SUMMARY

Project Name :
Scope :
Area :

Summary Amount
Subtotal
Profit/Overhead
Total

Summary
Category Total Cost
General Requirements
Demolition
Concrete
Masonry
Metals
Wood, Plastics & Composites
Roofing
Openings
Finishes
Specialties
Equipment
Furnishings
Special Construction
Conveying Equipment
Fire Suppression
Plumbing
Heating, Ventilating, & Air conditioning
Electrical
Communications
Electronic Safety & Security
Earthwork
Exterior Improvements
Total Base Bid $ -
ITEM #

1
1
2
2
3
3

4
4

5
5
6
6
7
7

8
8
9
9

10
10
11
11
12
12
13
13

14
14
15
15
16
16
17
17

18
18
19
19
20
20
21
21
22

23
23

24

25
25
26
26
27

28
28
29

30
30

31
31
32

33

34
34
35
35
36

37

37

38

39
39
40

40

41
41
42

42

43
43
44
44
45
45
46

47
47
48
48
49

50
50

51

51

52
53

54
55
55
56
56
57
57
58
58
59
59

60
60
61
61
62
62
63
63
64
64
65
65
66
66
67
67
68
68
69
69
70
70
71

72
73
73
74
74
75
75
76
76
77
77

78
78
79
79
80
80

81

81
82
82
83
83
84
84
85
85
86
86
87
87
88
88
89
89
90

91
91
92
92

93
93

94
94

95
95

96
96

97
97
98
98
99
99
100
100
101
101
102
102
103
103
104

105

105

106

106
107
107
108

109

109

110

110

111

111

112
112

113

113

114

114

115

115

116

117

117

118

118
119

119

120

120

121

121

122

122

123

123

124

124

125
125
126

127
127

128
128
129
129
130
130
131
131

132
132

133
133

134
134
135
135
136
136
137

137

138

138

139

139
 140

140

141
141
142

142
143
143

144
144
145
145
146

146
147
147
148
148
149
149
150

SUB TOTAL
CONTINGENCY
OVERHEAD AND PROFIT
GST
TOTAL BASE BID
 DESCRIPTION
GENERAL

Permit
Supervision + Cutrain 45k
Professional Indemnity Insurance, Contract Work, and Public Liability Allowance & Bonds
Temporary Facilities, Shed, Fencing, Security
Site Cleaning + Contingency Sum
Internal Cleaning

Metals

Metal Works
Metal Handrails
Foyer
Aluminum
3.25MM Edge Trim
Kitchen Dia Holes x 6.1mm Pitch Perforated Panel
Black
3.25MM"R03325" Locker
Dia Holes GroupPitch Perforated Panel
x 6.1mm
Perftech
Black "R03325" Locker Group
Aluminium Nosing
Perftech
Classic TredFX
Aluminium Nosing
Battens w/ L Angle Fixing
SNR019TredFX
Classic
Natural Aluminium
SNR019
Black
30MM Furring Channel

Hangers & Supports

Suspension Rods (Plaster Ceilings)
Ceiling Tracks (Plaster Ceilings)
Furring Channels (Plaster Ceilings)
Concealed Acoustic Tracks (Acoustic Tiles)

Carpentry Works

Interior Stud Walls

90x45 Wall Studs @ 600 CTS (Internal Framing for rooms)
16MM Fyrcheck Plasterboard (WA3)
13MM Soundcheck Plasterboard
16mm Plasterboard
16mm Aquacheck Plasterboard
16mm MDF Panels w/ Timber Laminate
90x45 Sill Plate
90x45 Noggings @ 600 CTS

Ceilings
10MM Plasterboard Ceiling
Foyer
Creche
Corridor
Storage Room
Office / Meeting Room
Office / Meeting Room
Admin Room
Reception Office
10MM Moisture Resistant Plasterboard Ceiling
Male Toilet
Female Toilet
Male W/C
Female W/C
DDA Toilet
9mm Compressed Fiber Cement Sheet - Exterior
Acoustic Panel Ceiling
Light Timber Laminated MDF Panel
Dark Timber Laminated MDF Panel

Insulation
75MM THK 11KG/m3 Density Glass Wool (External Walls)
75MM THK 11KG/m3 Density Glass Wool Insulation or R2.5 Insulation Batts (Ceilings)

Bulkhead
10MM Plasterboard (Foyer)

Church Auditorium
13mm Soundcheck Plasterboard (Bulkhead)
Rondo P01 Corner Bead (Suspended Ceiling)
Lintel Support (Bulkhead)
Heavy Duty Stage Track (Curtain)
R2.5 Bradford Gold Hi Performance Wall Batts (Inside Bulkhead)

Flooring

Carpet
Dark Grey Commercial Grade Carpet
Light Grey Commerical Grade Carpet
Commerical Grade Entry Mat

Tiling
Dark Grey Floor Tiles
Bathroom Wall Tiles
Vinyl Flooring
Light Grey Commercial Grade Vinyl
Light Brown Commercial Grade Vinyl
Vinyl Flooring

External Stone
External Blue Stone Pavers

Skirting & Archs

SK01 - 100MM Skirting
LM01 - 100MM Skirting
LM01 - 200MM Cross Wall Design
LM01 - Cornice
Vinyl Flooring Coving

Tactile Indicators
Stage Stairs
TG02 - Stainless Steel Tactile Indicators

Stairs 1
Polytile 300x300MM
Peel & Stick Indoor Tactile Tile
CTA Australia

Stairs 2
Polytile 300x300MM
Peel & Stick Indoor Tactile Tile
CTA Australia

Timber Stage

Baptismal Pool
Stainless Steel Pool Capping
Stainless Steel Recessed Fountain Spout
Metal Handrail

Wall Tile (MOS17)

Anthologhia Hibiscus
Pool Mosaic Tiles 300x300mm
Sheet (12x12mm Satin)

Floor Tile (MOS18)

Anthologhia Hibiscus
Pool Mosaic Tiles 300x300mm
Sheet (12x12mm Satin)
CT04 - Stair Nosing (C-3)
Ribbed Granite Edge Tile Nosing
Under Stage Hot Water System
Pool Panel Covers
Carpet Finish (CP02)
w/ Recessed Brass Handle
Waterproof Membrane
Concrete Works
SL82 T&B
N12
Formworks
M12 Dynabolt
N12L Rebars at Corner

Stage
90x45 MGP10 @ 1200 CTS
90x45 Sill Plate
19MM Timber Strip Floor
19MM Ply Wood (
0.790x1.20 Removable LM04 MDF Board

Painting Jobs

Plastering (Surface Preparation)

Ceiling
Walls

Wall Painting

Wash&Wear Low Sheen

Color: Dieskau "GR12"
Dulux
Wash&Wear Low Sheen
Color: Lexicon Quarter "SW1E1"
Dulux

Ceiling Painting

Wash&Wear Low Sheen

Color: Lexicon Quarter "SW1E1"
Dulux

Mechaincal
 Mechanical Works
DDA Chair Lift

Electrical

Lights, Power, Communication & Security

Light Fixtures
IP65 Surface Mounted Batten
1x36W Ceiling Recessed Downlight White (Lumen = 4000lm)
1x16.5W Ceiling Recessed Downlight White (Lumen = 2000 LM)
1x36W Ceiling Recessed Downlight White (Lumen = 4000lm)
1x12W CEILING RECESSED DOWNLIGHT WHITE FINISH 60 DEGREES BEAM ANGLE 830LM
ceiling recessed downlight IP65
ceiling recessed troffer with opal diffuser
surface mounted linear LED strip IP67
surface mounted linear LED strip DIMMABLE
Wall Mounted up and down light Ip65
Wall mrecessed step light IP65
360 DEGREE pir MOTION SENSOR 6m radial coverage
Ceiling Recessed Non Maintained Emergency Luminare
Uplight
Single Switch
Double Switch

Power Lines
Single General Purpose Outlet w/ 10A Ratings
Double General Purpose Outelet w/ 10A Ratings
Single General Purpose Outlet Weatherproof w/ 10A Ratings
Double General Purpose Outlet Weatherproof w/ 10A Ratings
1 IP56 Load Break Isolator
3 IP56 Load Break Isolator

Plumbing
 Plumbing Fixtures
TA01 - Kitchen Mixer
TA04 - Sensor Tapware
TA05 - Sink Mixer
SK01 - Sink
SK02 - Sink
SK03 - Sink
CO01 - Induction Cooktop
CO02 - Oven
RN01 - Rangehood
DW01 - Dishwasher

Bathroom Fixtures
BN01 PAPER DISPENSER & BIN
BN02 PAPER DISPENSER & BIN
CH01 COAT HOOK
CR01 CURTAIN RODS
FC01 FOLDING CHANGE TABLE
FS01 FOLDING SHOWER SEAT
GR01 TOILET GRAB RAIL (DISABLED)
GR02 TOILET GRAB RAIL
HB01 HAND BASIN (STAFF)
HB02 HAND BASIN (DISABLED)
HB03 HAND BASIN (MALE & FEMALE)
HD01 HAND DRYER
MR01 MIRROR
SD01 SOAP DISPENSER
SF01 SHELF
SH01 DDA SHOWER SET
SM01 DDA SHOWER MIXER
TA02 TAP WARE
TA03 TAP WARE (DISABLE)
TH01 TOILET PAPER HOLDER
TS01 TOILET SUITE
TS02 TOILET SUITE (DISABLE)
UR01 URINAL

Bathroom Waterproofing
Waterproofing Membrane

Furnishings
 Millwork
Cabinetry
Creche01
425x900x650 Single Swing Base Cabinet w/ 2 Adjustable Shelf
600x900x650 Single Swing Base Cabinet w/ 2 Adj. Shelf
1200x900x650 Double Swing Base Cabinet w/ 2 Adj. Shelf
460x700x395 Single Swing Hanging Cabinet w/ 2 Adj. Shelf
920x700x395 Double Swing Hanging Cabinet w/ 2 Adj. Shelf
1205x900x650 Double Swing Base Cabinet w/ 2 Adj. Shelf
385x900x650 Single Swing Base Cabinet w/ 2 Adj. Shelf
Splashback Laminex Calm White Finish
Laminex Board Toe Kick
Laminex Spinifex Finish Countertop

Creche 02
1200x900x650 Double Swing Base Cabinet w/ 2 Adj. Shelf
600x900x650 Single Swing Base Cabinet w/ 2 Adj. Shelf
900x700x395 Double Swing Hanging Cabinet w/ 2 Adj. Shelf
Laminex Board Toe Kick
Laminex Spinifex Finish Countertop
Splashback Laminex Calm White Finish

Kitchen

Corian Solid Surface Dove Benchtop

3.658x0.76x12mm
Corian Solid Surface
Dove [C]
LB Board pure white Colour Back Glass Splashback
Baresque
Laminex Board Toe Kick
840x900x660 Double Swing Base Cabinet w/ 2 Adj. Shelf
510x900x650 Single Swing Base Cabinet w/ 2 Adj. Shelf
890x240x650 Double Swing Base Cabinet w/ 2 Adj. Shelf
650x900x650 Double Swing Base Cabinet w/ 2 Adj. Shelf
940x900x650 Double Swing Base Cabinet w/ 2 Adj. Shelf
225x900x650 Single Swing Base Cabinet w/ 2 Adj. Shelf
720x720x395 Double Swing Hanging Cabinet w/ 2 Adj. Shelf
810x720x395 Double Swing Hanging Cabinet w/ 2 Adj. Shelf
395x720x395 Single Swing Hanging Cabinet w/ 2 Adj. Shelf
820x720x395 Double Swing Hanging Cabinet w/ 2 Adj. Shelf
410x720x395 Single Swing Hanging Cabinet w/ 2 Adj. Shelf
900x720x395 Double Swing Hanging Cabine
940x420x395 Double Swing Hanging Cabinet
410x420x395 Single Swing Hanging Cabinet
425x2200x800 Single Swing Tall Cabinet w/ 3 Adjustable Shelf
LED Strip Light

Lunch Area
1.510x1.650 Lunch Area Bin Double Swing
900x2000x500 Tall Cabinet Double Swing w/ 4 Adj. Shelf
450x2000x500 Tall Cabinet Single Swing w/ 4 Adj. Shelf
Laminex Board Toe Kick

Corridor Cabinet
LM07 0.780x2.40x0.510 Tall Cabinet w/ 5 Adj. Shelf
Laminex Board Toe Kick

Auditorium
LM07 0.780x2.40x0.510 Tall Cabinet w/ 5 Adj. Shelf
Laminex Board Toe Kick

Cabinet Handles
HA01 - D Handles
HA02 - D Handles

Conveying Equipments

Scaffolding
Scissor Lift (8 weeks)
Mobile Scaffolding (8 Weeks)

Signages
SG1 - Aluminium Female WC & Ambulant WC
SG2 - Aluminium Male WC & Ambulant WC
SG3 - Aluminium Female Ambulant WC
SG4 - Aluminium Male WC & Ambulant WC
SG5 - Aluminium Female WC
SG6 - Aluminium Male WC
SG7 - Aluminium Unisex Toilet RH + Shower
SG8 - Aluminium Baby Change Area
SG9A - Aluminium DDA Parking Only Left Arrow
SG9B - Aluminium DDA Parking Only Right Arrow
SG10 - Aluminium Staff Access Only
SG11 - Aluminium Prep Room
SG12 - Aluminium Cleaners Closet
SG13 - Aluminium Storage Room
SG14 - Aluminium MDF Closet

Exit Sign
EX1 - Acrylic LED Exit Sign (Single & Double Sided)
A 24M Viewing Distance Exit Sign That is Available
In Recessed, Suspended or Surface Mounted
EX2 - Acrylic LED Exit Sign (Single & Double Sided)
A 24M Viewing Distance Exit Sign That is Available
In Recessed, Suspended or Surface Mounted
FHR - Fixed on Door D26A & D26B Safety Fire Signs
Indicate the location of the fire equipment
WF1 - Aluminium Wayfinding Sign
Main Entry Lock
WF2 - Aluminium South East Entry
WF3 - Aluminium South West Entry
WF4 - Aluminium North West Entry

Doors & Windows

Doors

2250x2400 Double Door Aluminium Frame

Timber Panel, LM05
Single Glazing
920x2400 Hidden Single Swing Door
Frameless
Door Panel Finished to Match Existing Wall
920x2400 Single Swing Door
Aluminium Frame
Single Glazing

1070x2400 Single Swing Door

Aluminium Frame
Single Glazing
Timber Panel w/ PT02 Finish
1000x2400 Single Swing Door
Aluminium Frame
Single Glazing
1000x2400 Single Sliding Door
Aluminium Frame
Timber Panel w/ PT02 Finish
1070x2400 Single Swing Door
Aluminium Frame
Timber Panel w/ PT02 Finish
1000x2400 Single Swing Door
Aluminium Frame
Timber Panel w/ PT02 Finish

1070x2400 Single Swing Door

Aluminium Frame
Timber Panel w/ PT02 Finish

1600x2400 Double Swing Door

Aluminium Frame
Single Glazing
1600x2400 Single Swing Door
Aluminium Frame
Single Glazing
920x2400 Single Swing Door
Aluminium Frame
Timber Panel w/ PT02 Finish
920x2400 Single Swing Door
Aluminium Frame
Timber Panel w/ PT02 Finish
1070x2400 Single Swing Door
Aluminium Frame
Timber Panel w/ PT02 Finish
2000x2400 Single Automatic Sliding Door
Aluminium Frame
Single Glazing

Internal Windows

1500x1500 Sliding Window w/ Aluminium Frame Casement

Woodland Grey Powder Coater
Clear TGH Glass
Single Glazing

400x1000 Fixed Window w/ Aluminium Frame Casement

Woodlang Grey Powder Coater
Clear TGH Glass
Single Glazing

2000x1500 Fixed Window w/ Aluminium Frame Casement

Woodlang Grey Powder Coater
Clear TGH Glass
Single Glazing

2000x1500 Fixed Window w/ Aluminium Frame Casement

Woodlang Grey Powder Coater
Clear TGH Glass
Single Glazing
 Door Handles
Recessed Pull Handle - Accurate
Rectangular Flush Pull / Exposed Screws / Equivalent
Timber Pull Handle - 40mm
Designer Doorware / Equivalent
Single Action Lever Inside
Key Lock Outside
Dormakaba / Equivalent
Stainless Pull & Push Handle
Dorkamaba / Equivalent

Matt Black 65W x 300H Square Corner Push

Plate, Concealed Fix Outside
Matt black 160mm Castella Manhattan Pull Handle Inside
Style Finish Door Hardware / Equal
Matt black 160mm Castella Manhattan Pull Handle Inside
Style Finish Door Hardware / Equal
Single Action Handle with Turn Snip Inside
Handle w/ Privacy Corn Button For Emergency Release Outside
Dorkamaba / Equal
Pull handle w/ Turn Snip Inside
Privacy Corn Button for Emergency Release and Push Plate Outside
SFD Pull & Push Panel and Dorkamaba Snip System / Equivalent
Lockwood DDA Compliant Door Hardware Kit / Equivalent

Single Action Handle Inside

Handle w/ Key lock outside

Dorkamaba / Equivalent
Single Action Lever w/ Turn Snip Inside
Handle w/ Key Lock Outside
Dorkamaba / Equivalanet
900mm length U shape door pull handle w/ DDA Turn Snip Inside
900mm length U shape door pull handle w/ Keylock Outside
Dorkamaba Turn Snip and Lock System and NBAT Hardware Door Pull Handle / Equivalent

Door Closer
Dorkamaba TS 73 EMF Electromagnetic Hold Open Door closer / Equivalent
Dorkamaba TS 93 System Door Closer For Single Leaf and Double Leaf Door
Dorkamaba TS 93 System Door Closer For Single Leaf and Double Leaf Door w/ Hold Open Unit

Bolts
2PCS Door Flush Bolts - Concealed Security Door Lock H150x20MM / Equivalent
Novas Concealed Fix 450mm Offset / Equivalent

Door Lock and Latch

Dorkamaba MS2602PTA -311KP Privacy Latch w/ Cylinder Egress Turn / Equivalent
DORMAKABA SB2212KX NARROW STILE MORTICE LOCK OR EQUIVALENT
DORMAKABA SB2212KX NARROW STILE MORTICE LOCK OR EQUIVALENT
DORMAKABA B SERIES COMMERCIAL DEADBOLT OR EQUIVALENT
DORMAKABA RB111 ROLLER CATCH OR EQUIVALENT
DORMAKABA ANCILLARY HARDWARE 2208 TUBULAR BOLT FOR DDA SNIP OR EQUIVALENT
LOCKWOOD DDA COMPLIANT DOOR HARDWARE KIT OR EQUIVALENT
DORMAKABA MS2602PTA-311KP PRIVACY LATCH W/CYLINDER EGRESS TURN OR EQUIVALENT

Door Stop
DORMAKABA FLOOR MOUNTED 2290 OR EQUIVALENT
DORMAKABA WALL MOUNTED 2350 OR EQUIVALENT

Door Seals
DSA DRS1530/ DS20-24SB/ S9168/ DS44 AUTOMATIC DOOR SEAL SYSTEM (TEXTSED TO 47
STC/RW RATING) OR EQUIVALENT
DSA GLASS BOTTOM SEAL TO SWING DOOR OR EQUIVALENT

Landscaping

Landscapes
Allocasuarina verticillata-25cm
Eucalyptus leucoxylon Rosea-25cm
Eucalyptus melliodora-25cm
Eucalyptus mannifera Little Spotty-25cm
Eucalyptus sideroxylon-25cm
Corymbia maculata-25cm
Ulmus parvifolia-25cm
Fraxinus pennsylvanica Cimmaron-30cm
*Cannot source straight Fraxinus Pennsylvanica
*Cannot source 25cm pots
Gleditsia triacanthos inermis Shademaster-30cm
*Cannot source straight Gleditsia Triacanthos
*Cannot source 30cm pots
Brachychiton populneus-20cm
*Cannot source 25cm pots
Atriplex semibaccata-5cm
*Cannot source 7cm pots
Callistemon hybrida Harkness-5cm
*Cannot source 7cm pots
Callistemon viminalis Little John-14cm
*Cannot source smaller
Convolvulus cneorum-14cm
*Cannot source smaller
Myoporum insulare-14cm
*Cannot source smaller
Correa reflexa pulchella Dusky Bells-7cm
Correa alba-14cm
*Cannot source smaller
Grevillea rosmarinifolia-14cm
*Cannot source smaller
Rhagodia candolleana-5cm
Westringia fruticosa Jervis Gem-14cm
*Cannot source smaller
Choisya ternata-14cm
*Cannot source smaller
Dianella revoluta-5cm
Dianella revoluta Little Rev-5cm
Ficinia nodosa-5cm
Liriope gigantea-14cm
*Cannot source smaller
Liriope muscari Samantha-14cm
*Cannot source smaller
Lomandra longifolia-5cm
Phormium tenax-14cm
*Cannot source smaller
Poa labillardieri-5cm
Poa poiformis-5cm
Arthropodium cirratum-14cm
Myoporum parvifolium-5cm
Juniperus horizontalis-14cm
*Cannot source smaller

Fin
QTY. WASTAGE QTY WITH UNIT UNIT LABOR UNIT MATERIAL
WASTAGE COST COST

1.00 0% 1 LS $ 7,777.0
2.00 0% 2 LS $ 122,500.0
4.00 0% 4 MOS $ 7,000.0
4.00 0% 4 MOS $ 5,000.0
1.00 0% 1 MOS $ 45,000.0
1.00 0% 1 MOS $ 10,000.0

21.30 5% 22 LM $ 352 $ 129.1

108.60 5% 114 LM $ 8 $ 7.8

89.65 5% 94 SM $ 200 $ 200.0

20.98 5% 22 SM $ 200 $ 200.0
90.00 5% 95 SM $ 11 $ 13.0
27.60 5% 29 LM $ 31 $ 30.6
11.70 5% 12 LM $ 37 $ 30.6
61.32 5% 64 SM $ 8 $ 13.7

1,236.44 5% 1298 SM $ 18 $ 2.0

762.44 5% 801 SM $ 18 $ 2.0
762.44 5% 801 SM $ 18 $ 2.0
80.00 5% 84 SM $ 18 $ 27.1

2,213.30 5% 2324 LM $ 3.4 $ 7.3

1,765.44 5% 1854 SM $ 38.7 $ 23.8
711.36 10% 782 SM $ 30.8 $ 24.3
138.24 5% 145 SM $ 28.9 $ 22.0
250.56 5% 263 SM $ 25.8 $ 28.8
63.36 5% 67 SM $ 38.7 $ 109.3
1,026.90 5% 1078 LM $ 2.8 $ 7.5
2,427.60 5% 2549 LM $ 3.0 $ 7.1

196.14 10% 216 SM $ 20.3 $ 13.4

 54.90 10% 60 SM $ 20.3 $ 13.4
138.83 10% 153 SM $ 20.3 $ 13.4
24.72 10% 27 SM $ 20.3 $ 13.4
47.13 10% 52 SM $ 20.3 $ 13.4
26.65 10% 29 SM $ 20.3 $ 13.4
10.89 10% 12 SM $ 20.3 $ 13.4
10.90 10% 12 SM $ 20.3 $ 13.4

14.77 10% 16 SM $ 22.0 $ 13.4

18.76 10% 21 SM $ 22.0 $ 13.4
6.07 10% 7 SM $ 22.0 $ 13.4
6.07 10% 7 SM $ 22.0 $ 13.4
8.91 10% 10 SM $ 22.0 $ 13.4
270.72 10% 298 SM $ 22.5 $ 50.6
473.90 10% 521 SM $ 31.5 $ 50.0
288.00 10% 317 SM $ 38.7 $ 109.0
8.64 10% 10 SM $ 38.7 $ 109.3

1,138.46 5% 1195 SM $ 1.2 $ 16.2

786.60 5% 826 SM $ 2.8 $ 11.7

28.88 5% 30 SM $ 20 $ 13.4

172.80 5% 181 SM $ 30.8 $ 24.3

218.00 5% 229 LM $ 12.6 $ 28.4
44.00 5% 46 LM $ 147.9 $ 67.2
44.00 5% 46 LM $ 100.1 $ 43.2
181.44 5% 191 SM $ 2.8 $ 11.7

662.30 5% 695 SM $ 23.2 $ 98.0

72.20 5% 76 SM $ 23.2 $ 98.0
17.50 0% 18 SM $ 1,216.1 $ 90.0

59.50 5% 62 SM $ 39.1 $ 53.6

 29.10 0% 29 SM $ 39.1 $ 230.2

268.10 0% 268 SM $ 23.2 $ 89.8

85.40 0% 85 SM $ 23.2 $ 89.8
41.60 0% 42 SM $ 23.2 $ 89.8

43.90 0% 44 SM $ 79.9 $ 89.2

152.20 0% 152 LM $ 5.8 $ 37.9

20.20 0% 20 LM $ 21.5 $ 31.9
8.00 0% 8 LM $ 21.5 $ 63.8
24.10 0% 24 LM $ 21.5 $ 31.9
23.86 0% 24 LM $ 4.4 $ 37.9

1,260.00 5% 1323 EA $ 1 $ 2.0

1.10 5% 1 SM $ 278 $ 168.6

1.10 5% 1 SM $ 278 $ 168.6

2.40 5% 3 SM $ 43.5 $ 27.2

1.00 5% 1 EA
4.60 5% 5 LM $ 3.0 $ 29.7

4.19 15% 5 SM $ 78.2 $ 249.9

6.25 15% 7 SM $ 78.2 $ 249.9

 7.50 5% 8 LM $ 17.4 $ 47.3
1.00 0% 1 EA

7.00 5% 7 EA $ 10,000.0

7.93 5% 8 SM $ 48.0 $ 11.1

2.46 5% 3 CM $ 126.8 $ 109.6
1.54 5% 2 SM $ 4.8 $ 21.5
104.30 10% 115 LM $ 59.7 $ 51.5
23.75 10% 26 SM $ 142.9 $ 150.8
4.00 0% 4 EA $ 12.6 $ 2.5
4.00 5% 4 LM $ 59.7 $ 51.5

159.21 5% 167 LM $ 8.7 $ 6.9

218.00 5% 229 LM $ 8.7 $ 6.9
65.03 5% 68 SM $ 10.4 $ 21.4
65.03 5% 68 SM $ 13.1 $ 42.2
20.00 5% 21 EA $ 39.8 $ 313.9

779.67 5% 819 SM $ 5.3 $ 1.4

1,988.10 5% 2088 SM $ 5.3 $ 1.4

89.65 5% 94 SM $ 14.6 $ 4.3

1,898.45 5% 1993 SM $ 14.6 $ 4.3

1,356.00 5% 1424 SM $ 16.8 $ 4.2

 1.00 0% 1 SET $ 38,000.0

1.00 0% 1 LS

1.00 0% 1 EA $ 449.0
19.00 0% 19 EA $ 91.8 $ 200.0
25.00 0% 25 EA $ 91.8 $ 69.0
54.00 0% 54 EA $ 91.8 $ 200.0
176.00 0% 176 EA $ 91.8 $ 75.0
35.00 0% 35 EA $ 91.8 $ 65.0
9.00 0% 9 EA $ 91.8 $ 65.0
53.50 5% 56 LM $ 45.9 $ 112.5
24.70 5% 26 LM $ 45.9 $ 112.5
4.00 0% 4 EA $ 45.9 $ 138.0
5.00 0% 5 EA $ 45.9 $ 31.5
20.00 0% 20 EA $ 91.8 $ 113.0
31.00 0% 31 EA $ 91.8 $ 77.6
27.00 0% 27 EA $ 45.9
20.00 0% 20 EA $ 45.9 $ 142.8
20.00 0% 20 EA $ 45.9 $ 142.8

25.00 0% 25 EA $ 36.7 $ 22.6

138.00 0% 138 EA $ 36.7 $ 57.9
3.00 0% 3 EA $ 45.9 $ 32.8
7.00 0% 7 EA $ 45.9 $ 53.0
8.00 0% 8 EA $ 45.9 $ 21.6
6.00 0% 6 EA $ 45.9 $ 31.8
 1.00 0% 1 EA $ 90.0 $ 803.6
3.00 0% 3 EA $ 550.8
1.00 0% 1 EA $ 528.2
1.00 0% 1 EA $ 90.0 $ 923.6
3.00 0% 3 EA $ 90.0 $ 565.5
1.00 0% 1 EA $ 90.0 $ 661.7
1.00 0% 1 EA $ 137.7 $ 2,425.5
1.00 0% 1 EA $ 137.7 $ 2,500.0
1.00 0% 1 EA $ 137.7 $ 1,072.7
1.00 0% 1 EA $ 2,500.0
$ -

2.00 0% 2 EA $ 90.0 $ 730.0

2.00 0% 2 EA $ 90.0 $ 775.5
2.00 0% 4 EA $ 135.0 $ 50.0
1.00 0% 1 EA $ 90.0 $ 832.8
1.00 0% 1 EA $ 135.0 $ 2,214.3
1.00 0% 1 EA $ 135.0 $ 492.6
2.00 0% 2 EA $ 90.0 $ 318.7
4.00 0% 4 EA $ 90.0 $ 347.2
2.00 0% 2 EA $ 135.0 $ 964.5
1.00 0% 1 EA $ 135.0 $ 680.7
2.00 0% 2 EA $ 135.0 $ 2,721.1
6.00 0% 6 EA $ 135.0 $ 650.9
9.00 0% 9 EA $ 135.0 $ -
5.00 0% 5 EA $ 90.0 $ 250.0
1.00 0% 1 EA $ 135.0 $ 150.0
1.00 0% 1 EA $ 493.5
1.00 0% 1 EA $ 173.6
8.00 0% 8 EA $ 716.4
1.00 0% 1 EA $ 196.4
12.00 0% 12 EA $ 90.0 $ 58.2
11.00 0% 11 EA $ 658.2
1.00 0% 1 EA $ 4,500.0
4.00 0% 4 EA $ 175.3

65.52 5% 69 EA $ 48.0 $ 11.1

 1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
3.00 0% 3 EA
1.00 0% 1 EA
1.00 0% 1 SM
3.19 0% 3 SM
3.90 0% 4 LM
3.80 0% 4 SM

1.00 0% 1 EA
1.00 0% 1 EA
2.00 0% 2 EA
1.84 0% 2 LM
1.66 0% 2 SM
1.05 0% 1 SM

12.00 0% 12 EA

4.17 0% 4 SM
7.83 0% 8 LM
3.00 0% 3 EA
1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
4.00 0% 4 EA
3.00 0% 3 EA
1.00 0% 1 EA
 1.00 0% 1 EA
1.00 0% 1 EA
1.00 0% 1 EA
8.14 0% 8 LM

1.00 0% 1 EA
1.00 0% 1 SM
1.00 0% 1 SM
0.78 5% 1 LM

1.00 0% 1 EA
0.78 0% 1 LM
0%

1.00 0% 1 EA
0.78 0% 1 LM

21.00 0% 21 EA
1.00 0% 1 EA

2.00 0% 2 EA $ 8,000
2.00 0% 2 SET $ 1,102 $ 4,480.0

1.00 0% 1 EA $ 45 $ 85.0
1.00 0% 1 EA $ 45 $ 77.3
1.00 0% 1 EA $ 45 $ 72.7
1.00 0% 1 EA $ 45 $ 77.3
1.00 0% 1 EA $ 45 $ 72.7
1.00 0% 1 EA $ 45 $ 77.3
1.00 0% 1 EA $ 45 $ 90.0
2.00 0% 2 EA $ 45 $ 72.7
1.00 0% 1 EA $ 45 $ 70.1
1.00 0% 1 EA $ 45 $ 70.1
1.00 0% 1 EA $ 45 $ 35.0
4.00 0% 4 EA $ 45 $ 35.0
1.00 0% 1 EA $ 45 $ 35.0
 1.00 0% 1 EA $ 45 $ 35.0
2.00 0% 2 EA $ 45 $ 35.0

23.00 0% 23 EA $ 185 $ 156.0

3.00 0% 3 EA $ 185 $ 79.0

2.00 0% 2 EA $ 45 $ 35.0

2.00 0% 1 EA $ 225 $ 420.0

2.00 0% 1 EA $ 225 $ 420.0
2.00 0% 1 EA $ 225 $ 420.0
2.00 0% 1 EA $ 225 $ 420.0

1.00 0% 1 EA $ 642.0

2.00 0% 2 EA $ 492.5

2.00 0% 2 EA $ 492.5

2.00 0% 2 EA $ 492.5

8.00 0% 8 EA $ 492.5

1.00 0% 1 EA $ 492.5

2.00 0% 2 EA $ 492.5
4.00 0% 4 EA $ 492.5

5.00 0% 5 EA $ 492.5

1.00 0% 1 EA $ 758.2

1.00 0% 1 EA $ 492.5

2.00 0% 2 EA $ 492.5

2.00 0% 2 EA $ 492.5

2.00 0% 2 EA $ 492.5

1.00 0% 1 EA $ 2,500.0 $ 10,000.0

1.00 0% 1 EA $ 650.0

1.00 0% 1 EA $ 450.0

3.00 0% 3 EA $ 650.0

1.00 0% 1 EA $ 650.0
 5.00 0% 5 EA $ 90.0 $ 11.3

1.00 0% 1 EA $ 90.0 $ 248.1

1.00 0% 1 EA $ 90.0 $ 199.0

4.00 0% 4 EA $ 90.0 $ 71.0

2.00 0% 2 EA $ 90.0 $ 75.0

2.00 0% 2 EA $ 90.0 $ 18.0

6.00 0% 6 EA $ 90.0 $ 155.6

3.00 0% 3 EA $ 90.0 $ 99.7

1.00 0% 1 EA $ 90.0 $ 449.0

5.00 0% 5 EA $ 90.0 $ 199.0

6.00 0% 6 EA $ 90.0 $ 199.0

5.00 0% 5 EA $ 90.0 $ 20.0

10.00 0% 10 EA $ 415.0 $ 1,391.0

22.00 0% 22 EA $ 215.0 $ 429.0
8.00 0% 8 EA $ 215.0 $ 629.8

1.00 0% 1 EA $ 75.0 $ 20.0

 7.00 0% 7 EA $ 61.6 $ 92.0

6.00 0% 6 EA $ 135.0 $ 6.5

9.00 0% 9 EA $ 90.0 $ 140.6
1.00 0% 1 EA $ 90.0 $ 140.6
2.00 0% 2 EA $ 90.0 $ 50.9
8.00 0% 8 EA $ 90.0 $ 58.0
3.00 0% 3 EA $ 135.0 $ 13.0
1.00 0% 1 EA $ 135.0 $ 449.0
5.00 0% 5 EA $ 90.0 $ 115.4

14.00 0% 14 EA $ 45.0 $ 19.4

20.00 0% 20 EA $ 45.0 $ 31.0

1.00 0% 1 EA $ 81.0
8.00 0% 8 EA $ 81.0

8.00 0% 8 EA $ 33.0
18.00 0% 18 EA $ 37.4
34.00 0% 34 EA $ 37.4
22.00 0% 22 EA $ 37.4
30.00 0% 30 EA $ 37.4
19.00 0% 19 EA $ 28.6
2.00 0% 2 EA $ 28.6

6.00 0% 6 EA $ 82.5

3.00 0% 3 EA $ 77.0

6.00 100% 12 EA $ 16.0

13.00 200% 39 EA $ 2.2

11.00 300% 44 EA $ 1.8

33.00 400% 165 EA $ 7.2

19.00 500% 114 EA $ 5.8

4.00 600% 28 EA $ 6.3

56.00 700% 448 EA $ 3.0
41.00 800% 369 EA $ 6.1

6.00 900% 60 EA $ 7.6

22.00 1000% 242 EA $ 2.1
24.00 1100% 288 EA $ 5.8

6.00 1200% 78 EA $ 6.6

40.00 1300% 560 EA $ 2.1
22.00 1400% 330 EA $ 4.2
26.00 1500% 416 EA $ 1.7
33.00 1600% 561 EA $ 7.2

30.00 1700% 540 EA $ 8.3

81.00 1800% 1539 EA $ 1.8
24.00 1900% 480 EA $ 10.2
62.00 2000% 1302 EA $ 1.6
76.00 2100% 1672 EA $ 2.1
14.00 2200% 322 EA $ 7.4
87.00 2300% 2088 EA $ 1.6
24.00 2400% 600 EA $ 8.0

Final Quantities

2%
10%
10%
TOTAL LABOR TOTAL MATERIAL ITEM COST TRADE COST
COST COST
$ 355,777

$ 7,777.0 $ - $ 7,777
$ 245,000.0 $ - $ 245,000
$ 28,000.0 $ - $ 28,000
$ 20,000.0 $ - $ 20,000
$ 45,000.0 $ - $ 45,000
$ 10,000.0 $ - $ 10,000

$ 126,687

$ 65,269
$ 7,870 $ 2,888 $ 10,758
$ 880 $ 892 $ 1,772

$ 18,827 $ 18,827 $ 37,653

$ 4,406 $ 4,406 $ 8,812
$ 1,026 $ 1,230 $ 2,256
$ 898 $ 887 $ 1,785
$ 452 $ 376 $ 828
$ 523 $ 881 $ 1,404

$ 61,418
$ 23,213 $ 2,597 $ 25,809
$ 14,314 $ 1,601 $ 15,915
$ 14,314 $ 1,601 $ 15,915
$ 1,502 $ 2,276 $ 3,778

$ 458,392

$ 252,417
$ 7,878 $ 16,918 $ 24,797
$ 71,739 $ 44,155 $ 115,894
$ 24,085 $ 18,991 $ 43,076
$ 4,198 $ 3,192 $ 7,390
$ 6,796 $ 7,564 $ 14,359
$ 2,575 $ 7,271 $ 9,846
$ 2,998 $ 8,108 $ 11,106
$ 7,749 $ 18,200 $ 25,949

$ 133,462

$ 4,369 $ 2,889 $ 7,258

$ 1,223 $ 809 $ 2,032
$ 3,092 $ 2,045 $ 5,137
$ 551 $ 364 $ 915
$ 1,050 $ 694 $ 1,744
$ 594 $ 393 $ 986
$ 243 $ 160 $ 403
$ 243 $ 161 $ 403

$ 358 $ 218 $ 575

$ 455 $ 276 $ 731
$ 147 $ 89 $ 236
$ 147 $ 89 $ 236
$ 216 $ 131 $ 347
$ 6,700 $ 15,074 $ 21,775
$ 16,421 $ 26,065 $ 42,485
$ 12,260 $ 34,531 $ 46,791
$ 368 $ 1,039 $ 1,407

$ 32,803
$ 1,434 $ 19,401 $ 20,836
$ 2,271 $ 9,696 $ 11,968

$ 1,022
$ 616 $ 406 $ 1,022

$ 38,688
$ 5,585 $ 4,404 $ 9,988
$ 2,873 $ 6,510 $ 9,383
$ 6,833 $ 3,104 $ 9,937
$ 4,622 $ 1,995 $ 6,617
$ 533 $ 2,229 $ 2,762
Delete

$ 198,232

$ 116,352
$ 16,154 $ 68,151 $ 84,305
$ 1,761 $ 7,429 $ 9,190
$ 21,281 $ 1,575 $ 22,856

$ 13,631
$ 2,443 $ 3,351 $ 5,794
$ 1,138 $ 6,699 $ 7,837
$ 44,642
$ 6,228 $ 24,065 $ 30,293
$ 1,984 $ 7,666 $ 9,649
$ 966 $ 3,734 $ 4,700

$ 7,425
$ 3,508 $ 3,918 $ 7,425

$ 10,706
$ 886 $ 5,764 $ 6,650
$ 434 $ 645 $ 1,079
$ 172 $ 510 $ 682
$ 518 $ 769 $ 1,287
$ 104 $ 904 $ 1,008

$ 5,476
$ 1,799 $ 2,646 $ 4,445

$ 321 $ 195 $ 515

$ 321 $ 195 $ 515

$ 119,937

$ 100,387
$ 110 $ 68 $ 178
$ - $ - $ -
$ 14 $ 143 $ 158

$ 377 $ 1,204 $ 1,580

$ 562 $ 1,796 $ 2,359

$ 137 $ 372 $ 509
$ - $ - $ -

$ 73,500 $ - $ 73,500

$ 399 $ 93 $ 492
$ 328 $ 283 $ 611
$ 8 $ 35 $ 42
$ 6,845 $ 5,911 $ 12,756
$ 3,733 $ 3,941 $ 7,674
$ 50 $ 10 $ 60
$ 251 $ 216 $ 467

$ 19,550
$ 1,454 $ 1,153 $ 2,608
$ 1,991 $ 1,579 $ 3,571
$ 713 $ 1,461 $ 2,173
$ 891 $ 2,880 $ 3,771
$ 835 $ 6,592 $ 7,427

$ 88,794

$ 19,447
$ 4,323 $ 1,138 $ 5,460
$ 11,064 $ 2,923 $ 13,986

$ 39,447

$ 1,372 $ 401 $ 1,773

$ 29,103 $ 8,571 $ 37,675

$ 29,900

$ 23,863 $ 6,037 $ 29,900

$ 38,000
 $ 38,000
$ 38,000 $ - $ 38,000

$ 110,750

$ -

$ 94,281
$ - $ 449 $ 449
$ 1,744 $ 3,800 $ 5,544
$ 2,295 $ 1,725 $ 4,020
$ 4,956 $ 10,800 $ 15,756
$ 16,153 $ 13,200 $ 29,353
$ 3,212 $ 2,275 $ 5,487
$ 826 $ 585 $ 1,411
$ 2,578 $ 6,320 $ 8,898
$ 1,190 $ 2,917 $ 4,108
$ 184 $ 552 $ 736
$ 229 $ 158 $ 387
$ 1,836 $ 2,260 $ 4,096
$ 2,845 $ 2,406 $ 5,251
$ 1,239 $ - $ 1,239
$ 918 $ 2,856 $ 3,774
$ 918 $ 2,856 $ 3,774

$ 16,469
$ 918 $ 565 $ 1,483
$ 5,066 $ 7,986 $ 13,052
$ 138 $ 98 $ 236
$ 321 $ 371 $ 692
$ 367 $ 173 $ 540
$ 275 $ 191 $ 466

$ 67,815
 $ 15,717
$ 90 $ 804 $ 894
$ - $ 1,652 $ 1,652
$ - $ 528 $ 528
$ 90 $ 924 $ 1,014
$ 270 $ 1,696 $ 1,966
$ 90 $ 662 $ 752
$ 138 $ 2,425 $ 2,563
$ 138 $ 2,500 $ 2,638
$ 138 $ 1,073 $ 1,210
$ - $ 2,500 $ 2,500

$ 48,033
$ 180 $ 1,460 $ 1,640
$ 180 $ 1,551 $ 1,731
$ 540 $ 200 $ 740
$ 90 $ 833 $ 923
$ 135 $ 2,214 $ 2,349
$ 135 $ 493 $ 628
$ 180 $ 637 $ 817
$ 360 $ 1,389 $ 1,749
$ 270 $ 1,929 $ 2,199
$ 135 $ 681 $ 816
$ 270 $ 5,442 $ 5,712
$ 810 $ 3,905 $ 4,715
$ 1,215 $ - $ 1,215
$ 450 $ 1,250 $ 1,700
$ 135 $ 150 $ 285
$ - $ 493 $ 493
$ - $ 174 $ 174
$ - $ 5,731 $ 5,731
$ - $ 196 $ 196
$ 1,080 $ 699 $ 1,779
$ - $ 7,240 $ 7,240
$ - $ 4,500 $ 4,500
$ - $ 701 $ 701

$ 4,064
$ 3,299 $ 765 $ 4,064

$ 175,000
 $ - $175,000 allowance

$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -

$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -

$ - $ - $ -

$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -

$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -

$ - $ - $ -
$ - $ - $ -

$ - $ - $ -
$ - $ - $ -

$ - $ - $ -
$ - $ - $ -

$ 27,163

$ 27,163
$ 16,000 $ - $ 16,000
$ 2,203 $ 8,960 $ 11,163

$ 13,427
$ 45 $ 85 $ 130
$ 45 $ 77 $ 122
$ 45 $ 73 $ 118
$ 45 $ 77 $ 122
$ 45 $ 73 $ 118
$ 45 $ 77 $ 122
$ 45 $ 90 $ 135
$ 90 $ 145 $ 235
$ 45 $ 70 $ 115
$ 45 $ 70 $ 115
$ 45 $ 35 $ 80
$ 180 $ 140 $ 320
$ 45 $ 35 $ 80
$ 45 $ 35 $ 80
$ 90 $ 70 $ 160

$ 4,255 $ 3,587 $ 7,842

$ 555 $ 237 $ 792

$ 90 $ 70 $ 160

$ 225 $ 420 $ 645

$ 225 $ 420 $ 645
$ 225 $ 420 $ 645
$ 225 $ 420 $ 645

$ 119,469

$ 51,152

$ 642 $ 1,500 $ 2,142

$ 985 $ 1,500 $ 2,485

$ 985 $ 1,500 $ 2,485

$ 985 $ 1,500 $ 2,485

$ 3,940 $ 1,500 $ 5,440

$ 492 $ 1,500 $ 1,992

$ 985 $ 1,500 $ 2,485

$ 1,970 $ 1,500 $ 3,470

$ 2,462 $ 1,500 $ 3,962

$ 758 $ 1,500 $ 2,258

$ 492 $ 1,500 $ 1,992

$ 985 $ 1,500 $ 2,485

$ 985 $ 1,500 $ 2,485

$ 985 $ 1,500 $ 2,485

$ 2,500 $ 10,000 $ 12,500

$ 9,700

$ 650 $ 1,500 $ 2,150

$ 450 $ 1,500 $ 1,950

$ 1,950 $ 1,500 $ 3,450

$ 650 $ 1,500 $ 2,150

 $ 8,634
$ 450 $ 56 $ 506

$ 90 $ 248 $ 338

$ 90 $ 199 $ 289

$ 360 $ 284 $ 644

$ 180 $ 150 $ 330

$ 180 $ 36 $ 216

$ 540 $ 933 $ 1,473

$ 270 $ 299 $ 569

$ 90 $ 449 $ 539

$ 450 $ 995 $ 1,445

$ 540 $ 1,194 $ 1,734

$ 450 $ 100 $ 550

$ 38,987
$ 4,150 $ 13,910 $ 18,060
$ 4,730 $ 9,438 $ 14,168
$ 1,720 $ 5,038 $ 6,758

$ 1,170
$ 75 $ 20 $ 95
$ 431 $ 644 $ 1,075

$ 6,675
$ 810 $ 39 $ 849
$ 810 $ 1,265 $ 2,075
$ 90 $ 141 $ 231
$ 180 $ 102 $ 282
$ 720 $ 464 $ 1,184
$ 405 $ 39 $ 444
$ 135 $ 449 $ 584
$ 450 $ 577 $ 1,027

$ 2,422
$ 630 $ 272 $ 902
$ 900 $ 620 $ 1,520

$ 729
$ 81 $ - $ 81
$ 648 $ - $ 648

$ 150,000

$ 264 $ - $ 264
$ 673 $ - $ 673
$ 1,272 $ - $ 1,272
$ 823 $ - $ 823
$ 1,122 $ - $ 1,122
$ 543 $ - $ 543
$ 57 $ - $ 57

$ 495 $ - $ 495

$ 231 $ - $ 231

$ 191 $ - $ 191

$ 86 $ - $ 86

$ 77 $ - $ 77
$ 1,180 $ - $ 1,180

$ 658 $ - $ 658

$ 177 $ - $ 177
$ 1,355 $ - $ 1,355
$ 2,232 $ - $ 2,232

$ 455 $ - $ 455
$ 506 $ - $ 506
$ 1,663 $ - $ 1,663

$ 515 $ - $ 515
$ 1,170 $ - $ 1,170
$ 1,398 $ - $ 1,398
$ 709 $ - $ 709
$ 4,011 $ - $ 4,011

$ 4,455 $ - $ 4,455
$ 2,793 $ - $ 2,793
$ 4,884 $ - $ 4,884
$ 2,077 $ - $ 2,077
$ 3,494 $ - $ 3,494
$ 2,391 $ - $ 2,391
$ 3,330 $ - $ 3,330
$ 4,785 $ - $ 4,785

$ 1,033,198 $ 691,245 $ 1,774,517 $ 2,049,442

$ 40,989
$ 177,452 $ 204,944 ###
$ 204,944
$ 1,951,969 $ 2,500,320 ###