.49 $445.79 $2,513.09 $4,128.63
NO OF PIERS: 4 EA

MAT FOOTINGS
27 MF1: 3'-0" THK MAT FOOTING W/ #8 BAR AT 12" O.C. EW TOP & BOTTOM CY 945 $286.58 $270,847.35 6.415 6062.93 $69.49 $445.79 $421,322.20 $692,169.55
28 MF2: 3'-0" THK MAT FOOTING W/ #8 BAR AT 9" O.C. EW TOP & BOTTOM CY 77 $286.58 $22,051.96 6.415 493.63 $69.49 $445.79 $34,303.39 $56,355.35

WALLS
CW8: 8" THK CONCRETE WALL W/ #5 @ 12" O.C. EACH WAY VERTICAL AND #5 @
29 CY 170.1 $344.77 $58,630.52 5.017 853.17 $72.95 $366.00 $62,240.59 $120,871.12
10" O.C. EACH FASE HORIZONTAL & 14- #7 VERTICAL AT END
CW8A: 8" THK CONCRETE WALL W/ #5 @ 10" O.C. EACH WAY VERTICAL AND #5
30 CY 61.6 $344.77 $21,226.08 5.017 308.87 $72.95 $366.00 $22,533.04 $43,759.12
@ 10" O.C. EACH FASE HORIZONTAL & 14- #7 VERTICAL AT END
CW8B: 8" THK CONCRETE WALL W/ #5 @ 8" O.C. EACH WAY VERTICAL AND #5 @
31 S1.10 CY 64.7 $344.77 $22,316.90 5.017 324.75 $72.95 $366.00 $23,691.02 $46,007.92
8" O.C. EACH FASE HORIZONTAL & 16- #8 VERTICAL AT END
CW8C: 8" THK CONCRETE WALL W/ #5 @ 4" O.C. EACH WAY VERTICAL AND #5 @
32 CY 3.2 $344.77 $1,107.93 5.017 16.12 $72.95 $366.00 $1,176.15 $2,284.08
12" O.C. EACH FASE HORIZONTAL & 12- #8 VERTICAL AT END
CW12: 12" THK CONCRETE WALL W/ #5 @ 10" O.C. EACH WAY VERTICAL AND #5
33 CY 16.5 $344.77 $5,701.51 5.017 82.97 $72.95 $366.00 $6,052.57 $11,754.08
@ 6" O.C. EACH FASE HORIZONTAL & 12- #8 VERTICAL AT END

COLUMNS
CC24A: 1'-6"W X 2'-0"L CONCRETE COLUMN W/ 14- #6 VERTICAL BARS AND #4
34 TIE BAR @ 12" O.C CY 89.3 $329.70 $29,444.53 9.385 838.15 $73.30 $687.90 $61,434.61 $90,879.14
NO OF COLUMNS: 49 EA
CC24B: 1'-6"W X 2'-0"L CONCRETE COLUMN W/ 14- #6 VERTICAL BARS AND #4
35 S1.10 TIE BAR @ 6" O.C CY 8.2 $329.70 $2,710.87 9.385 77.17 $73.30 $687.90 $5,656.09 $8,366.96
NO OF COLUMNS: 4 EA

2 of 5
 CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR ADDRESS

TOTAL MATERIAL COST $ 1,837,504

TOTAL LABOR COST $ 3,102,822
SUBTOTAL $ 4,940,326
SALES TAX 8.75% $ 160,782
LABOR BURDEN 10.00% $ 310,282
OVERHEAD & PROFIT 25.00% $ 1,235,082
BONDING 2.00% $ 132,929
CONTINGENCY / WASTAGE 5.00% $ 247,016
PROPOSED PROJECT AMOUNT $ 7,026,417
TOTAL MANHOURS 40180.46
DATE PROJECT NAME SCOPE OF WORK PROJECT LOCATION
10/24/2023 HYATT PLACE HYATT HOUSE ONTARIO AIRPORT CONCRETE WORKS 2800 E. INLAND EMPIRE BLVD ONTARIO, CA 91764
MATERIAL LABOR TRADE
LINE DWG REF./ UNIT OF LINE
S1.10 ITEM DESCRIPTION QUANTITY UNIT LABOR LABOR TOTAL W/
NO. CSI SEC. MEASURE UNIT PRICE TOTAL COST LABOR RATE UNIT PRICE TOTAL COST TOTAL
HOUR HOURS S.TAX, O&P
CC24C: 2'-0"W X 2'-0"L CONCRETE COLUMN W/ 16- #6 VERTICAL BARS AND #4
36 TIE BAR @ 12" O.C CY 2.7 $329.70 $903.62 9.385 25.72 $73.30 $687.90 $1,885.36 $2,788.99
NO OF COLUMNS: 1 EA

BEAMS
CB1: 3'-0"W X 3'-6"H CONCRETE BEAM W/ 4- #6 HORIZONTAL TOP & BOTTOM
37 S1.11 CY 33.4 $329.70 $11,026.63 9.385 313.88 $69.49 $652.18 $21,811.72 $32,838.36
BAR WIRH #4 STIRRUPS @ 6" O.C

LINTELS
38 S1.14 CL8: 8"W X 12"H CONCRETE LINTEL W/ 2- #5 AT BOTTOM CY 1.0 $329.70 $343.62 9.385 9.78 $69.49 $652.18 $679.71 $1,023.33

FORMWORK
39 FORMWORK REQUIRED SF 75019 $1.88 $141,335.80 0.037 2775.70 $70.74 $2.62 $196,360.59 $337,696.38

DIV. 31 EARTHWORK SUBTOTAL MATERIAL $ - SUBTOTAL LABOR $ 158,063 $ 158,063 $ 225,557

EXCAVATION
40 S1.10 EXCAVATION PROVIDED FOR FOOTING CY 2565.2 0.849 2177.88 $56.04 $47.57 $122,037.91 $122,037.91

BACKFILL
41 S1.10 BACKFILL PROVIDED FOR FOOTING CY 409 0.452 184.75 $56.04 $25.30 $10,352.70 $10,352.70

HAULOFF/IMPORT
42 S1.10 HAULING OFF EXTRA MATERIAL CY 2156 0.213 458.16 $56.04 $11.91 $25,672.88 $25,672.88

DIV. 32 EXTERIOR IMPROVEMENTS SUBTOTAL MATERIAL $ 390,059 SUBTOTAL LABOR $ 543,912 $ 933,972 $ 1,327,804

CONCRETE PAVEMENT
8" THK CONCRETE PCC PAVEMENT ON
43 PG114 SF 44232 $4.32 $191,247.36 0.081 3582.75 $63.02 $5.10 $225,795.31 $417,042.67
6" THK CRUSHED STONE

SIDEWALK
44 PG114 4" THK CONCRETE SIDEWALK W/ 6X6X10 WIRE MESH SF 12651 $2.64 $33,367.35 0.095 1201.81 $64.42 $6.12 $77,421.19 $110,788.55

CONCRETE RAMP
45 PG114 4" THK CONCRETE RAMP W/ 6X6X10 WIRE MESH SF 268 $10.55 $2,827.51 0.105 28.14 $69.49 $7.30 $1,955.49 $4,783.00

STAMPED CONCRETE
4" THK INTERLOCKING CONCRETE PAVER AQUALINA, DARK GREY, PEWTER,
46 SF 7615 $2.44 $18,578.92 0.073 555.90 $63.02 $4.60 $35,034.09 $53,613.01
CHARCOAL BLEND
PG114
CONCRETE BAND
47 24" WIDE COLORED CONCRETE BAND W/ 2 - #3 REBAR LF 869 $4.88 $4,240.34 0.146 126.87 $63.02 $9.20 $7,995.96 $12,236.30

CONCRETE CURB
48 6" CONCRETE CURB LF 4407 $3.27 $14,405.44 0.096 423.07 $103.35 $9.92 $43,725.70 $58,131.13
49 PG114 6" CONCRETE CURB & GUTTER LF 655 $17.99 $11,791.55 0.190 124.52 $68.73 $13.06 $8,558.63 $20,350.18
50 12" WIDE MONOLITHIC CONCRETE CURB LF 960 $11.25 $10,797.58 0.165 158.40 $68.73 $11.34 $10,887.28 $21,684.86

GUTTER
51 PG114 3'-0" W CONCRETE RIBBON GUTTER LF 1524 $20.02 $30,506.67 0.195 297.18 $68.73 $13.40 $20,426.03 $50,932.70

3 of 5
 CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR ADDRESS

TOTAL MATERIAL COST $ 1,837,504

TOTAL LABOR COST $ 3,102,822
SUBTOTAL $ 4,940,326
SALES TAX 8.75% $ 160,782
LABOR BURDEN 10.00% $ 310,282
OVERHEAD & PROFIT 25.00% $ 1,235,082
BONDING 2.00% $ 132,929
CONTINGENCY / WASTAGE 5.00% $ 247,016
PROPOSED PROJECT AMOUNT $ 7,026,417
TOTAL MANHOURS 40180.46
DATE PROJECT NAME SCOPE OF WORK PROJECT LOCATION
10/24/2023 HYATT PLACE HYATT HOUSE ONTARIO AIRPORT CONCRETE WORKS 2800 E. INLAND EMPIRE BLVD ONTARIO, CA 91764
MATERIAL LABOR TRADE
LINE DWG REF./ UNIT OF LINE
ITEM DESCRIPTION QUANTITY UNIT LABOR LABOR TOTAL W/
NO. CSI SEC. MEASURE UNIT PRICE TOTAL COST LABOR RATE UNIT PRICE TOTAL COST TOTAL
HOUR HOURS S.TAX, O&P

WHEEL STOPS
52 PG114 4'-0" L X 0'-6"H CONCRETE WHEEL STOP W/ #4 BAR EA 292 $39.89 $11,648.96 0.295 86.14 $56.57 $16.69 $4,872.72 $16,521.68

CONCRETE PAD
53 6" THK GENERATOR CONCRETE PAD SF 335 $3.48 $1,164.45 0.078 26.13 $63.02 $4.92 $1,646.79 $2,811.24
54 6" THK TRANSFORMER CONCRETE PAD SF 274 $3.48 $952.42 0.078 21.37 $63.02 $4.92 $1,346.92 $2,299.34
PG114
6" THK CONCRETE WASHER PAD
55 SF 85 $3.48 $295.46 0.078 6.63 $63.02 $4.92 $417.84 $713.30
SIZE: 13'-0" x 6'-6" W
ASSUMED ABOVE PAD DETAILS

TRASH ENCLOSURE
56 6" THK CONCRETE DUMPSTER PAD W/ REINFORCEMENT SF 1616 $4.32 $6,987.23 0.081 130.90 $63.02 $5.10 $8,249.44 $15,236.67

WALL FOOTINGS
2'-8"Wx1'-0" THK CONCRETE FOOTING W/ 3- #5 REBAR CONTINUOUS AND #4
57 CY 13.6 $292.02 $3,985.10 5.730 78.20 $67.36 $385.99 $5,267.48 $9,252.58
RABAR AT 12" O.C.
PG114

EARTHWORK
58 EXCAVATION REQUIRED CY 23.9 0.849 20.26 $56.04 $47.57 $1,135.53 $1,135.53
59 BACKFILL CY 10.3 0.452 4.65 $56.04 $25.30 $260.59 $260.59
60 HAULOFF CY 13.6 0.213 2.88 $56.04 $11.91 $161.57 $161.57

POLE LIGHTS FOOTINGS

24" DIA X 6'-6" H CONCRETE FOOTING
61 CY 33.3 $286.58 $9,531.70 6.415 213.37 $69.49 $445.79 $14,827.24 $24,358.95
NO OF FOOTINGS: 44 EA
E1.00
EARTHWORK
62 EXCAVATION REQUIRED FOR FOOTINGS CY 33.3 0.849 28.24 $56.04 $47.57 $1,582.34 $1,582.34
63 HAULOFF CY 33.3 0.213 7.07 $56.04 $11.91 $396.05 $396.05

POOL CONCRETE

POOL DECK
4" THK TOP CAST 03 ACID RETARDANT FINISHED COLORED CONCRETE PAVING
64 W/ 6x6x10 WIRE MESH SF 6798 $2.59 $17,610.22 0.075 509.85 $63.02 $4.73 $32,132.20 $49,742.42
SCOFIELD C-14' FRENCH GREY

THICKNED EDGE
65 8"W X 1'-0" H THICKNED EDGE CY 10 $292.02 $2,934.80 5.730 57.59 $67.36 $385.99 $3,879.20 $6,814.00

POOL SLAB
66 6" THK CONCRETE CUSTOM POOL SLAB W/ REINFORCEMENT SF 827 $4.32 $3,575.77 0.081 66.99 $63.02 $5.10 $4,221.71 $7,797.48
67 6" THK SPA CONCRETE SLAB W/ REINFORCEMENT SF 172 $4.32 $743.69 0.081 13.93 $63.02 $5.10 $878.03 $1,621.72

POOL WALL
68 6" THK CONCRETE CUSTOM POOL WALL W/ REINFORCEMENT CY 11.6 $344.77 $3,990.42 5.017 58.07 $72.95 $366.00 $4,236.12 $8,226.54
L1.1
69 6" THK CONCRETE SPA WALL W/ REINFORCEMENT CY 4.9 $344.77 $1,691.94 5.017 24.62 $72.95 $366.00 $1,796.11 $3,488.05

CMU WALL FOOTING

4 of 5
 CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR ADDRESS

TOTAL MATERIAL COST $ 1,837,504

TOTAL LABOR COST $ 3,102,822
SUBTOTAL $ 4,940,326
SALES TAX 8.75% $ 160,782
LABOR BURDEN 10.00% $ 310,282
OVERHEAD & PROFIT 25.00% $ 1,235,082
BONDING 2.00% $ 132,929
CONTINGENCY / WASTAGE 5.00% $ 247,016
PROPOSED PROJECT AMOUNT $ 7,026,417
TOTAL MANHOURS 40180.46
DATE PROJECT NAME SCOPE OF WORK PROJECT LOCATION
10/24/2023 HYATT PLACE HYATT HOUSE ONTARIO AIRPORT CONCRETE WORKS 2800 E. INLAND EMPIRE BLVD ONTARIO, CA 91764
L1.1
MATERIAL LABOR TRADE
LINE DWG REF./ UNIT OF LINE
ITEM DESCRIPTION QUANTITY UNIT LABOR LABOR TOTAL W/
NO. CSI SEC. MEASURE UNIT PRICE TOTAL COST LABOR RATE UNIT PRICE TOTAL COST TOTAL
HOUR HOURS S.TAX, O&P
2'-8"Wx1'-0" THK CONCRETE FOOTING W/ 3- #5 REBAR CONTINUOUS AND #4
70 CY 7.4 $292.02 $2,165.82 5.730 42.50 $67.36 $385.99 $2,862.76 $5,028.57
RABAR AT 12" O.C.

FORMWORK
71 FORMWORK REQUIRED SF 1930.0 $1.88 $3,636.12 0.037 71.41 $70.74 $2.62 $5,051.73 $8,687.85

EARTHWORK
72 EXCAVATION REQUIRED CY 231.0 0.849 196.09 $56.04 $47.57 $10,987.79 $10,987.79
73 BACKFILL CY 38.4 0.452 17.33 $56.04 $25.30 $970.95 $970.95
74 HAULOFF 192.6 0.213 40.92 $56.04 $11.91 $2,293.20 $2,293.20

GAS PIT FOOTING

1'-6"Wx 1'-0" THK CONCRETE FOOTING W/ #3 BAR VERTICAL AT 16" O.C FOR
75 CY 2.4 $286.58 $684.60 6.415 15.32 $69.49 $445.79 $1,064.94 $1,749.53
GAS PIT

FORMWORK
76 FORMWORK REQUIRED SF 86.0 $1.88 $162.02 0.037 3.18 $70.74 $2.62 $225.10 $387.13
L1.4

EARTHWORK
77 EXCAVATION REQUIRED CY 5.6 0.849 4.73 $56.04 $47.57 $265.18 $265.18
78 BACKFILL CY 3.1 0.452 1.40 $56.04 $25.30 $78.43 $78.43
79 HAULOFF CY 2.5 0.213 0.53 $56.04 $11.91 $29.46 $29.46

SIGN FOOTING
1'-6" DIA CONCRETE ACCESSIBLE SIGN FOOTING
80 CY 0.79 $286.58 $225.44 6.415 5.05 $69.49 $445.79 $350.69 $576.13
NO OF FOOTINGS: 6 EA
PG114
EARTHWORK
81 EXCAVATION REQUIRED CY 0.79 0.849 0.67 $56.04 $47.57 $37.42 $37.42
82 HAULOFF CY 0.79 0.213 0.17 $56.04 $11.91 $9.37 $9.37

BOLLARDS FOOTING
1'-6" DIA CONCRETE BOLLARDS FOOTING
83 CY 0.52 $286.58 $150.29 6.415 3.36 $69.49 $445.79 $233.79 $384.08
NO OF FOOTINGS: 4 EA
PG114
EARTHWORK
84 EXCAVATION REQUIRED CY 0.52 0.849 0.45 $56.04 $47.57 $24.95 $24.95
85 HAULOFF CY 0.52 0.213 0.11 $56.04 $11.91 $6.24 $6.24

MISC.
86 MONUMENT SIGN CONCRETE FOOTING EA 1.00 $80.07 $80.07 2.250 2.25 $69.49 $156.36 $156.36 $236.43
87 PYLON SIGN CONCRETE FOOTING EA 1.00 $80.07 $80.07 2.250 2.25 $69.49 $156.36 $156.36 $236.43
NOTE: DETAILS ARE NOT GIVEN

5 of 5