AMERISTAR LOWRISE (01.25.13) Variance Report (11.05.12 Vs 12.21.12) Drawings

Estimate Company Variance Report Page 1
Ameristar Lowrise 1/25/2013 3:07 PM
Item Description Total

Takeoff Qty Unit Cost Amount
(13.01.25) (12.11.30) Variance (13.01.25) (12.11.30) Variance (13.01.25) (12.11.30) Variance
AMERISTAR AMERISTAR AMERISTAR AMERISTAR AMERISTAR AMERISTAR
LOWRISE - LOWRISE - LOWRISE - LOWRISE - LOWRISE - LOWRISE -
12.21.12 11.05.12 12.21.12 11.05.12 12.21.12 11.05.12
DRAWINGS DRAWINGS DRAWINGS DRAWINGS DRAWINGS DRAWINGS
10 Pile Cap
sb19 Concrete Pumping 1,649.30 cy 1,417.06 cy 232.24 cy 12.78 /cy 12.78 /cy 0.00 /cy 21,073 18,105 2,967
01 Count Pile Caps 269.00 ea 262.00 ea 7.00 ea /ea
02 Clean Up Pile/Projected Dowel 791.00 ea 703.00 ea 88.00 ea 11.65 /ea 11.65 /ea 0.00 /ea 9,214 8,189 1,025
10 Form & Strip Pile Caps 23,425.31 sf 21,524.90 sf 1,900.41 sf 3.863 /sf 3.863 /sf 0.00 /sf 90,480 83,140 7,340
15 Drill/Grout Dowel 3,164.00 each 2,812.00 each 352.00 each 19.65 /each 19.65 /each 0.00 /each 62,166 55,250 6,916
0410 4000 PSI Reg. Wt. 1" Aggregate 1,649.30 cy 1,417.06 cy 232.24 cy 87.01 /cy 87.01 /cy 0.00 /cy 143,506 123,298 20,207
40 Place Concrete At Pile Cap 1,649.30 cy 1,417.06 cy 232.24 cy 9.32 /cy 9.32 /cy 0.00 /cy 15,369 13,205 2,164
20 Finish/Cure Footing/Pile Cap 17,004.39 sf 11,049.74 sf 5,954.65 sf 0.302 /sf 0.302 /sf 0.00 /sf 5,136 3,337 1,798
10 Pile Cap 1,649.30 cy 1,417.06 cy 232.24 cy 210.36 /cy 214.90 /cy (4.54) /cy 346,943 304,524 42,418
14 Elev Pit
45 Blockout Keyway in slab/fdn below 213.50 lf 213.50 lf 0.00 lf 0.79 /lf 0.79 /lf 0.00 /lf 169 169 0
10 Form Pit Base Slab 225.50 sf 225.50 sf 0.00 sf 1.95 /sf 1.95 /sf 0.00 /sf 440 440 0
25 Form Pit Wall 40.00 sf 40.00 sf 0.00 sf 2.50 /sf 2.50 /sf 0.00 /sf 100 100 0
10 Install Keyway in top of wall 1,708.02 lf 1,708.02 lf 0.00 lf 0.83 /lf 0.83 /lf 0.00 /lf 1,418 1,418 0
30 Waterstop - RX Volclay 213.50 lf 213.50 lf 0.00 lf 2.153 /lf 2.153 /lf 0.00 /lf 460 460 0
0410 4000 PSI Reg. Wt. 1" Aggregate 26.03 cy 26.03 cy 0.00 cy 87.01 /cy 87.01 /cy 0.00 /cy 2,265 2,265 0
20 Place Pit Wall 26.03 cy 26.03 cy 0.00 cy 13.75 /cy 13.75 /cy 0.00 /cy 358 358 0
10 Finish / Cure Pit Base 717.12 sf 717.12 sf 0.00 sf 0.383 /sf 0.383 /sf 0.00 /sf 275 275 0
38 Defin/Point Patch Walls 1,708.02 sf 1,708.02 sf 0.00 sf 0.25 /sf 0.25 /sf 0.00 /sf 427 427 0
14 Elev Pit 2.00 ea 2.00 ea 0.00 2,955.10 /ea 2,955.10 /ea 0.00 5,910 5,910 0
16 Plinth
10 Form Square Piers / Pedistals / Plinths 2,476.33 sf 2,435.00 sf 41.33 sf 9.94 /sf 9.94 /sf 0.00 /sf 24,615 24,204 411
10 Furnish Chamfer Materials 800.00 lf 736.00 lf 64.00 lf 0.11 /lf 0.11 /lf 0.00 /lf 88 81 7
0510 5000 PSI Reg. Wt. 1" Aggregate 74.37 cy 75.00 cy -0.63 cy 90.20 /cy 90.20 /cy 0.00 /cy 6,708 6,765 (57)
10 Place Concrete At Piers / Pedistals / Plinths 74.37 cy 75.00 cy -0.63 cy 93.184 /cy 93.184 /cy 0.00 /cy 6,930 6,989 (59)
38 Defin/Point Patch Walls 2,476.33 sf 2,435.00 sf 41.33 sf 1.11 /sf 1.11 /sf 0.00 /sf 2,749 2,703 46
16 Plinth 74.37 cy 75.00 cy -0.63 cy 552.504/cy 543.22 /cy 9.284/cy 41,090 40,742 348
20 SOG
fg10 Place/Finegrade Base-Machine 34.00 sf 34.00 sf 0.00 sf 0.921 /sf 0.921 /sf 0.00 /sf 31 31 0
sb19 Concrete Pumping 2.64 cy 2.64 cy 0.00 cy 273.98 /cy 273.98 /cy 0.00 /cy 723 723 0
15 Form Slab Edge Over 12" 46.00 sf 46.00 sf 0.00 sf 5.652 /sf 5.652 /sf 0.00 /sf 260 260 0
0410 4000 PSI Reg. Wt. 1" Aggregate 2.64 cy 2.64 cy 0.00 cy 87.01 /cy 87.01 /cy 0.00 /cy 230 230 0
0020 Place Concrete At Slab On Grade-SF 34.00 sf 34.00 sf 0.00 sf 2.79 /sf 2.79 /sf 0.00 /sf 95 95 0
0010 Finish Slab On Grade - Smooth Trowel 34.00 sf 34.00 sf 0.00 sf 7.132 /sf 7.132 /sf 0.00 /sf 242 242 0
01 Membrane Curing Compound 34.00 sqft 34.00 sqft 0.00 sqft 0.71 /sqft 0.71 /sqft 0.00 /sqft 24 24 0
20 SOG 34.00 sf 34.00 sf 0.00 47.23 /sf 47.23 /sf 0.00 1,606 1,606 0
23 Mud Slab
fg10 Place/Finegrade Base-Machine 202,470.00 sf 201,366.00 sf 1,104.00 sf 0.16 /sf 0.16 /sf 0.00 /sf 31,683 31,510 173
sb19 Concrete Pumping 1,968.45 cy 1,957.72 cy 10.730 cy 6.89 /cy 6.89 /cy 0.00 /cy 13,559 13,485 74
10 Form & Strip Slab Edge to 12" 4,224.00 lf 4,180.00 lf 44.00 lf 3.334 /lf 3.334 /lf 0.00 /lf 14,082 13,936 147
c 25 MudSill Conc 2500 psi 1,968.45 cuyd 1,957.72 cuyd 10.730 cuyd 81.00 /cuyd 81.00 /cuyd 0.00 /cuyd 159,444 158,575 869
15 Place/Finish / Cure Mud Sill 202,470.00 sf 201,366.00 sf 1,104.00 sf 0.41 /sf 0.41 /sf 0.00 /sf 83,013 82,560 453
23 Mud Slab 202,470.00 sf 201,366.00 sf 1,104.00 sf 1.49 /sf 1.49 /sf 0.00 301,781 300,066 1,715
30 Typ Column
0000 Column Shop Make-Up 6.00 ea 6.00 ea 0.00 ea 305.76 /ea 305.76 /ea 0.00 /ea 1,835 1,835 0
0000 Column Field Rework 12.00 ea 12.00 ea 0.00 ea 162.912 /ea 162.912 /ea 0.00 /ea 1,955 1,955 0
0000 Furnish Columns Form Assembly 6.00 ea 6.00 ea 0.00 ea 1,159.390 /ea 1,159.390 /ea 0.00 /ea 6,956 6,956 0
0000 Furnish Chamfer Materials 2,930.00 lf 2,930.00 lf 0.00 lf 0.11 /lf 0.11 /lf 0.00 /lf 322 322 0

12.21.12 11.05.12 12.21.12 11.05.12 12.21.12 11.05.12
30 Typ Column
0000 Column Forms Lumber Materials 300.00 bdft 300.00 bdft 0.00 bdft 0.75 /bdft 0.75 /bdft 0.00 /bdft 225 225 0
0015 Form & Strip Columns @ 3'-6" Tall 0.00 ea 12.00 ea -12.00 ea 162.912 /ea (162.91) /ea 1,955 (1,955)
0015 Form & Strip Columns @ 5'-0" Tall 10.00 ea 10.00 ea 217.22 /ea 217.22 /ea 2,172 2,172
0015 Form & Strip Columns @ 8'-0" Tall 4.00 ea -4.00 ea 162.913 /ea (162.91) /ea 652 (652)
0015 Form & Strip Columns @ 12'-0" Tall 0.00 ea 14.00 ea -14.00 ea 162.912 /ea (162.91) /ea 2,281 (2,281)
0015 Form & Strip Columns @ 16'-0" Tall 4.00 ea 1.00 ea 3.00 ea 325.83 /ea 325.82 /ea 0.005 /ea 1,303 326 977
0015 Form & Strip Columns @ 24'-0" Tall 14.00 ea 15.00 ea -1.00 ea 597.344 /ea 597.344 /ea 0.00 /ea 8,363 8,960 (597)
0510 5000 PSI Reg. Wt. 1" Aggregate 199.50 cy 231.47 cy -31.97 cy 90.20 /cy 90.20 /cy 0.00 /cy 17,995 20,879 (2,884)
20 Place Columns Concrete 199.50 cy 231.47 cy -31.97 cy 31.061 /cy 31.061 /cy 0.00 /cy 6,197 7,190 (993)
38 Defin/Point Patch Columns 6,216.00 sf 7,680.00 sf -1,464.00 sf 0.381 /sf 0.381 /sf 0.00 /sf 2,370 2,928 (558)
30 Typ Column 199.50 cy 231.47 cy -31.97 cy 249.09 /cy 243.931/cy 5.16 /cy 49,693 56,463 (6,770)
40 Retainer Wll
45 Blockout Keyway in slab/fdn below 1,286.00 lf 1,083.00 lf 203.00 lf 1.103 /lf 1.103 /lf 0.00 /lf 1,418 1,194 224
10 Install Keyway in top of wall 1,286.00 lf 1,083.00 lf 203.00 lf 1.14 /lf 1.14 /lf 0.00 /lf 1,464 1,233 231
0000 Furnish Basement Retainer Walls Form Assembly 2,160.00 sf 2,160.00 sf 0.00 sf 2.70 /sf 2.70 /sf 0.00 /sf 5,832 5,832 0
0210 Form & Strip Basement/Retainer Wall 18,849.00 sf 12,966.00 sf 5,883.00 sf 2.72 /sf 2.72 /sf 0.00 /sf 51,269 35,268 16,002
30 Furnish & Install Waterstop - RX Volclay 1,286.00 lf 1,083.00 lf 203.00 lf 2.71 /lf 2.71 /lf 0.00 /lf 3,479 2,930 549
0410 4000 PSI Reg. Wt. 1" Aggregate 271.02 cy 127.00 cy 144.02 cy 87.01 /cy 87.01 /cy 0.00 /cy 23,581 11,050 12,531
20 Place Wall Concrete 271.02 cy 127.00 cy 144.02 cy 23.30 /cy 23.30 /cy 0.00 /cy 6,314 2,959 3,355
38 Defin/Point Patch Retainer Walls 15,432.00 sf 12,966.00 sf 2,466.00 sf 0.381 /sf 0.381 /sf 0.00 /sf 5,883 4,943 940
40 Retainer Wll 15,432.00 csf 12,966.00 csf 2,466.00 csf 6.431/csf 5.05 /csf 1.39 /csf 99,240 65,408 33,832
41 Strt Wall
45 Blockout Keyway in slab/fdn below 71.00 lf 78.00 lf -7.00 lf 1.103 /lf 1.103 /lf 0.00 /lf 78 86 (8)
10 Install Keyway in top of wall 71.00 lf 78.00 lf -7.00 lf 1.14 /lf 1.14 /lf 0.00 /lf 81 89 (8)
0210 Form & Strip Straight Wall 3,330.00 sf 3,666.00 sf -336.00 sf 2.263 /sf 2.263 /sf 0.00 /sf 7,536 8,296 (760)
30 Waterstop - RX Volclay 142.00 lf 156.00 lf -14.00 lf 2.71 /lf 2.71 /lf 0.00 /lf 384 422 (38)
0510 5000 PSI Reg. Wt. 1" Aggregate 53.93 cy 59.40 cy -5.47 cy 90.20 /cy 90.20 /cy 0.00 /cy 4,864 5,358 (493)
20 Place Wall Concrete 53.93 cy 59.40 cy -5.47 cy 23.30 /cy 23.30 /cy 0.00 /cy 1,256 1,384 (127)
38 Defin/Point Patch Walls 3,330.00 sf 3,666.00 sf -336.00 sf 0.381 /sf 0.381 /sf 0.00 /sf 1,270 1,398 (128)
41 Strt Wall 3,330.00 csf 3,666.00 csf -336.00 csf 4.65 /csf 4.65 /csf 0.00 /csf 15,469 17,032 (1,563)
42 Core Wall
10 Furnish Chamfer Materials 635.00 lf 435.00 lf 200.00 lf 0.501 /lf 0.501 /lf 0.00 /lf 318 218 100
10 Install Keyway in top of wall 348.00 lf 237.00 lf 111.00 lf 1.14 /lf 1.14 /lf 0.00 /lf 396 270 126
0000 Wallform Assembly Make-Up 2,160.00 csf 2,160.00 csf 0.00 csf 2.73 /csf 2.73 /csf 0.00 /csf 5,897 5,897 0
0000 Furnish Core Walls Form Assembly 2,160.00 sf 2,160.00 sf 0.00 sf 18.644 /sf 18.644 /sf 0.00 /sf 40,271 40,271 0
0210 Form & Strip Elevator Cores 16,776.00 sf 11,221.00 sf 5,555.00 sf 2.72 /sf 2.72 /sf 0.00 /sf 45,631 30,521 15,110
20 Place Wall Concrete 270.98 cy 190.61 cy 80.37 cy 31.061 /cy 31.061 /cy 0.00 /cy 8,417 5,921 2,496
38 Defin/Point Patch Core Walls 16,776.00 sf 11,221.00 sf 5,555.00 sf 0.381 /sf 0.381 /sf 0.00 /sf 6,396 4,278 2,118
42 Core Wall 16,776.00 csf 11,221.00 csf 5,555.00 csf 7.934/csf 9.40 /csf (1.465)/csf 133,093 105,471 27,622
44 Stem Wall
10 Install Keyway in top of wall 117.00 lf 117.00 lf 0.00 lf 1.14 /lf 1.14 /lf 0.00 /lf 133 133 0
0000 Furnish Stem Walls Form Assembly 975.08 sf 975.08 sf 0.00 sf 2.70 /sf 2.70 /sf 0.00 /sf 2,633 2,633 0
0210 Form Stem Wall to 8' Tall 975.08 sf 975.08 sf 0.00 sf 4.53 /sf 4.53 /sf 0.00 /sf 4,413 4,413 0
20 Place Wall Concrete 14.23 cy 14.23 cy 0.00 cy 23.30 /cy 23.30 /cy 0.00 /cy 332 332 0
38 Defin/Point Patch Walls 975.08 sf 975.08 sf 0.00 sf 0.381 /sf 0.381 /sf 0.00 /sf 372 372 0

12.21.12 11.05.12 12.21.12 11.05.12 12.21.12 11.05.12
44 Stem Wall 975.08 csf 975.08 csf 0.00 9.81 /csf 9.81 /csf 0.00 9,565 9,565 0
50 Formed Deck
oh18 P.E Engineering Review & Stamp Shop Drawings 21.00 week 20.00 week 1.00 week 500.00 /week 500.00 /week 0.00 /week 10,500 10,000 500
oh18 Detailing Shop Drawings 21.00 week 20.00 week 1.00 week 1,747.20 /week 1,747.20 /week 0.00 /week 36,691 34,944 1,747
10 Miscellaneous Ties 258,093.00 tca 250,029.00 tca 8,064.00 tca 0.05 /tca 0.05 /tca 0.00 /tca 12,905 12,501 403
10 Caulk/Foam/Tape 258,093.00 tca 250,029.00 tca 8,064.00 tca 0.02 /tca 0.02 /tca 0.00 /tca 5,162 5,001 161
10 Nails/Form Oil 258,093.00 tca 250,029.00 tca 8,064.00 tca 0.03 /tca 0.03 /tca 0.00 /tca 7,743 7,501 242
10 Furnish & Install Hole/Opening Covers 3.00 each 3.00 each 0.00 each 232.403 /each 232.403 /each 0.00 /each 697 697 0
10 Early Morning Pour Set-Up/Lights Plants 15.00 pour 15.00 pour 0.00 pour 686.37 /pour 686.37 /pour 0.00 /pour 10,296 10,296 0
10 Furnish & Install Access Ladder 12.00 each 12.00 each 0.00 each 247.404 /each 247.404 /each 0.00 /each 2,969 2,969 0
10 Pump Grout Prime 15.00 pour 15.00 pour 0.00 pour 65.00 /pour 65.00 /pour 0.00 /pour 975 975 0
090 Anchor Bolt Templates 211.00 ea 189.00 ea 22.00 ea 29.101 /ea 29.101 /ea 0.00 /ea 6,140 5,500 640
115 Inst.Anchor Bolt-Medium 908.00 ea 756.00 ea 152.00 ea 7.03 /ea 7.03 /ea 0.00 /ea 6,379 5,311 1,068
0010 Install Embeds 20.00 wk 19.00 wk 1.00 wk 2,719.90 /wk 2,719.90 /wk 0.00 /wk 54,398 51,678 2,720
0000 Sides & Edges Shop Make-Up 9,912.00 sf 9,867.00 sf 45.00 sf 2.73 /sf 2.73 /sf 0.00 /sf 27,060 26,937 123
0000 Miscellaneous Field Make-Up 258,093.00 tca 250,029.00 tca 8,064.00 tca 0.014 /tca 0.014 /tca 0.00 /tca 3,504 3,394 109
0000 Scissor Lift 32' 2.00 ea 2.00 ea 0.00 ea 3,664.00 /ea 3,664.00 /ea 0.00 /ea 7,328 7,328 0
0000 Warehouse Forklifts 2.00 ea 2.00 ea 0.00 ea 2,701.00 /ea 2,701.00 /ea 0.00 /ea 5,402 5,402 0
0000 OSHA Railings Lumber Materials 8,415.00 bdft 8,415.00 bdft 0.00 bdft 0.50 /bdft 0.50 /bdft 0.00 /bdft 4,208 4,208 0
0000 Slab Soffit @ Loose (metal sheet) 32,500.00 sf 32,500.00 sf 0.00 sf 1.40 /sf 1.40 /sf 0.00 /sf 45,500 45,500 0
0000 Miscellaneous Lumber 9,243.00 bdft 9,189.00 bdft 54.00 bdft 0.60 /bdft 0.60 /bdft 0.00 /bdft 5,546 5,513 32
0000 Freight for Formwork Materials 7.00 ea 7.00 ea 0.00 ea 1,200.00 /ea 1,200.00 /ea 0.00 /ea 8,400 8,400 0
0000 Freight for Formwork Equipment 9.00 ea 9.00 ea 0.00 ea 1,200.00 /ea 1,200.00 /ea 0.00 /ea 10,800 10,800 0
0000 Steelbeams/Reshores/Scaffold 3.00 ea 3.00 ea 0.00 ea 1,200.00 /ea 1,200.00 /ea 0.00 /ea 3,600 3,600 0
0000 Ground Floor Forklift Operator 25.00 week 24.00 week 1.00 week 1,310.400 /week 1,310.400 /week 0.00 /week 32,760 31,450 1,310
0000 Slab Support w/ Scaffold Rental 32,500.00 sf 32,500.00 sf 0.00 sf 2.05 /sf 2.05 /sf 0.00 /sf 66,625 66,625 0
0000 Slab Support w/ Scaffold Rental (2 Frames) 411.00 sf 411.00 sf 0.00 sf 0.30 /sf 0.30 /sf 0.00 /sf 123 123 0
0410 Form & Strip Elevated Slab Expan. Jt. Form <=12" 287.00 lf 287.00 lf 0.00 lf 3.263 /lf 3.263 /lf 0.00 /lf 936 936 0
0610 Form & Strip Form Depression/Recess <= 12" 1,214.00 lf 1,214.00 lf 0.00 lf 10.051 /lf 10.051 /lf 0.00 /lf 12,202 12,202 0
0060 Form & Strip Construction Joint Bulkheads 10.00 ea 10.00 ea 0.00 ea 1,357.60 /ea 1,357.60 /ea 0.00 /ea 13,576 13,576 0
0060 Form & Strip Exterior Slab Edges 1,002.00 lf 998.00 lf 4.00 lf 2.263 /lf 2.263 /lf 0.00 /lf 2,267 2,258 9
0060 Form & Strip Exterior Over Wall Slab Edges 318.00 lf 311.00 lf 7.00 lf 4.53 /lf 4.53 /lf 0.00 /lf 1,439 1,407 32
0060 Form & Strip OSHA Rails @ Loose 4,300.00 lf 4,211.00 lf 89.00 lf 1.36 /lf 1.36 /lf 0.00 /lf 5,838 5,717 121
0010 Form & Strip Flat Slab Framing (Loose) @ 6'-0" 161,739.00 sf 161,331.00 sf 408.00 sf 3.394 /sf 3.394 /sf 0.00 /sf 548,942 547,557 1,385
0010 Form & Strip Flat Slab Framing (Loose) @ 23'-6" 383.00 sf 370.00 sf 13.00 sf 3.88 /sf 3.88 /sf 0.00 /sf 1,486 1,435 50
2017 Furnish & Install EJ.Dummy 2"Foam Board 244.25 sqft 244.25 sqft 0.00 sqft 1.07 /sqft 1.07 /sqft 0.00 /sqft 260 260 0
05 Blow-Off Deck / Beam Formwork 184,791.00 sf 183,787.00 sf 1,004.00 sf 0.07 /sf 0.07 /sf 0.00 /sf 12,610 12,542 69
0100 Place/Finish Suspended Slabs-Smooth Trowel 184,791.00 sf 183,787.00 sf 1,004.00 sf 0.50 /sf 0.50 /sf 0.00 /sf 92,396 91,894 502
39 Defin/Point Patch Underside of Slab 184,791.00 sqft 183,787.00 sqft 1,004.00 sqft 0.15 /sqft 0.15 /sqft 0.00 /sqft 27,498 27,349 149
01 Membrane Curing Compound 184,791.00 sqft 183,787.00 sqft 1,004.00 sqft 0.043 /sqft 0.043 /sqft 0.00 /sqft 8,001 7,957 43
05 Sloped Premium 9,223.00 sqft 9,223.00 sqft 0.00 sqft 1.29 /sqft 1.29 /sqft 0.00 /sqft 11,898 11,898 0
05 Grout Column Base Plates 211.00 ea 189.00 ea 22.00 ea 30.80 /ea 30.80 /ea 0.00 /ea 6,498 5,820 678
50 Formed Deck 184,791.00 sf 183,787.00 sf 1,004.00 sf 9.612/sf 9.57 /sf 0.042/sf 1,776,209 1,758,841 17,368
55 Beam
0000 Loose Beam Forming Rental 1,873.00 lf 1,873.00 lf 0.00 lf 11.77 /lf 11.77 /lf 0.00 /lf 22,045 22,045 0
0000 Interior Beamsides Lumber Materials 25,121.00 bdft 25,077.00 bdft 44.00 bdft 0.60 /bdft 0.60 /bdft 0.00 /bdft 15,073 15,046 26
0000 Exterior Beamsides Lumber Materials 5,160.00 bdft 5,144.00 bdft 16.00 bdft 0.60 /bdft 0.60 /bdft 0.00 /bdft 3,096 3,086 10
0000 Loose Beam Forming BB-PINE Plywood 351.00 shts 351.00 shts 0.00 shts 28.00 /shts 28.00 /shts 0.00 /shts 9,828 9,828 0
0000 Interior Beamsides BB-PINE Plywood 315.00 shts 314.00 shts 1.00 shts 28.00 /shts 28.00 /shts 0.00 /shts 8,820 8,792 28
0000 Exterior Beamsides BB-PINE Plywood 62.00 shts 61.00 shts 1.00 shts 28.00 /shts 28.00 /shts 0.00 /shts 1,736 1,708 28
0060 Form & Strip Loose Beam @ 5'-6" 6,960.00 lf 6,736.00 lf 224.00 lf 18.101 /lf 18.101 /lf 0.00 /lf 125,985 121,931 4,055
0060 Form & Strip Loose Beam @ 24'-0" 29.00 lf 40.00 lf -11.00 lf 33.94 /lf 33.94 /lf 0.00 /lf 984 1,358 (373)
0060 Form & Strip Interior Beamsides 14,407.00 lf 14,054.00 lf 353.00 lf 6.79 /lf 6.79 /lf 0.00 /lf 97,795 95,399 2,396

12.21.12 11.05.12 12.21.12 11.05.12 12.21.12 11.05.12
55 Beam
0060 Form & Strip Exterior Beamsides 2,806.00 lf 2,604.00 lf 202.00 lf 6.79 /lf 6.79 /lf 0.00 /lf 19,047 17,676 1,371
0060 Form & Strip Interior Soffit Drop 1,904.00 lf 1,931.00 lf -27.00 lf 4.53 /lf 4.53 /lf 0.00 /lf 8,616 8,738 (122)
0060 Form & Strip Over Wall Interior Beamsides 0.00 lf 31.00 lf -31.00 lf 13.58 /lf (13.576) /lf 421 (421)
0060 Column Beam/Intersections 28.00 ea 46.00 ea -18.00 ea 13.58 /ea 13.58 /ea 0.00 /ea 380 625 (244)
0060 Form & Strip Over Wall Exterior Beamsides 174.00 lf 298.00 lf -124.00 lf 13.58 /lf 13.58 /lf 0.00 /lf 2,362 4,046 (1,683)
05 Blow-Off Deck / Beam Formwork 648.00 sf 584.00 sf 64.00 sf 0.07 /sf 0.07 /sf 0.00 /sf 44 40 4
0110 Place Concrete At Freestanding Beams 69.45 cy 61.91 cy 7.54 cy 23.88 /cy 23.88 /cy 0.00 /cy 1,658 1,478 180
0140 Finish Freestanding Beam Tops 648.00 sf 584.00 sf 64.00 sf 1.98 /sf 1.98 /sf 0.00 /sf 1,283 1,156 127
55 Beam 8,266.00 lf 8,099.00 lf 167.00 lf 58.22 /lf 58.313/lf (0.09) /lf 481,246 472,280 8,966
60 SOMD
sb19 Concrete Pumping 394.19 cy 301.23 cy 92.96 cy 6.89 /cy 6.89 /cy 0.00 /cy 2,715 2,075 640
10 Form Edge/Opening 1,350.00 lnft 577.00 lnft 773.00 lnft 5.89 /lnft 5.89 /lnft 0.00 /lnft 7,951 3,398 4,553
05 Blow-Off Metal Deck 19,460.00 sqft 16,132.00 sqft 3,328.00 sqft 0.05 /sqft 0.05 /sqft 0.00 /sqft 907 752 155
0010 Place/Finish Slab On Metal Deck - Smooth 19,460.00 sf 16,132.00 sf 3,328.00 sf 0.50 /sf 0.50 /sf 0.00 /sf 9,730 8,066 1,664
aTrowel
01 Membrane Curing Compound 19,460.00 sqft 16,132.00 sqft 3,328.00 sqft 0.043 /sqft 0.043 /sqft 0.00 /sqft 843 698 144
60 SOMD 19,460.00 sf 16,132.00 sf 3,328.00 sf 2.901/sf 2.554/sf 0.35 /sf 56,444 41,199 15,245
75 Tpng on Foam
sb19 Concrete Pumping 13.07 cy 13.07 cy 0.00 cy 6.89 /cy 6.89 /cy 0.00 /cy 90 90 0
0100 40 psi HD Foam 1,115.00 cf 1,115.00 cf 0.00 cf 6.432 /cf 6.432 /cf 0.00 /cf 7,172 7,172 0
0010 Place/Finish Topping - Smooth Trowel 669.00 sf 669.00 sf 0.00 sf 0.50 /sf 0.50 /sf 0.00 /sf 335 335 0
01 Membrane Curing Compound 669.00 sqft 669.00 sqft 0.00 sqft 0.043 /sqft 0.043 /sqft 0.00 /sqft 29 29 0
10 Floor CleanUp-Broom 669.00 sqft 669.00 sqft 0.00 sqft 0.11 /sqft 0.11 /sqft 0.00 /sqft 72 72 0
75 Tpng on Foam 669.00 sf 669.00 sf 0.00 13.21 /sf 13.21 /sf 0.00 8,835 8,835 0
95 Hoisting
cr30 Crawler Crane Freight 2.00 each 2.00 each 0.00 each 13,000.00 /each 13,000.00 /each 0.00 /each 26,000 26,000 0
cr35 Crawler Crane Opr/Fuel/Rental 25.00 week 24.00 week 1.00 week 10,937.31 /week 10,937.31 /week 0.00 /week 273,433 262,495 10,937
95 Hoisting 299,433 288,495 10,937
96 Reinforcing
0010 Rebar (Black) (Sub Install) 2,428,838.35 lbs 2,314,281.85 lbs 114,556.50 lbs 0.55 /lbs 0.55 /lbs 0.00 /lbs 1,335,861 1,272,855 63,006
w 20 WWF - 6x6-W2.9/W2.9 SOMD 240.00 sq 192.00 sq 48.00 sq 56.083 /sq 28.271 /sq 27.812 /sq 13,460 5,428 8,032
96 Reinforcing 1,349,321 1,278,283 71,038
98 Misc Work
146 Washout Area - Washing out concrete truck 25.00 week 24.00 week 1.00 week 208.184 /week 208.184 /week 0.00 /week 5,205 4,996 208
sb10 Surface Dewatering 15.00 week 15.00 week 0.00 week 715.92 /week 715.92 /week 0.00 /week 10,739 10,739 0
sb10 Miscellaneous Freight 10.00 ea 10.00 ea 0.00 ea 1,200.00 /ea 1,200.00 /ea 0.00 /ea 12,000 12,000 0
sb10 Plans/Printer 10.00 set 10.00 set 0.00 set 125.00 /set 125.00 /set 0.00 /set 1,250 1,250 0
sb10 Meeting Catering 25.00 week 24.00 week 1.00 week 75.00 /week 75.00 /week 0.00 /week 1,875 1,800 75
sb10 Safety Lunch 10.00 ea 10.00 ea 0.00 ea 500.00 /ea 500.00 /ea 0.00 /ea 5,000 5,000 0
sb10 Trailer Cleaning/Maintenance 25.00 week 24.00 week 1.00 week 35.00 /week 35.00 /week 0.00 /week 875 840 35
sb10 Laydown/Tools Man 25.00 week 24.00 week 1.00 week 1,164.80 /week 1,164.80 /week 0.00 /week 29,120 27,955 1,165
sb10 Ice Drinking Water/Water Technician 25.00 week 24.00 week 1.00 week 1,031.84 /week 1,031.84 /week 0.00 /week 25,796 24,764 1,032
sb10 Printing Cost 1.00 ea 1.00 ea 400.00 /ea 400.00 /ea 400 400
sb10 Estimating 24.00 hrs 24.00 hrs 50.00 /hrs 50.00 /hrs 1,200 1,200

12.21.12 11.05.12 12.21.12 11.05.12 12.21.12 11.05.12
98 Misc Work 93,459 89,345 4,115
98 Safety
15 Safety Supplies (Hard Hats, Harness, Tools, etc) 64,768.00 mhr 60,061.00 mhr 4,707.00 mhr 0.65 /mhr 0.65 /mhr 0.00 /mhr 42,099 39,040 3,060
25 Perimeter Safety Rails And Toe Boards After 4,300.00 lf 4,211.00 lf 89.00 lf 3.842 /lf 3.842 /lf 0.00 /lf 16,520 16,178 342
Forms Removed
26 Maintain Perimeter Safety Rails 25.00 wks 24.00 wks 1.00 wks 431.01 /wks 431.01 /wks 0.00 /wks 10,775 10,344 431
100 OSHA 10 Training 30.00 man 30.00 man 0.00 man 336.21 /man 336.21 /man 0.00 /man 10,086 10,086 0
98 Safety 79,480 75,648 3,832
99 GC's
10 Project Manager (Inluded in Hotel) 27.00 week 26.00 week 1.00 week /week
15 Project Superintendent 27.00 week 26.00 week 1.00 week 2,970.80 /week 2,970.80 /week 0.00 /week 80,212 77,241 2,971
20 Project Engineer 25.00 week 24.00 week 1.00 week 1,731.00 /week 1,731.00 /week 0.00 /week 43,275 41,544 1,731
26 Layout Crew 25.00 week 24.00 week 1.00 week 3,908.20 /week 3,908.20 /week 0.00 /week 97,705 93,797 3,908
35 Non Working Safety Officer 25.00 week 24.00 week 1.00 week 1,826.60 /week 1,826.60 /week 0.00 /week 45,665 43,838 1,827
30 Per Diem (60% direct labor) 716.00 week 700.00 week 16.00 week 200.00 /week 200.00 /week 0.00 /week 143,200 140,000 3,200
12 Temporary Electricity 25.00 week 24.00 week 1.00 week 200.00 /week 200.00 /week 0.00 /week 5,000 4,800 200
24 Telephone Service 25.00 week 24.00 week 1.00 week 75.00 /week 75.00 /week 0.00 /week 1,875 1,800 75
25 Cell Phone 75.00 week 72.00 week 3.00 week 35.00 /week 35.00 /week 0.00 /week 2,625 2,520 105
10 Field Office 25.00 week 24.00 week 1.00 week 100.00 /week 100.00 /week 0.00 /week 2,500 2,400 100
11 Office Furniture/Equipment 25.00 week 24.00 week 1.00 week 75.00 /week 75.00 /week 0.00 /week 1,875 1,800 75
12 Office Supplies 25.00 week 24.00 week 1.00 week 50.00 /week 50.00 /week 0.00 /week 1,250 1,200 50
20 Tool Trailer 25.00 week 24.00 week 1.00 week 30.00 /week 30.00 /week 0.00 /week 750 720 30
05 Baker Trucks 75.00 week 72.00 week 3.00 week 200.00 /week 200.00 /week 0.00 /week 15,000 14,400 600
35 Outside Equipment Rental 25.00 week 24.00 week 1.00 week 2,070.15 /week 2,070.15 /week 0.00 /week 51,754 49,683 2,070
39 Baker Equipment Rental 25.00 week 24.00 week 1.00 week 2,070.15 /week 2,070.15 /week 0.00 /week 51,754 49,683 2,070
40 Tools/Fuel 25.00 week 24.00 week 1.00 week 2,070.15 /week 2,070.15 /week 0.00 /week 51,754 49,684 2,070
ew40 Rubbertire Loader/Hoe 1/2cy 15.00 week 15.00 week 0.00 week 300.00 /week 300.00 /week 0.00 /week 4,500 4,500 0
30 General Clean Up-Labor 25.00 week 24.00 week 1.00 week 1,164.80 /week 1,164.80 /week 0.00 /week 29,120 27,955 1,165
99 GC's 25.00 week 24.00 week 1.00 week 25,192.504/week 25,315.24 /week (122.736)/week 629,813 607,566 22,247
Total 0.00 0.00 5,778,631 5,527,279 251,352
Estimate Totals
Labor 64,768.657hrs 61,700.549hrs 3,068.108hrs 1,821,554 1,735,845 85,709

Material 2,446,272 2,325,318 120,954
Subcontract 1,124,212 1,086,054 38,158
Equipment 14,849.574hrs 14,313.054hrs 536.520hrs 386,593 380,062 6,531
Other 0 0 0
5,778,631 5,527,279 251,352
Tax On Materials 9.000 9.000 220,165 209,279 10,886

Tax On Equipment 9.000 9.000 34,793 34,206 587
6,033,589 5,770,764 262,825
Profit - Total Project 12.000 12.000 831,043 794,916 36,127

6,864,632 6,565,680 298,952
Payment / Performance Bond 60,728 58,620 2,108

6,925,360 6,624,300 301,060

12.21.12 11.05.12 12.21.12 11.05.12 12.21.12 11.05.12
Total 6,925,360 6,624,300 301,060

AMERISTAR LOWRISE (01.25.13) Variance Report (11.05.12 Vs 12.21.12) Drawings

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

AMERISTAR LOWRISE (01.25.13) Variance Report (11.05.12 Vs 12.21.12) Drawings

Transféré par

Droits d'auteur :

Formats disponibles

Estimate Company Variance Report Page 1

Ameristar Lowrise 1/25/2013 3:07 PM

Item Description Total

Item Description Total

Item Description Total

Item Description Total

Item Description Total

98 Misc Work 93,459 89,345 4,115

Total 0.00 0.00 5,778,631 5,527,279 251,352

Labor 64,768.657hrs 61,700.549hrs 3,068.108hrs 1,821,554 1,735,845 85,709

Tax On Materials 9.000 9.000 220,165 209,279 10,886

Profit - Total Project 12.000 12.000 831,043 794,916 36,127

Payment / Performance Bond 60,728 58,620 2,108

Item Description Total

Total 6,925,360 6,624,300 301,060

Vous aimerez peut-être aussi