**Exhibit 10.8**

 

Amendment No. 1 to AgreementBetween Owner and Construction Manager(the “GMP PRESENTATION”)

 

Pursuant to Paragraph 2.2 ofthe Agreement, dated September 1, 2001 between Wheeling IslandGaming, Inc (*Owner*) and Louis P. Ciminelli Construction CompanyInc (*ConstructionManager)*, for Wheeling Downs Gaming Facility Project*(theProject)*, the Owner and Construction Manager establish a GuaranteedMaximum Price and Contract Time for the Work as set forth below.

 

ARTICLE IGUARANTEED MAXIMUM PRICE

 

The Construction Manager’sGuaranteed Maximum Price for the Work, including the estimated Cost of the Workas defined in Article 6 and the Construction Manager’s Fee as defined inArticle 5, is a Total Price of Forty Two Million Nine Hundred ThirteenThousand Eight Hundred Thirty Four Dollars ($42,913,834) (the“GMP”).

 

This Price is for theperformance of the Work in accordance with the Contract Documents listed andattached to this Amendment and marked Exhibits A through F, as follows:

 

Exhibit A                                               Drawings,Specifications, addenda and General, Supplementary and other Conditions of theContract on which the Guaranteed Maximum Price is based, ~~pages through dated~~See attached GMP Estimate Document Log dated March 15 2002; eleven (11)pages which lists all Drawings and Specifications.

 

Exhibit B                                                 Allowanceitems, ~~pages through dated~~See attached Exhibit B dated March 15,2002; One (1) Page. THESE ARE ALL OF THE ALLOWANCES FOR THE PROJECT.

 

Exhibit C                                                 Assumptionsand clarifications made in preparing the Guaranteed Maximum Price, ~~pages    through   , dated~~

1)  See attached Louis A.Ciminelli, “Assumptions, clarifications, qualifications and exclusions” Pages 1through 6.

2)  See attached Louis P.Ciminelli, Phase II GMP Estimate document dated March 15, 2002, and reissued4/25/2002 and again on 6/28/2002.

3)  See attached “GMP EstimateReview Meeting Minutes” ten (10) pages; Day 1 dated March 12 2002; Day 2 datedMarch 13, 2002.

 

Exhibit D                                                Completionschedule, ~~pages    through   , dated~~See attached GMP PlanningSchedule with a data date of March 15, 2002.

 

Exhibit E                                                  Alternateprices, ~~pages    through   , dated~~See attached Exhibit E datedMarch 15, 2002; one (1) page.

 

Exhibit F                                                  Unitprices, pages    ~~through    , dated~~Unit prices: NONE

 

ARTICLE IICONTRACT TIME

 

© 1991 - THEAMERICAN INSTITUTE OF ARCHITECTS, 1735 NEW YORK AVENUE, N.W., WASHINGTON, D.C.20006-5292. AIA DOCUMENT AIA 121/CMC AND AGC DOCUMENT 565 - OWNER-CONSTRUCTIONMANAGER AGREEMENT - 1991 EDITION - AIA® - AGC - © 1991 - THE ASSOCIATED GENERALCONTRACTORS OF AMERICA, 1957 E STREET, N.W., WASHINGTON, D.C., 20006-5209.WARNING: Unlicensed photocopying violates U.S. copyright laws and is subject tolegal prosecution. This document was electronically produced with permission ofthe AIA and can be reproduced in accordance with your license without violationuntil the date of expiration as noted below, expiration as noted below. UserDocument: A121CMISLANDGAMING.AIA — 8/2/2002. AIA License Number 1000900, whichexpires on 7/31/2003.

 

Electronic Format A121/CMc-1991

 

----

 

The date of SubstantialCompletion established by this Amendment is: Grand Opening to be on 7/1/2003as illustrated in the GMP Planning Schedule dated 3/15/2002.

 
| OWNER  | CONSTRUCTION  MANAGER          |
|--------|--------------------------------|
|   |                           |   |
| BY:    | WHEELING  INSLAND GAMING, INC. |   | BY: |  LOUIS P. CIMINELLI CONSTRUCTION, INC . |
|   | /s/ Michael  Corbin            |   |   | /s/ Steve  Roelius |
|   |                           |   |
| DATE   | 9/26/02                        |   | DATE | 9/24/02 |
|   |                           |   |
| ATTEST | /s/ Annette M. Balon           |   | ATTEST | /s/ [ILLEGIBLE] |   |
|        |                                |  |  |  |  |  |  |  |  |  |

 

 

 

 

----

 

WHEELING ISLAND GAMING, INC.

WHEELING, WEST VIRGINIA

PHASE II EXPANSION PROJECT

 

 

[LOGO]

**EXHIBIT A**

** **

**GMP Estimate Document Log**

 

 

----

 

EXHIBIT ATO THE AGREEMENT BETWEEN WHEELINGISLAND GAMING INC ANDLOUIS P CIMINELLI CONSTRUCTION CO INCDate of Amendment 3/15/02

 
|                                                   |   |                              |   | ISSUED TO  LISTING: |
|--------------------------------------------------------|--------|-----------------------------------|--------|---------------------|
| ISSUED BY LEGEND                                       |   | Wheeling Downs Gaming Complex     |   |                |
| FC=FOR CONSTRUCTION                                    |   | L.P. CIMINELLI JOB NO. 01-02-0?31 |   | 1                   | LPC - Main  Office |   |
|                                                   |   |                              |   | 2                   | LPC - On  Site |   |
|                                                   |   | **GMP ESTIMATE DOCUMENT LOG**     |   | 3                   | JCJ |   |
|                                                   |   |                              |   | 4                   | M/E  Engineering | [LOGO] |
|                                                   |   |                              |   | 5                   | Delaware  North |   |
|                                                   |   |                              |   | 6                   |   |   |
|                                                   |   |                              |   | 7                   |   |   |
| Last Updated  :      03/15/02 |   |                              |   | 8                   |   |   |
|                                                   |   |                              |   | 9                   |   |   |

 
| **SPEC/ DWG  NO.** |   | **Original Rev. No.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING TITLE**                           |   | **DATE ISSUED** |   | **DATE REC LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev  Date** |   |
|--------------------|--------|-----------------------|--------|----------------|--------|----------------|--------|--------------------------------------------------|--------|-----------------|--------|------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|---------------|--------|
| 01020              |   | None                  |   | 3              |   | 1              |   | Allowances                                       |   | 2/16/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 01026              |   | None                  |   | 3              |   | 1              |   | Unit Prices                                      |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 01030              |   | None                  |   | 3              |   | 1              |   | Alternates                                       |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02070              |   | None                  |   | 3              |   | 1              |   | Selective Demolition                             |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02080              |   | None                  |   | 3              |   | 1              |   | Piped Utilities - Basic  Materials & Methods |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02221              |   | None                  |   | 3              |   | 1              |   | Building Demolition                              |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02230              |   | None                  |   | 3              |   | 1              |   | Site Clearing                                    |   | 1/16/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02300              |   | None                  |   | 3              |   | 1              |   | Earthwork                                        |   | 1/16/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02370              |   | None                  |   | 3              |   | 1              |   | Drilled Shaft Foundations                        |   | 1/16/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02380              |   | None                  |   | 3              |   | 1              |   | Augured Cast-In-Place Piles                      |   | 1/16/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02459              |   | None                  |   | 3              |   | 1              |   | Timber Piles                                     |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02510              |   | None                  |   | 3              |   | 1              |   | Water Distribution                               |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02530              |   | None                  |   | 3              |   | 1              |   | Sanitary Sewage                                  |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02553              |   | None                  |   | 3              |   | 1              |   | Natural Gas Distribution                         |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02582              |   | None                  |   | 3              |   | 1              |   | Lighting Poles &  Standards                  |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02630              |   | None                  |   | 3              |   | 1              |   | Storm Drainage                                   |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02741              |   | None                  |   | 3              |   | 1              |   | Hot-Mix Asphalt Paving                           |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02751              |   | None                  |   | 3              |   | 1              |   | Cement Concrete Pavement                         |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02764              |   | None                  |   | 3              |   | 1              |   | Pavement Joint Sealants                          |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02768              |   | None                  |   | 3              |   | 1              |   | Stamped Cement Concrete  Pavement                |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 02821              |   | None                  |   | 3              |   | 1              |   | Chain-Link Fences and Gates                      |   | 8/23/2001       |   | 2/18/2002        |   | 1              |   | 02/15/2002   |   | 02/21/2002          |   |           |   |          |   |
| 02920              |   | None                  |   | 3              |   | 1              |   | Lawns & Grasses                              |   | 8/23/2001       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 03300              |   | None                  |   | 3              |   | 1              |   | Cast-In-Place Concrete                           |   | 2/4/2002        |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 03412              |   | None                  |   | 3              |   | 1              |   | Precast Concrete Deck                            |   | 2/4/2002        |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 03542              |   | None                  |   | 3              |   | 1              |   | Cement-Based Underlayment                        |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 03545              |   | None                  |   | 3              |   | 1              |   | Cement-Based Pigmented  Topping                  |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 04810              |   | None                  |   | 3              |   | 1              |   | Unit Masonry                                     |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05030              |   | None                  |   | 3              |   | 1              |   | Galvanizing & Metal  Coatings                |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05100              |   | None                  |   | 3              |   | 1              |   | Structural Steel                                 |   | 2/4/2002        |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05200              |   | None                  |   | 3              |   | 1              |   | Steel Joints                                     |   | 2/4/2002        |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05300              |   | None                  |   | 3              |   | 1              |   | Metal Deck                                       |   | 02/04/2002      |   | 02/28/2002       |   |           |   |         |   |                |   |           |   |          |   |

 

 

Page 1of 11

----

 

 
| **SPEC/ DWG  NO.** |   | **Original Rev. No.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING TITLE**                               |   | **DATE ISSUED** |   | **DATE REC LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev  Date** |   |
|--------------------|--------|-----------------------|--------|----------------|--------|----------------|--------|------------------------------------------------------|--------|-----------------|--------|------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|---------------|--------|
| 05410              |   | None                  |   | 3              |   | 1              |   | Cold-Formed Metal Framing                            |   | 2/15/2002       |   | 2/16/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05500              |   | None                  |   | 3              |   | 1              |   | Metal Fabrications                                   |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05511              |   | None                  |   | 3              |   | 1              |   | Metal Stairs                                         |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05521              |   | None                  |   | 3              |   | 1              |   | Pipe & Tube Railings                             |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05720              |   | None                  |   | 3              |   | 1              |   | Ornamental Handrails &  Railings                 |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 05610              |   | None                  |   | 3              |   | 1              |   | Expansion Joint Cover  Assemblies                    |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 06105              |   | None                  |   | 3              |   | 1              |   | Rough Carpentry                                      |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 06402              |   | None                  |   | 3              |   | 1              |   | Interior Architectural  Woodwork                     |   | 2/15/2002       |   | 2/18/2002        |   | 1              |   | 02/27/2002   |   | 02/28/2002          |   |           |   |          |   |
| 06404              |   | None                  |   | 3              |   | 1              |   | Interior Theming Woodwork                            |   | 2/15/2002       |   | 2/18/2002        |   | 1              |   | 02/27/2002   |   | 02/28/2002          |   |           |   |          |   |
| 07111              |   | None                  |   | 3              |   | 1              |   | Composite Sheet  Waterproofing                       |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07131              |   | None                  |   | 3              |   | 1              |   | Self-Adhering Sheet  Waterproofing                   |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07160              |   | None                  |   | 3              |   | 1              |   | Bituminous Damproofing                               |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07165              |   | None                  |   | 3              |   | 1              |   | Bituminous Sheet Vapor  Barrier                      |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07210              |   | None                  |   | 3              |   | 1              |   | Building Insulation                                  |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07241              |   | None                  |   | 3              |   | 1              |   | Exterior Insulation &  Finish Systems - Class PB |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07311              |   | None                  |   | 3              |   | 1              |   | Asphalt Shingles                                     |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07313              |   | None                  |   | 3              |   | 1              |   | Metal Shingles                                       |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07320              |   | None                  |   | 3              |   | 1              |   | Roof Tiles                                           |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07411              |   | None                  |   | 3              |   | 1              |   | Metal Roof Panels                                    |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07412              |   | None                  |   | 3              |   | 1              |   | Corrugated Metal Roof  Panels                        |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07413              |   | None                  |   | 3              |   | 1              |   | Manufactured In-Fill Panels                          |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07414              |   | None                  |   | 3              |   | 1              |   | Metal Wall Panels                                    |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07460              |   | None                  |   | 3              |   | 1              |   | Wood Siding                                          |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07531              |   | None                  |   | 3              |   | 1              |   | EPDM Single-Ply Membrane  Roofing                    |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07540              |   | None                  |   | 3              |   | 1              |   | Thermoplastic Membrane  Roofing                      |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07620              |   | None                  |   | 3              |   | 1              |   | Sheet Metal Flashing &  Trim                     |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07710              |   | None                  |   | 3              |   | 1              |   | Manufactured Roofing  Specialties                    |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07720              |   | None                  |   | 3              |   | 1              |   | Roof Accessories                                     |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07811              |   | None                  |   | 3              |   | 1              |   | Sprayed Fire Resistive  Materials                    |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07841              |   | None                  |   | 3              |   | 1              |   | Through Penetration  Firestop Systems                |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07842              |   | None                  |   | 3              |   | 1              |   | Fire Resistant Joint  Systems                        |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 07920              |   | None                  |   | 3              |   | 1              |   | Sealants                                             |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08110              |   | None                  |   | 3              |   | 1              |   | Metal Doors & Frames                             |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08211              |   | None                  |   | 3              |   | 1              |   | Wood Doors & Frames                              |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08212              |   | None                  |   | 3              |   | 1              |   | Stile & Rail Wood Doors                          |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08305              |   | None                  |   | 3              |   | 1              |   | Access Doors                                         |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08331              |   | None                  |   | 3              |   | 1              |   | Overhead Coiling Doors                               |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08334              |   | None                  |   | 3              |   | 1              |   | Overhead Coiling Grilles                             |   | 2/7/2002        |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08361              |   | None                  |   | 3              |   | 1              |   | Overhead Sectional Doors                             |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08410              |   | None                  |   | 3              |   | 1              |   | Aluminum Entrances &  Storefronts                |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08462              |   | None                  |   | 3              |   | 1              |   | Swinging Automatic Entrance  Doors                   |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08520              |   | None                  |   | 3              |   | 1              |   | Aluminum Windows                                     |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08620              |   | None                  |   | 3              |   | 1              |   | Unit Skylights                                       |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08800              |   | None                  |   | 3              |   | 1              |   | Glazing                                              |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08814              |   | None                  |   | 3              |   | 1              |   | Mirrored Glass                                       |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 08840              |   | None                  |   | 3              |   | 1              |   | Plastic Glazing                                      |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 09000              |   | None                  |   | 3              |   | 1              |   | Room Finish Schedule                                 |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 09212              |   | None                  |   | 3              |   | 1              |   | Spray-On Acoustical/Thermal  Treatment               |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 09215              |   | None                  |   | 3              |   | 1              |   | Gypsum Veneer Plaster                                |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 09255              |   | None                  |   | 3              |   | 1              |   | Gypsum Board Assemblies                              |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |
| 09265              |   | None                  |   | 3              |   | 1              |   | Gypsum Board Shaft-Wall  Assemblies                  |   | 2/15/2002       |   | 2/18/2002        |   |           |   |         |   |                |   |           |   |          |   |

 

 

Page 2of 11

----

 

 
| **SPEC/ DWG  NO.** |   | **Original Rev. No.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING TITLE**                                             |   | **DATE ISSUED** |   | **DATE REC LPC** |   | **Rev Number**                        |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev  Date** |   |
|--------------------|--------|-----------------------|--------|----------------|--------|----------------|--------|--------------------------------------------------------------------|--------|-----------------|--------|------------------|--------|---------------------------------------|--------|--------------|--------|---------------------|--------|----------------|--------|---------------|--------|
| 09271              |   | None                  |   | 3              |   | 1              |   | Glass-Reinforced Gypsum  Fabrications                              |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09310              |   | None                  |   | 3              |   | 1              |   | Ceramic Tile                                                       |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09511              |   | None                  |   | 3              |   | 1              |   | Acoustical Panel Ceilings                                          |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09640              |   | None                  |   | 3              |   | 1              |   | Wood Stage Flooring                                                |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09642              |   | None                  |   | 3              |   | 1              |   | Wood Flooring                                                      |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09651              |   | None                  |   | 3              |   | 1              |   | Resilient File Flooring                                            |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09653              |   | None                  |   | 3              |   | 1              |   | Resilient Wall Base &  Accessories                             |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09671              |   | None                  |   | 3              |   | 1              |   | Resinous Flooring                                                  |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| ~~09680~~          |   | ~~None~~              |   | ~~3~~          |   | ~~1~~          |   | ~~Carpet~~                                                         |   | ~~2/16/2002~~   |   | ~~2/18/2002~~    |   | use Allowance in TS 01020  per RFI #1 |   |         |   |                |   |
| 09681              |   | None                  |   | 3              |   | 1              |   | Carpet Tile                                                        |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09771              |   | None                  |   | 3              |   | 1              |   | Acoustical Wall Panels                                             |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09900              |   | None                  |   | 3              |   | 1              |   | Paint                                                              |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09950              |   | None                  |   | 3              |   | 1              |   | Vinyl Wall Coverings                                               |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 09986              |   | None                  |   | 3              |   | 1              |   | Fiberglass Reinforced  Panels                                      |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10100              |   | None                  |   | 3              |   | 1              |   | Visual Display Boards                                              |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10155              |   | None                  |   | 3              |   | 1              |   | Toilet Partitions                                                  |   | 2/19/2002       |   | 2/20/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10200              |   | None                  |   | 3              |   | 1              |   | Louvers & Vents                                                |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10270              |   | None                  |   | 3              |   | 1              |   | Access Flooring                                                    |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10520              |   | None                  |   | 3              |   | 1              |   | Fire-Protection Specialties                                        |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10530              |   | None                  |   | 3              |   | 1              |   | Awnings                                                            |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10605              |   | None                  |   | 3              |   | 1              |   | Wire Mesh Partitions                                               |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10651              |   | None                  |   | 3              |   | 1              |   | Operable Panel Partitions                                          |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10800              |   | None                  |   | 3              |   | 1              |   | Toilet Room Accessories                                            |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 10805              |   | None                  |   | 3              |   | 1              |   | Guest Room Toilet &  Bath Accessories                          |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 11051              |   | None                  |   | 3              |   | 1              |   | Miscellaneous Equipment                                            |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 11063              |   | None                  |   | 3              |   | 1              |   | Stage Curtains                                                     |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 11065              |   | None                  |   | 3              |   | 1              |   | Stage Rigging                                                      |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 11132              |   | None                  |   | 3              |   | 1              |   | Projection Screens                                                 |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 11160              |   | None                  |   | 3              |   | 1              |   | Loading Dock Equipment                                             |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 11400              |   | None                  |   | 3              |   | 1              |   | Food Service Equipment                                             |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 11452              |   | None                  |   | 3              |   | 1              |   | Residential Appliances                                             |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 12496              |   | None                  |   | 3              |   | 1              |   | Window Treatment Hardware                                          |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 12511              |   | None                  |   | 3              |   | 1              |   | Horizontal Louver Blinds                                           |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 12690              |   | None                  |   | 3              |   | 1              |   | Floor Mats and Frames                                              |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 14210              |   | None                  |   | 3              |   | 1              |   | Traction Elevators                                                 |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 14240              |   | None                  |   | 3              |   | 1              |   | Hydraulic Elevators                                                |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 14310              |   | None                  |   | 3              |   | 1              |   | Escalators                                                         |   | 2/15/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A010/            |   | None                  |   | 3              |   | 1              |   |                                                               |   |            |   |             |   |                                  |   |         |   |                |   |           |   |          |   |
| 15B010/            |   | None                  |   | 3              |   | 1              |   |                                                               |   |            |   |             |   |                                  |   |         |   |                |   |           |   |          |   |
| 16010              |   | None                  |   | 3              |   | 1              |   | Basic Mechanical &  Electrical Requirements                    |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A015/            |   | None                  |   | 3              |   | 1              |   |                                                               |   |            |   |             |   |                                  |   |         |   |                |   |           |   |          |   |
| 15B016/            |   | None                  |   | 3              |   | 1              |   |                                                               |   |            |   |             |   |                                  |   |         |   |                |   |           |   |          |   |
| 16015              |   | None                  |   | 3              |   | 1              |   | Excavation & Blackfill                                         |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A018             |   | None                  |   | 3              |   | 1              |   | Motors                                                             |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A019             |   | None                  |   | 3              |   | 1              |   | Electric Wiring                                                    |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A060             |   | None                  |   | 3              |   | 1              |   | Piping Systems &  Accessories                                  |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A100             |   | None                  |   | 3              |   | 1              |   | Valves                                                             |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A120             |   | None                  |   | 3              |   | 1              |   | Expansion Compensators, Exp  [ILLEGIBLE] & Flexible Connectors |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A130             |   | None                  |   | 3              |   | 1              |   | Gauges & Thermometers                                          |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
| 15A160             |   | None                  |   | 3              |   | 1              |   | Pumps                                                              |   | 2/18/2002       |   | 2/18/2002        |   |                                  |   |         |   |                |   |           |   |          |   |
|                    |        |                       |        |                |        |                |        |                                                                    |        |                 |        |                  |        |                                       |        |              |        |                     |        |                |        |               |        |  |

 

 

Page 3of 11

----

 

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                            |   | **DATE  ISSUED** |   | **DATE REC  LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|--------------------------------------------------------------------|--------|------------------|--------|-------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| 15A190            |   | None                        |   | 3              |   | 1              |   | Mechanical Identification                                          |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A240            |   | None                        |   | 3              |   | 1              |   | Vibration Isolation of  Mechanical Systems                         |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A250            |   | None                        |   | 3              |   | 1              |   | Insulation                                                         |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A515            |   | None                        |   | 3              |   | 1              |   | Water System Specialties                                           |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A545, 1         |   | None                        |   | 3              |   | 1              |   | Water Treatment for Cooling  Tower                                 |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A555, 7         |   | None                        |   | 3              |   | 1              |   | Hot Water Boilers &  Accessories (Scotch Marine Firetube Type) |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A680, 2         |   | None                        |   | 3              |   | 1              |   | Centrifugal Water Chillers                                         |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A710, 3         |   | None                        |   | 3              |   | 1              |   | Cooling Towers (Blow Thru)                                         |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A731            |   | None                        |   | 3              |   | 1              |   | Electric Heat Tracing                                              |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A831            |   | None                        |   | 3              |   | 1              |   | Gravity Healing Equipment  (Hydronic)                              |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
|              |   |                        |   |           |   |           |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 15A832            |   | None                        |   | 3              |   | 1              |   | Unit Heaters & Cabinet  Unit Heaters (Hydronic & Electric) |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A845            |   | None                        |   | 3              |   | 1              |   | Heat Recovery Unit                                                 |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A850            |   | None                        |   | 3              |   | 1              |   | Air Handling Units (Indoor  & Penthouse)                       |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A860            |   | None                        |   | 3              |   | 1              |   | Fans                                                               |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A885            |   | None                        |   | 3              |   | 1              |   | Air Filters &  Accessories                                     |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A890            |   | None                        |   | 3              |   | 1              |   | Sheet Metal & Ductwork  Accessories Construction               |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A895            |   | None                        |   | 3              |   | 1              |   | Roof Curbs                                                         |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A911            |   | None                        |   | 3              |   | 1              |   | Fire & Smoke Dampers                                           |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A920            |   | None                        |   | 3              |   | 1              |   | Duct Silencers                                                     |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A930            |   | None                        |   | 3              |   | 1              |   | Variable Volume Terminal  Units                                    |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A940            |   | None                        |   | 3              |   | 1              |   | Registers & Diffusers                                          |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A972,1          |   | None                        |   | 3              |   | 1              |   | Control System                                                     |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A990            |   | None                        |   | 3              |   | 1              |   | Adjusting & Balancing                                          |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A010/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 15B010/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 16010             |   | None                        |   | 3              |   | 1              |   | Basic Mechanical &  Electrical Requirements                    |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A015/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 15B016/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 16015             |   | None                        |   | 3              |   | 1              |   | Excavation & Backfill                                          |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B019            |   | None                        |   | 3              |   | 1              |   | Electric Wiring                                                    |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B060            |   | None                        |   | 3              |   | 1              |   | Piping Systems &  Accessories                                  |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B070            |   | None                        |   | 3              |   | 1              |   | Underground Piping                                                 |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B100            |   | None                        |   | 3              |   | 1              |   | Valves                                                             |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B160            |   | None                        |   | 3              |   | 1              |   | Pumps                                                              |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B190            |   | None                        |   | 3              |   | 1              |   | Plumbing Identification                                            |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B250            |   | None                        |   | 3              |   | 1              |   | Insulation                                                         |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B300            |   | None                        |   | 3              |   | 1              |   | Fire Protection Pump  Systems                                      |   | 02/18/2002       |   | 02/19/2002        |   |           |   |         |   |                |   |           |   |         |   |
| 15B320            |   | None                        |   | 3              |   | 1              |   | Combined Fire Sprinkler  & Standpipe Systems                   |   | 02/18/2002       |   | 02/19/2002        |   |           |   |         |   |                |   |           |   |         |   |
| 15B340            |   | None                        |   | 3              |   | 1              |   | FM-200 Fire Suppression  System                                    |   | 02/18/2002       |   | 02/19/2002        |   |           |   |         |   |                |   |           |   |         |   |
| 15B410            |   | None                        |   | 3              |   | 1              |   | Water Supply                                                       |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B411            |   | None                        |   | 3              |   | 1              |   | Waste Water Systems                                                |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B440            |   | None                        |   | 3              |   | 1              |   | Plumbing Fixtures &  Trim                                      |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B440-SUP        |   | None                        |   | 3              |   | 1              |   | Supplement to Fixture  Schedule                                    |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B450            |   | None                        |   | 3              |   | 1              |   | Equipment                                                          |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B458            |   | None                        |   | 3              |   | 1              |   | Water Heaters                                                      |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15B482            |   | None                        |   | 3              |   | 1              |   | Natural Gas Systems                                                |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
|              |   |                        |   |           |   |           |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 16000             |   | None                        |   | 3              |   | 1              |   | Special Specifications for  the WD 15Kv High Voltage W%            |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A010/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |

 

 

Page 4of 11

----

 

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                            |   | **DATE  ISSUED** |   | **DATE REC  LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|--------------------------------------------------------------------|--------|------------------|--------|-------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| 15B010/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 16010             |   | None                        |   | 3              |   | 1              |   | Basic Mechanical &  Electrical Requirements                    |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 15A015/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 15B018/           |   | None                        |   | 3              |   | 1              |   |                                                               |   |             |   |              |   |           |   |         |   |                |   |           |   |         |   |
| 16015             |   | None                        |   | 3              |   | 1              |   | Excavation & Backfill                                          |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16050             |   | None                        |   | 3              |   | 1              |   | Basic Electrical Materials  & Methods                          |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16060             |   | None                        |   | 3              |   | 1              |   | Grounding & Bonding                                            |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16075             |   | None                        |   | 3              |   | 1              |   | Electrical Identification                                          |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16100             |   | None                        |   | 3              |   | 1              |   | Basic Materials &  Methods                                     |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16120             |   | None                        |   | 3              |   | 1              |   | Conductors & Cables                                            |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16130             |   | None                        |   | 3              |   | 1              |   | Raceways & Boxes                                               |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16140             |   | None                        |   | 3              |   | 1              |   | Wiring Devices                                                     |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16269             |   | None                        |   | 3              |   | 1              |   | Transient Voltage  Suppression                                     |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16341             |   | None                        |   | 3              |   | 1              |   | UPS System                                                         |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16362             |   | None                        |   | 3              |   | 1              |   | Medium Voltage, Load Break,  Interrupter Switchgear                |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16400             |   | None                        |   | 3              |   | 1              |   | Electrical Distribution                                            |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16419             |   | None                        |   | 3              |   | 1              |   | Fused Power Circuit Devices                                        |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| ~~16420~~         |   | ~~None~~                    |   | ~~3~~          |   | ~~1~~          |   | ~~Enclosed Controllers~~                                           |   | ~~8/23/2001~~    |   | ~~2/18/2002~~     |   |           |   |         |   |                |   |           |   |         |   |
| 16420             |   | None                        |   | 3              |   | 1              |   | Electric Service                                                   |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16427             |   | None                        |   | 3              |   | 1              |   | Unit Substation, Single  Ended                                     |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16442             |   | None                        |   | 3              |   | 1              |   | Panelboards                                                        |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16450             |   | None                        |   | 3              |   | 1              |   | Grounding                                                          |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16491             |   | None                        |   | 3              |   | 1              |   | Fuses                                                              |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16500             |   | None                        |   | 3              |   | 1              |   | Lighting                                                           |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16521             |   | None                        |   | 3              |   | 1              |   | Exterior Lighting                                                  |   | 8/23/2001        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16580             |   | None                        |   | 3              |   | 1              |   | Theatrical Lighting &  Stage Dimming                           |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16620             |   | None                        |   | 3              |   | 1              |   | Power Generation                                                   |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16700             |   | None                        |   | 3              |   | 1              |   | Communications, General                                            |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16722             |   | None                        |   | 3              |   | 1              |   | Point Addressable Fire  Alarm System                               |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16761             |   | None                        |   | 3              |   | 1              |   | Telephone/Data Distribution  Cable Plant                           |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16770             |   | None                        |   | 3              |   | 1              |   | Public Address (PA) System  - Sound Reinforcement                  |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| 16771             |   | None                        |   | 3              |   | 1              |   | Public Address (PA) Sound  System - Sound Reinforcement - Showroom |   | 2/18/2002        |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| -                 |   | None                        |   | 3              |   | 1              |   | Appendix "A" -  Product Cut Sheets                       |   | -                |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| -                 |   | None                        |   | 3              |   | 1              |   | Appendix "B" -  Photos                                   |   | -                |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| -                 |   | None                        |   | 3              |   | 1              |   | Coversheet                                                         |   | -                |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.0.0          |   | None                        |   | 3              |   | 1              |   | Information, Symbols &  Code Summary                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.1.0          |   | None                        |   | 3              |   | 1              |   | List of Drawings                                                   |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| C 10.1            |   | None                        |   | 3              |   | 1              |   | Emission Control Plan-Part  2                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| C 10.2            |   | None                        |   | 3              |   | 1              |   | Site Grading Plan-Part 2                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| C 10.3            |   | None                        |   | 3              |   | 1              |   | Site Paving Detail-Part 2                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| C 10.4            |   | None                        |   | 3              |   | 1              |   | Site Striping Plan-Part 2                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| C 10.5            |   | None                        |   | 3              |   | 1              |   | Site Drainage Plan                                                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| C 10.6            |   | None                        |   | 3              |   | 1              |   | Lower Level Concrete Slab                                          |   | 02/15/2002       |   | 02/25/2002        |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| C 30.1            |   | None                        |   | 3              |   | 1              |   | Site Power                                                         |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| C 30.2            |   | None                        |   | 3              |   | 1              |   | Site Lighting                                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| Z1.2              |   | None                        |   | 3              |   | 1              |   | Site Grading                                                       |   | None             |   | 02/18/2002        |   |           |   |         |   |                |   |           |   |         |   |
| S 1.0.0           |   | None                        |   | 3              |   | 1              |   | Main Floor Foundation Plan                                         |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.0.1           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area  1-Foundation Plan                                 |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.0.2           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area  2-Foundation Plan                                 |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.0.3           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area  3-Foundation Plan                                 |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |

 

 

Page 5of 11

----

 

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                     |   | **DATE  ISSUED** |   | **DATE REC  LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|-------------------------------------------------------------|--------|------------------|--------|-------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| S 1.0.4           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area  4-Foundation Plan                          |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.1.0           |   | None                        |   | 3              |   | 1              |   | Main Floor-Framing Plan                                     |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.1.1           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area 1-Framing  Plan                             |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.1.2           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area 2-Framing  Plan                             |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.1.3           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area 3-Framing  Plan                             |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.1.4           |   | None                        |   | 3              |   | 1              |   | Main Floor-Area 4-Framing  Plan                             |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.2.1           |   | None                        |   | 3              |   | 1              |   | Upper Level Framing Plan                                    |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.3.0           |   | None                        |   | 3              |   | 1              |   | Main Floor Roof Framing  Plan                               |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.3.1           |   | None                        |   | 3              |   | 1              |   | Hotel First Floor-Area 1                                    |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.3.2           |   | None                        |   | 3              |   | 1              |   | Hotel First Floor-Area 2                                    |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.3.3           |   | None                        |   | 3              |   | 1              |   | Hotel First Floor-Area 3                                    |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.3.4           |   | None                        |   | 3              |   | 1              |   | Hotel First Floor-Area 4                                    |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.4.1           |   | None                        |   | 3              |   | 1              |   | Hotel Second Floor-Area 1                                   |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.5.1           |   | None                        |   | 3              |   | 1              |   | Hotel Third Floor                                           |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.6.1           |   | None                        |   | 3              |   | 1              |   | Hotel Fourth Floor                                          |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.7.1           |   | None                        |   | 3              |   | 1              |   | Hotel Fifth Floor                                           |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 1.8.1           |   | None                        |   | 3              |   | 1              |   | Hotel                                                       |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.1             |   | None                        |   | 3              |   | 1              |   | Foundation Detail                                           |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.2             |   | None                        |   | 3              |   | 1              |   | Foundation Detail                                           |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.2a            |   | 1                           |   | 3              |   | 1              |   | Foundation Details                                          |   | 02/15/2002       |   | 02/18/2002        |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.3             |   | None                        |   | 3              |   | 1              |   | Floor Framing Details                                       |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.4             |   | 1                           |   | 3              |   | 1              |   | Floor Framing Details                                       |   | 02/15/2002       |   | 02/18/2002        |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.6             |   | None                        |   | 3              |   | 1              |   | Truss Elevations                                            |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.7             |   | None                        |   | 3              |   | 1              |   | Truss Elevations                                            |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.8             |   | None                        |   | 3              |   | 1              |   | Truss Elevations                                            |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.9             |   | None                        |   | 3              |   | 1              |   | Truss Elevations                                            |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.10            |   | None                        |   | 3              |   | 1              |   | Truss Elevations                                            |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.11            |   | None                        |   | 3              |   | 1              |   | Truss Elevations                                            |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.12            |   | None                        |   | 3              |   | 1              |   | Truss Elevations                                            |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| S 2.13            |   | None                        |   | 3              |   | 1              |   | Column Schedule                                             |   | 02/15/2002       |   | 2/18/2002         |   | 2              |   | 03/08/2002   |   | 03/12/2002          |   |           |   |         |   |
| A 01.2.0          |   | None                        |   | 3              |   | 1              |   | Lower Level Fire Separation                                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.2.1          |   | None                        |   | 3              |   | 1              |   | Main Level Fire Separation                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.2.2          |   | None                        |   | 3              |   | 1              |   | Upper & Hotel Level  Fire Separation                    |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.4.0          |   | None                        |   | 3              |   | 1              |   | Lower, Main & Roof  Fireproofing Plans                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.4.1          |   | None                        |   | 3              |   | 1              |   | Upper & Hotel Level  Fireproofing                       |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.5.0          |   | None                        |   | 3              |   | 1              |   | Lower Level Slab Depression  Coordination Plan              |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 01.5.1          |   | None                        |   | 3              |   | 1              |   | Main Level Slab Depression  Coordination Plan               |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.0.0           |   | None                        |   | 3              |   | 1              |   | Lower Level Overall Floor  Plan                             |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.0.1           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 1 Floor  Plan                              |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.0.2           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 2 Floor  Plan                              |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.0.3           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 3 Floor  Plan                              |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.0.4           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 4 Floor  Plan                              |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.1.0           |   | None                        |   | 3              |   | 1              |   | Main Level Overall Floor  Plan                              |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.1.1           |   | None                        |   | 3              |   | 1              |   | Main Level Area 1 Floor  Plan                               |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.1.2           |   | None                        |   | 3              |   | 1              |   | Main Level Area 2 Floor  Plan                               |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.1.3           |   | None                        |   | 3              |   | 1              |   | Main Level Area 3 Floor  Plan                               |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.1.4           |   | None                        |   | 3              |   | 1              |   | Main Level Area 4 Floor  Plan                               |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.2.0           |   | None                        |   | 3              |   | 1              |   | Upper Level Overall Floor  Plan                             |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.2.1           |   | None                        |   | 3              |   | 1              |   | Upper Level Area 1 & 2  Floor Plan                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.3.0           |   | None                        |   | 3              |   | 1              |   | Hotel 1st & 3rd, 2nd  & 4th Floor Orientation Plans |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.3.1           |   | None                        |   | 3              |   | 1              |   | Hotel 1st & 3rd, 2nd  & 4th Plans                   |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |

 

 

Page 6of 11

----

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                                                    |   | **DATE  ISSUED** |   | **DATE REC  LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|--------------------------------------------------------------------------------------------|--------|------------------|--------|-------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| A 2.3.2           |   | None                        |   | 3              |   | 1              |   | Hotel 2nd & 4th Plans                                                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.4.0           |   | None                        |   | 3              |   | 1              |   | Hotel 5th Floor Orientation  Plan                                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.4.1           |   | None                        |   | 3              |   | 1              |   | Hotel 5th Floor Plans                                                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 2.5.0           |   | None                        |   | 3              |   | 1              |   | Overall Roof Plan                                                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 3.4.0           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Enlarged  Floor Plans, Room Types A1, A2, A3, A4, C1, C2, C3, C4          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 3.4.1           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Enlarged  Floor Plans, Room Types D1, D2, E1, E2, A2A, A3A, A2H, A3H, A2C |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 3.4.2           |   | None                        |   | 3              |   | 1              |   | Hotel Enlarged Plan,  Corridors / Elevator Lobby                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.0.0           |   | None                        |   | 3              |   | 1              |   | Lower Level Overall  Reflected Ceiling Plan                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.0.1           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 1  Reflected Ceiling Plan                                                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.0.2           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 2  Reflected Ceiling Plan                                                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.0.3           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 3  Reflected Ceiling Plan                                                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.0.4           |   | None                        |   | 3              |   | 1              |   | Lower Level Area 4  Reflected Ceiling Plan                                                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.1.0           |   | None                        |   | 3              |   | 1              |   | Main Level Overall  Reflected Ceiling Plan                                                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.1.1           |   | None                        |   | 3              |   | 1              |   | Main Level Area 1 Reflected  Ceiling Plan                                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.1.2           |   | None                        |   | 3              |   | 1              |   | Main Level Area 2 Reflected  Ceiling Plan                                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.1.3           |   | None                        |   | 3              |   | 1              |   | Main Level Area 3 Reflected  Ceiling Plan                                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.1.4           |   | None                        |   | 3              |   | 1              |   | Main Level Area 4 Reflected  Ceiling Plan                                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.2.0           |   | None                        |   | 3              |   | 1              |   | Upper Level Reflected  Ceiling Plan                                                        |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.3.0           |   | None                        |   | 3              |   | 1              |   | Hotel 1st & 3rd, 2nd  & 4th Floor Reflected Ceiling Plan                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.3.1           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Rooms Enlarged  RCP, Room Types A1, A2, A3, A4, C1, C2, C3, C4                 |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.3.2           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Rooms Enlarged  RCP, Room Types D1, D2, E1, E1A, A2A, A3A, A2H, A3H, A2C       |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.4.0           |   | None                        |   | 3              |   | 1              |   | Hotel 5th Floor Reflected  Ceiling Plan                                                    |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 4.4.2           |   | None                        |   | 3              |   | 1              |   | Hotel Corridor and Lobby  Reflected Ceiling Plan                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 5.0.0           |   | None                        |   | 3              |   | 1              |   | Overall Exterior Elevations                                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 5.0.1           |   | None                        |   | 3              |   | 1              |   | Partial Exterior Elevations                                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 5.0.2           |   | None                        |   | 3              |   | 1              |   | Partial Exterior Elevations                                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 5.0.3           |   | None                        |   | 3              |   | 1              |   | Partial Exterior Elevations                                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 5.0.4           |   | None                        |   | 3              |   | 1              |   | Partial Exterior Elevations                                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 5.0.5           |   | None                        |   | 3              |   | 1              |   | Partial Exterior Elevations                                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.0.0           |   | None                        |   | 3              |   | 1              |   | Building Sections                                                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.0.1           |   | None                        |   | 3              |   | 1              |   | Building Sections                                                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.0.2           |   | None                        |   | 3              |   | 1              |   | Building Sections                                                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.0.3           |   | None                        |   | 3              |   | 1              |   | Building Sections                                                                          |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.2.0           |   | None                        |   | 3              |   | 1              |   | Exterior Wall Sections @  Casino                                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.2.1           |   | None                        |   | 3              |   | 1              |   | Exterior Wall Sections @  Casino                                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.2.3           |   | None                        |   | 3              |   | 1              |   | Exterior Wall Sections @  Showroom                                                         |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.2.5           |   | None                        |   | 3              |   | 1              |   | Exterior Wall Sections @  Casino                                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.4.0           |   | None                        |   | 3              |   | 1              |   | Stair #1, 2, & 11 Plans  & Sections                                                |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.4.1           |   | None                        |   | 3              |   | 1              |   | Stair #5 & Elevator #4  Plans & Sections                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.4.2           |   | None                        |   | 3              |   | 1              |   | Stair #7 & Elevator #2  & #3 Plans & Sections                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.4.3           |   | None                        |   | 3              |   | 1              |   | Stair #9 & #10 Plans  & Sections                                                   |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 6.4.4           |   | None                        |   | 3              |   | 1              |   | Stair #4, #5 & Ramps  Plans & Sections                                             |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 7.1.0           |   | None                        |   | 3              |   | 1              |   | Lobby Interior Elevations                                                                  |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 7.3.0           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Interior  Elevations                                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 7.3.1           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Interior  Elevations                                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 7.3.2           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Interior  Elevations                                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| A 7.3.3           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Interior  Elevations                                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |

 

 

Page 7of 11

----

 

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                                            |   | **DATE  ISSUED** |   | **DATE REC  LPC** |   | **Rev Number**              |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|------------------------------------------------------------------------------------|--------|------------------|--------|-------------------|--------|-----------------------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| A 7.3.4           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Interior  Elevations                                              |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 7.3.5           |   | None                        |   | 3              |   | 1              |   | Hotel Guest Room Interior  Elevations                                              |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 8.1.0           |   | None                        |   | 3              |   | 1              |   | Wall Type Schedule                                                                 |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 8.2.0           |   | None                        |   | 3              |   | 1              |   | Door & Frame Elevation  Schedule                                               |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 8.3.0           |   | None                        |   | 3              |   | 1              |   | Door & Window Details                                                          |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 8.4.0           |   | None                        |   | 3              |   | 1              |   | Exterior Window, Storefront  & Louver Schedule                                 |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.1.0           |   | None                        |   | 3              |   | 1              |   | Exterior Column Enclosure  Details - Lower Level                                   |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.1.1           |   | None                        |   | 3              |   | 1              |   | Exterior Column Enclosure  Details @ Lower & Main Lvl                          |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.1.2           |   | None                        |   | 3              |   | 1              |   | Exterior Column Enclosure  Details                                                 |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.1.3           |   | None                        |   | 3              |   | 1              |   | Exterior Column Enclosure  Details @ Main & Upper Lvl                          |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.1.4           |   | None                        |   | 3              |   | 1              |   | Exterior Column Enclosure  Details @ Hotel                                         |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.3.0           |   | None                        |   | 3              |   | 1              |   | Roof Details                                                                       |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.4.0           |   | None                        |   | 3              |   | 1              |   | EIFS Details                                                                       |   | 03/08/2002       |   | 03/08/2002        |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.5.0           |   | None                        |   | 3              |   | 1              |   | Interior Column Enclosure  Details                                                 |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.5.1           |   | None                        |   | 3              |   | 1              |   | Interior Horizontal Details                                                        |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.7.0           |   | None                        |   | 3              |   | 1              |   | Ceiling Details                                                                    |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 9.9.0           |   | None                        |   | 3              |   | 1              |   | Stair & Handrail  Details                                                      |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 10.3.0          |   | None                        |   | 3              |   | 1              |   | Hotel 1st & 3rd, 2nd  & 4th Floor Overall Furniture & Equipment Plan   |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 10.4.0          |   | None                        |   | 3              |   | 1              |   | Hole 5th Floor Overall  Furniture & Equipment Plan                             |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| A 10.5.0          |   | None                        |   | 3              |   | 1              |   | Enlarged Toilet Room Finish  Plan                                                  |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| ~~A 10.00~~       |   | ~~None~~                    |   | ~~3~~          |   | ~~1~~          |   | ~~Lower Level Furniture &  Equipment Plan~~                                    |   |             |   |              |   | delete  per RFI #1          |   |         |   |                |   |           |   |         |   |
| ~~A 10.10~~       |   | ~~None~~                    |   | ~~3~~          |   | ~~1~~          |   | ~~Main Level Overall  Furniture & Equipment Plan~~                             |   |             |   |              |   | delete  per RFI #1          |   |         |   |                |   |           |   |         |   |
| GMP-1             |   | None                        |   | 3              |   | 1              |   | Front Desk Plan,  Section  & Details                                      |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-2             |   | None                        |   | 3              |   | 1              |   | Casino Bar Floor Plan &  Plan Above Bar                                        |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-2.1           |   | None                        |   | 3              |   | 1              |   | Casino Bar Elevations,  Sections & Details                                     |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-3             |   | None                        |   | 3              |   | 1              |   | Casino Cage Plan,  Elevations & Sections                                       |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-4             |   | None                        |   | 3              |   | 1              |   | Gaming Floor Fixtures -  Plans, Sections, Details                                  |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-5             |   | None                        |   | 3              |   | 1              |   | Elevations of Showroom  (Ext) and Food Court                                       |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-6             |   | None                        |   | 3              |   | 1              |   | Elevations of Restaurants,  Retail & Hotel Desk                                |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-7             |   | None                        |   | 3              |   | 1              |   | Casino Entry & Bar  Elevations                                                 |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-8             |   | None                        |   | 3              |   | 1              |   | Schematic Interior  Elevations                                                     |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-9             |   | None                        |   | 3              |   | 1              |   | Schematic Meeting Rooms  Interior Elevations/Reflected Ceiling Plans               |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-10            |   | None                        |   | 3              |   | 1              |   | Column Enclosure Details,  Rope Railings @ Casino Perimeter                        |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-11            |   | None                        |   | 3              |   | 1              |   | Showroom Interior  Elevations                                                      |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-12            |   | None                        |   | 3              |   | 1              |   | Construction Sections  Through Showroom, Fast Food Restaurants, Hotel Registration |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-13            |   | None                        |   | 3              |   | 1              |   | Main Level Finish Flooring  Plan                                                   |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-14            |   | None                        |   | 3              |   | 1              |   | Misc Interior Details                                                              |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| ~~GMP-15~~        |   | ~~None~~                    |   | ~~3~~          |   | ~~1~~          |   | ~~EIFS Details~~                                                                   |   |             |   |              |   | see  Dwg A 9.4.0 per RFI #3 |   |         |   |                |   |           |   |         |   |
| GMP-16            |   | None                        |   | 3              |   | 1              |   | Exterior Window Details                                                            |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-17            |   | None                        |   | 3              |   | 1              |   | Roof Details                                                                       |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-17.1          |   | None                        |   | 3              |   | 1              |   | Roof Details                                                                       |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-18            |   | None                        |   | 3              |   | 1              |   | Floor Plan Restaurants                                                             |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-19            |   | None                        |   | 3              |   | 1              |   | RCP Restaurants                                                                    |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-20            |   | None                        |   | 3              |   | 1              |   | Interior Elevations  Restaurants                                                   |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-21            |   | None                        |   | 3              |   | 1              |   | Interior Elevations  Restaurants                                                   |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-22            |   | None                        |   | 3              |   | 1              |   | Retail, Players Lounge -  Floor/Ceiling Plans                                      |   | 02/15/2002       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |
| GMP-23            |   | None                        |   | 3              |   | 1              |   | Lobby Interior Elevations,  Feature                                                |   | 11/16/2001       |   | 2/18/2002         |   |                        |   |         |   |                |   |           |   |         |   |

 

Page 8 of 11

----

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                     |   | **DATE  ISSUED** |   | **DATE REC  LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|-------------------------------------------------------------|--------|------------------|--------|-------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| H 2.0.0           |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-HVAC  Ductwork                       |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.1.0           |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  1-HVAC Duct & Piping       |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.1.1           |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  2-HVAC Duct & Piping       |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.1.2           |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  3-HVAC Duct & Piping       |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.1.3           |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  4-HVAC Duct & Piping       |   | 09/05/2001       |   | 2/18/2002         |   | None           |   | None         |   | 03/04/2002          |   |           |   |         |   |
| H 2.2.0           |   | None                        |   | 3              |   | 1              |   | Mechanical Equipment  Room-HVAC Piping Plan                 |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.2.1           |   | None                        |   | 3              |   | 1              |   | Mechanical Equipment  Room-HVAC Ductwork Plan               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.3.0           |   | None                        |   | 3              |   | 1              |   | Hotel First Floor Plan-HVAC  Ductwork                       |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.3.1           |   | None                        |   | 3              |   | 1              |   | Hotel Second Floor  Plan-HVAC Ductwork                      |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.3.2           |   | None                        |   | 3              |   | 1              |   | Hotel Third Floor Plan-HVAC  Ductwork                       |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.3.3           |   | None                        |   | 3              |   | 1              |   | Hotel Fourth Floor Plan-HVAC  Ductwork                      |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 2.3.4           |   | None                        |   | 3              |   | 1              |   | Hotel Fifth Floor Plan-HVAC  Ductwork                       |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 5.0.0           |   | None                        |   | 3              |   | 1              |   | HVAC Flow & Control  Schematic                          |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 5.0.1           |   | None                        |   | 3              |   | 1              |   | HVAC Details                                                |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 5.0.2           |   | None                        |   | 3              |   | 1              |   | HVAC Details                                                |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| H 8.0.0           |   | None                        |   | 3              |   | 1              |   | HVAC Schedule                                               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.0.0           |   | None                        |   | 3              |   | 1              |   | Lower Level Floor  Plan-Plumbing                            |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.1.0           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  1-Plumbing                      |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.1.1           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  2-Plumbing                      |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.1.2           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  3-Plumbing                      |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.1.3           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  4-Plumbing                      |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.1.4           |   | None                        |   | 3              |   | 1              |   | Main Level Floor  Plan-Kitchen Plumbing                     |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.2.0           |   | None                        |   | 3              |   | 1              |   | Upper Level Floor  Plan-Plumbing                            |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.3.0           |   | None                        |   | 3              |   | 1              |   | Hotel First & Second  Floor Plan-Plumbing               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.3.1           |   | None                        |   | 3              |   | 1              |   | Hotel Third & Fourth  Floor Plan-Plumbing               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 2.3.2           |   | None                        |   | 3              |   | 1              |   | Hotel Fifth Floor  Plan-Plumbing                            |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| P 5.0.0           |   | None                        |   | 3              |   | 1              |   | Details - Plumbing                                          |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.0.0          |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  1-Fire Protection              |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.0.1          |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  2-Fire Protection              |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.0.2          |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  3-Fire Protection              |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.0.3          |   | None                        |   | 3              |   | 1              |   | Lower Level Floor Plan-Area  4-Fire Protection              |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.1.0          |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  1-Fire Protection               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.1.1          |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  2-Fire Protection               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.1.2          |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  3-Fire Protection               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.1.3          |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  4-Fire Protection               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.2.0          |   | None                        |   | 3              |   | 1              |   | Upper Level Floor Plan-Fire  Protection                     |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.3.0          |   | None                        |   | 3              |   | 1              |   | Hotel First Third Second  & Fourth Floor Plan-Fire Prot |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| FP 2.3.1          |   | None                        |   | 3              |   | 1              |   | Hotel Fifth Floor Plan-Fire  Protection                     |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| E 001             |   | None                        |   | 3              |   | 1              |   | Electrical Symbol List                                      |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 002             |   | None                        |   | 4              |   | 1              |   | Electrical Site Plan -  Lighting                            |   | 02/25/2002       |   | 02/25/2002        |   |           |   |         |   |                |   |           |   |         |   |
| E 2.0.0           |   | None                        |   | 3              |   | 1              |   | Lower Level Floor  Plan-Lighting Power & Sys            |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.1.0           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  1-Lighting                      |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.1.1           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  2-Lighting                      |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.1.2           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  3-Lighting                      |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.1.3           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  4-Lighting                      |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.1.4           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  1-Power & Sys               |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.1.5           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  2-Power & Sys               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| E 2.1.6           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  3-Power & Sys               |   | 09/05/2001       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| E 2.1.7           |   | None                        |   | 3              |   | 1              |   | Main Level Floor Plan-Area  4-Power & Sys               |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.1.8           |   | None                        |   | 4              |   | 1              |   | Main Level Floor Plan-Area  4-Gaming Power                  |   | 09/05/2001       |   | 02/18/2002        |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.2.0           |   | None                        |   | 3              |   | 1              |   | Upper Level Floor  Plan-Lighting                            |   | 09/05/2001       |   | 2/18/2002         |   | 1              |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |

 

Page 9 of 11

----

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                           |   | **DATE ISSUED** |   | **DATE REC  LPC** |   | **Rev Number**           |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|-------------------------------------------------------------------|--------|-----------------|--------|-------------------|--------|--------------------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| E 2.2.1           |   | None                        |   | 3              |   | 1              |   | Upper Level Floor  Plan-Power & Sys                           |   | 09/05/2001      |   | 2/18/2002         |   | 1                        |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.3.0           |   | None                        |   | 3              |   | 1              |   | Hotel First Third Second  & Fourth Floor Plan-Lighting        |   | 09/05/2001      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.3.1           |   | None                        |   | 3              |   | 1              |   | Hotel Fifth Floor  Plan-Lighting                                  |   | 09/05/2001      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
|              |   |                        |   |           |   |           |   |                                                              |   |            |   |              |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.3.2           |   | None                        |   | 3              |   | 1              |   | Hotel First Third Second  & Fourth Floor Plan-Power & Sys |   | 09/05/2001      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.3.3           |   | None                        |   | 3              |   | 1              |   | Hotel Fifth Floor  Plan-Power & Sys                           |   | 09/05/2001      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.3.4           |   | None                        |   | 3              |   | 1              |   | Hotel Enlarged Guest Room  Plans                                  |   | 09/05/2001      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.4.0           |   | None                        |   | 4              |   | 1              |   | Roof/Site Plan Lighting                                           |   | 02/25/2002      |   | 02/25/2002        |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.5.0           |   | None                        |   | 4              |   | 1              |   | Electrical Details                                                |   | 02/25/2002      |   | 02/25/2002        |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.5.1           |   | None                        |   | 4              |   | 1              |   | Electrical Details                                                |   | 02/25/2002      |   | 02/25/2002        |   |                     |   |         |   |                |   |           |   |         |   |
| E 2.5.2           |   | None                        |   | 3              |   | 1              |   | Casino Single Line Diagram                                        |   | 09/05/2001      |   | 2/18/2002         |   | 1                        |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.5.3           |   | None                        |   | 3              |   | 1              |   | Hotel Single Line Diagram                                         |   | 09/05/2001      |   | 2/18/2002         |   | 1                        |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.5.4           |   | None                        |   | 3              |   | 1              |   | Single Line Diagram                                               |   | 09/05/2001      |   | 2/18/2002         |   | 1                        |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.5.5           |   | None                        |   | 4              |   | 1              |   | Electrical Details                                                |   | 02/25/2002      |   | 02/25/2002        |   |                     |   |         |   |                |   |           |   |         |   |
| ~~E 2.6.0~~       |   | ~~None~~                    |   | ~~3~~          |   | ~~1~~          |   | ~~Electrical Panel Board  Schedule~~                              |   |            |   |              |   | delete  per RFI #1       |   |         |   |                |   |           |   |         |   |
| E 2.6.1           |   | None                        |   | 3              |   | 1              |   | Electric Fixture Schedule                                         |   | 09/05/2001      |   | 2/18/2002         |   | 1                        |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| E 2.6.2           |   | None                        |   | 3              |   | 1              |   | Electric Mechanical  Equipment Schedule                           |   | 09/05/2001      |   | 2/18/2002         |   | 1                        |   | 02/25/2002   |   | 02/25/2002          |   |           |   |         |   |
| K-0               |   | None                        |   | 3              |   | 1              |   | Level 1 Foodservice Key  Plan                                     |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-0.1             |   | None                        |   | 3              |   | 1              |   | Garage Level Foodservice  Key Plan                                |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1               |   | None                        |   | 3              |   | 1              |   | Main Kitchen Foodservice  Plan                                    |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.1             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Equipment  Schedule                                  |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.2             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Electrical  Plan                                     |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.3             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Plumbing Plan                                        |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.4             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Mechanical  Plan                                     |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.5             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Elevations  & Details                            |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.6             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Elevations  & Details                            |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.7             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Elevations                                           |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-1.8             |   | None                        |   | 3              |   | 1              |   | Main Kitchen Elevations  & Details                            |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-2               |   | None                        |   | 3              |   | 1              |   | Banquet Room Foodservice  Plan                                    |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-2.2             |   | None                        |   | 3              |   | 1              |   | Banquet Room Electrical  Plan                                     |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-2.3             |   | None                        |   | 3              |   | 1              |   | Banquet Room Plumbing Plan                                        |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-2.4             |   | None                        |   | 3              |   | 1              |   | Banquet Room Elevations  & Details                            |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-3               |   | None                        |   | 3              |   | 1              |   | Food Court Foodservice Plan                                       |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| ~~K-3.1~~         |   | ~~None~~                    |   | ~~3~~          |   | ~~1~~          |   | ~~Food Court Equipment  Schedule~~                                |   |            |   |              |   | not  rec'd as of 3/11/02 |   |         |   |                |   |           |   |         |   |
| K-3.2             |   | None                        |   | 3              |   | 1              |   | Food Court Electrical Plan                                        |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-3.3             |   | None                        |   | 3              |   | 1              |   | Food Court Plumbing Plan                                          |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-3.4             |   | None                        |   | 3              |   | 1              |   | Food Court Elevations &  Details                              |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-3.5             |   | None                        |   | 3              |   | 1              |   | Food Court Elevations &  Details                              |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-4               |   | None                        |   | 3              |   | 1              |   | Showroom Foodservice Plan                                         |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-4.2             |   | None                        |   | 3              |   | 1              |   | Showroom Electrical Plan                                          |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-4.3             |   | None                        |   | 3              |   | 1              |   | Showroom Plumbing Plan                                            |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-4.4             |   | None                        |   | 3              |   | 1              |   | Showroom Elevations &  Details                                |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-5               |   | None                        |   | 3              |   | 1              |   | Casino Bar Foodservice Plan  & Schedule                       |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-5.2             |   | None                        |   | 3              |   | 1              |   | Casino Bar Electrical Plan                                        |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-5.3             |   | None                        |   | 3              |   | 1              |   | Casino Bar Plumbing Plan                                          |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-5.4             |   | None                        |   | 3              |   | 1              |   | Casino Bar Elevations &  Details                              |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-6               |   | None                        |   | 3              |   | 1              |   | Beverage Pump Room  Foodservice Plan                              |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-6.2             |   | None                        |   | 3              |   | 1              |   | Beverage Pump Room  Electrical Plan                               |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-6.3             |   | None                        |   | 3              |   | 1              |   | Beverage Pump Room  Plumbing/Mechanical Plan                      |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-6.4             |   | None                        |   | 3              |   | 1              |   | Beverage Conduit Plan                                             |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |
| K-6.5             |   | None                        |   | 3              |   | 1              |   | Beverage Pump Elevations  & Details                           |   | 02/15/2002      |   | 2/18/2002         |   |                     |   |         |   |                |   |           |   |         |   |

 

Page 8of 11

----

 
| **SPEC/ DWG NO.** |   | **Original  Rev. NO.** |   | **ISSUED BY:** |   | **ISSUED TO:** |   | **SPEC/DRAWING  TITLE**                                                                                                    |   | **DATE  ISSUED** |   | **DATE REC  LPC** |   | **Rev Number** |   | **Rev Date** |   | **Rec’d Date** |   | **Rev Number** |   | **Rev Date** |   |
|-------------------|--------|-----------------------------|--------|----------------|--------|----------------|--------|----------------------------------------------------------------------------------------------------------------------------|--------|------------------|--------|-------------------|--------|----------------|--------|--------------|--------|---------------------|--------|----------------|--------|--------------|--------|
| K-7               |   | None                        |   | 3              |   | 1              |   | Loading/Receiving  Foodservice Plan                                                                                        |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| K-7.2             |   | None                        |   | 3              |   | 1              |   | Loading/Receiving  Electrical Plan                                                                                         |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| K-7.3             |   | None                        |   | 3              |   | 1              |   | Loading/Receiving Plumbing  Plan                                                                                           |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| K-7SCH            |   | None                        |   | 3              |   | 1              |   | Loading/Receiving Equipment  Schedule                                                                                      |   | 02/15/2002       |   | 2/18/2002         |   |           |   |         |   |                |   |           |   |         |   |
| Add #1            |   | None                        |   | 4              |   | 1              |   | Addendum #1 - Revised  Electrical Drawing Narrative & Fixture Cutsheets                                                |   | 02/25/2002       |   | 02/25/2002        |   |           |   |         |   |                |   |           |   |         |   |
| Add #1            |   | None                        |   | 3              |   | 1              |   | Addendum #1 - Lighting Cut  Sheets for Fine, Casual Dining & Player's Lounge                                           |   | 02/25/2002       |   | 02/25/2002        |   |           |   |         |   |                |   |           |   |         |   |
| Fax Clarif        |   | None                        |   | 4              |   | 1              |   | Fire Protection  Clarifications per M/E fax dated 3/5/02 from David Schlant                                                |   | 03/05/2002       |   | 03/05/2002        |   |           |   |         |   |                |   |           |   |         |   |
| RFI #2            |   | None                        |   | 4              |   | 1              |   | RFI #2 - M/E response to  Electrical issues per email dated 2/25/02 from Cal Puffer                                        |   | 02/25/2002       |   | 02/25/2002        |   |           |   |         |   |                |   |           |   |         |   |
| RFI #3            |   | None                        |   | 3              |   | 1              |   | RFI #3 - JCJ responses to  issues per email dated 03/08/02 from Edgar Date                                                 |   | 03/08/2002       |   | 03/08/2002        |   |           |   |         |   |                |   |           |   |         |   |
| RFI #3            |   | None                        |   | 4              |   | 1              |   | RFI #3 - M/E responses to  issues per email dated 03/08/02 from Cal Puffer                                                 |   | 03/08/2002       |   | 03/08/2002        |   |           |   |         |   |                |   |           |   |         |   |
| RFI #4            |   | None                        |   | 5              |   | 1              |   | RFI #4 - DNC response to  communication/security scope requirement issues per email response dated  3/08/02 from Roy Olsen |   | 03/08/2002       |   | 03/08/2002        |   |           |   |         |   |                |   |           |   |         |   |
| Laundry Info      |   | None                        |   | 3              |   | 1              |   | Laundry Room Alternate  (Equipment Schedule & Layout) info. Per JCJ email dated 3/08/02 from Edgar  Date               |   | 03/08/2002       |   | 03/08/2002        |   |           |   |         |   |                |   |           |   |         |   |
| Laundry Info      |   | None                        |   | 4              |   | 1              |   | Laundry Room Alternate  (Plumbing & Electrical Service) info. Per M/E fax dated 3/08/02 from Cal  Puffer               |   | 03/08/2002       |   | 03/08/2002        |   |           |   |         |   |                |   |           |   |         |   |
| VAV  Schedule     |   | None                        |   | 4              |   | 1              |   | VAV Box Schedule per M/E  fax dated 2/21/02 from Jennifer Logel                                                            |   | 02/21/2002       |   | 02/21/2002        |   |           |   |         |   |                |   |           |   |         |   |
| Mech Roof Plan    |   | None                        |   | 4              |   | 1              |   | Roof Plan indicating (4)  Heat Recovery Units ILO (5) per M/E fax dated 2/27/02 from Cal Puffer                            |   | 02/27/2002       |   | 02/27/2002        |   |           |   |         |   |                |   |           |   |         |   |

 

Page 11 of 11

----

 

WHEELING ISLAND GAMING, INC.

WHEELING, WEST VIRGINIA

PHASE II EXPANSION PROJECT

 

 

[LOGO]

**EXHIBIT B**

 

**Allowance Items**

 

 

----

 

EXHIBIT B TO AMENDMENT NO. 1 TO AGREEMENT BETWEENWHEELING ISLAND GAMING, INC AND LOUIS P. CIMINELLI CONSTRUCTION CO. INC

 

ALLOWANCES

 

The GMP includes theconsideration of allowances listed herein. The cost of these allowances are defined in Article 3.8 in the AZ01General Conditions of the Contract and further amended in Ciminelli’sclarifications listed in Exhibit C, Page 1 of 6.

 
| **Allowance Number** |   | **Allowance  Amount** |    | **Description** |                                                                                                                                                                                                          | **Included/Excluded  in GMP** |
|----------------------|--------|-----------------------|---------|-----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-------------------------------|
| Allowance #1         |   | $                     | 15/lf   |            | Vinyl Wall  Covering Types VWC-1, VWC-2, VWC-3

*(See Pg. 16 of 23 of Estimate)*                                                                                                                              |                          | Included in  GMP |
| Allowance #2         |   | $                     | 28/sy   |            | Carpet/Tile  per Specification Section 09681

*(See Page 18 of 23 of Estimate)*                                                                                                                               |                          | Included in  GMP |
| Allowance #3         |   | $                     | 25/sy   |            | Broadloom  Carpet in the Casino, Back of House and Public Hotel areas. Note:  Specification Section 09680 was not issued.

*(See Page 18 of 23 of Estimate)*                                                  |                          | Included in  GMP |
| Allowance #4         |   | $                     | 32/sy   |            | Broadloom  carpet at Hotel Guest Rooms. Note Specification Section 09680 was not issued.

*(See Page 18 of 23 of Estimate)*                                                                                   |                          | Included in  GMP |
| Allowance #5         |   | $                     | 300,000 |            | Main  Entrance Feature Inside the Building. The cost of this is included in the  overall theming estimate.

*(See Page 18 of 23 of Estimate)*                                                                 |                          | Included in  GMP |
| Allowance #6         |   | $                     | 17,500  |            | Design Team:  Rest & Recuperation Trip to Hawai                                                                                                                                                           |                          | Excluded  from GMP |
| Allowance #7         |   | $                     | 205,000 |            | Office  “fit-out” at Mezzanine. NOTE that this was changed from an allowance of  $25/sf to a lump sum allowance, which includes the cost of the floor  finishes.

*(See Page 23 of 23 of Estimate)* |                          | Included in  GMP |
| Allowance #8         |   | Per description       |    |            | $450/dr (non  hotel) for F & I door hardware  $750/dr (hotel) for F & I door hardware

*(See Page 5 of 23 of Estimate)*                                                                               |                          | Included in  GMP Included in GMP |
|                      |        |                       |         |                 |                                                                                                                                                                                                               |                               |  |  |

 

In addition to allowance No. 1through No. 8 as listed in the Project Manual dated 2/15/02, the followingallowances were added during the GMP negotiations. These allowances were assignednumbers 9 through 14 and are described below.

 
| Allowance #9   |   | $ | 90,000    |   | Temporary  Heat-Fuel Cost

*(See Page 4 of 5 of LPC General Conditions)*                                                                                                                                                                                                                             |   | Included in  GMP   |
|----------------|--------|---|-----------|--------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------------|
| Allowance #10  |   | $ | 100,000   |   | Build out  the new computer/surveillance rooms inside the existing buildings.

*(See Page 23 of 23 of Estimate)*                                                                                                                                                                                     |   | Included in  GMP   |
| Allowance #11  |   | $ | 200,000   |   | Exterior  site feature in front of the Porte Coshere. The cost of this is included in  the overall site estimate. Item #12A below.

*(See Page 19 of 23 of Estimate)*                                                                                                                                |   | Included in  GMP   |
| Allowance #12A |   | $ | 2,564,654 |   | Sitework  includes storm drainage units, sidewalks asphalt paving, topsoil, and seeding  as marked up by Ciminelli on Dwg. C10.4 dated 2/15/02 with no revisions, C1.4  dated 9/12/01 with revision #5 dated 10/18/01, and C10.5 dated 2/15/02 with  no revision.

*(See Page 19 of 23 of Estimate)* |   | Included in  GMP   |
| Allowance #12B |   | $ | 511,585   |   | Site  electrical includes only those lights as marked up by Ciminelli on Dwg. C30.2  dated 2/15/02 with no revisions noted.

*(See Page 22 of 23 of Estimate)*                                                                                                                                       |   | Included in  GMP   |
| Allowance #13  |   | $ | 50,000    |   | New  Vestibule and Entrance to the Fairgrounds Bldg

*(See Page 9 of 23 of Estimate)*                                                                                                                                                                                                                |   | Included in  GMP   |
| Allowance #14  |   | $ | 500,000   |   | Renovate the  Existing Casino and Buffet area.                                                                                                                                                                                                                                                       |   | Excluded  from GMP |

 

Page 1 of 1

----

 

WHEELING DOWNSGAMING & ENTERTAINMENT FACILITYEXPANSION PHASE II

 

WHEELING DOWNS RACING ASSOCIATION,INC.

 

ONE SOUTH STONE STREET    WHEELING, WEST VIRGINIA

 

[GRAPHIC]

 

 

----

 

WHEELING DOWNSGAMING & ENTERTAINMENT FACILITYEXPANSION PHASE II

 

WHEELING DOWNS RACING ASSOCIATION,INC.

 

ONE SOUTH STONE STREET    WHEELING, WEST VIRGINIA

 

 

[GRAPHIC]

 

 

----

 

WHEELING DOWNSGAMING & ENTERTAINMENT FACILITYEXPANSION PHASE III

 

WHEELING DOWNS RACING ASSOCIATION, INC.

 

ONE SOUTH STONE STREET    WHEELING, WEST VIRGINIA

 

 

[GRAPHIC]

 

 

----

 

WHEELING DOWNSGAMING & ENTERTAINMENT FACILITYEXPANSION PHASE III

 

WHEELING DOWNS RACING ASSOCIATION, INC.

 

ONE SOUTH STONE STREET    WHEELING, WEST VIRGINIA

 

 

[GRAPHIC]

 

 

----

 

WHEELING ISLAND GAMING, INC.

WHEELING, WEST VIRGINIA

PHASE II EXPANSION PROJECT

 

 

[LOGO]

**EXHIBIT C**

** **

# **Assumptions & Clarification**

 

 

----

 

**EXHIBIT C**

**TO THE AGREEMENT BETWEEN WHEELING ISLAND GAMING, INC. ANDLOUIS P. CIMINELLI CONSTRUCTION CO., INC.**

 

**ASSUMPTIONS, CLARIFICATIONS, QUALIFICATIONS,EXCLUSIONS**

 

***General:***

 

•                                          GMPEstimate is based upon Drawings and Specifications dated & issued 2/15/02

•                                          Estimateassumes construction to start in March of 2002, with a July 1, 2003, GrandOpening

•                                          Estimateis based upon Union Wages following the current PLA which expires 12/31/02;provided, however, a Union Wage increase shall not be considered a scope changenor shall it be justification to exceed the GMP.

•                                          GMPis based upon auger cast piles in lieu of drilled caissons for all deepfoundations

•                                          Thedate of the formal notice to proceed is March 15, 2002

•                                          TheGMP includes the cost of a $10 Million performance and payment bond provided byLouis P. Ciminelli Construction Co.

•                                          TheGMP includes the cost of the 1.56% B&O Tax on Ciminelli’s total billablecost to Wheeling Island Gaming, Inc.

•                                          Referto the Agreement, paragraph 2.3.2.5; the GMP is conditioned upon the schedulein Amendment 1, Exhibit D attached.

 

•                                          Referto the Agreement, paragraph 6.1.1, the term “Cost of the Work” shall includeeverything as stated in Article 6, plus the value of the Owner’s contractswritten for the performance of the Work which are already included in the GMPand those upon which Constructor and Owner hereafter mutually agree will beincluded in the “Cost of the Work”, and the cost of the installation of theOwner’s FF&E, but it excludes the cost of the FF&E itself.

 

•                                          Referto the General Conditions of the Contract for Construction, Article 3.8allowances, allowances shall also cover the cost of labor to install and orperform work identified as an allowance. The cost of the material is defined as the cost of the gross quantityordered and not the net quantity installed.

 

•                                          Referto the General Conditions of the Contract for Construction, paragraph 3.13.1,add the following new sentence to the end of the paragraph.  Owner will be liable for unforeseenconditions including but not limited to soils and subsurface conditions,obstructions and hazardous materials, over and above the contingency includedwithin the GMP for removal of obstructions in the amount of $15,000.00.

 

•                                          Referto the General Conditions of the Contract for Construction, paragraph 8.3.1,sixth line, after the words “Contract Time”. Insert “and Contract Sum”.

 

•                                          Referto the General Conditions of the Contract for Construction, paragraph 13.2.1,agreement to execute all consents, certificates and other documents required bylender, is provided there is no unusual default by the Owner at the time of theassignment, and said consents, certificates and other documents are consistent withthe terms and conditions of this Agreement. Any contradiction or conflict between the documents, this Owner andConstruction Manager Agreement prevails.

 

•                                          TheConstruction Manager’s contingency within the GMP is for the sole use of theConstruction Manager to complete the scope of work within the GMP.  It is not for the Owner’s use under anycircumstances until the Construction Manager agrees to release

 

Page 9of 6

----

 

it in whole orin part for use by the Owner.  Further,the Owner agrees to establish a construction contingency to enable the Owner toincrease the amount of the GMP, by change order, for increases in scope,unforeseen conditions, and other charges for unanticipated matters as requiredby the Agreement.

 

//*Sitework:*

•                                          SiteEstimate includes sidewalks @ the North and East entrances w/ integral curbs

•                                          Includesextruded curb poured on top of new asphalt pavement @ northeast & northwestramps to below grade parking.

•                                          Extrudedcurbs are used @ inner ring of traffic circles @ entrances

•                                          Assumedheavy-duty pavement at south end of island to link Phase I and Phase IIpavements, including adjacent parking

•                                          Allentrance and main circulation roads to be heavy-duty pavement

•                                          Allparking areas are estimated as standard duty pavement

•                                          Deleteballasts and landscape lighting

 

*Casino/Hotel:*

•                                          EIFsystem budget based upon STO’s “Premier” water managed system.  This is not an equal product to the DRYVIT“Infinity” DM system as specified. (Dryvit System is proprietary.)

•                                          Allcarpet materials priced per specified allowances

•                                          Allvinyl wall covering material prices per specified allowance

•                                          ThePorte Cochere is assumed not to require spray fireproofing

•                                          Sprayfireproofing of the garage structure is based upon UL design No. D916 ratherthan 709

•                                          Columnspray fireproofing is based upon UL no. P732 rather than D732

•                                          Anyareas where finishes differed from the room finish schedule to thearchitectural drawings and GMP drawings; the finishes on the GMP drawings havebeen used.

•                                          Allhandrails are painted steel with the exception of the lobby stairs &balconies.

•                                          Allpost mounted railings at stairs are assumed to be ballustered railings asdetailed 1/A 9.9.0

•                                          Allbrass ornamental railing is included with the millwork when associated with themillwork.

•                                          Thenumber and location of stained built-up wood pilasters at meeting rooms havebeen assumed.

•                                          Unistrutsystem for the security and lighting is included in the electrical cost.

•                                          Allpublic gang toilets assume plastic laminate countertops w/ backsplash

•                                          Toiletpartitions are assumed as painted metal per spec & not stainless steel perdrawing notes

•                                          Acousticalceilings at lower level are as shown on reflected ceiling plans

•                                          Allacoustical ceiling tile systems not labeled per schedule have been assumed tobe AP-4.

•                                          Wallfinishes lobby (A 7.1.0) on wall housing ATM are assumed to match wall finisheson wall housing coatroom and valet

•                                          Allfinishes & millwork at prefunction, corridor, phone area and elevator lobbyare as detailed in GMP-8

•                                          Allfinishes & millwork at meetings rooms are as detailed in GMP-9

•                                          Allfinishes at showroom are as detailed in GMP-11.  The bar & room configuration as shown on the food servicedrawings is not included.

•                                          Theboardwalk area is defined as shown on GMP-13

•                                          Allfinishes & millwork at restaurants are as detailed on GMP-18, 19, 20 &21 w/ the exception of the carpeting which has been budgeted per the specifiedcarpet allowance.

 

Page 2 of 6

----

 

•                                          Allfinishes & millwork at players lounge and retail are as detailed on GMP-22

•                                          Specificationsection 9215 - gypsum veneer plaster, not used

•                                          Resinousflooring has been used at restaurant bar floor to match casino bar, no floorwas specified

•                                          Windowsat the cage are assumed to be tempered glass in hollow metal frame

•                                          Allsolid surface materials assumed to be from standard color pallet

•                                          Accessfloor is based upon 2-1/2” SMED Nexus raised flooring system. Furnished &installed by distributor.

•                                          Allbuilt up floor, stage and ramps are 6” metal stud framing w/ 1-1/2” metal deckand 3” concrete.

•                                          Showroomfloor elevations (moving from entrance doors to stage): 662’-4”; 661’-2”;660’-0”; 663’-5”.

•                                          Theshowroom A/V room # 133 floor elevation is assumed at 664’-8”

•                                          Floorslab depressions and associated concrete infills are based upon drawing A01.5.1 with the exception of the casino bar toilet room which follows drawingS1.1.4

•                                          Housekeepingareas at guestroom floors do not include mop sinks or mop & broom holders.

•                                          Includemicrowave, refrigerator/ice maker in “Green Room”, exclude dishwasher

•                                          Elevatorsand override designs are based upon Kone elevators.

•                                          Passengerelevator cab finishes as supplied by manufacturer to be painted steel. Finishof cabs per GMP drawings.

•                                          Serviceelevator cab to be stainless steel.

•                                          Allelevator doors & frames are stainless steel.

•                                          Cementbased underlayment Spec Section 03542 is excluded from the scope of work.

•                                          Allquarry file and/or ceramic tile shown in the documents is thin set, not mudset.

•                                          Includeextending cargo netting up balcony rail - 18 lf

•                                          Usevinyl siding on back side of tall vertical parapets

•                                          GMPexcludes Spec sections 07413 and 07414

•                                          Onedoor-leaf in main vestibule will be equipped with power assisted operator

•                                          GMPexcludes Spec Section 10100

•                                          ExcludeSpec Section 10605- wire mesh partitions

•                                          Excludehand dryers from Spec Section 10800

•                                          Excludecoat room system

•                                          TheGMP includes projection screen and platform at bar

•                                          Excludeparapet hooks from Spec Section 11051

•                                          Includelock leveler not dock lifts as specified in Spec Section 11160 — Loading dockequipment

•                                          TheGMP Includes full-height mirrors, shelf and coat rod in dressing rooms.

•                                          GMPexcludes Spec Section 12496 window treatment hardware and Spec Section 12511Horizontal Louver Blinds

•                                          Deletesolid surface shower liner and substitute ceramic file @ $8/sf

•                                          GMPexcludes waterproof membrane below finish flooring in the bathrooms.

•                                          GMPrubber stair raising tread: VCT @ corridors, resilient wall base and access @corridors.

•                                          Deleterequirement for facial tissue holder in guest room toilets.

 

*Mechanical:*

•                                          Heatingand ventilating unit, HV-1, serving the Hotel, was deleted and ventilation airfor the Hotel rooms will be through the PTAC units.  Also deleted were the requirements for the ventilation ductwork,duct insulation, fire dampers and supply registers associated with HV-1.

•                                          (10)- PTAC unit chassis were added as spare/replacements.

•                                          (2)- 400 ton chillers are being used in lieu of (3) - 340 ton chillers.

•                                          (2)- 400 ton cooling towers are being used in lieu of (2) - 340 ton coolingtowers.

 

Page 3 of 6

----

 

•                                          TheGaming Area ventilation requirements were reduced, resulting in smallerventilation air handling units. (GMP included 4-7000 CFM units withcorresponding reductions to sheet metal ductwork

•                                          TheGaming Area ductwork is to have internal lining in lieu of external insulation.

•                                          (10)- lighting control modules were added to the temperature control system.

•                                          Thesound attenuation requirements for the cooling towers was deleted.

•                                          Theallowance of $25/sf for the Administration Area on the mezzanine level includesthe ductwork and diffusers on the low-pressure side of the variable air volumeterminals.

•                                          Electricunit heaters are to be used in the Garage levels rooms and above ceilings belowthe Casino level.

•                                          ThePTAC units in the Hotel rooms are to have unit mounted controls.

•                                          Theboilers are single fuel using natural gas.

•                                          TheKitchen exhaust hood ductwork is 16ga welded carbon steel construction withfire rated insulation.

•                                          Dishwasherexhaust hood ductwork is 18ga welded stainless steel construction.

•                                          Thereare (8) - carbon monoxide detectors serving the Garage area.

•                                          Thehot water heating piping system has 40% glycol for freeze protection.

•                                          TheShowroom round ductwork is to be double wall insulated.

•                                          Thetemperature control system UPS is sized for operator workstation and buildingsupervisory panels, not the application specific controllers.

•                                          Revisesite lighting control to one control location in the building

•                                          Deleteelectric HV connection to existing high voltage switchgears and switch

•                                          Delete2 – 500 KVA UPS system to slots

•                                          Targetreduction of 225 KVA system to support main data circuits (small computer room)

•                                          Deleterequirement for “environmental walk-in” unit @ emergency generator

•                                          Delete6000-gallon storage tank and use unit mounted day tank on generator. Pump fueloil to generator and tank on roof

 

*Plumbing*:

•                                          Allwater closets, lavatories in casino are to be “hands - free” operated withbattery backups and are floor mounted

•                                          Allwater closets in casino are to be floor mounted.

•                                          Naturalgas line size entering building is 8”.

•                                          Onlythe hydraulic elevator will have a sump pump and oil interceptor.

•                                          PVCpipe is to be removed from specifications.

•                                          Hotelbathtub traps are to be DWV soldered traps.

•                                          AllFood Service equipment is furnished and installed by Owner. All connectionsfrom the roughed-in utility services to the Food Service Equipment is includedin the GMP estimate

•                                          One8” RPZ backflow preventer is to be supplied for fire protection water.

•                                          Two3” RPZ backflow preventers are to be supplied for domestic water.

•                                          Showroombar is meant to be a portable bar.

•                                          Deletefurnishing of gas shutoff, master control station

•                                          Delete2 oil interceptors, 2 sump pumps, 2 basins

•                                          Deleteplumbing to showroom bar

 

*Fire Protection*:

•                                          Non-freezeprotection is to be designed for elevators that go to the parking level.

•                                          37fire hose cabinets are included in the GMP

•                                          Publicareas and hotel bathrooms are to have fully recessed sprinkler heads.

•                                          Sprinklerhead finish is to be black in color in Casino/Bar/Showroom areas where ceilingsare to be black.

•                                          Sprinklerhead finish is to be white in color in Casino areas where ceilings are to bewhite.

 

Page 4 of 6

----

 

•                                          Fullyrecessed/concealed sprinkler heads in all public areas

•                                          Deleteone FM 200 system. Maintain one FM 200 system for computer room. The cost ofthis is included in Allowance Item No. 10

•                                          Fullyrecessed/concealed sprinkler heads will be provided in all public areas

 

*Electrical*

•                                          The15 kv high voltage feeder from the new switchgear to the existing facility hasbeen eliminated. The existing facility shall stand independent from the new,with its own electric service and emergency generator.

•                                          The15 kv high voltage switchgear “MSB2” feeds only three high voltagetransformers, not six as shown on drawing #E2.5.4. The estimate includes 3fused interrupters, in lieu of 6, with space allotted to add futureinterrupters as required.

•                                          PowerDistribution System - Metering has only been provided as follows:

•                                          “MSB1”- 15 kv metering cubicle for metering of the incoming service is included asshown.

•                                          480& 208 v substations - Main circuit breaker / bus metering only.

•                                          Nofeeder breaker metering is included. All metering is local only, and has noprovision for remote monitoring or control.

•                                          ReferenceDwg. #E2.5.2 - The 2 - 500 kw UPS systems feeding the slot machine powerdistribution system have been eliminated. The 225 kva UPS system feeding thecomputer and technical power distribution system has been reduced to 112.5 kvato feed transformer “T2” (Transf. “T2 has been reduced to 112.5 kva)

•                                          Batteryback-up has been added to the exit lights shown on the drawings. Emergencybattery pack lighting has been added to illuminate paths of egress during totalblackout conditions. Battery packs are to be mounted to the unistrut gridsystem, circuited to the nearest convenience power circuit.

•                                          Lightingcontrol for fine / casual dining rooms, meeting rooms, & bars are includedas standard on-off control, with multiple local dimming only.

•                                          ReferenceDwg. # E002 & E2.4.0 - All landscape lighting and walkway bollards havebeen eliminated. (Façade lighting on Dwg. #E2.4.0 is included in the estimate)

•                                          ReferenceDwg. # E30.2 - All parking lot lighting for lots H, J, & K has beeneliminated. Lighting in parking lots F & G, and walkway lighting at thebuilding entrances has been included in a reduced quantity of poles andfixtures as follow:

•                                          ParkingLots F & J: 2 - 25ft. Poles w/ 2 fixtures & 7 - 25ft. Poles w/ 4fixtures.

•                                          Walkwaysat building entries: 8 - 14 ft. Poles w/ decorative fixtures.

•                                          Hand-holeshave been included at two locations North of the new addition for futureextension of the exterior lighting system.

 

•                                          Allexterior lighting shall be controlled from a single lighting panel withphotocell initiated time-clock control. Panel is assumed to be located in theparking garage storage room # 013.

•                                          Emergencygenerator shall remain 1250 kw and shall have skid-mount fuel tank for tenhours of operation. (1500 gal.) Fuel pumping system shall be located at groundlevel with vertical piping, heat trace, etc. Generator enclosure shall beweatherproof with acoustical attenuation and muffler as specified. (Windows inthe hotel are to be operable during cleaning only: No provision has beenincluded to exhaust the muffler above the roof level of the hotel)

•                                          PublicAddress sound system is to be provided and installed by the Owner.

•                                          Boxand conduit stub-outs to accessible ceiling areas have been provided for thefollowing:

•                                          Data/ computer drops (Only those shown in casino area; No data drops in the hotel)

•                                          Telephonedrops (Only those shown in the casino area; Max. 200 in the hotel)

•                                          Televisiondrops (40 locations in the casino area; 160 as shown in the hotel)

 

Page 5 of 6

----

 

•                                          Alllow voltage wiring, terminations, & equipment shall be provided andinstalled by others.

•                                          Theestimate includes 800 if of 18” wide cable tray, (monorail, center hung), foruse by the owner for installation of low voltage and fiber cabling.  This tray extends from the center of thehotel at the mezzanine level to the existing computer room; and from the newadjoining wall to the existing computer room.

•                                          Storagearea below showroom stage is to be freeze protected for sprinklers.

•                                          Deleteelectric HV connection to existing high voltage switchgears and switch

•                                          Delete2 – 500 KVA UPS system to slots

•                                          Targetreduction of 225 KVA system to support main data circuits (small computer room)

•                                          Deleterequirement for “environmental walk-in” unit @ emergency generator.

•                                          Delete6000-gallon storage tank and use unit mounted day tank on generator.Pump fuel oil to generator and tank on roof

•                                          UtilizeMC cable in lieu of conduit and wire

•                                          Deleteassistive listening system at showroom

•                                          Deletecoaxial cable in Hotel

•                                          Deletelighting protection system

 

OtherQualifications

 

All Owner FF&E as listedbelow is furnished and installed by the Owner and is excluded from the GMPEstimate

 

•                                          HotelArtwork

•                                          Banquet/MeetingRooms Furnishings

•                                          BarEquipment

•                                          BarFurniture

•                                          BarSmallwares

•                                          BusLobby Furniture

•                                          CageEquipment

•                                          ConferenceRooms

•                                          Darpes,Linens, etc.

•                                          ExerciseEquipment

•                                          FoodserviceEquipment

•                                          FoodserviceFurniture

•                                          FoodserviceInstallation

•                                          FoodserviceSmallwares

 

•                                          Freight

•                                          HotelEquipment

•                                          HotelFurniture

•                                          HotelFurniture Installation

•                                          HotelSmallwares

•                                          HousekeepingEquipment

•                                          ITSystems

•                                          Manlift

•                                          Misc.Gaming Equipment

•                                          OfficeEquipment

•                                          OfficeFurniture

•                                          POSsystem

•                                          PublicAddress/Sound

•                                          Systems

 

•                                          RetailFixturing

•                                          SatelliteSystem Rework

•                                          SecuritySystems

•                                          Signage

•                                          SlotMachines (allow 550)

•                                          Spendingthru 08/20/01

•                                          StageEquipment

•                                          TelephoneSystems

•                                          TelephoneRelocations

•                                          TV/VideoSystems

•                                          ConsultantCosts/Architect Fees

•                                          OwnerFF&E Contingency

 

Page 6 of 6

----

 

[GRAPHICS]

 
|   | **Wheeling Downs****Gaming and  Entertainment Facility** |
|--------|----------------------------------------------------------|
|   |
|   | Wheeling,  West Virginia                                 |
|   |
|   | **PHASE TWO  GMP ESTIMATE**                              |
|   |                                                     |
|   | REISSUED  April 25, 2002                                 |
|   | REISSUED  June 28, 2002                                  |
|   |
|   | [LOGO]                                                   | **CIMINELLI  CONSTRUCTION  COMPANIES** | Jeter  Cook &  Jenson  [ILLEGIBLE] |

 

 

----

 

**GMP CONSTRUCTION COSTESTIMATE SUMMARY**

** **

**L.P. CIMINELLIGENERAL CONDITIONS ESTIMATE**

 

 

**CONTRACT COSTESTIMATE DETAIL**

 

 

**MECHANICAL COSTESTIMATE DETAIL**

 

 

**ELECTRICAL COSTESTIMATE DETAIL**

 

 

**ESTIMATECLARIFICATIONS**

 

 

----

 

WHEELING DOWNS

GAMING & ENTERTAINMENT FACILITY EXPANSION - PHASE II

 

GMP TRADE CONTRACT BREAKDOWN

APRIL 25, 2002

* *

*Revised 6/28/02*

 
| **CONTRACT** |   | **COST**                                                    |   |
|--------------|--------|-------------------------------------------------------------|--------|
|         |   | ***CONTRACTS (THROUGH 3/15/02)***                           |   |   |   |
|         |   | WHEELING DOWNS PURCHASES (SEE LOG)                          |   | $ | 561,030 |   |
|         |   | WHEELING DOWNS - COST TO DATE                               |   | $ | 20,067 |   |
| 101          |   | SITE  DEVELOPMENT & UTILITIES - PHASE I (FALL, 2001)    |   | $ | 1,488,953 |   |
| 102          |   | ASBESTOS  ABATEMENT                                         |   | $ | 11,500 |   |
| 103          |   | SITE  ELECTRICAL SERVICES                                   |   | $ | 220,068 |   |
| 104          |   | SITE VIDEO  CIRCUIT CABLING                                 |   | $ | 12,409 |   |
| 106          |   | ELECTRICAL  POWER INFRASTRUCTURE                            |   | $ | 177,911 |   |
| 107          |   | SITE  TELEPHONE / DATA CABLING                              |   | $ | 54,231 |   |
| 108          |   | BUILDING  EARTHWORK                                         |   | $ | 236,000 |   |
| 110          |   | AUGER CAST  PILES                                           |   | $ | 525,000 |   |
|         |   | ***GMP ESTIMATES (AS OF 3/15/02)***                         |   |   |   |
| 111          |   | CONCRETE  FOUNDATIONS / SOG / SOD                           |   | $ | 2,224,733 |   |
| 112          |   | STRUCTURAL  STEEL W/PLANK ERECTION                          |   | $ | 2,452,169 |   |
| 113          |   | PRECAST  PLANK (FURNISHED ONLY)                             |   | $ | 791,386 |   |
| 117          |   | DRYWALL /  ACOUSTICAL / EIFS/SPRAY-ON-FIREPROOFING /        |   | $ | 4,860,334 |   |
|         |   | SPRAY-ON-INSULATION  IN GARAGE                              |   |   |   |
| 119          |   | EXTERIOR  ROOFING                                           |   | $ | 523,125 |   |
| 121          |   | WINDOWS /  ENTRANCES / CURTAINWALL / SKYLIGHTS              |   | $ | 382,935 |   |
| 123          |   | ELEVATORS  & ESCALATORS                                 |   | $ | 632,499 |   |
| 125          |   | MISCELLANEOUS  & ORNAMENTAL METALS                      |   | $ | 469,695 |   |
| 127          |   | MASONRY                                                     |   | $ | 115,602 |   |
| 129          |   | OVERHEAD  COILING DOORS / GRILLES / SECTIONAL DOORS /       |   | $ | 42,880 |   |
|         |   | DOCK EQUIPMENT                                              |   |   |   |
| 131          |   | INTERIOR  CONSTRUCTION                                      |   | $ | 4,838,508 |   |
| 133          |   | CARPETING                                                   |   | $ | 537,514 |   |
| 135          |   | ACCESS  FLOORING                                            |   | $ | 244,129 |   |
| 141          |   | SITE  DEVELOPMENT & UTILITIES - PHASE II (SPRING, 2003) |   | $ | 2,564,654 |   |
| 149          |   | HVAC                                                        |   | $ | 4,017,172 |   |
| 151          |   | PLUMBING                                                    |   | $ | 1,645,856 |   |
| 153          |   | FIRE  PROTECTION                                            |   | $ | 603,495 |   |
| 155          |   | ELECTRICAL  & FIRE ALARM SYSTEM                         |   | $ | 4,255,456 |   |
|         |   | BUILDOUT OF COMPUTER/SURVEILLANCE ROOM                      |   | $ | 101,721 |   |
|         |   | ADMINISTRATION FIT-OUT ALLOWANCE                            |   | $ | 208,529 |   |
|         |   |                                                        |   |                            |   |   |
|         |   | SUBTOTAL                                                    |   | $ | 34,819,561 |   |
|         |   | LPCCCI  GENERAL CONDITIONS                                  |   | $ | 3,440,961 |   |
|         |   | CM  CONTINGENCY                                             |   | $ | 1,916,035 |   |
|         |   | CONSTRUCTION  MANAGEMENT FEE                                |   | $ | 2,003,105 |   |
|         |   | CM BOND                                                     |   | $ | 75,000 |   |
|         |   | SUBTOTAL                                                    |   | $ | 42,254,662 |   |
|         |   | 1.56%  B&O TAX                                          |   | $ | 659,173 |   |
|         |   | TOTAL  CONSTRUCTION COST                                    |   | $ | 42,913,834 |   |
|              |        |                                                             |        |  |  |  |  |

 

 

 

----

 

 

 
| JOB:  WHEELING DOWNS CASINO PH.2 FINAL GMP |                                                              | BID #: 2000-15B        |
|--------------------------------------------|-------------------------------------------------------------------|------------------------|
| WHEELING, WEST VIRGINIA                    |                                                              | DATE: Revised 5-1-02   |
|                                       |                                                              |                   |   |   |   |
| **SUMMARY OF  THE ESTIMATE:**              |                                                              | **MAT. &  EQUIP.** |   | **LABOR** |   |
| **CODE**                                   | **DESCRIPTION**                                                   |                   |   |   |   |   |
|                                       | LOUIS P. CIMINELLI CONST.CO.WORK                                  |                   |   |   | 0 |   | 0 |   |
| 010201                                     |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       |                                                              |                   |   |   | SUB TOTAL NO. 1 |   | 0 |   | 0 |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       | JOB O/H & GEN. CONDITIONS                                     |                   |   |   | 1,380,529 |   | 144,850 |   |
|                                       | LPC PERSONNEL TOTAL                                               |                   |   |   | 0 |   | 1,319,819 |   |
|                                       | PROJECTED COSTS THRU 3/1/02  (Incl Preconstruction Services) |                   |   |   | 287,268 |   |
| 010103                                     | SMALL TOOLS ALLOWANCE                                             |                   | % |   | 0 |   |   |   |
|                                       | LABOR INCREASE                                                    | 1.50                   | % |   |   |   | 21,970 |   |
| 010101                                     | LOST TIME CONTINGENCY                                             |                   | % |   |   |   | 0 |   |
| [illegible]                                | HOLIDAYS                                                          |                   | % |   |   |   | 0 |   |
| 010002                                     | GENERAL SUPERINTENDENT                                            |                   | % |   |   |   | 0 |   |
|                                       |                                                              |                   |   |   |   |   |   | 1,380,529 |   | 1,773,907 |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       | TOTAL L.P.CIMINELLI LABOR COST                                    |                   |   |   | 1,773,907 |   |   |   |
|                                       |                                                              |                   |   |   | SUB TOTAL NO.2 |   | 3,154,436 |   |   |   |
|                                       |                                                              |                   |   |   |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       | SUBCONTRACT WORK:                                                 |                   |   |   | 0 |   |   |   |
|                                       | BONDING OF SUBCONTRACTORS:                                        |                   |   |   | 0 |   |   |   |
|                                       | BID DAY LATE SUBCONT.CHANGES:                                     |                   |   |   | 0 |   |   |   |
|                                       |                                                              |                   |   | TOTAL PROJECT COST: |   |   | 3,154,436 |   |   |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       |                                                              |                   | OVERHEAD & PROFIT |   | 0 | % |   | 0 |   |   |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       |                                                              |                   |   |   | SUB TOTAL NO.3 |   | 3,154,436 |   |   |   |
| 017402                                     | OWNERS/CONTRACTORS PROTECTION LIABILITY  INS.:                    |                   |   | 0 |   | DELETED |   |
| =                                          | BUILDERS RISK INSURANCE                                           |                   |   |   | 115,000 |   |   |   |
|                                       | EXCESS LIABILITY                                                  |                   |   |   | 56,100 |   |   |   |
|                                       | TOTAL BID W/O PERFORMANCE BOND:                                   |                   |   |   | 3,325,536 |   |   |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
| 017401                                     | PERFORMANCE BOND PREMIUM                                          |                   |   |   |   |   |   |   |
|                                       | TOTAL BID W/PERFORMANCE BOND:                                     |                   |   |   | 3,325,536 |   |   |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |   |   |
|                                       |                                                              |                   | CALCULATED BID PRICE: |   |   | 3,325,536 |   |   |   |
|                                       |                                                              |                   | FINAL BID PRICE: |   |   | 0 |   | >>>>> |   |
|                                       |                                                              |                   |   |   |   |   |   |   |   |
|                                       |                                                              |                   |   | B.O. TAX |   | $ | 115,425 |   |   |   |
|                                       |                                                              |                   |           REV.  TOTAL |   |   | $ | 3,440,961 |   |   |   |
|                                            |                                                                   |                        |  |  |  |  |  |  |  |  |  |  |  |  |  |

 

 

| Contract  Review By:  RCM |   | 01-May-02 |   |   |
|--------------------------------|--------|-----------|--------|--------|

Contract Review Date: 2-15-02
| JOB OVERHEAD & GENERAL CONDITIONS

  |
|-----------------------------------------------|

 
| **PROJECTED SCHEDULE FOR PRICING OH/GC** |
|------------------------------------------|
|                                     |   |   |
| BID DATE:                                |   |   |
| BIDS GOOD FOR 60 DAYS TILL:              |   |   |
| ANTICIPATED AWARD DATE:                  |   |   |
| ANTICIPATED START DATE:                  | March 1,  2002 |
| ANTICIPATED COMPLETION DATE:             | June 30,  2003 |
|                                     |   |   |
| CALENDER DAYS:                      | 487 |   |
| WORK DAYS:                          | 340 |   |
| WORK WEEKS:                         | 69 | 82 Weeks to 9/30/03 to allow for Closeout |
| WORK MONTHS:                        | 16 | 19 Mon. to 9/30/03 to allow for Closeout |
| HOLIDAYS:                           | 8 |   |
| WINTER CONSTRUCTION MONTHS:         | 4 |   |
|                                          |  |  |  |

 

 

 
| **GENERAL INFORMATION FROM SPECIFICATION REVIEW**            |
|--------------------------------------------------------------|
|                                                         |   |   |   |   |
| SALES TAX STATUS:                                            | None |   | Owner Direct  Purchase |
| MBE PARTICIPATION:                                           |   | % |   |   |
| WBE PARTICIPATION:                                           |   | % |   |   |
| PREVAILING WAGE RATE PROJECT:   PROJECT LABOR AGREEMENT |
| BID SECURITY:                                                |   | % |   |   |
| RETENTION:                                                   |   | % |   |   |
|                                                         |   |   |   |   |
| INSURANCE  REQUIREMENTS:                                | Included on  Job Cost Summary |
| OWNERS/CONTR.PROT.LIAB.INSUR.—                          |   |   |   |   |
|     BUILDERS RISK INSUR.—                     |   |   |   |   |
|                                                         |   |   |   |   |
| PERF.& L-M PAYMENT BOND:                                 | NONE | % |   |   |
| LIQUIDATED DAMAGES:                                          | $ NONE | /CALENDER  DAY AFTER__/__ /9_ |

----

***NOTIFY GOW IF FINAL BID IS10% >or< THAN ESTIMATE!

 

 

10

----

 

 

11
| **LPC  PERSONNEL:**           |       |   |        |   | **MAT. &  EQUIP.** |      | **LABOR** |   | **CODE** |   | **GENERAL  NOTES**         |   |
|-------------------------------|------------|--------|-------------|--------|------------------------|-----------|-----------|--------|----------|--------|----------------------------|--------|
|                          |       |   |        |   |                   |      |      |   |     |   |                       |   |
| Project Executive (KF)        | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   | SEE ATTACHED FOR PERSONNEL |   |
| Project Manager               | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| Project Engineer (CD)         | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| Project Engineer (FC)         | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| Project Engineer — M/E/P | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| Superintendent                | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| 2nd Superintendent            | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| Secretary                     | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| Secretary                     | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| VP Operations                 | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
| Sales Tax Recovery Staff      | _______wks | @      | ________/wk |   | 0                      |      | 0         |   | ******   |   |                       |   |
|                          |       |   |        |   |                   |      |      |   |     |   |                       |   |
| SUB-TOTAL:FLC PERSONNEL       |       |   |        | 0      |                   | 1,319,819 |      |   |     |   |                       |

 
| **LPC TRAVEL  EXPENSES**               |         |   |          |    | **MAT. &  EQUIP.** |   | **LABOR** |   | **CODE** |   | **GENERAL  NOTES**                |   |
|----------------------------------------|--------------|--------|---------------|---------|------------------------|--------|-----------|--------|----------|--------|-----------------------------------|--------|
|                                   |         |   |          |    |                   |   |      |   |     |   |                              |   |
| Proj. Exec. (KF) — Travel         | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   | SEE ATTACHED FOR TRAVEL  EXPENSES |   |
| Proj. Exec. (KF) — Lodging/Meals  | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Exec. (KF) — Lodging/Meals  | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Manager — Travel            | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Manager — Lodging/Meals     | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Eng. (CD) — Travel          | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Eng. (CD) — Relocation      | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Eng. (FC) — Travel          | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Eng. (FC) — Lodging         | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Eng. — M/E/P — Travel  | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Proj. Eng. — M/E/P — Lodging | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Superintendent — Travel           | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Superintendent — Lodging          | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| 2nd Superintendent — Travel       | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| 2nd Superintendent — Lodging      | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| VP Operations (JW) — Travel       | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| VP Operations (JW) — Lodging      | _______mos   | @      | ________/mo   |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Misc. Personnel — Travel          |         |   |          |    | 0                      |   | 0         |   | ******   |   |                              |   |
| Misc. Personnel — Lodging         |         |   |          |    | 0                      |   | 0         |   | ******   |   |                              |   |
| [illegible] Exec. (KF) — Travel   | _______Trips | @      | ________/trip |    | 0                      |   | 0         |   | ******   |   |                              |   |
|                                   |         |   |          |    |                   |   |      |   |     |   |                              |   |
| SUB-TOTAL:LPC TRAVEL EXPENSES          |         |   |          | 355,900 |                   | 0      |      |   |     |   |                              |

 

 

 
| **DESCRIPTION OF WORK** |   | **MAT’L  & EQUIP.** |   | **LABOR** |   | **SPEC.  SECTION** |   |
|-------------------------|--------|------------------------------|--------|-----------|--------|--------------------|--------|
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
| SUBTOTAL PAGE #2        |   | 0                            |   | 0         |   |               |   |

 

12

----

 

 

 
| **LPC TEMPORARY STRUCTURES**                      |                                                              | **MAT. &  EQUIP.** |                       | **LABOR** |   | **CODE** |   | **GENERAL  NOTES** |   |
|---------------------------------------------------|-------------------------------------------------------------------|------------------------|----------------------------|-----------|--------|----------|--------|--------------------|--------|
|                                              |                                                              |                   |                       |      |   |     |   |               |   |   |   |   |
| Office Trailers                                   |       21   mos       | @                      | $1,405  /mo           |      | 29,505 |     | 0      |               | 015001 |   | William-Scotsman—70x28  & 70x14 |   |
| Del./Setup/Return Office  Trailers                |                                                              |                   |                       | 15,235    |   | 0        |   | 015002             |   | William-Scotsman |   |
| Construct. Breezeway  Between Trailers            |                                                              |                   |                       | 1,000     |   | 3,000    |   | ******             |   |   |   |
| Interior  Building—Shelves/Plan Tables, etc. |                                                              |                   |                       | 1,000     |   | 2,500    |   | ******             |   |   |   |
| Office Security System W/Monitoring          |        21   mos | @                      |   $160  /mo |      | 3,150  |     | 0      |               | ****** |   | William Scotsman |   |
| Hook-Up Temp. Power To LPC  Temp.Field Office     |                                                              | 0                      |                       | 0         |   | 015208   |   |               |   |
| Power Consump.Field Office                   | _______mos                                                        | @                      |   $500  /mo |      | 0      |     | 0      |               | 015211 |   | Paid by Owner |   |
| Heat Temp.Structures                         | _______mos                                                        | @                      |   $125  /mo |      | 0      |     | 0      |               | 015012 |   |   |   |
| Hook-Up Sanitary/Water in  Trailers               |                                                              |                   | 3,000                      |      | 0      |     |   |               |   |   |
| Temporary Telephone Initial  Service Installation |                                                              | 1,500                  |                       | 0         |   | 015201   |   |               |   |
| Telephone Monthly Cost                       |        21   mos | @                      |   $350  /mo |      | 7,350  |     | 0      |               | 015202 |   | 4 Phone Lines, 2 Fax Lines  @ $50 ea. |   |
| Long Distance Charges                        |        21   mos | @                      |   $350  /mo |      | 7,350  |     | 0      |               | 015202 |   | 5000 Min/Mon @ .06/min. |   |
| Internet Access Provider                     |        21   mos | @                      |   $300  /mo |      | 8,300  |     | 0      |               |   |   | 512 Kbs Bandwidth |   |
| Telephone Equipment                          |        21   mos | @                      |   $150  /mo |      | 3,150  |     | 0      |               |   |   | From LPC MIS Dept. |   |
| Cell Phones                                  |        21   mos | @                      |   $750  /mo |      | 15,750 |     | 0      |               |   |   | 7 Phones @ $100/Mon +  Purchase @ $90/ea |   |
| 2-Way Radios                                      |                                                              |                   |                       |      | 2,500  |     | 0      |               |   |   | 6 Units @ $395/ea |   |
| Field Office Supplies                        |        21   mos | @                      |   $800  /mo |      | 16,800 |     | 0      |               | 015007 |   |   |   |
| Fax Machine, Copier                          |        21   mos | @                      |   $600  /mo |      | 12,600 |     | 0      |               | 015007 |   |   |   |
| Computers, Digital Camera                         |                                                              |                   |                       |      | 20,000 |     | 2,150  |               | 015008 |   |   |   |
| Field Office Furnishings,  Misc. Equipment        |                                                              | 20,000                 |                       | 1,200     |   | 015008   |   |               |   |
| Coffee & Water Service                   |        21   mos | @                      |   $250  /mo |      | 5,250  |     | 0      |               |   |   |   |   |
| Field Office Maintenance                     |        21   mos | @                      |   $850  /mo |      | 17,850 |     | 0      |               |   |   |   |   |
|                                              |                                                              |                   |                       |      |   |     |   |               |   |   |   |   |
| SUB-TOTAL: ARCHITECTS FIELD OFFICE                |                                                              | 189,290                |                       | 6,850     |   |     |   |               |   |

 
| **TEMPORARY  UTILITIES:**                            |                                                        | **MAT. &  EQUIP.** |                                                                  | **LABOR** |    | **CODE** |   | **GENERAL  NOTES**              |                 |
|------------------------------------------------------|-------------------------------------------------------------|------------------------|-----------------------------------------------------------------------|-----------|---------|----------|--------|---------------------------------|----------------------|
|                                                 |                                                        |                   |                                                                  |      |    |     |   |                            |                 |   |   |   |
| Temp.Power Service & Power Co. Fees              |                                                        |                   |                                                                  |      | 0       |     | 0      |                            | 015207               |   |   |   |
| Temporary Power &  Lighting                      |                                                        |                   |                                                                  | 0         |    | 0        |   | 015210                          |                 | By Electrical Contract |   |
| Power Consum.(Fdn/Shell)                             | _______mos                                                  | @                      | ______/mo                                                             |      | 0       |     | 0      |                            | 015213               |   |   |   |
| Power Consum.(Fin/Stage)                             | _______mos                                                  | @                      | ______/mo                                                             |      | 206,000 |     | 0      |                            | 015213               |   | Allowance |   |
| Temporary Water Hook-up  Installation                |                                                        |                   | 0                                                                     |      | 0       |     | 015214 |                            | By Plumbing Contract |   |
| Water Consump.(Temp.Water)                           |    _____mos                                  | @                      |            /mo |      | 0       |     | 0      |                            | 015215               |   |   |   |
| Temp.Chem.Toilets (8-Req.)                           |      19    mos | @                      |    $560/mo                                             |      | 10,640  |     | 0      |                            | 015217               |   |   |   |
| Hook-Up Temp. Toilet  Facilities W/in Building       |                                                        | 0                      |                                                                  | 0         |    | 015216   |   |                            |                 |
| Utility Tap Fees (Water,  Sanitary, Storm, Gas etc.) |                                                        | 0                      |                                                                  | 0         |    | ******   |   | By Trade Contracts as  Required |                 |
| Utility Location Service  (Allowance)                |                                                        |                   | 11,000                                                                |      | 0       |     | ****** |                            |                 |   |
| SUB-TOTAL:TEMPORARY UTILITIES                        |                                                        | 227,640                |                                                                  | 0         |    |     |   |                            |                 |
|                                                      |                                                             |                        |                                                                       |           |         |          |        |                                 |                      |  |  |  |  |

 

 

 

 
| **DESCRIPTION OF WORK** |   | **MAT’L  & EQUIP.** |   | **LABOR** |   | **SPEC.  SECTION** |   |
|-------------------------|--------|------------------------------|--------|-----------|--------|--------------------|--------|
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
|                    |   | 0                            |   | 0         |   |               |   |
|                    |   |                         |   |      |   |               |   |
| SUBTOTAL PAGE # 3       |   | 0                            |   | 0         |   |               |   |

 

 

13

----

 

 
| **WINTER  CONSTRUCTION:**                        |   | **MAT. &  EQUP.** |   | **LABOR** |   | **CODE** |   | **GENERAL  NOTES** |   |
|--------------------------------------------------|--------|-----------------------|--------|-----------|--------|----------|--------|--------------------|--------|
|                                             |   |                  |   |      |   |     |   |               |   |   |   |   |
| Temp.Heat-Temp.System—Hotel                 |   | mos                   | @      |      | /mo    |     | 32,750 |               | 6,000  |   | 015401 |   |   |   |
| Fuel For Temp. Heat                              |   | mos                   | @      |      | /mo    |     | 90,000 |               | 0      |   | 015403 |   |   |   |
| Temp.Heat—Perm.System—Casino           |   | mos                   | @      |      | /mo    |     | 0      |               | 0      |   | 015402 |   |   |   |
| Extended Warranties On  Permanent Heating System |   | 0                     |   | 0         |   | 015404   |   |               |   |
| Temp. Heat & Prot.—Concrete             |   | days                  | @      |      | /day   |     | 0      |               | 0      |   | ****** |   | By Trade Contracts as  Required |   |
| Heated Concrete Mats                             |   | cy                    | @      | $7        | /cy    |     | 0      |               | 0      |   | 015409 |   | By Trade Contracts as  Required |   |
| Type II Cement                                   |   | cy                    | @      |      | /cy    |     | 0      |               | 0      |   | ****** |   | By Trade Contracts as  Required |   |
| Temp.Heat & Prof.—Masonry               |   | days                  | @      |      | /day   |     | 0      |               | 0      |   | ****** |   | By Trade Contracts as  Required |   |
| Temp.Clos.—Ext. Wall Opgs                   |   | sf                    | @      |      | /sf    |     | 0      |               | 0      |   | 015405 |   | By Trade Contracts as  Required |   |
| Site Snow Removal                                |   | mos                   | @      |      | /mo    |     | 0      |               | 0      |   | 015406 |   | Not Required |   |
| Temp.Int.Part/Dust Part.                         |   | sf                    | @      |      | /sf    |     | 0      |               | 0      |   | 015316 |   | By Trade Contracts as  Required |   |
|                                             |   |                  |   |      |   |     |   |               | ****** |   |   |   |
| SUB-TOTAL: WINTER CONSTRUCTION                   |   |                  |   | 122,750   |   | 6,000    |   |               |   |   |   |

 
| **HOISTING  & PUMPING EQUIPMENT/SAFETY:** |   | **MAT. &  EQUP.** |   | **LABOR** |   | **CODE** |   | **GENERAL  NOTES** |   |   |
|-----------------------------------------------|--------|-----------------------|--------|-----------|--------|----------|--------|--------------------|--------|--------|
|                                          |   |                  |   |      |   |     |   |               |   |   |   |   |   |
| Material/Personnel Hoist                      | 6      | mos                   | @      | $10,000   | /mo    |     | 30,000 |               | 90,000 |   | ****** |   | See Separate estimate |   |   |
| Operator on Elevator                          | 130    | days                  | @      | $420      | /day   |     | 0      |               | 0      |   | ****** |   | With Contract #112 |   |   |
| Hydraulic Crane                               |   | mos                   | @      |      | /mo    |     | 0      |               | 0      |   | 015501 |   |   |   |   |
| Concrete Boom Pump                            |   | days                  | @      |      | /day   |     | 0      |               | 0      |   | ****** |   |   |   |   |
| Concrete Trailer Pump                         |   | days                  | @      |      | day    |     | 0      |               | 0      |   | ****** |   |   |   |   |
| Concrete Pump Operator                        |   | days                  | @      |      | /day   |     | 0      |               | 0      |   | ****** |   |   |   |   |
| Operator Travel Costs                         |   | days                  | @      |      | /day   |     | 0      |               | 0      |   | ****** |   |   |   |   |
| Pump Yardage Charge                           |   | cy                    | @      |      | /cy    |     | 0      |               | 0      |   | ****** |   |   |   |   |
| Insurance Surcharge                           |   | days                  | @      | $15       | /day   |     | 0      |               | 0      |   | ****** |   |   |   |   |
| Concrete Pump Sales Tax                       | 8%     |                  |   |      |   | 0        |   | 0                  |   | ****** |   |   |   |   |
| Stair Towers                                  |   | mos                   | @      |      | /mo    |     | 0      |               | 0      |   | 015301 |   |   |   |   |
| Fire Prof.(Fire Ext. etc)                     | 50     | pcs                   | @      | $50       | /pc    |     | 2,500  |               | 0      |   | 015304 |   |   |   |   |
| Barricades/Flashers                           |   | mos                   | @      |      | /mo    |     | 0      |               | 0      |   | 015314 |   | By Trade Contracts as  Required |   |
| Perm./Int.Safety Rails                        |   | lf                    | @      | $1.00     | /lf    |     | 0      |               | 0      |   | 015317 |   | By Trade Contracts as  Required |   |
| Safety                                        |   |                  |   |      | 10,000 |     | 25,000 |               | ****** |   |   |   |
| Safety Consulting / Risk  Management          |   |                  |   | 0         |   | 10,000   |   | 010110             |   |   |   |
|                                          |   |                  |   |      |   |     |   |               | ****** |   |   |   |
| SUB-TOTAL: EQUIPMENT                          |   |                  |   | 42,500    |   | 125,000  |   | ******             |   |   |   |
|                                               |        |                       |        |           |        |          |        |                    |        |        |  |  |  |  |  |  |  |  |

 

 

 
| **DESCRIPTION OF WORK** |   | **MAT. &  EQUIP.** |   | **LABOR** |   | **SPEC.  SECTION** |   |
|-------------------------|--------|------------------------|--------|-----------|--------|--------------------|--------|
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
| SUBTOTAL PAGE #4        |   | 0                      |   | 0         |   |               |   |

 

 

 

14

----

 

 
| **MISCELLANEOUS:**                                            |    | **MAT. &  EQUIP.** |   | **LABOR** |   | **CODE** |   | **GENERAL  NOTES** |
|---------------------------------------------------------------|---------|------------------------|--------|-----------|--------|----------|--------|--------------------|
|                                                          |    |                   |   |      |   |     |   |               |   |   |   |
| Initial Survey &  Stakeout                                |    |                   |   |      | 15,000 |     | 0      |               | 010503 |   |   |
| Underground Utility Survey                                    |    |                   |   |      | 0      |     | 0      |               | ****** |   | On Estimate Summary |
| Final As-Built  Survey–(Subout)                          |    |                   |   |      | 5,000  |     | 0      |               | 010504 |   |   |
| Temporary Roads, Parking  & Staging Areas                 |    |                   |   |      | 25,000 |     | 0      |               | 015305 |   |   |
| 8H, Temp, Fence & Gates                                   | 2700    | lf                     | @      | $10       | /lf    |     | 27,000 |               | 0 |   | 015306 |   |   |
| Clean Streets                                                 |    | wks                    | @      |      | /wk    |     | 0      |               | 0 |   | 015311 |   | By Trade Contracts as  Required |
| Dust Control-Exterior(On  Site)                               |    |                   |   |      | 0      |     | 0      |               | 015312 |   | By Trade Contracts as Required |
| Dewatering/Pump & Ball                                    |    | days                   | @      |      | /day   |     | 0      |               | 0 |   | 015313 |   | By Trade Contracts as  Required |
| Progress Photos                                               |    | mos                    | @      |      | /mo    |     | 500    |               | 0 |   | 015315 |   |   |
| Final Project Photographs                                     |    |                   |   |      | 0      |     | 0      |               | 015316 |   |   |
| [illegible] Schedule (Bar  Chart Type or CPM)–(By PM/PE) | 500     |                   | 0      |      | ****** |     |   |
| [illegible] Contr. Drwgs.  & Specs.                       |    | sets                   | @      |      | /set   |     | 80,000 |               | 0 |   | 010106 |   |   |
| Record Drawings                                               |    |                   |   |      | 5,000  |     | 0      |               | 017001 |   |   |
| Coordination Dwgs.(PM/PE to  coordinate)                      |    |                   |   | 0         |   | 0        |   | 013103             |   |   |
| Inspection & Testing                                      |    | days                   | @      |      | day    |     | 67,500 |               | 0 |   | 014102 |   | All testing and inspection |
| Concrete Test Cylinders                                       |    | cyl                    | @      |      | /cyl   |     | 0      |               | 0 |   | 014103 |   |   |
| Earthwork Testing                                             |    | days                   | @      |      | /day   |     | 0      |               | 0 |   | 014101 |   |   |
| Parking Expenses                                              |    | days                   | @      |      | /day   |     | 0      |               | 0 |   | 010107 |   |   |
| Travel Expenses                                               |    | wks                    | @      |      | /wk    |     | 0      |               | 0 |   | 010105 |   |   |
| Lodging Expenses                                              |    | days                   | @      |      | /day   |     | 0      |               | 0 |   | 010106 |   |   |
| General Cleanup-Labor                                         |    | days                   | @      |      | /day   |     | 0      |               | 5,000 |   | 017101 |   | Misc. Cleanup — Balances w/  Trade Contracts |
| Gen. Cleanup-30cy Dumpsters                                   | 100     | pcs                    | @      | $500      | /pc    |     | 50,000 |               | 0 |   | 017103 |   |   |
| Final Cleanup                                                 | 200,000 | sf                     | @      | $0.15     | /sf    |     | 30,000 |               | 0 |   | 017003 |   |   |
| Building Permits                                              |    |                   |   |      | 80,749 |     | 0      |               | 010801 |   |   |
| All Other Permits                                             |    |                   |   |      | 0      |     | 0      |               | ****** |   |   |
| One Year Guarantee                                            |    |                   |   |      | 0      |     | 0      |               | 017405 |   |   |
| Printing Costs                                                |    |                   |   |      | 0      |     | 0      |               | 015015 |   |   |
| Monthly Postage                                               | 19      | mos                    |   | $350.00   | /mo    |     | 6,650  |               | 0 |   | 015013 |   |   |
| Monthly Fed.Exp./UPS etc.                                     | 19      | mos                    |   | $350.00   | /mo    |     | 5,650  |               | 0 |   | 015014 |   |   |
| Main Project Sign                                             |    |                   |   |      | 2,500  |     | 0      |               | 015307 |   |   |
| Erect/Dismantle Project  Sign                                 |    |                   |   |      | 0      |     | 0      |               | 015308 |   |   |
| Miscellaneous Project  Signage                                |    |                   |   |      | 0      |     | 0      |               | 015309 |   |   |
| Erect/Dismantle  Miscellaneous Signs                          |    |                   |   | 0         |   |     |   | 015310             |   |   |
| Company Truck (2) — Lease                                | 19      | mos                    |   | $800.00   | /mo    |     | 15,200 |               |   |   | ****** |   |   |
| Company Truck (2) — FDM                                  | 19      | mos                    |   | $800.00   | /mo    |     | 15,200 |               |   |   | ****** |   |   |
|                                                          |    |                   |   |      |   |     |   |               | ****** |   |   |
| SUB-TOTAL : MISCELLANEOUS                                     |    |                   |   | 432,449   |   | 5,000    |   |               |   |   |
|                                                               |         |                        |        |           |        |          |        |                    |  |  |  |  |  |  |

 

 
| **DESCRIPTION OF WORK** |   | **MAT. &  EQUIP.** |   | **LABOR** |   | **SPEC.  SECTION** |   |
|-------------------------|--------|------------------------|--------|-----------|--------|--------------------|--------|
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
|                    |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
| SUBTOTAL PAGE # 5       |   | 0                      |   | 0         |   |               |   |
|                    |   |                   |   |      |   |               |   |
| GRAND TOTALS            |   | 0                      |   | 0         |   |               |   |

 

 

15

----

 

 

[illegible]

 

 

 

16

----

 

 

Wheeling Downs Gaming &Entertainment Facility Expansion-PhaseII                                                                      April25, 2002

GMP Trade Contract Breakdowns

 
| **SPEC  SECT.**                             |   | **DESCRIPTION**                                 |   | **QTY** |   | **UNITS**       |   | **UNIT  COST** |      | **TOTAL** |   | **CONTRACT  TOTAL** |            |
|---------------------------------------------|--------|-------------------------------------------------|--------|---------|--------|-----------------|--------|----------------|-----------|-----------|--------|---------------------|-----------------|
|                                        |   |                                            |   |    |   |            |   |           |      |      |   |                |            |
| CONTRACTS & PURCHASES THROUGH 3/15/02   |
|                                        |   | WHEELING DOWNS PURCHASES-SEE LOG                |   |    |   |            |   |           |      |      |   | $                   |  561,030   |   |
|                                        |   | WHEELING DOWNS - PURCHASES TO DATE              |   |    |   |            |   |           |      |      |   | $                   |  20,067    |   |
|                                        |   | CONTRACT 101 - SITE DEVELOPMENT & UTILITIES |   |    |   |            |   |           |      |      |   | $                   |  1,488,953 |   |
|                                        |   | COTRACT 102 - ASBESTOS ABATEMENT                |   |    |   |            |   |           |      |      |   | $                   |  11,500    |   |
|                                        |   | CONTRACT 103 - SITE   ELECTRICAL SERVICE   |   |    |   |            |   |           |      |      |   | $                   |  220,068   |   |
|                                        |   | CONTRACT 104 - SITE VIDEO CABLING               |   |    |   |            |   |           |      |      |   | $                   |  12,409    |   |
|                                        |   | CONTRACT 106 - ELECTRICAL POWER INFRASTRUCTURE  |   |    |   |            |   |           |      |      |   | $                   |  177,911   |   |
|                                        |   | CONTRACT 107 - SITE TELEPHONE/DATA CABLING      |   |    |   |            |   |           |      |      |   | $                   |  54,231    |   |
|                                        |   | CONTRACT 108 - BUILDING EARTHWORK               |   |    |   |            |   |           |      |      |   | $                   |  236,000   |   |
|                                        |   | CONTRACT 110 - AUGER CAST PILES                 |   |    |   |            |   |           |      |      |   | $                   |  525,000   |   |
|                                        |   |                                            |   |    |   |            |   |           |      |      |   |                |            |
| CONTRACT III - CONCRETE FOUNDATIONS/SOG/SOD |
| 2300                                        |   | Earthwork                                       |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | *Porte Cochere Islands*                         |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | trench excavation                               |   | 137     |   | cy              |   | $              | 7.50      |      | $      | 1,028               |            |   |   |
|                                        |   | backfill w/excavated                            |   | 92      |   | cy              |   | $              | 8.85      |      | $      | 814                 |            |   |   |
|                                        |   | load & haul off site                        |   | 187     |   | cy              |   | $              | 5.00      |      | $      | 935                 |            |   |   |
|                                        |   |                                            |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | *Building Ramp/Stairs*                          |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | trench excavation                               |   | 110     |   | cy              |   | $              | 7.50      |      | $      | 825                 |            |   |   |
|                                        |   | backfill w/excavated                            |   | 88      |   | cy              |   | $              | 8.85      |      | $      | 779                 |            |   |   |
|                                        |   | load & haul off site                        |   | 110     |   | cy              |   | $              | 5.00      |      | $      | 550                 |            |   |   |
|                                        |   | fill to subgrade                                |   |    |   | w/sitework      |   | $              | 0         |      |   |                |
|                                        |   | *Armored Truck Bay*                             |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | hand exc for footing                            |   | 2       |   | cy              |   | $              | 80.00     |      | $      | 160                 |            |   |   |
|                                        |   | select fill to subgrade                         |   | 52      |   | cy              |   | $              | 28.00     |      | $      | 1,456               |            |   |   |
|                                        |   | load & haul excavation                      |   | 2       |   | cy              |   | $              | 50.00     |      | $      | 100                 |            |   |   |
|                                        |   |                                            |   |    |   |            |   |           |      |      |   | $                   |  6,647     |   |
| 3300                                        |   | Cost - in - Place Concrete                      |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | concrete foundation, s.o.g. & s.o.d.        |   |    |   | w/Contract #111 |   | $              | 2,050,000 |      |   |                |
|                                        |   | *Porte Cochere Islands*                         |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | 48"x12" concrete mat footing          |   | 122     |   | lf              |   | $              | 38.60     |      | $      | 4,709               |            |   |   |
|                                        |   | 24" foundation well                        |   | 336     |   | sf              |   | $              | 23.80     |      | $      | 7,997               |            |   |   |
|                                        |   | premium for tapered pedestals                   |   | 2       |   | ea              |   | —         |      | $         | 1,000  |                |            |   |
|                                        |   |                                            |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | *Exterior Building Ramp/Stairs*                 |   |    |   |            |   |           |      |      |   |                |            |
|                                        |   | 24"x12" continuous footing            |   | 148     |   | lf              |   | $              | 22.35     |      | $      | 3,308               |            |   |   |
|                                        |   | 8" foundation well                         |   | 1,300   |   | lf              |   | $              | 15.90     |      | $      | 20,670              |            |   |   |
|                                        |   | slab on grade concrete stair risers             |   | 179     |   | lf              |   | $              | 34.35     |      | $      | 6,149               |            |   |   |
|                                        |   | concrete ramp slab                              |   | 380     |   | sf              |   | $              | 4.60      |      | $      | 1,748               |            |   |   |
|                                        |   | concrete stairs & ramp - stair #11          |   | 1       |   | lf              |   | —         |      | $         | 5,000  |                |            |   |

 

Page 1 of 23

----

 

Wheeling Downs Gaming &Entertainment Facility Expansion-PhaseII                                                                           April25, 2002

GMP Trade Contract Breakdowns

 
| **SPEC  SECT.**                                  |   | **DESCRIPTION**                                                         |   | **QTY**            |   | **UNITS** |      | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |      |
|--------------------------------------------------|--------|-------------------------------------------------------------------------|--------|--------------------|--------|-----------|-----------|----------------|--------|-----------|--------|---------------------|-----------|
|                                             |   | Misc Concrete                                                           |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | It wt concrete fill to stairs and landings                              |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | stair #1 & #2                                                       |   | 4.0                |   | cy        |      | $              | 426.00 |      | $      | 1,704               |      |   |   |
|                                             |   | stair #4                                                                |   | 1.0                |   | cy        |      | $              | 426.00 |      | $      | 426                 |      |   |   |
|                                             |   | stair #5,6,7                                                            |   | 9.1                |   | cy        |      | $              | 426.00 |      | $      | 3,877               |      |   |   |
|                                             |   | stair #9                                                                |   | 2.5                |   | cy        |      | $              | 426.00 |      | $      | 1,065               |      |   |   |
|                                             |   | stair #10                                                               |   | 2.5                |   | cy        |      | $              | 426.00 |      | $      | 1,065               |      |   |   |
|                                             |   | showroom stairs                                                         |   | 1.4                |   | cy        |      | $              | 426.00 |      | $      | 605                 |      |   |   |
|                                             |   | 2-1/2 concrete fill at misc  floor depressions                          |   | 5,382              |   | sf        |      | $              | 2.20   |      | $      | 11,840              |      |   |   |
|                                             |   | 3" concrete fill to  3" comp deck @ misc srt floor areas      |   | 21                 |   | cy        |      | $              | 290.00 |      | $      | 6,177               |      |   |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   |                |      |   |   |
|                                             |   | 3" concrete fill to  1-1/2" comp deck @ elev.floors and ramps |   | 74                 |   | cy        |      | $              | 290.00 |      | $      | 21,460              |      |   |   |
|                                             |   | *Armored Truck  Bay*                                                    |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | 24"x12" continuous  footing                                   |   | 16                 |   | lf        |      | $              | 25.10  |      | $      | 402                 |      |   |   |
|                                             |   | 12" foundation wall                                                |   | 61                 |   | lf        |      | $              | 20.25  |      | $      | 1,235               |      |   |   |
|                                             |   | on grade stair risers                                                   |   | 15                 |   | lf        |      | $              | 42.50  |      | $      | 638                 |      |   |   |
|                                             |   | 5" sog w/wwm & 6"  stone base                             |   | 400                |   | sf        |      | $              | 4.40   |      | $      | 1,760               |      |   |   |
|                                             |   | 6" sog w/wwm & 6"  stone base                             |   | 144                |   | sf        |      | $              | 5.15   |      | $      | 742                 |      |   |   |
|                                             |   | masonry haunch at floor slab                                            |   | 30                 |   | lf        |      | $              | 15.00  |      | $      | 450                 |      |   |   |
|                                             |   | lt.wt.concrete fill @ stair  tread pans                                 |   | 3.2                |   | cy        |      | $              | 600.00 |      | $      | 1,920               |      |   |   |
|                                             |   | dltta @ metal pan landings                                              |   | 5.3                |   | cy        |      | $              | 600.00 |      | $      | 3,180               |      |   |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   | $                   | 2,159,125 |   |
| 5810                                             |   | Expansion Joint Cover  Assemblies                                       |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | floor assemblles                                                        |   | 321                |   | lf        |      | $              | 35.00  |      | $      | 11,235              |      |   |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   | $                   | 11,235    |   |
| 7160                                             |   | Bituminous Damproofing                                                  |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | damproofing system @ foundation  walls                                  |   | 4,100              |   | sf        |      | $              | 1.00   |      | $      | 4,100               |      |   |   |
|                                             |   | waterproofing elevator &  escalator pits                            |   | 931                |   | sf        |      | $              | 3.50   |      | $      | 3,259               |      |   |   |
|                                             |   | waterproofing @ elevator pits                                           |   | 842                |   | sf        |      | $              | 3.25   |      | $      | 2,737               |      |   |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   | $                   | 10,095    |   |
|                                             |   | B & O Tax                                                           |   | 1                  |   | ls        |      | —         |   | $         | 37,631 |                |      |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   | $                   | 37,631    |   |
|                                             |   |                                                                    |   | CONTRACT III TOTAL |   | $         | 2,224,733 |           |
|                                             |   |                                                                    |   |               |   |      |      |           |   |
| CONTRACT 112 - STRUCTURAL STEEL W/PLANK ERECTION |   |                                                                    |   |               |   |      |      |           |   |      |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   |                |      |
| 1000                                             |   | General Requirements                                                    |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   |                                                                    |   | 1                  |   | ls        |      | —         |   | $         | 99,600 |                |      |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   | $                   | 99,600    |   |
| 5100                                             |   | Structural Steel                                                        |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | structural steel framing                                                |   | w/ Contract #112   |   | $         | 1,660,000 |           |   |      |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | structural steel not included  in bid                                   |   | allow              |   | —    |      | —         |   | $         | 50,000 |                |      |   |
|                                             |   | add’l openings and sizing for  opening & equip.                |   | allow              |   | —    |      | —         |   | $         | 50,000 |                |      |   |
|                                             |   | allowance for misc. floor  framing                                      |   | 8.5                |   | tons      |      | $              | 2,000  |      | $      | 17,000              |      |   |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | *exist casino  tie in*                                                  |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | rework existing x-bracing rods                                          |   | 4                  |   | bays      |      | $              | 1,000  |      | $      | 4,000               |      |   |   |
|                                             |   | relocate existing channel                                               |   | 84                 |   | lf        |      | $              | 15.00  |      | $      | 1,260               |      |   |   |
|                                             |   |                                                                    |   | w/ Contract #112   |   | $         | 462,000   |           |   |      |
|                                             |   | misc structural steel                                                   |   | 1                  |   | ls        |      | —         |   | $         | 35,000 |                |      |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   | $                   | 2,279,260 |   |
| 5300                                             |   | Steel Deck                                                              |   |               |   |      |      |           |   |      |   |                |      |
|                                             |   | steel floor & roof deck                                             |   | w/Contract #112    |   |      |      |           |   | $         | 0      |                |      |   |
|                                             |   | 1 1/2” mtl floor deck at  elevated floors & ramps              |   | 7,914              |   | sf        |      | $              | 1.30   |      | $      | 10.288              |      |   |   |
|                                             |   | 3" composite floor deck @  misc floor framing                      |   | 1,064              |   | sf        |      | $              | 1.45   |      | $      | 1,543               |      |   |   |
|                                             |   |                                                                    |   |               |   |      |      |           |   |      |   | $                   | 11,831    |   |

 

Page 2 of 23

----

 

Wheeling Downs Gaming &Entertainment Facility Expansion-PhaseII                                                                        April25,2002

GMP Trade Contract Breakdowns

 
| **SPEC  SECT.**                                                                                       |   | **DESCRIPTION**                                               |   | **QTY**              |   | **UNITS** |      | **UNIT  COST** |    | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|-------------------------------------------------------------------------------------------------------|--------|---------------------------------------------------------------|--------|----------------------|--------|-----------|-----------|----------------|---------|-----------|--------|---------------------|---------|
| ****                                                                                                  |   | Miscellaneous                                                 |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | loading dock canopy - 30' x 12'                               |   | allow                |   | —    |      | —         |    | $         | 20,000 |                |    |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   | $                   | 20,000  |   |
|                                                                                                  |   | B & O Tax                                                 |   | 1                    |   | ls        |      | —         |    | $         | 41,478 |                |    |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   | $                   | 41,478  |   |
|                                                                                                  |   |                                                          |   | CONTRACT 112 - TOTAL |   | $         | 2,452,169 |           |
| CONTRACT 113 - PRECAST PLANK (FURNISHED ONLY)                                                         |   |                                                          |   |                 |   |      |      |           |    |      |   |
| 3412                                                                                                  |   | Precast Concrete Deck                                         |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   |                                                          |   | w/ Contract #113     |   |      |      | $              | 100,000 |      |   |                |
|                                                                                                  |   |                                                          |   | w/ Contract #113     |   |      |      | $              | 678,000 |      |   |                |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   | $                   | 778,000 |   |
|                                                                                                  |   | B & O Tax                                                 |   | 1                    |   | ls        |      | —         |    | $         | 13,386 |                |    |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   | $                   | 13,386  |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   |                                                          |   | CONTRACT 113 - TOTAL |   | $         | 791,386   |           |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   |                |    |
| CONTRACT 117 - DRYWALL / ACOUSTICAL / EIFS / SPRAY ON FIREPROOFING /  SPRAY - ON INSULATION IN GARAGE |   |                                                          |   |                 |   |      |      |           |    |      |   |
| 5410                                                                                                  |   | Cold Formed Metal Framing                                     |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | *Exterior*                                                    |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | 4" lt ga mtl stud framing                                |   | 6,148                |   | sf        |      | $              | 3.25    |      | $      | 19,981              |    |   |   |
|                                                                                                  |   | 8" lt ga mtl stud framing - 16" o.c.                |   | 43,130               |   | sf        |      | $              | 4.50    |      | $      | 194,085             |    |   |   |
|                                                                                                  |   | *Porte Cochere*                                               |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | 10" sloped roof framing - 48" o.c.                  |   | 3,500                |   | sf        |      | $              | 5.25    |      | $      | 18,375              |    |   |   |
|                                                                                                  |   | 10" flat roof framing - 24" o.c.                    |   | 760                  |   | sf        |      | $              | 5.25    |      | $      | 3,990               |    |   |   |
|                                                                                                  |   | 3-5/8" fascla / soffit framing                           |   | 3,600                |   | sf        |      | $              | 3.75    |      | $      | 13,500              |    |   |   |
|                                                                                                  |   | 3-5/8" ceiling framing - 24" o.c.                   |   | 760                  |   | sf        |      | $              | 3.50    |      | $      | 2,660               |    |   |   |
|                                                                                                  |   | 3/4" mtl furring @ ceiling - 16" o.c.               |   | 760                  |   | sf        |      | $              | 1.25    |      | $      | 950                 |    |   |   |
|                                                                                                  |   | 3-5/8" parapet framing - 16" o.c.                   |   | 470                  |   | sf        |      | $              | 3.25    |      | $      | 1,528               |    |   |   |
|                                                                                                  |   | 6" skylight framing - 16" o.c.                      |   | 110                  |   | sf        |      | $              | 3.75    |      | $      | 413                 |    |   |   |
|                                                                                                  |   | 6" column framing - 16" o.c.                        |   | 1,325                |   | sf        |      | $              | 3.50    |      | $      | 4,638               |    |   |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | *Showroom  rasied floor system*                               |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | 6" mtl stud framing                                      |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | 1'2" ht                                                  |   | 1,960                |   | sf        |      | $              | 6.21    |      | $      | 12,172              |    |   |   |
|                                                                                                  |   | 2'4" ht                                                  |   | 2,614                |   | sf        |      | $              | 6.50    |      | $      | 16,991              |    |   |   |
|                                                                                                  |   | 3'5" ht                                                  |   | 2,082                |   | sf        |      | $              | 6.83    |      | $      | 14,220              |    |   |   |
|                                                                                                  |   | 4'8" ht                                                  |   | 240                  |   | sf        |      | $              | 7.45    |      | $      | 1,788               |    |   |   |
|                                                                                                  |   | 2'4" ht @ circular entrance                              |   | 1,018                |   | sf        |      | $              | 7.80    |      | $      | 7,940               |    |   |   |
|                                                                                                  |   | 3-5/8" lt ga mtl stud  framing 16" o.c. @ ext. wall |   | 34,726               |   | sf        |      | $              | 4.35    |      | $      | 151,058             |    |   |   |
|                                                                                                  |   | support framing at signage parapet above roof                 |   | allow                |   | —    |      | —         |    | $         | 10,000 |                |    |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   | $                   | 474,288 |   |
| 5810                                                                                                  |   | Expansion Joint Cover Assemblies                              |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | wall assemblies                                               |   | 479                  |   | vlf       |      | $              | 18.00   |      | $      | 8,622               |    |   |   |
|                                                                                                  |   | ceiling assemblies                                            |   | 321                  |   | lf        |      | $              | 18.00   |      | $      | 5,778               |    |   |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   | $                   | 14,400  |   |
| 7210                                                                                                  |   | Building Insulation                                           |   |                 |   |      |      |           |    |      |   |                |    |
|                                                                                                  |   | 3-1/2" glass fiber  insulation                           |   | 22,050               |   | sf        |      | $              | 0.65    |      | $      | 14,333              |    |   |   |
|                                                                                                  |   | 6" faced fiber insulation  w /v.b.                       |   | 40,899               |   | sf        |      | $              | 0.85    |      | $      | 34,764              |    |   |   |
|                                                                                                  |   | 3-1/2" faced mineral fiber  blanket insulation           |   | 29,900               |   | sf        |      | $              | 0.80    |      | $      | 23,920              |    |   |   |
|                                                                                                  |   | 3-1/2" glass fiber  insulation                           |   | 86,000               |   | sf        |      | $              | 0.65    |      | $      | 55,900              |    |   |   |
|                                                                                                  |   |                                                          |   |                 |   |      |      |           |    |      |   | $                   | 128,917 |   |

 

Page 3 of 23

----

 

 

| Wheeling  Downs Gaming & Entertainment Facility Expansion-Phase II    | April 25, 2002 |
|------------------------------------------------------------------------------------------|----------------|

GMP Trade Contract Breakdowns

 
| **SPEC  SECT.** |   | **DESCRIPTION**                                                            |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |    | **CONTRACT  TOTAL** |    |
|-----------------|--------|----------------------------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|---------|---------------------|---------|
| 7241            |   | Exterior  Insulation & Finish Systems - Class PB & PM              |   |    |   |      |   |           |   |      |    |                |    |
|            |   | 2" rigid insulation EIFS -  color 1                                   |   | 31,260  |   | sf        |   | $              | 10.85  |      | $       | 339,171             |    |   |   |
|            |   | ditto - color 2                                                            |   | 2,760   |   | sf        |   | $              | 10.85  |      | $       | 29,946              |    |   |   |
|            |   | ditto - color 3                                                            |   | 2,030   |   | sf        |   | $              | 10.85  |      | $       | 22,026              |    |   |   |
|            |   | 30" wide w/ 4" rigid  insul - type 4 - horiz. band               |   | 3,805   |   | lf        |   | $              | 27.15  |      | $       | 103,287             |    |   |   |
|            |   | ditto - vertical band                                                      |   | 815     |   | lf        |   | $              | 27.15  |      | $       | 22,127              |    |   |   |
|            |   |                                                                       |   |    |   |      |   |           |   |      |    |                |    |
|            |   | Porte Cochere                                                              |   |    |   |      |   |           |   |      |    |                |    |
|            |   | 2" rigid insulation EIFS                                              |   | 3,130   |   | sf        |   | $              | 12.50  |      | $       | 39,125              |    |   |   |
|            |   | 12" wide trim on 3"  rigid insul - color 1                       |   | 37      |   | lf        |   | $              | 10.00  |      | $       | 370                 |    |   |   |
|            |   | ditto 15" wide                                                        |   | 450     |   | lf        |   | $              | 12.00  |      | $       | 5,400               |    |   |   |
|            |   | 2" eifs on coloumn wraps                                              |   | 928     |   | sf        |   | $              | 12.00  |      | $       | 11,136              |    |   |   |
|            |   | 5” wide band on 3" rigid  color 1                                |   | 230     |   | lf        |   | $              | 3.00   |      | $       | 690                 |    |   |   |
|            |   | 10" wide band on 3"  rigid - color 1                             |   | 60      |   | sf        |   | $              | 5.00   |      | $       | 300                 |    |   |   |
|            |   | eifs on 5/8" glass mat gyp  sheathing - color 1                       |   | 972     |   | sf        |   | $              | 6.50   |      | $       | 6,318               |    |   |   |
|            |   | EIFS w/ 2" rigid insul  & reinforcing mesh                        |   |    |   |      |   |           |   |      |    |                |    |
|            |   | - color 1                                                                  |   | 21,065  |   | sf        |   | $              | 10.85  |      | $       | 228,555             |    |   |   |
|            |   | - color 2                                                                  |   | 4,800   |   | sf        |   | $              | 10.85  |      | $       | 52,080              |    |   |   |
|            |   | - color 3                                                                  |   | 1,375   |   | sf        |   | $              | 10.85  |      | $       | 14,919              |    |   |   |
|            |   |                                                                       |   |    |   |      |   |           |   |      |    |                |    |
| 7241            |   | Exterior Insulation & Finish Systems - Class PB & PM (Cont’d) |   |    |   |      |   |           |   |      |    |                |    |
|            |   | 30" wide band w/4"  rigid insul - color 4                        |   |    |   |      |   |           |   |      |    |                |    |
|            |   | horizontal bands                                                           |   | 572     |   | lf        |   | $              | 27.13  |      | $       | 15,516              |    |   |   |
|            |   | vertical bands                                                             |   | 491     |   | lf        |   | $              | 27.13  |      | $       | 13,318              |    |   |   |
|            |   |                                                                       |   |    |   |      |   |           |   |      |    | $                   | 904,283 |   |
| 7811            |   | Sprayed Fire Resistive Materials                                           |   |    |   |      |   |           |   |      |    |                |    |
|            |   | spray fp structural steel frame  (drwg A 01.4.0)                           |   | 1       |   | ls        |   | —         |   | $         | 114,900 |                |    |   |
|            |   | spray fire proofing at misc  str'l floor frames                            |   | 1,064   |   | sf        |   | $              | 2.50   |      | $       | 2,660               |    |   |   |
|            |   | spray @ all struct'l steel  except staggered trusses                       |   | 1       |   | ls        |   | —         |   | $         | 50,000  |                |    |   |
|            |   | corridor f.p. details @ trusses                                            |   | 1       |   | ls        |   | —         |   | $         | 12,600  |                |    |   |
|            |   | f.p. details @ trusses - gwb  w/molding                                    |   | 1       |   | ls        |   | —         |   | $         | 52,800  |                |    |   |
|            |   | column/pc f.p. interface                                                   |   | 150     |   | loc       |   | $              | 150.00 |      | $       | 22,500              |    |   |   |
|            |   |                                                                       |   |    |   |      |   |           |   |      |    | $                   | 255,460 |   |
| 7841            |   | Through Penetration Firestop Systems                                       |   |    |   |      |   |           |   |      |    |                |    |
|            |   | smoke seal voids @ top of wall                                             |   | 5,200   |   | lf        |   | $              | 9.00   |      | $       | 46,800              |    |   |   |
|            |   | firesafe volds @ top of walls                                              |   | 3,300   |   | lf        |   | w/             |   | $         | 0       |                |    |   |
|            |   | 2" x 18" 2hr firestop                                            |   | 355     |   | lf        |   | $              | 9.00   |      | $       | 3,195               |    |   |   |
|            |   | 2" x 10" 2 hr  firestop                                          |   | 830     |   | lf        |   | $              | 6.50   |      | $       | 5,395               |    |   |   |
|            |   | caulk/seal partitions to  underside of precost deck                        |   | 7,850   |   | lf        |   | $              | 6.00   |      | $       | 47,100              |    |   |   |
|            |   |                                                                       |   |    |   |      |   |           |   |      |    | $                   | 102,490 |   |
| 7842            |   | Fire Resisitant Joint Systems                                              |   |    |   |      |   |           |   |      |    |                |    |
|            |   | 1" x 10" 2 hr fire  stopping at floor perimeter                  |   | 4,060   |   | lf        |   | $              | 9.00   |      | $       | 36,540              |    |   |   |
|            |   |                                                                       |   |    |   |      |   |           |   |      |    | $                   | 36,540  |   |
| 7920            |   | Joint Sealers                                                              |   |    |   |      |   |           |   |      |    |                |    |
|            |   | Interior & exterior  caulking                                          |   | allow   |   | —    |   | —         |   | $         | 20,000  |                |    |   |
|            |   | Interior & exterior  caulking                                          |   | allow   |   | —    |   | —         |   | $         | 40,000  |                |    |   |
|            |   |                                                                       |   |    |   |      |   |           |   |      |    | $                   | 60,000  |   |
| 8110            |   | Metal Doors & Frames                                                   |   |    |   |      |   |           |   |      |    |                |    |
|            |   | Frames                                                                     |   |    |   |      |   |           |   |      |    |                |    |
|            |   | hm frame w/ 1/4” safety glass @  cage (9ea)                           |   | 160     |   | sf        |   | $              | 55.00  |      | $       | 8,800               |    |   |   |
|            |   | 3-0 x 7-0                                                                  |   | 87      |   | ea        |   | $              | 85.00  |      | $       | 7,395               |    |   |   |
|            |   | 6-0 x 8-0 w/ transom                                                       |   | 3       |   | ea        |   | $              | 130.00 |      | $       | 390                 |    |   |   |
|            |   | 3-6 x 8-0                                                                  |   | 4       |   | ea        |   | $              | 110.00 |      | $       | 440                 |    |   |   |
|            |   | 6-0 x 7-0                                                                  |   | 32      |   | ea        |   | $              | 105.00 |      | $       | 3,360               |    |   |   |
|            |   | add for rated frames                                                       |   | 35      |   | ea        |   | $              | 30.00  |      | $       | 1,050               |    |   |   |
|            |   | set frames                                                                 |   | 135     |   | ea        |   | $              | 56.25  |      | $       | 7,594               |    |   |   |

 

Page 4 of 23

----

 

| Wheeling  Downs Gaming & Entertainment Facility Expansion-Phase II    | April 25, 2002 |
|------------------------------------------------------------------------------------------|----------------|

GMP Trade Contract Breakdowns

 
| **SPEC  SECT.** |   | **DESCRIPTION**                                            |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|-----------------|--------|------------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|--------|---------------------|---------|
|            |   | Doors                                                      |   |    |   |      |   |           |   |      |   |                |    |
|            |   | door type 1 - h.m. - 3'0" x 7'0"                 |   | 81      |   | ea        |   | $              | 175.00 |      | $      | 14,375              |    |   |   |
|            |   | h.m. - 3'6" x 7'0"                               |   | 4       |   | ea        |   | $              | 185.00 |      | $      | 740                 |    |   |   |
|            |   | door type 2 - h.m. - 3'0" x 7'0"                 |   | 33      |   | ea        |   | $              | 245.00 |      | $      | 8,085               |    |   |   |
|            |   | door type 4 - h.m. - 3'0" x 7'0"                 |   | 2       |   | ea        |   | $              | 265.00 |      | $      | 530                 |    |   |   |
|            |   | add for rated doors                                        |   | 8       |   | ea        |   | $              | 30.00  |      | $      | 240                 |    |   |   |
|            |   | hang doors                                                 |   | 120     |   | lvs       |   | $              | 54.00  |      | $      | 6,480               |    |   |   |
|            |   | Frames                                                     |   |    |   |      |   |           |   |      |   |                |    |
|            |   | 3-0 x 7-0                                                  |   | 202     |   | ea        |   | $              | 88.00  |      | $      | 17,776              |    |   |   |
|            |   | 5-0 x 7-0                                                  |   | 20      |   | ea        |   | $              | 95.00  |      | $      | 1,900               |    |   |   |
|            |   | add for label frames                                       |   | 175     |   | ea        |   | $              | 30.00  |      | $      | 5,250               |    |   |   |
|            |   | set h.m. frames - sgl                                      |   | 202     |   | ea        |   | $              | 56.25  |      | $      | 11,363              |    |   |   |
|            |   | set h.m. frames -dbl                                       |   | 20      |   | ea        |   | $              | 58.50  |      | $      | 1,170               |    |   |   |
|            |   | Doors                                                      |   |    |   |      |   |           |   |      |   |                |    |
|            |   |                                                       |   | none    |   | —    |   | —         |   | $         | 0      |                |    |   |
|            |   |                                                       |   |    |   |      |   |           |   |      |   | $                   | 96,737  |   |
| 8211            |   | Wood Doors  & Frames                                   |   |    |   |      |   |           |   |      |   |                |    |
|            |   | door type 1 - s.c. flush wood - 3'0" x 7'0"      |   | 5       |   | ea        |   | $              | 190.00 |      | $      | 950                 |    |   |   |
|            |   | non vented louver panels above showrm doors                |   | 3       |   | ea        |   | $              | 270.00 |      | $      | 810                 |    |   |   |
|            |   | hang doors                                                 |   | 5       |   | lvs       |   | $              | 54.00  |      | $      | 270                 |    |   |   |
|            |   | *guest room doors*                                         |   |    |   |      |   |           |   |      |   |                |    |
|            |   | type 9 - s.c. wd w/ applied louvers - 3-0 x 7-0            |   | 158     |   | lvs       |   | $              | 265.00 |      | $      | 41,870              |    |   |   |
|            |   | type 6 - prehung- bl-fold closet - 2-0 x 7-0               |   | 145     |   | lvs       |   | $              | 375.00 |      | $      | 54,375              |    |   |   |
|            |   | type 7 sliding closet - 2-6 x 7-0                          |   | 26      |   | lvs       |   | $              | 220.00 |      | $      | 5,720               |    |   |   |
|            |   | type 1 - s.c. flush wood - 3-0 x 7-0                       |   | 161     |   | lvs       |   | $              | 230.00 |      | $      | 37,030              |    |   |   |
|            |   | *corridors*                                                |   |    |   |      |   |           |   |      |   |                |    |
|            |   | type 1 - s.c. flush wood - 3-0 x 7-0                       |   | 23      |   | lvs       |   | $              | 230.00 |      | $      | 5,290               |    |   |   |
|            |   |                                                       |   |    |   |      |   |           |   |      |   |                |    |
|            |   | add for label doors                                        |   | 182     |   | lvs       |   | $              | 30.00  |      | $      | 5,460               |    |   |   |
|            |   |                                                       |   |    |   |      |   |           |   |      |   |                |    |
|            |   | hang doors                                                 |   | 513     |   | lvs       |   | $              | 54.00  |      | $      | 27,702              |    |   |   |
|            |   |                                                       |   |    |   |      |   |           |   |      |   | $                   | 179,477 |   |
| 8212            |   | Stile &  Rall Wood Doors                               |   |    |   |      |   |           |   |      |   |                |    |
|            |   | door type 11 (french) - 3'0" x 7'0"              |   | 12      |   | ea        |   | $              | 650.00 |      | $      | 7,800               |    |   |   |
|            |   | door type 12 - raised panel - 3'0" x 7'0"        |   | 7       |   | ea        |   | $              | 350.00 |      | $      | 2,450               |    |   |   |
|            |   | door type 13 - raised pnl - 3'0" x 8'0" @ showrm |   | 6       |   | ea        |   | $              | 450.00 |      | $      | 2,700               |    |   |   |
|            |   | door type 14 - 3'0" x 7'0"                       |   | 11      |   | ea        |   | $              | 350.00 |      | $      | 3,850               |    |   |   |
|            |   | ditto - mahogany @ mtg rms                                 |   | w/      |   | ea        |   | $              | 350.00 |      | $      | 0                   |    |   |   |
|            |   | add for rated doors                                        |   | 27      |   | ea        |   | $              | 30.00  |      | $      | 810                 |    |   |   |
|            |   | hang doors                                                 |   | 36      |   | lvs       |   | $              | 54.00  |      | $      | 1,944               |    |   |   |
|            |   | type 8- french door - 2-6 x 7-0                            |   | 14      |   | lvs       |   | $              | 650.00 |      | $      | 9,100               |    |   |   |
|            |   | hang doors                                                 |   | 14      |   | lvs       |   | $              | 54.00  |      | $      | 756                 |    |   |   |
|            |   |                                                       |   |    |   |      |   |           |   |      |   | $                   | 29,410  |   |
| 8710            |   | Finish  Hardware                                           |   |    |   |      |   |           |   |      |   |                |    |
|            |   | finish hardware allowance                                  |   | 161     |   | ea        |   | $              | 450.00 |      | $      | 72,450              |    |   |   |
|            |   | installation                                               |   | 161     |   | ea        |   | $              | 180.00 |      | $      | 28,980              |    |   |   |
|            |   | finish hardware allowance - guest/public areas             |   | 181     |   | ea        |   | $              | 750.00 |      | $      | 135,750             |    |   |   |
|            |   | finish hardware allowance - balance                        |   | 188     |   | ea        |   | $              | 125.00 |      | $      | 23,500              |    |   |   |
|            |   | installation                                               |   | 369     |   | ea        |   | $              | 180.00 |      | $      | 66,420              |    |   |   |
|            |   | *note: no spec issued*                                     |   |    |   |      |   |           |   |      |   | $                   | 327,100 |   |
| 9212            |   | Spray-On  Acoustical/Thermal Treatment                     |   |    |   |      |   |           |   |      |   |                |    |
|            |   | thermal spray at parking roof deck                         |   | 92,200  |   | sf        |   | $              | 2.50   |      | $      | 230,500             |    |   |   |
|            |   |                                                       |   |    |   |      |   |           |   |      |   | $                   | 230,500 |   |
|                 |        |                                                            |        |         |        |           |        |                |        |           |        |                     |         |  |  |  |  |

 

Page 5 of 23

----

 

| Wheeling  Downs Gaming & Entertainment Facility Expansion-Phase II    | April 25, 2002 |
|------------------------------------------------------------------------------------------|----------------|

GMP Trade Contract Breakdowns

 
| **SPEC  SECT** |   | **DESCRIPTION**                                                                            |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |      |
|----------------|--------|--------------------------------------------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|--------|---------------------|-----------|
| 9255           |   | Gypsum Board Assemblies                                                                    |   |    |   |      |   |           |   |      |   |                |      |
|           |   | partiton type A - to 14' ht                                                                |   | 18,760  |   | sf        |   | $              | 4.20   |      | $      | 78,792              |      |   |   |
|           |   | partiton type A1 - to 14' ht                                                               |   | 7,255   |   | sf        |   | $              | 4.31   |      | $      | 31,269              |      |   |   |
|           |   | ditto - to 27' ht                                                                          |   | 1,855   |   | sf        |   | $              | 4.15   |      | $      | 7,698               |      |   |   |
|           |   | partiton type A3 - to 14' ht                                                               |   | 378     |   | sf        |   | $              | 4.97   |      | $      | 1,879               |      |   |   |
|           |   | partiton type AA - to 14' ht                                                               |   | 15,270  |   | sf        |   | $              | 4.09   |      | $      | 62,454              |      |   |   |
|           |   | partiton type AA1 - to 14' ht                                                              |   | 1,288   |   | sf        |   | $              | 3.29   |      | $      | 4,238               |      |   |   |
|           |   | partiton type AB - to  4"-6" ht                                                  |   | 806     |   | sf        |   | $              | 5.92   |      | $      | 4,772               |      |   |   |
|           |   | partiton type AB - 5" dia.  Circular- to 3'6" ht                                 |   | 126     |   | sf        |   | $              | 8.22   |      | $      | 1,036               |      |   |   |
|           |   | partiton type AB - mtl stud  framing only - 7'6" to  16' dia.  - to 5'2" ht |   | 196     |   | sf        |   | $              | 8.95   |      | $      | 1,754               |      |   |   |
|           |   | partiton type AB - gwb one side  only - to 6'8" ht                                    |   | 1,050   |   | sf        |   | $              | 3.95   |      | $      | 4,148               |      |   |   |
|           |   | partiton type B - to 14' ht                                                                |   | 322     |   | sf        |   | $              | 5.28   |      | $      | 1,700               |      |   |   |
|           |   | partiton type B1 - to 20' ht                                                               |   | 1,484   |   | sf        |   | $              | 5.35   |      | $      | 7,939               |      |   |   |
|           |   | partiton type B1 - to 28' ht                                                               |   | 2,418   |   | sf        |   | $              | 5.35   |      | $      | 12,936              |      |   |   |
|           |   | partiton type C - to 14' ht                                                                |   | 5,700   |   | sf        |   | $              | 7.01   |      | $      | 39,957              |      |   |   |
|           |   | partiton type C1 - to 14' ht                                                               |   | 10,990  |   | sf        |   | $              | 7.12   |      | $      | 78,249              |      |   |   |
|           |   | partiton type CC - to 14' ht                                                               |   | 4,620   |   | sf        |   | $              | 6.48   |      | $      | 29,938              |      |   |   |
|           |   | partiton type E - to 14' ht                                                                |   | 754     |   | sf        |   | $              | 5.90   |      | $      | 4,449               |      |   |   |
|           |   | partiton type F - to 12' ht                                                                |   | 4,386   |   | sf        |   | $              | 2.90   |      | $      | 12,719              |      |   |   |
|           |   | partiton type F1 - to 14' ht                                                               |   | 1,270   |   | sf        |   | $              | 2.98   |      | $      | 3,785               |      |   |   |
|           |   | partiton type F1 - to 14' ht -  column covers                                              |   | 3,580   |   | sf        |   | $              | 2.98   |      | $      | 10,668              |      |   |   |
| 9255           |   | Gypsum Board Assemblles (cont'd)                                                           |   |    |   |      |   |           |   |      |   |                |      |
|           |   | partiton type F2 - to 20' ht                                                               |   | 5,030   |   | sf        |   | $              | 2.81   |      | $      | 14,134              |      |   |   |
|           |   | partiton type F2 - to 20' ht -  column covers                                              |   | 5,640   |   | sf        |   | $              | 3.75   |      | $      | 21,150              |      |   |   |
|           |   | sloped mtl stud partition at  ATM                                                          |   | 145     |   | sf        |   | $              | 4.50   |      | $      | 653                 |      |   |   |
|           |   |                                                                                       |   |    |   |      |   |           |   |      |   |                |      |
|           |   | 5/8" interior gwb @  exterior mtl stud framing                                        |   | 40,410  |   | sf        |   | $              | 1.35   |      | $      | 54,554              |      |   |   |
|           |   | 5/8" glass mat gypsum  sheathing                                                      |   | 48,280  |   | sf        |   | $              | 1.95   |      | $      | 94,146              |      |   |   |
|           |   | 5/8" glas mat gyp  sheathing @ Porte Cochere                                          |   | 4,100   |   | sf        |   | $              | 1.95   |      | $      | 7,995               |      |   |   |
|           |   |                                                                                       |   |    |   |      |   |           |   |      |   |                |      |
|           |   | suspended gwb celling                                                                      |   | 22,239  |   | sf        |   | $              | 8.00   |      | $      | 177,912             |      |   |   |
|           |   | gwb fascia?                                                                                |   | 2,408   |   | sf        |   | $              | 15.00  |      | $      | 36,120              |      |   |   |
|           |   | gwb light cove                                                                             |   | 677     |   | sf        |   | $              | 35.00  |      | $      | 23,695              |      |   |   |
|           |   | 5/8" gwb over existing  elfs @ casino tie-inr                                         |   | 3,542   |   | sf        |   | $              | 2.25   |      | $      | 7,970               |      |   |   |
|           |   | suspended/isolated gwb system  in mezzanine                                                |   | 7,385   |   | sf        |   | $              | 12.00  |      | $      | 88,620              |      |   |   |
|           |   | 1/4" x 1/4" wire mesh  bird screen                                               |   | 170     |   | sf        |   | $              | 3.50   |      | $      | 595                 |      |   |   |
|           |   | acoustical caulk                                                                           |   | 4,856   |   | lf        |   | $              | 1.25   |      | $      | 6,070               |      |   |   |
|           |   |                                                                                       |   |    |   |      |   |           |   |      |   |                |      |
|           |   | *exterior*                                                                                 |   |    |   |      |   |           |   |      |   |                |      |
|           |   | 5/8" interior gwb on  exterior mtl stud frame                                         |   | 28,785  |   | sf        |   | $              | 1.35   |      | $      | 38,860              |      |   |   |
|           |   | 1/2"glass mat gyp.  sheathing                                                         |   | 34,726  |   | sf        |   | $              | 1.95   |      | $      | 67,716              |      |   |   |
|           |   | 6 mil poly vapor retarder                                                                  |   | 34,726  |   | sf        |   | $              | 0.06   |      | $      | 2,084               |      |   |   |
|           |   |                                                                                       |   |    |   |      |   |           |   |      |   |                |      |
|           |   | *Interior*                                                                                 |   |    |   |      |   |           |   |      |   |                |      |
|           |   | partiton type A                                                                            |   | 34,792  |   | sf        |   | $              | 4.20   |      | $      | 146,126             |      |   |   |
|           |   | partiton type B                                                                            |   | 40,460  |   | sf        |   | $              | 5.28   |      | $      | 213,629             |      |   |   |
|           |   | partiton type B1                                                                           |   | 6,368   |   | sf        |   | $              | 5.35   |      | $      | 34,069              |      |   |   |
|           |   | partiton type C                                                                            |   | 4,744   |   | sf        |   | $              | 7.00   |      | $      | 33,208              |      |   |   |
|           |   | partiton type CC                                                                           |   | 18,094  |   | sf        |   | $              | 6.48   |      | $      | 117,249             |      |   |   |
|           |   | partiton type E1                                                                           |   | 10,900  |   | sf        |   | $              | 5.40   |      | $      | 58,860              |      |   |   |
|           |   | partiton type F                                                                            |   | 3,904   |   | sf        |   | $              | 2.90   |      | $      | 11,322              |      |   |   |
|           |   | column covers - partiton type  F1                                                          |   | 3,648   |   | sf        |   | $              | 3.00   |      | $      | 10,944              |      |   |   |
|           |   | acoustical caulk                                                                           |   | 12,000  |   | lf        |   | $              | 1.00   |      | $      | 12,000              |      |   |   |
|           |   |                                                                                       |   |    |   |      |   |           |   |      |   |                |      |
|           |   | suspended gwb celling @ guest  rms                                                         |   | 7,285   |   | sf        |   | $              | 3.25   |      | $      | 23,676              |      |   |   |
|           |   | suspended gwb celling @  corridors                                                         |   | 4,922   |   | sf        |   | $              | 3.25   |      | $      | 15,997              |      |   |   |
|           |   |                                                                                       |   |    |   |      |   |           |   |      |   | $                   | 1,719,730 |   |
|                |        |                                                                                            |        |         |        |           |        |                |        |           |        |                     |           |  |  |  |

 

Page 6 of 23

----

 

 

Wheeling Downs Gaming &Entertainment Facility Expansion-PhaseII                                                                           April25, 2002

GMP Trade Contract Breakdowns

 
| **SPEC SECT.**                  |   | **DESCRIPTION**                                       |   | **QTY**              |   | **UNITS** |      | **UNIT COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|---------------------------------|--------|-------------------------------------------------------|--------|----------------------|--------|-----------|-----------|---------------|--------|-----------|--------|---------------------|---------|
| 9265                            |   | Gypsum Board Shaft Wall Assemblies                    |   |                 |   |      |      |          |   |      |   |                |    |
|                            |   | 2 hr horiz shaftwall assbly at  storefront - 12 sf ea |   | 5                    |   | loc       |      | $             | 120.00 |      | $      | 600                 |    |   |   |
|                            |   | partiton type D - to 14' ht                           |   | 2,618                |   | sf        |      | $             | 5.95   |      | $      | 15,577              |    |   |   |
|                            |   | ditto - to 22' ht                                     |   | 682                  |   | sf        |      | $             | 5.87   |      | $      | 4,003               |    |   |   |
|                            |   | partiton type C                                       |   | 5,552                |   | sf        |      | $             | 7.00   |      | $      | 38,864              |    |   |   |
|                            |   | triangular floor infill at  curtain wall - 12 sf ea   |   | 5                    |   | loc       |      | $             | 180.00 |      | $      | 900                 |    |   |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   | $                   | 59,944  |   |
| 9511                            |   | Acoustical Panal Cellings                             |   |                 |   |      |      |          |   |      |   |                |    |
|                            |   | 24" * 24" act - type  AP-l @ lower level    |   | 10,629               |   | sf        |      | $             | 3.62   |      | $      | 38,477              |    |   |   |
|                            |   | 24" * 48" act - type  AP-la @ main floor    |   | 4,809                |   | sf        |      | $             | 3.62   |      | $      | 17,409              |    |   |   |
|                            |   | 24" * 48" act - AP-2                        |   | 3,501                |   | sf        |      | $             | 2.20   |      | $      | 7,702               |    |   |   |
|                            |   | 24" * 48" act - AP-3                        |   | 2,612                |   | sf        |      | $             | 3.95   |      | $      | 10,317              |    |   |   |
|                            |   | act - AP-4                                            |   | 1,830                |   | sf        |      | $             | 2.89   |      | $      | 5,289               |    |   |   |
|                            |   | act - non spec'd - assumed AP-4                       |   | 2,716                |   | sf        |      | $             | 2.89   |      | $      | 7,849               |    |   |   |
|                            |   | act - non spec'd - assumed  AP-4a                     |   | 395                  |   | sf        |      | $             | 2.89   |      | $      | 1,142               |    |   |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   |                |    |
|                            |   | susp act in armored truck bay                         |   | 667                  |   | sf        |      | $             | 3.62   |      | $      | 2,415               |    |   |   |
|                            |   | act in office 109 - no  designation                   |   | 124                  |   | sf        |      | $             | 3.62   |      | $      | 449                 |    |   |   |
|                            |   | extra materials per  specification 2%                 |   | 546                  |   | sf        |      | $             | 1.50   |      | $      | 818                 |    |   |   |
|                            |   | suspended act - 24"  *24"                   |   | 6,174                |   | sf        |      | $             | 2.75   |      | $      | 16,979              |    |   |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   | $                   | 108,845 |   |
| *****                           |   | Miscellaneous                                         |   |                 |   |      |      |          |   |      |   |                |    |
|                            |   | facade construction                                   |   | 1                    |   | ls        |      | —        |   | $         | 50,000 |                |    |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   | $                   | 50,000  |   |
|                            |   | B & O Tax                                         |   | 1                    |   | ls        |      | —        |   | $         | 82,212 |                |    |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   | $                   | 82,212  |   |
|                            |   |                                                  |   | CONTRACT 117 - TOTAL |   | $         | 4,860,334 |          |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   |                |    |
| CONTRACT 119 - EXTERIOR ROOFING |   |                                                  |   |                 |   |      |      |
| 5810                            |   | Expension Joint Cover Assemblies                      |   |                 |   |      |      |          |   |      |   |                |    |
|                            |   | roof assemblies - flat roof to  flat roof             |   | 321                  |   | lf        |      | $             | 40.00  |      | $      | 12,840              |    |   |   |
|                            |   | roof assemblies - roof to wall                        |   | 455                  |   | lf        |      | $             | 22.00  |      | $      | 10,010              |    |   |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   | $                   | 22,850  |   |
| 7412                            |   | Corragated Metal Roof Panets                          |   |                 |   |      |      |          |   |      |   |                |    |   |   |
|                            |   | standing seam mtl roofing                             |   | 3,450                |   | sf        |      | $             | 6.65   |      | $      | 22,943              |    |   |   |
|                            |   | self adhering sheet  underlayment                     |   | 3,450                |   | sf        |      | w/above       |   | $         | 0      |                |    |   |
|                            |   | slip sheet                                            |   | 3,450                |   | sf        |      | w/above       |   | $         | 0      |                |    |   |
|                            |   | 1-7/8"  "firestall" roof deck          |   | 3,450                |   | sf        |      | $             | 6.50   |      | $      | 22,425              |    |   |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   | $                   | 45,368  |   |
| 7531                            |   | EPDM Single-Ply Membrance Roofing                     |   |                 |   |      |      |          |   |      |   |                |    |
|                            |   | 60 ml EPDM roofing membrane                           |   | 77,000               |   | sf        |      | $             | 2.60   |      | $      | 200,200             |    |   |   |
|                            |   | aggregate ballest - 13 # / sf                         |   | 501                  |   | tons      |      | w/above       |   | $         | 0      |                |    |   |
|                            |   | 4" polylso rigid Insul -  flat                   |   | 71,700               |   | sf        |      | w/above       |   | $         | 0      |                |    |   |
|                            |   | ditto - tapered 4 - 6-1/2"                       |   | 5,300                |   | sf        |      | w/above       |   | $         | 0      |                |    |   |
|                            |   | membrane flashing                                     |   | 9,962                |   | sf        |      | w/above       |   | $         | 0      |                |    |   |
|                            |   | roof drain flashing                                   |   | 56                   |   | ea        |      | $             | 90.00  |      | $      | 5,040               |    |   |   |
|                            |   | boot flashing @ vents                                 |   | 36                   |   | ea        |      | $             | 65.00  |      | $      | 2,340               |    |   |   |
|                            |   | membrane vent flashing                                |   | 17                   |   | loc       |      | $             | 65.00  |      | $      | 1,105               |    |   |   |
|                            |   | membrane roof drain flashing                          |   | 8                    |   | loc       |      | $             | 90.00  |      | $      | 720                 |    |   |   |
|                            |   |                                                  |   |                 |   |      |      |          |   |      |   | $                   | 209,405 |   |

 

Page 7 of 23

----

 

Wheeling Downs Gaming &Entertainment Facility Expansion - PhaseII                                                                           April25,2002

GMP Trade Contract Breakdowns

 
| **SPEC  SECT.** |   | **DESCRIPTION**                                              |   | **QTY**              |   | **UNITS** |    | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|-----------------|--------|--------------------------------------------------------------|--------|----------------------|--------|-----------|---------|----------------|--------|-----------|--------|---------------------|---------|
| 7540            |   | Thermoplastic Membrane Roofing                               |   |                 |   |      |    |           |   |      |   |                |    |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | 60 mil TPO membrane - fully  adhered                         |   | 6,400                |   | sf        |    | $              | 4.55   |      | $      | 29,120              |    |   |   |
|            |   | polyiso bd - 4” flat                                    |   | 5,400                |   | sf        |    | W/above        |   | $         | 0      |                |    |   |
|            |   | ditto - tapered - 4” - 12”                         |   | 1,000                |   | sf        |    | W/above        |   | $         | 0      |                |    |   |
|            |   | membrane flashing                                            |   | 1,178                |   | sf        |    | W/above        |   | $         | 0      |                |    |   |
|            |   | 60 mil f.s. roofing membrane                                 |   | 17,565               |   | sf        |    | $              | 4.55   |      | $      | 79,921              |    |   |   |
|            |   | membrane flashing                                            |   | 3,255                |   | sf        |    | W/above        |   | $         | 0      |                |    |   |
|            |   | polysio bd - tapered 2” - 10”                      |   | 13,960               |   | sf        |    | W/above        |   | $         | 0      |                |    |   |
|            |   | polysio bd - tapered 2” - 17”                      |   | 3,605                |   | sf        |    | W/above        |   | $         | 0      |                |    |   |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   | $                   | 109,041 |   |
| 7620            |   | Sheet Metal Flashing & Trim                              |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | 20 oz copper flashing @ roof  top eq curbs - 10” W.     |   | 467                  |   | sf        |    | $              | 16.00  |      | $      | 7,472               |    |   |   |
|            |   | metal coping cap                                             |   | 1,375                |   | lf        |    | $              | 18.00  |      | $      | 24,750              |    |   |   |
|            |   | gravel stop                                                  |   | 510                  |   | lf        |    | $              | 12.00  |      | $      | 6,120               |    |   |   |
|            |   | 5/8” x 4” perf. metal retaining  bar @ showrm roof |   | 410                  |   | lf        |    | $              | 1.50   |      | $      | 615                 |    |   |   |
|            |   | exp. Jt. cover assembly                                      |   | 330                  |   | lf        |    | $              | 35.00  |      | $      | 11,550              |    |   |   |
|            |   | 4” coounter flashing                                    |   | 1,345                |   | lf        |    | $              | 8.00   |      | $      | 10,760              |    |   |   |
|            |   | 13” exp jt cover @ existing                             |   | 352                  |   | lf        |    | $              | 35.00  |      | $      | 12,320              |    |   |   |
|            |   | scuppers                                                     |   | 3                    |   | ea        |    | $              | 250.00 |      | $      | 750                 |    |   |   |
|            |   | alum gutter                                                  |   | 144                  |   | lf        |    | $              | 7.50   |      | $      | 1,080               |    |   |   |
|            |   | alum downspouts                                              |   | 173                  |   | lf        |    | $              | 6.00   |      | $      | 1,038               |    |   |   |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | Parte Cochere                                                |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | (Illegible)                                                  |   | 282                  |   |      |    | $              | 6.50   |      | $      | 1,833               |    |   |   |
|            |   | concealed gutters                                            |   | 295                  |   | lf        |    | $              | 15.00  |      | $      | 4,425               |    |   |   |
|            |   | down spouts                                                  |   | 70                   |   | lf        |    | $              | 12.00  |      | $      | 840                 |    |   |   |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | Interior                                                     |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | Interior coping @ “Display  Balcony” @ Casino Bar  |   | 18                   |   | lf        |    | $              | 12.00  |      | $      | 216                 |    |   |   |
|            |   | metal coping cap                                             |   | 676                  |   | lf        |    | $              | 15.00  |      | $      | 10,140              |    |   |   |
|            |   | metal gravel stop                                            |   | 105                  |   | lf        |    | $              | 9.00   |      | $      | 945                 |    |   |   |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   | $                   | 94,854  |   |
| 7710            |   | Manufactured Roofing Specialist                              |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | metal-stop type snow gaurds                                  |   | 1,548                |   | ea        |    | $              | 3.50   |      | $      | 5,418               |    |   |   |
|            |   | splash blocks                                                |   | 6                    |   | ea        |    | $              | 175.00 |      | $      | 1,050               |    |   |   |
|            |   | pc roof walkway pavers                                       |   | 940                  |   | lf        |    | $              | 10.00  |      | $      | 9,400               |    |   |   |
|            |   | membrane roof walkway pads                                   |   | 1                    |   | ls        |    | —         |   | $         | 2,500  |                |    |   |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   | $                   | 18,368  |   |
| 7720            |   | Roof Accessories                                             |   |                 |   |      |    |           |   |      |   |                |    |
|            |   | 6” sq; roof vents                                       |   | 2                    |   | ea        |    | $              | 6,000  |      | $      | 12,000              |    |   |   |
|            |   | alum gutter @ override                                       |   | 24                   |   | lf        |    | $              | 7.50   |      | $      | 180                 |    |   |   |
|            |   | alum downspout                                               |   | 6                    |   | lf        |    | $              | 6.00   |      | $      | 36                  |    |   |   |
|            |   | splash block                                                 |   | 1                    |   | ea        |    | $              | 175.00 |      | $      | 175                 |    |   |   |
|            |   | 30” x 36” roof hatch - 2hr                         |   | 2                    |   | ea        |    | $              | 1,000  |      | $      | 2,000               |    |   |   |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   | $                   | 14,391  |   |
|            |   | B & O Tax                                                |   | 1                    |   | ls        |    | —         |   | $         | 8,849  |                |    |   |
|            |   |                                                         |   |                 |   |      |    |           |   |      |   | $                   | 8,849   |   |
|            |   |                                                         |   | CONTRACT - U9- TOTAL |   | $         | 523,125 |           |
|                 |        |                                                              |        |                      |        |           |         |                |        |           |        |                     |         |  |  |  |  |  |

 

Page 8 of 23

----

 

 
| Wheeling  Downs Gaming & Entertainment Facility Expansion - Phase II | April 25, 2002 |
|--------------------------------------------------------------------------|----------------|
| GMP Trade  Contract Breakdowns                                           |           |

 
| **SPEC   SECT.**                                            |   | **DESCRIPTION**                                                   |   | **QTY**              |   | **UNITS** |    | **UNIT  COST** |   | **TOTAL** |    | **CONTRACT  TOTAL** |    |
|-------------------------------------------------------------|--------|-------------------------------------------------------------------|--------|----------------------|--------|-----------|---------|----------------|--------|-----------|---------|---------------------|---------|
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    |                |    |
| CONTRACT 121  WINDOWS / ENTRANCES / CURTAINWALL / SKYLIGHTS |   |                                                              |   |                 |   |      |
|                                                        |   |                                                              |   |                 |   |      |
| 8410                                                        |   | Aluminum  Entrances & Storefronts*Door Type* 3 *(wide stile)* |   |                 |   |      |    |           |   |      |    |                |    |   |   |
|                                                        |   | aluminum  -3'0"x7'0"                                    |   | 13                   |   | ea        |    | $              | 1,600  |      | $       | 20,800              |    |   |   |
|                                                        |   | *Door Type* 10 *(full glass w/ muntins-french)*                   |   |                 |   |      |    |           |   |      |    |                |    |   |   |
|                                                        |   | aluminum -  3'0" x 8'0"                                 |   | 20                   |   | ea        |    | $              | 1,800  |      | $       | 36,000              |    |   |   |
|                                                        |   | window type  E2                                                   |   | 401                  |   | sf        |    | $              | 35.00  |      | $       | 14,035              |    |   |   |
|                                                        |   | new bus lobby vestibule                                           |   | allow                |   | —    |    | —         |   | $         | 50,000  |                |    |   |
|                                                        |   | window -  type E-5                                                |   | '362                 |   | sf        |    | $              | 45.00  |      | $       | 16,290              |    |   |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 137,125 |   |
| 8462                                                        |   | Swinging Automatic Entrance Door                                  |   |                 |   |      |    |           |   |      |    |                |    |   |   |
|                                                        |   | power assist  operators                                           |   | 2                    |   | leaf      |    | $              | 3,000  |      | $       | 6,000               |    |   |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 6,000   |   |
| 8520                                                        |   | Aluminum  Windows                                                 |   |                 |   |      |    |           |   |      |    |                |    |
|                                                        |   | window type  E1                                                   |   | 140                  |   | sf        |    | $              | 35.00  |      | $       | 4,900               |    |   |   |
|                                                        |   | type E3                                                           |   | 277                  |   | sf        |    | $              | 35.00  |      | $       | 9,695               |    |   |   |
|                                                        |   | type E4                                                           |   | 258                  |   | sf        |    | $              | 35.00  |      | $       | 9,030               |    |   |   |
|                                                        |   | window  w/louver-type E-6-3-6 x 6-5                               |   | 186                  |   | ea        |    | $              | 740.00 |      | $       | 100,640             |    |   |   |
|                                                        |   | window -  type E-7-7-6 x 5-0                                      |   | 34                   |   | ea        |    | $              | 2,520  |      | $       | 85,680              |    |   |   |
|                                                        |   | window -  type E-9-3-6 x 5-0                                      |   | 4                    |   | ea        |    | $              | 672.00 |      | $       | 2,688               |    |   |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 212,633 |   |
| 8620                                                        |   | Unit  Skylights                                                   |   |                 |   |      |    |           |   |      |    |                |    |
|                                                        |   | 15' sq  pyramid skylight                                          |   | 1                    |   | ls        |    | —         |   | $         | 17,500  |                |    |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 17,500  |   |
| 8840                                                        |   | Plastic Glazing                                                   |   |                 |   |      |    |           |   | $         | 0       |                |    |   |
|                                                        |   | typ. w/ associated componenets                                    |   |                 |   |      |    |           |   |      |    |                |    |   |
|                                                        |   | decorative  frosted glass panels at registration desk             |   | 64                   |   | sf        |    | $              | 50.00  |      | $       | 3,200               |    |   |   |
|                                                        |   | full ht wall  mirrors in dressing rooms                           |   | none                 |   | —    |    | —         |   | $         | 0       |                |    |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 3,200   |   |
|                                                        |   | B & O  Tax                                                    |   | 1                    |   | ls        |    | —         |   | $         | 6,477   |                |    |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 6,477   |   |
|                                                        |   |                                                              |   | CONTRACT 121 TOTAL   |   | $         | 382,935 |           |
|                                                        |   |                                                              |   |                 |   |      |    |
| CONTRACT 123 - ELEVATORS   & ESCALATORS            |   |                                                              |   |                 |   |      |    |
|                                                        |   |                                                              |   |                 |   |      |    |
| 14210                                                       |   | Traction Elevators                                                |   |                 |   |      |    |           |   |      |    |                |    |
|                                                        |   | Elev #2 & 3 - Hotel Passenger - painted cab                   |   | 1                    |   | ls        |    | —         |   | $         | 227,200 |                |    |   |
|                                                        |   | Elev #4 -  Hotel Service s.s cab.                                 |   | 1                    |   | ls        |    | —         |   | $         | 141,600 |                |    |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 368,800 |   |
| 14240                                                       |   | Hydraulic  Elevators                                              |   |                 |   |      |    |           |   |      |    |                |    |
|                                                        |   | Elev #1 -  Casino Lobby - painted cab                             |   | 3                    |   | stop      |    | —         |   | $         | 59,000  |                |    |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 59,000  |   |
| 14310                                                       |   | Escalators                                                        |   |                 |   |      |    |           |   |      |    |                |    |
|                                                        |   | Lobby  Escalators                                                 |   | 2                    |   | ea        |    | —         |   | $         | 194,000 |                |    |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 194,000 |   |
|                                                        |   | B & O  Tax                                                    |   | 1                    |   | ls        |    | —         |   | $         | 10,699  |                |    |   |
|                                                        |   |                                                              |   |                 |   |      |    |           |   |      |    | $                   | 10,699  |   |
|                                                        |   |                                                              |   | CONTRACT 123 - TOTAL |   | $         | 632,499 |           |

 

Page 9 of 23

----

 
| **SPEC  SECT.**                                    |   | **DESCRIPTION**                                    |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|----------------------------------------------------|--------|----------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|--------|---------------------|---------|
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
| CONTRACT 125-MISCELLANEOUS & ORNAMENTAL METALS |   |                                               |   |    |   |      |   |           |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |
| 5500                                               |   | Metal  Fabrications                                |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | concrete  filled steel pipe bollards w/ foundation |   | 15      |   | ea        |   | —         |   | $         | 2,500  |                |    |   |
|                                               |   | 3” x 3” t.r.  posts                      |   | 1.43    |   | ton       |   | $              | 2,250  |      | $      | 3,206               |    |   |   |
|                                               |   | 2” x 3” x  3/8” angles-straight     |   | 1,020   |   | lbs       |   | $              | 1.20   |      | $      | 1,224               |    |   |   |
|                                               |   | ditto -  radiused                                  |   | 1,322   |   | lbs       |   | $              | 1.48   |      | $      | 1,957               |    |   |   |
|                                               |   | setsmic  lateral support                           |   | 2,755   |   | lbs       |   | $              | 1.40   |      | $      | 3,857               |    |   |   |
|                                               |   | loose  lintels at cmu partitions                   |   | 2,013   |   | lbs       |   | $              | 1.20   |      | $      | 2,416               |    |   |   |
|                                               |   | cont. stud  support angle-t&b of beam          |   | 11,175  |   | lbs       |   | $              | 1.20   |      | $      | 13,410              |    |   |   |
|                                               |   | head support  at operable partitions               |   | 98      |   | lf        |   | $              | 25.00  |      | $      | 2,450               |    |   |   |
|                                               |   | elevator  sill angles                              |   | 1,344   |   | lbs       |   | $              | 1.20   |      | $      | 1,613               |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | roof access  ladders                               |   | 52      |   | vlf       |   | $              | 75.00  |      | $      | 3,900               |    |   |   |
|                                               |   | retractable  fixed wall ladder                     |   | 14      |   | vlf       |   | $              | 225.00 |      | $      | 3,150               |    |   |   |
|                                               |   | elevator pit  ladders                              |   | 32      |   | vlf       |   | $              | 60.00  |      | $      | 1,920               |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | armored  truck bay dock edge angle                 |   | 314     |   | lbs       |   | $              | 1.20   |      | $      | 377                 |    |   |   |
|                                               |   | loose  lintels @ ditto                             |   | 65      |   | lbs       |   | $              | 1.20   |      | $      | 78                  |    |   |   |
|                                               |   | misc metals                                        |   | 1       |   | ls        |   | —         |   | $         | 5,000  |                |    |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   | $                   | 47,057  |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
| 5511                                               |   | Metal Stairs                                       |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Stair #1  & 2                                  |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | 11’-0” wide  mtl pan treads              |   | 32      |   | rsr       |   | $              | 900.00 |      | $      | 28,800              |    |   |   |
|                                               |   | metal pan  landings                                |   | 288     |   | sf        |   | $              | 35.00  |      | $      | 10,080              |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Stair #4                                           |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | 16’-9” wide  mti pan treads (2 pcs)      |   | 22      |   | rsr       |   | $              | 1,300  |      | $      | 28,600              |    |   |   |
|                                               |   | metal pan  landings                                |   | 83      |   | sf        |   | $              | 35.00  |      | $      | 2,905               |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Stair #5, 6,  7                                    |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | 5’-0” wide  mtl pan treads               |   | 144     |   | rsr       |   | $              | 325.00 |      | $      | 46,800              |    |   |   |
|                                               |   | metal pan  landings                                |   | 630     |   | sf        |   | $              | 35.00  |      | $      | 22,050              |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Stair #9                                           |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | 16’-0” wide  mtl pan treads              |   | 24      |   | rsr       |   | $              | 1,200  |      | $      | 28,800              |    |   |   |
|                                               |   | metal pan  landings                                |   | 80      |   | sf        |   | $              | 35.00  |      | $      | 2,800               |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Stair #10                                          |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | 6’-0” wide  mtl pan treads               |   | 24      |   | rsr       |   | $              | 425.00 |      | $      | 10,200              |    |   |   |
|                                               |   | metal pan  landings                                |   | 30      |   | sf        |   | $              | 35.00  |      | $      | 1,050               |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Showroom                                           |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | B’ wide mtl  pan treads                       |   | 4       |   | rsr       |   | $              | 500.00 |      | $      | 2,000               |    |   |   |
|                                               |   | 5’ wide                                       |   | 18      |   | rsr       |   | $              | 325.00 |      | $      | 5,200               |    |   |   |
|                                               |   | 28’ wide -  radiused                          |   | 4       |   | rsr       |   | $              | 2,800  |      | $      | 11,200              |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
| 5511                                               |   | Metal Stairs  (cont'd)                             |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | *stair #5 & #7 (from UL to 5th II)*            |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | metal pan  stairs - 4’-0” wide           |   | 176     |   | rsr       |   | $              | 350.00 |      | $      | 61,600              |    |   |   |
|                                               |   | metal pan  landings                                |   | 570     |   | sf        |   | $              | 35.00  |      | $      | 19,950              |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   | $                   | 282,035 |   |
| 5521                                               |   | Pipe &  Tube Railings                          |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Wall mtd  hand rail                                |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | inside  showroom                                   |   | 86      |   | lf        |   | $              | 22.00  |      | $      | 1,892               |    |   |   |
|                                               |   | stairs  #4,5,6,7,9,10,11                           |   | 416     |   | lf        |   | $              | 18.00  |      | $      | 7,488               |    |   |   |
|                                               |   | @ ramps                                            |   | 152     |   | lf        |   | $              | 18.00  |      | $      | 2,736               |    |   |   |
|                                               |   | @ armored  truck bay stair                         |   | 7       |   | lf        |   | $              | 18.00  |      | $      | 126                 |    |   |   |
|                                               |   |                                               |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | post mtd  handrail                                 |   |    |   |      |   |           |   |      |   |                |    |
|                                               |   | Inside  showroom-single line                       |   | 93      |   | lf        |   | $              | 60.00  |      | $      | 5,580               |    |   |   |
|                                               |   | Inside  showroom-single line                       |   | 116     |   | lf        |   | $              | 60.00  |      | $      | 6,960               |    |   |   |
|                                               |   | showroom  boardwalk ramp-single line               |   | 60      |   | lf        |   | $              | 60.00  |      | $      | 3,600               |    |   |   |
|                                               |   | stair #4, 9,  10                                   |   | 404     |   | lf        |   | $              | 60.00  |      | $      | 24,240              |    |   |   |

 

Page 10 of 23

----

 
| **SPEC  SECT.**                                                                   |   | **DESCRIPTION**                                                                               |   | **QTY** |   | **UNITS**          |   | **UNIT COST** |    | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|-----------------------------------------------------------------------------------|--------|-----------------------------------------------------------------------------------------------|--------|---------|--------|--------------------|--------|---------------|---------|-----------|--------|---------------------|---------|
|                                                                              |   | exterior                                                                                      |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | 1-1/2” die  steel ballustrade rail                                                       |   | 125     |   | lf                 |   | $             | 85.00   |      | $      | 10,625              |    |   |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | *Building Ramp / stairs*                                                                      |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | 42” ht  handrail @ tops of walls                                                         |   | 100     |   | lf                 |   | $             | 75.00   |      | $      | 7,500               |    |   |   |
|                                                                              |   | ramp  handrails                                                                               |   | 118     |   | lf                 |   | $             | 75.00   |      | $      | 8,850               |    |   |   |
|                                                                              |   | stair wall  mtd handrails                                                                     |   | 33      |   | lf                 |   | $             | 22.00   |      | $      | 726                 |    |   |   |
|                                                                              |   | post mtd  center handrails                                                                    |   | 33      |   | lf                 |   | $             | 60.00   |      | $      | 1,980               |    |   |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | *stair #5 & #7*                                                                           |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | wall mtd handrail                                                                             |   | 242     |   | lf                 |   | $             | 15.00   |      | $      | 3,630               |    |   |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   | $                   | 85,933  |   |
| 5720                                                                              |   | Ornamental  Handrails & Rallings                                                          |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | post mtd  ballustrade handrall-banana leaf pattern stair # 1 & 2 and lobby balcony  rails |   | 267     |   | lf                 |   | $             | 175.00  |      | $      | 46,725              |    |   |   |
|                                                                              |   | brass raillings                                                                               |   |    |   | w / millwork       |   | $             | 0       |      |   |                |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   | $                   | 46,725  |   |
|                                                                              |   | B & O Tax                                                                                 |   | 1       |   | ls                 |   | —        |    | $         | 7,945  |                |    |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   | $                   | 7,945   |   |
|                                                                              |   |                                                                                          |   |    |   | CONTRACT 125 Total |   | $             | 469,695 |      |
|                                                                              |   | CONTRACT 127 MASONRY                                                                          |   |    |   |               |   |          |    |      |   |                |    |
| 4810                                                                              |   | Unit Masonry                                                                                  |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | 12" cmu  3 hr wall                                                                       |   | 3,500   |   | sf                 |   | $             | 14.45   |      | $      | 50,575              |    |   |   |
|                                                                              |   | 8" cmu  partitions - type G                                                              |   | 3,450   |   | sf                 |   | $             | 10.10   |      | $      | 34,845              |    |   |   |
|                                                                              |   | 8" cmu  partitions - type G2                                                             |   | 910     |   | sf                 |   | $             | 11.50   |      | $      | 10,460              |    |   |   |
|                                                                              |   | 8” cmu bond  beam                                                                        |   | 338     |   | lf                 |   | $             | 11.00   |      | $      | 3,718               |    |   |   |
|                                                                              |   | extend  existing cmu parapet (incl. coping removal)                                           |   | 70      |   | sf                 |   | $             | 15.00   |      | $      | 1,050               |    |   |   |
|                                                                              |   | masonry  haunch at truck bay floor stab                                                       |   | 30      |   | lf                 |   | $             | 25.00   |      | $      | 750                 |    |   |   |
|                                                                              |   | 8” cmu  partitions @ truck bay                                                           |   | 385     |   | sf                 |   | $             | 10.10   |      | $      | 3,889               |    |   |   |
|                                                                              |   | grout fill  hrn framed                                                                        |   | 1       |   | ea                 |   | $             | 30.00   |      | $      | 30                  |    |   |   |
|                                                                              |   | simulated  stone-24” sq. medallions                                                      |   | 11      |   | ea                 |   | $             | 350.00  |      | $      | 3,850               |    |   |   |
|                                                                              |   | thin brick  venser at showrm wall                                                             |   | 560     |   | sf                 |   | $             | 8.00    |      | $      | 4,480               |    |   |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   | $                   | 113,647 |   |
|                                                                              |   | B & O Tax                                                                                 |   | 1       |   | ls                 |   | —        |    | $         | 1,955  |                |    |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   | $                   | 1,955   |   |
|                                                                              |   |                                                                                          |   |    |   | CONTRACT 127 TOTAL |   | $             | 115,602 |      |
| CONTRACT 129 OVERHEAD COILING DOORS / GRILLES / SECTIONAL DOORS /  DOCK EQUIPMENT |   |                                                                                          |   |    |   |               |   |          |    |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   |                |    |
| 8331                                                                              |   | Overhead  Coilling Doors                                                                      |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | door type 16                                                                                  |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | security -  6-0 x 7-0                                                                         |   | 2       |   | ea                 |   | $             | 1,100   |      | $      | 2,200               |    |   |   |
|                                                                              |   | 8-0 x 10-0                                                                                    |   | 3       |   | ea                 |   | $             | 1,200   |      | $      | 3,600               |    |   |   |
|                                                                              |   | 3 hr-12-0 x  10-0                                                                             |   | 1       |   | ea                 |   | $             | 3,500   |      | $      | 3,500               |    |   |   |
|                                                                              |   | 12-0 x 10-0                                                                                   |   | 1       |   | ea                 |   | $             | 2,600   |      | $      | 2,600               |    |   |   |
|                                                                              |   | rem and  relocate @ armored truck bay- 12 x 10                                                |   | 1       |   | ea                 |   | —        |    | $         | 1,000  |                |    |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   | $                   | 12,900  |   |
| 8334                                                                              |   | Overhead  Coiling Grilles                                                                     |   |    |   |               |   |          |    |      |   |                |    |
|                                                                              |   | Door Type  15-6’0” x 7’0”                                                 |   | 2       |   | ea                 |   | $             | 1,600   |      | $      | 3,200               |    |   |   |
|                                                                              |   | metal roll  down grilles in food court - 11-0 x 4-2                                           |   | 1       |   | ea                 |   | —        |    | $         | 1,800  |                |    |   |
|                                                                              |   | ditto - 13 x  4-2                                                                             |   | 2       |   | ea                 |   | $             | 1,800   |      | $      | 3,600               |    |   |   |
|                                                                              |   | ditto - 8-0  x 4-2                                                                            |   | 1       |   | ea                 |   | —        |    | $         | 1,500  |                |    |   |
|                                                                              |   |                                                                                          |   |    |   |               |   |          |    |      |   | $                   | 10,100  |   |

 

Page 11 of 23

----

 
| **SPEC  SECT.**                    |   | **DESCRIPTION**                                                 |   | **QTY** |   | **UNITS**          |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |   |
|------------------------------------|--------|-----------------------------------------------------------------|--------|---------|--------|--------------------|--------|----------------|--------|-----------|--------|---------------------|--------|
| 11160                              |   | Loading Dock  Equipment                                         |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | dock bumpers                                                    |   | 33      |   | lf                 |   | $              | 35.00  |      | $      | 1,155               |   |   |   |
|                               |   | dock leveler                                                    |   | 4       |   | ea                 |   | $              | 4,500  |      | $      | 18,000              |   |   |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   | $                   | 19,155 |   |
|                               |   | B & O Tax                                                   |   | 1       |   | ls                 |   | —         |   | $         | 725    |                |   |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   | $                   | 725    |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   |                |   |
|                               |   |                                                            |   |    |   | CONTRACT 129 TOTAL |   | $              | 42,880 |      |
| CONTRACT 131 INTERIOR CONSTRUCTION |   |                                                            |   |    |   |               |   |           |   |      |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   |                |   |
| 2070                               |   | Selective  Demolition                                           |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | saw cut & rem existing "elfs" at exterior wall    |   | 710     |   | sf                 |   | $              | 2.65   |      | $      | 1,882               |   |   |   |
|                               |   | *aromred truck bay*                                             |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | raw cut concrete floor                                          |   | 28      |   | lf                 |   | $              | 1.30   |      | $      | 36                  |   |   |   |
|                               |   | rem concrete floor                                              |   | 296     |   | sf                 |   | $              | 7.50   |      | $      | 2,220               |   |   |   |
|                               |   | load & haul removals                                        |   | 6       |   | cy                 |   | $              | 55.00  |      | $      | 330                 |   |   |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | *exist casino tie in*                                           |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | raw cut exist ext walls                                         |   | 360     |   | lf                 |   | $              | 2.75   |      | $      | 990                 |   |   |   |
|                               |   | rem 8" cmu walls                                           |   | 672     |   | sf                 |   | $              | 3.45   |      | $      | 2,318               |   |   |   |
|                               |   | rem eifs                                                        |   | 336     |   | sf                 |   | $              | 1.25   |      | 420    |                |   |   |
|                               |   | rem mtl stud frame w/ gwb                                       |   | 1,008   |   | sf                 |   | $              | 3.30   |      | $      | 3,326               |   |   |   |
|                               |   | load & haul removals                                        |   | 56      |   | cy                 |   | $              | 30.00  |      | $      | 1,680               |   |   |   |
|                               |   | temp support for ex steel frame                                 |   | allow   |   | —             |   | —         |   | $         | 10,000 |                |   |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   | $                   | 23,203 |   |
| 6105                               |   | Rough  Carpentry                                                |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | roof  blocking                                                  |   | 17.3    |   | mbf                |   | $              | 1,960  |      | $      | 33,908              |   |   |   |
|                               |   | 1/2"  cdx" plywood                                    |   | 1,240   |   | sf                 |   | $              | 1.25   |      | $      | 1,550               |   |   |   |
|                               |   | 3/4"  p.t. plywood                                         |   | 830     |   | sf                 |   | $              | 1.35   |      | $      | 1,121               |   |   |   |
|                               |   | wood  blocking areas for kitchen                                |   | 397     |   | sf                 |   | $              | 10.00  |      | $      | 3,870               |   |   |   |
|                               |   | misc wood  blocking                                             |   | allow   |   | —             |   | —         |   | $         | 10,000 |                |   |   |
|                               |   | treated wood  blocking @ roof                                   |   | 1.16    |   | mbf                |   | $              | 1,960  |      | $      | 2,274               |   |   |   |
|                               |   | misc wood  blocking                                             |   | 2.42    |   | mbf                |   | $              | 1,800  |      | $      | 4,349               |   |   |   |
|                               |   | 3/4"  pressure treaded plywood                             |   | 3,136   |   | sf                 |   | $              | 1.35   |      | $      | 4,234               |   |   |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   | $                   | 61,305 |   |
| 6402                               |   | Interior  Architectural Woodwork                                |   |    |   |               |   |           |   |      |   |                |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | *Exterior*                                                      |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | beadboard  panels @ porte cochere ceilling                      |   | 2,228   |   | sf                 |   | $              | 5.75   |      | $      | 12,811              |   |   |   |
|                               |   | wood slat  screen w/ frame @ porte cochere                      |   | 525     |   | sf                 |   | $              | 10.00  |      | $      | 5,250               |   |   |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | *Casino Bar*                                                    |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | curved front  bar & back bar                                |   | 1       |   | ls                 |   | —         |   | $         | 58,000 |                |   |   |
|                               |   | wait station  base w/ countertop                                |   | 26      |   | lf                 |   | $              | 255.00 |      | $      | 6,503               |   |   |   |
|                               |   | bar support  base w/ countertop & wall cab                  |   | 14      |   | lf                 |   | $              | 350.00 |      | $      | 4,900               |   |   |   |
|                               |   |                                                            |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | *Casino cage*                                                   |   |    |   |               |   |           |   |      |   |                |   |
|                               |   | p.lam steel  lined back to back island base cabinets w/ counter |   | 28      |   | lf                 |   | $              | 475.00 |      | $      | 13,300              |   |   |   |
|                               |   | p.lam  customer service counters (8 ea)                         |   | 45      |   | lf                 |   | $              | 485.00 |      | $      | 21,825              |   |   |   |
|                               |   | painted GFRC  column cover (8' ht) w/ dbl stud framing          |   | 5       |   | ea                 |   | $              | 1,200  |      | $      | 6,000               |   |   |   |

 

Page 12 of 23

----

 
| **SPEC  SECT.** |   | **DESCRIPTION**                                                   |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |   |
|-----------------|--------|-------------------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|--------|---------------------|--------|
|            |   | *Prefunction / Corridors*                                         |   |    |   |      |   |           |   |      |   |                |   |
|            |   | 4"  crown molding @ light cove - transp fin.                 |   | 180     |   | lf        |   | $              | 14.00  |      | $      | 2,520               |   |   |   |
|            |   | 8" wood  trim at light cove - transp fin.                    |   | 190     |   | lf        |   | $              | 12.00  |      | $      | 2,160               |   |   |   |
|            |   | 6" wd  base - transparent finish                             |   | 425     |   | lf        |   | $              | 12.00  |      | $      | 5,100               |   |   |   |
|            |   | 6" wd  chair rail - transparent finish                       |   | 314     |   | lf        |   | $              | 12.00  |      | $      | 3,768               |   |   |   |
|            |   | 6"  crown molding - transparent finish                       |   | 384     |   | lf        |   | $              | 18.00  |      | $      | 6,912               |   |   |   |
|            |   | p.lam w/wd  trim phone divider panels ind shelves                 |   | 9       |   | ea        |   | $              | 1,200  |      | $      | 10,800              |   |   |   |
|            |   | coming  attractions display case                                  |   | 10      |   | lf        |   | $              | — |      | $      | 5,000               |   |   |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Green & Dressing Rooms*                                      |   |    |   |      |   |           |   |      |   |                |   |
|            |   | wall &  base cabinets w/countertop @ kitchenette              |   | 32      |   | lf        |   | $              | 200.00 |      | $      | 6,400               |   |   |   |
|            |   | shelf with  hanger rod @ green rooms                              |   | 14      |   | lf        |   | $              | 22.00  |      | $      | 308                 |   |   |   |
|            |   | 30"  deep millwork @ dressing rooms                          |   | 30      |   | lf        |   | $              | 85.00  |      | $      | 2,550               |   |   |   |
|            |   | shelf with  hanger rod @ dressing rooms                           |   | 33      |   | lf        |   | $              | 22.00  |      | $      | 726                 |   |   |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Back-of-House Corridort*                                         |   |    |   |      |   |           |   |      |   |                |   |
|            |   | 4" wd  trim - opaque fin                                     |   | 870     |   | lf        |   | $              | 4.00   |      | $      | 3,480               |   |   |   |
|            |   | 6" wd  trim - opaque fin                                     |   | 870     |   | lf        |   | $              | 4.15   |      | $      | 3,611               |   |   |   |
|            |   | T1.11  plywood wainscot                                           |   | 3,480   |   | sf        |   | $              | 1.75   |      | $      | 6,090               |   |   |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Toilet Rooms*                                                    |   |    |   |      |   |           |   |      |   |                |   |
|            |   | p.1 lam  countertop w/ backsplash & apron - 24" d   |   | 160     |   | lf        |   | $              | 85.00  |      | $      | 13,600              |   |   |   |
|            |   | plastic  laminate trim at cove light                              |   | 124     |   | lf        |   | $              | 22.00  |      | $      | 2,728               |   |   |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Registration*                                                    |   |    |   |      |   |           |   |      |   |                |   |
|            |   | hotel front  desk & back counter                              |   | 46      |   | lf        |   | $              | 550.00 |      | $      | 25,300              |   |   |   |
|            |   | vanity  counter & cabinet at toilet room 195                  |   | 3       |   | lf        |   | $              | 300.00 |      | $      | 900                 |   |   |   |
|            |   | plastic  laminate countertop & cabinets (business center)     |   | 19      |   | lf        |   | $              | 190.00 |      | $      | 3,610               |   |   |   |
|            |   | p.lam  countertop, base & wall cabinets (administration area) |   | 15      |   | lf        |   | $              | 360.00 |      | $      | 5,220               |   |   |   |
|            |   | 4 tiered  sloped carpeted baggage shelving                        |   | 30      |   | lf        |   | $              | 325.00 |      | $      | 9,588               |   |   |   |
|            |   | plastic  laminate countertop & cabinet (box office area)      |   | 5       |   | lf        |   | $              | 210.00 |      | $      | 1,050               |   |   |   |
|            |   | 6" wd  base - transp fin                                     |   | 40      |   | lf        |   | $              | 4.15   |      | $      | 166                 |   |   |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Retail*                                                          |   |    |   |      |   |           |   |      |   |                |   |
|            |   | cash wrap  counter                                                |   | 1       |   | ls        |   | —         |   | $         | 5,100  |                |   |   |
|            |   | slat wall  displays w/ base cab                                   |   | 2       |   | as        |   | —         |   | $         | 4,700  |                |   |   |
|            |   | storage  shelving                                                 |   | 90      |   | lf        |   | $              | 28.00  |      | $      | 2,520               |   |   |   |
|            |   | p.lam  counter w/ base & wall cab @ office                    |   | 12      |   | lf        |   | $              | 365.00 |      | $      | 4,380               |   |   |   |
|            |   | wood face  trim at underside of softfit                           |   |    |   |      |   | w/ theming     |   |      |   |
|            |   | wood panel  fascia                                                |   | 92      |   | sf        |   | $              | 12.00  |      | $      | 1,104               |   |   |   |
|            |   | 6" wd  base - transp fin.                                    |   | 145     |   | lf        |   | $              | 6.50   |      | $      | 943                 |   |   |   |
|            |   | 4"  crown molding @ light cove - transit fin.                |   | 105     |   | lf        |   | $              | 12.00  |      | $      | 1,260               |   |   |   |
|            |   | 8" wood  trim at light cove - transp fin.                    |   | 105     |   | lf        |   | $              | 12.00  |      | $      | 1,260               |   |   |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Elevator Cabs-3 cabs*                                            |   |    |   |      |   |           |   |      |   |                |   |
|            |   | celling latice                                                    |   | 73      |   | sf        |   | —         |   | $         | 17,100 |                |   |   |
|            |   | bamboo mat panels                                                 |   | 105     |   | sf        |   | —         |   | w/        |   |                |   |
|            |   | plastic laminate wall panels                                      |   | 168     |   | sf        |   | —         |   | w/        |   |                |   |
|            |   | crash rail                                                        |   | 24      |   | lf        |   | —         |   | w/        |   |                |   |
|            |   | tambour trim                                                      |   | 42      |   | lf        |   | —         |   | w/        |   |                |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Restaurants*                                                     |   |    |   |      |   |           |   |      |   |                |   |
|            |   |                                                              |   |    |   |      |   |           |   |      |   |                |   |
|            |   | restaurant booth seating - 'U' shaped                             |   | 6       |   | ea        |   | —         |   | $         | 79,500 |                |   |   |
|            |   | restaurant booth seating - straight                               |   | 230     |   | lf        |   | —         |   | w/        |   |                |   |
|            |   | bar, bar back counter and canopy                                  |   | 1       |   | ea        |   | —         |   | $         | 47,000 |                |   |   |
|            |   | hostess stand & back panel                                    |   | 1       |   | ea        |   | —         |   | $         | 8,500  |                |   |   |
|            |   | display case                                                      |   | 1       |   | ea        |   | —         |   | $         | 3,800  |                |   |   |

 

Page 13 of 23

----

 

 
| **SPEC  SECT.** |   | **DESCRIPTION**                                                        |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |   |
|-----------------|--------|------------------------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|--------|---------------------|--------|
|            |   | *Showroom*                                                             |   |    |   |      |   |           |   |      |   |                |   |
|            |   | 4" x 8" x 5/8" plywood wall  panels @ stage             |   | 160     |   | sf        |   | $              | 1.45   |      | $      | 232                 |   |   |   |
|            |   | wood siding                                                            |   | 1,971   |   | sf        |   | $              | 3.25   |      | $      | 6,406               |   |   |   |
|            |   | 12" wood trim - op fin                                            |   | 23      |   | lf        |   | $              | 11.10  |      | $      | 255                 |   |   |   |
|            |   | 18"  wood trim - op fin                                           |   | 23      |   | lf        |   | $              | 12.60  |      | $      | 290                 |   |   |   |
|            |   | 9" crown molding - op fin                                         |   | 127     |   | lf        |   | $              | 6.00   |      | $      | 762                 |   |   |   |
|            |   | 8"  crown molding - op fin                                        |   | 127     |   | lf        |   | $              | 7.25   |      | $      | 921                 |   |   |   |
|            |   | wood veneer  panels - transp fin                                       |   | 159     |   | sf        |   | $              | 6.50   |      | $      | 1,034               |   |   |   |
|            |   | bar at  showroom per food service drawings                             |   | 1       |   | ea        |   | —         |   | $         | 0      |                |   |   |
|            |   |                                                                   |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Meeting Rooms*                                                        |   |    |   |      |   |           |   |      |   |                |   |
|            |   | solid  surface countertops                                             |   | 48      |   | lf        |   | $              | 75.00  |      | $      | 3,600               |   |   |   |
|            |   | storage cab,  w/non vented louvered pnl doors                          |   | 48      |   | lf        |   | $              | 110.00 |      | $      | 5,280               |   |   |   |
|            |   | wood floor  base - white oak                                           |   | 275     |   | lf        |   | $              | 4.15   |      | $      | 1,141               |   |   |   |
|            |   | wood chair  rall - w. oak                                              |   | 275     |   | lf        |   | $              | 4.15   |      | $      | 1,141               |   |   |   |
|            |   | 8" flat  wood trim @ light cove - w. oak                          |   | 288     |   | lf        |   | $              | 6.00   |      | $      | 1,728               |   |   |   |
|            |   | crown  molding - w. oak                                                |   | 443     |   | lf        |   | $              | 7.25   |      | $      | 3,212               |   |   |   |
|            |   | 12"  door casing - w. oak                                         |   | 165     |   | lf        |   | $              | 8.50   |      | $      | 1,403               |   |   |   |
|            |   | built up  wood pilasters - w. oak                                      |   | 7       |   | ea        |   | $              | 1,500  |      | $      | 10,500              |   |   |   |
|            |   | 4"  crown molding - w. oak                                        |   | 288     |   | lf        |   | $              | 7.25   |      | $      | 2,088               |   |   |   |
|            |   |                                                                   |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Players Lounge*                                                       |   |    |   |      |   |           |   |      |   |                |   |
|            |   | faux stained  wood pilasters - 10 vif ea                               |   | 11      |   | ea        |   | $              | 1,000  |      | $      | 11,000              |   |   |   |
|            |   | wood  walnscot - stained                                               |   | 650     |   | sf        |   | $              | 6.50   |      | $      | 4,225               |   |   |   |
|            |   | wood base -  stained                                                   |   | 130     |   | lf        |   | $              | 5.00   |      | $      | 650                 |   |   |   |
|            |   | top trim at  walnscot                                                  |   | 130     |   | lf        |   | $              | 3.00   |      | $      | 390                 |   |   |   |
|            |   | wood veneer  TV monitor soffit @ bar - curved                          |   | 10      |   | lf        |   | $              | 200.00 |      | $      | 2,000               |   |   |   |
|            |   | wood ceiling  system                                                   |   | 451     |   | sf        |   | $              | 35.00  |      | $      | 15,785              |   |   |   |
|            |   | arched  soffit w/ wood veneer                                          |   | 94      |   | sf        |   | $              | 20.00  |      | $      | 1,880               |   |   |   |
|            |   | wood veneer  soffit                                                    |   | 344     |   | sf        |   | $              | 15.00  |      | $      | 5,160               |   |   |   |
|            |   | stained wood  beams @ pilasters - 2'-6" wide                      |   | 62      |   | lf        |   | $              | 65.00  |      | $      | 4,030               |   |   |   |
|            |   | ditto -  4'-0"                                                    |   | 48      |   | lf        |   | $              | 85.00  |      | $      | 4,080               |   |   |   |
|            |   | built-in  buffet w/ tv monitor                                         |   | 9       |   | lf        |   | $              | 450.00 |      | $      | 4,050               |   |   |   |
|            |   | custom  millwork - host station - curved                               |   | 4       |   | lf        |   | $              | 600.00 |      | $      | 2,400               |   |   |   |
|            |   | custom  millwork - bar - curved                                        |   | 10      |   | lf        |   | $              | 500.00 |      | $      | 5,000               |   |   |   |
|            |   | ditto -  straight                                                      |   | 8       |   | lf        |   | $              | 425.00 |      | $      | 3,400               |   |   |   |
|            |   | wood  fireplace surround                                               |   | 1       |   | ea        |   | —         |   | $         | 11,200 |                |   |   |
|            |   |                                                                   |   |    |   |      |   |           |   |      |   |                |   |
|            |   | *Main Lobby*                                                           |   |    |   |      |   |           |   |      |   |                |   |
|            |   | 12" wod  trim - transp fin                                        |   | 341     |   | lf        |   | $              | 8.50   |      | $      | 2,899               |   |   |   |
|            |   | 6"wd  trim -trans fin                                             |   | 282     |   | lf        |   | $              | 6.00   |      | $      | 1,692               |   |   |   |
|            |   | wood cp trim  at soffit/planter shelf                                  |   | 40      |   | lf        |   | $              | 6.50   |      | $      | 260                 |   |   |   |
|            |   | 4" bead  bd ceiling panels                                        |   | 1,835   |   | sf        |   | $              | 5.00   |      | $      | 9,175               |   |   |   |
|            |   | mw planter  cove w/ millwork brackets                                  |   | 110     |   | lf        |   | $              | 45.00  |      | $      | 4,950               |   |   |   |
|            |   | wood ceiling  grid system w/ bamboo screen @ lobby                     |   | 1,332   |   | sf        |   | $              | 25.00  |      | $      | 33,300              |   |   |   |
|            |   | front &  back counter at promotions/information                    |   | 22      |   | lf        |   | $              | 300.00 |      | $      | 6,600               |   |   |   |
|            |   | countertop  at valet & coatroom                                    |   | 13      |   | lf        |   | $              | 65.00  |      | $      | 845                 |   |   |   |
|            |   | wet bar  counter & cabinets at suites                              |   | 1       |   | lf        |   | —         |   | $         | 21,380 |                |   |   |
|            |   | solid  surface bathroom 24" countertop, backsplash, 8" apron |   | 1,035   |   | lf        |   | $              | 177.00 |      | $      | 183,195             |   |   |   |
|            |   | add for  integral solid surface sink basin                             |   | 151     |   | ea        |   | $              | 200.00 |      | $      | 30,200              |   |   |   |
|            |   | solid  surface shower liner                                            |   | 7,665   |   | sf        |   | $              | 15.00  |      | $      | 114,975             |   |   |   |
|            |   | hardwood  hanger pole @ closet                                         |   | 387     |   | lf        |   | $              | 8.00   |      | $      | 3,096               |   |   |   |
|            |   | painted wood  shelf @ closet                                           |   | 387     |   | lf        |   | $              | 20.00  |      | $      | 7,740               |   |   |   |
|            |   | wood chair  rall @ corridors                                           |   | 2,751   |   | lf        |   | $              | 7.50   |      | $      | 20,633              |   |   |   |
|            |   | applied wd  molding @ corr. ceilings                                   |   | 1,066   |   | lf        |   | $              | 6.65   |      | $      | 7,089               |   | $ | 990,611 |   |
|            |   |                                                                   |   |    |   |      |   |           |   |      |   |                |   |
| 7412            |   | Corrugated Metal Roof Panels                                           |   |    |   |      |   |           |   |      |   |                |   |
|            |   | corrugated  mtl roofing @ showrm shed roofs                            |   | 602     |   | sf        |   | $              | 6.50   |      | $      | 3,913               |   | $ | 3,913 |   |

 

Page 14 of 23

----

 

 
| **SPEC  SECT.** |   | **DESCRIPTION**                                                              |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|-----------------|--------|------------------------------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|--------|---------------------|---------|
| 9310            |   | Ceramic Tile                                                                 |   |    |   |      |   |           |   |      |   |                |    |
|            |   | ceramic tile finish @lobby  floors                                           |   | 5,280   |   | sf        |   | $              | 8.50   |      | $      | 44,880              |    |   |   |
|            |   | ceramic tile @ lobby stairs                                                  |   | 554     |   | sf        |   | $              | 18.00  |      | $      | 9,972               |    |   |   |
|            |   | 12" sq ceramic wall tile  wainscot                                      |   | 715     |   | sf        |   | $              | 8.90   |      | $      | 6,364               |    |   |   |
|            |   | 8"x8" ceramic wall  tile trim at food court tit doors              |   | 41      |   | sf        |   | $              | 10.00  |      | $      | 410                 |    |   |   |
|            |   | 8"x8" ceramic wall  tile wainscot @ showrm                         |   | 504     |   | sf        |   | $              | 8.90   |      |   |                |    |   |
|            |   | 8"x8" ceramic tile at  registration desk                           |   | 183     |   | sf        |   | $              | 12.00  |      | $      | 2,196               |    |   |   |
|            |   | 6" ceramic tile band on  cage millwork                                  |   | 40      |   | sf        |   | $              | 15.30  |      | $      | 612                 |    |   |   |
|            |   | 6" sq tile accents                                                      |   | 8       |   | la        |   | $              | 125.00 |      | $      | 1,000               |    |   |   |
|            |   | quarry tile floor-w/ epoxy  grout                                            |   | 3504    |   | lf        |   | $              | 8.70   |      | $      | 30,485              |    |   |   |
|            |   | q.t. base                                                                    |   | 530     |   | lf        |   | $              | 3.80   |      | $      | 2,014               |    |   |   |
|            |   | ceramic tile floor                                                           |   | 5,618   |   | lf        |   | $              | 8.35   |      | $      | 46,910              |    |   |   |
|            |   | c.t. base                                                                    |   | 1,707   |   | lf        |   | $              | 2.50   |      | $      | 4,268               |    |   |   |
|            |   | ceramic tile wainscot                                                        |   | 5,400   |   | sf        |   | $              | 5.20   |      | $      | 28,080              |    |   |   |
|            |   | ceramic wall tile - full ht                                                  |   | 160     |   | sf        |   | $              | 8.00   |      | $      | 1,280               |    |   |   |
|            |   | slate tile @ retail - 18"  sq., 24" sq., 18"x24"         |   | 320     |   | sf        |   | $              | 11.00  |      | $      | 3,520               |    |   |   |
|            |   | extra materials per  specification 3% - tile                                 |   | 409     |   | sf        |   | $              | 5.00   |      | $      | 2,021               |    |   |   |
|            |   | extra materials per  specification 3% - trim                                 |   | 236     |   | lf        |   | $              | 3.50   |      | $      | 825                 |    |   |   |
|            |   | bisazza glass/agglomerate tile                                               |   | 80      |   | sf        |   | $              | 40.00  |      | $      | 3,200               |    |   |   |
|            |   | natural stone flooring 2-tone  16"x16"                             |   | 110     |   | sf        |   | $              | 15.00  |      | $      | 1,650               |    |   |   |
|            |   | quarry tile floor - w/ epoxy  grout                                          |   | 165     |   | sf        |   | $              | 8.70   |      | $      | 1,436               |    |   |   |
|            |   | glazed patterned concrete tiles  8"x8" w/16"x16" pattern |   | 425     |   | sf        |   | $              | 22.00  |      | $      | 9,350               |    |   |   |
|            |   | 12"x12" ceramic floor  tile                                        |   | 7,104   |   | sf        |   | $              | 7.50   |      | $      | 53,280              |    |   |   |
|            |   | 4" ceramic tile base w/  bullnose                                       |   | 3,346   |   | lf        |   | $              | 4.50   |      | $      | 15,057              |    |   |   |
|            |   | ceramic tile tub surrounds                                                   |   | 7,665   |   | sf        |   | $              | 8.50   |      | $      | 65,153              |    |   |   |
|            |   | marble thresholds                                                            |   | 453     |   | lf        |   | $              | 26.00  |      | $      | 11,778              |    |   |   |
|            |   | 3% extra materials - tile                                                    |   | 213     |   | sf        |   | $              | 5.10   |      | $      | 1,087               |    |   |   |
|            |   | 3% extra materials - base                                                    |   | 100     |   | lf        |   | $              | 3.10   |      | $      | 311                 |    |   |   |
|            |   |                                                                         |   |    |   |      |   |           |   |      |   | $                   | 347,137 |   |
| 9640            |   | Wood Stage Flooring                                                          |   |    |   |      |   |           |   |      |   |                |    |
|            |   | wood strip flooring on sleepers                                              |   | 1,580   |   | sf        |   | $              | 11.00  |      | $      | 17,380              |    |   |   |   |
|            |   |                                                                         |   |    |   |      |   |           |   |      |   |                |    | $ | 17,380 |   |
| 9642            |   | Wood Flooring                                                                |   |    |   |      |   |           |   |      |   |                |    |
|            |   | plank wood curb at boardwalk                                                 |   | 175     |   | lf        |   | $              | 12.00  |      | $      | 2,100               |    |   |   |
|            |   | 5/4" stained t & g  plank boardwalk floor                           |   | 4,680   |   | sf        |   | $              | 12.50  |      | $      | 58,500              |    |   |   |
|            |   | patterned wood floor - players  lounge                                       |   | 760     |   | sf        |   | $              | 12.00  |      | $      | 9,120               |    |   |   |
|            |   | multi wood flooring with multi  stain                                        |   | 655     |   | sf        |   | $              | 18.00  |      | $      | 11,790              |    |   |   |
|            |   | extra materials per  specification 1%                                        |   | 61      |   | sf        |   | $              | 9.00   |      | $      | 549                 |    |   |   |
|            |   |                                                                         |   |    |   |      |   |           |   |      |   | $                   | 82,059  |   |
| 9651            |   | Resilient Tile Flooring                                                      |   |    |   |      |   |           |   |      |   |                |    |
|            |   | vct flooring                                                                 |   | 7,651   |   | sf        |   | $              | 1.45   |      | $      | 11,094              |    |   |   |
|            |   | extra materials per  specification                                           |   | 230     |   | sf        |   | $              | 1.10   |      | $      | 252                 |    |   |   |
|            |   | rubber stair  treads/nosings/risers                                          |   | 1,618   |   | lf        |   | $              | 16.00  |      | $      | 25,888              |    |   |   |
|            |   | extra materials per  specification                                           |   | 49      |   | lf        |   | $              | 12.00  |      | $      | 582                 |    |   |   |
|            |   | rubber stair nosing-tread                                                    |   | 704     |   | lf        |   | $              | 16.00  |      | $      | 11,264              |    |   |   |
|            |   | vct @ corridors                                                              |   | 1,215   |   | sf        |   | $              | 1.45   |      | $      | 1,762               |    |   |   |
|            |   |                                                                         |   |    |   |      |   |           |   |      |   | $                   | 50,843  |   |
| 9653            |   | Resilient Wall Base & Access.                                            |   |    |   |      |   |           |   |      |   |                |    |
|            |   | rubber base @ office 109                                                     |   | 45      |   | lf        |   | $              | 1.10   |      | $      | 50                  |    |   |   |
|            |   | vinyl base                                                                   |   | 2,315   |   | lf        |   | $              | 1.10   |      | $      | 2,547               |    |   |   |
|            |   | extra materials per  specification                                           |   | 47      |   | lf        |   | $              | 0.75   |      | $      | 35                  |    |   |   |
|            |   | vinyl base @ corridors                                                       |   | 535     |   | lf        |   | $              | 1.10   |      | $      | 589                 |    |   |   |
|            |   |                                                                         |   |    |   |      |   |           |   |      |   | $                   | 3,220   |   |
| 9671            |   | Resinous Flooring                                                            |   |    |   |      |   |           |   |      |   |                |    |
|            |   | res. flooring system w/ “4 integral coved base                          |   | 640     |   | sf        |   | $              | 6.50   |      | $      | 4,160               |    |   |   |
|            |   | ditto @ bar                                                                  |   | 470     |   | sf        |   | $              | 6.50   |      | $      | 3,055               |    |   |   |
|            |   | resinous flooring at restaurant  bar                                         |   | 160     |   | sf        |   | $              | 6.50   |      | $      | 1,040               |    |   |   |
|            |   | upper level mezzanine                                                        |   | 7,382   |   | sf        |   | $              | 6.50   |      | $      | 47,983              |    |   |   |
|            |   |                                                                         |   |    |   |      |   |           |   |      |   | $                   | 56,238  |   |

 

Page 15 of 23

----

 
| **SPEC  SECT** |   | **DESCRIPTION**                                              |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |   | **CONTRACT  TOTAL** |    |
|----------------|--------|--------------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|--------|---------------------|---------|
| 9771           |   | Acoustical Wall Panels                                       |   |    |   |      |   |           |   |      |   |                |    |
|           |   | pinned duct liner @ upper lvl  MEP area                      |   | 1,715   |   | sf        |   | $              | 1.75   |      | $      | 3,001               |    |   |   |
|           |   | corrugated mtl acoustical wall  panels - 5'-6" ea  |   | 16      |   | ea        |   | $              | 365.00 |      | $      | 5,840               |    |   |   |
|           |   | black pvc acoustic wall pads -  42" x 96"          |   | 26      |   | ea        |   | $              | 80.00  |      | $      | 2,080               |    |   |   |
|           |   | acoustic wall panels - var  sizes                            |   | 648     |   | sf        |   | $              | 10.05  |      | $      | 6,512               |    |   |   |
|           |   | lapendary panels @ showroom  ceiling                         |   | 5,870   |   | sf        |   | $              | 5.50   |      | $      | 32,285              |    |   |   |
|           |   | extra materials per  specification 2%                        |   | 165     |   | sf        |   | $              | 7.00   |      | $      | 1,153               |    |   |   |
|           |   |                                                         |   |    |   |      |   |           |   |      |   | $                   | 50,871  |   |
| 9900           |   | Painting                                                     |   |    |   |      |   |           |   |      |   |                |    |
|           |   | paint on sectional doors                                     |   | 1,128   |   | sf        |   | $              | 0.50   |      | $      | 564                 |    |   |   |
|           |   | paint hm doors                                               |   | 120     |   | ea        |   | $              | 45.00  |      | $      | 5,400               |    |   |   |
|           |   | paint hm frames                                              |   | 135     |   | ea        |   | $              | 30.00  |      | $      | 4,050               |    |   |   |
|           |   | paint post mtd rallings                                      |   | 404     |   | lf        |   | $              | 2.25   |      | $      | 909                 |    |   |   |
|           |   | paint wall mtd ralls                                         |   | 416     |   | lf        |   | $              | 1.50   |      | $      | 624                 |    |   |   |
|           |   | paint metal pan stairs                                       |   | 352     |   | rsr       |   | $              | 45.00  |      | $      | 15,840              |    |   |   |
|           |   | paint metal pan landings                                     |   | 630     |   | sf        |   | $              | 1.50   |      | $      | 945                 |    |   |   |
|           |   | paint underside of exposed  steel @ stair tower              |   | 528     |   | sf        |   | $              | 2.00   |      | $      | 1,056               |    |   |   |
|           |   |                                                         |   |    |   |      |   |           |   |      |   |                |    |
|           |   | paint gwb walls                                              |   | 55,815  |   | sf        |   | $              | 0.45   |      | $      | 25,117              |    |   |   |
|           |   | paint exposed ceilings in  garage                            |   | 1,854   |   | sf        |   | $              | 0.75   |      | $      | 1,391               |    |   |   |
|           |   | paint exposed ceiling in  storage & mechanical           |   | 1,180   |   | sf        |   | $              | 0.75   |      | $      | 885                 |    |   |   |
|           |   | blackout paint exposed roof  structure                       |   | 48,903  |   | sf        |   | $              | 1.50   |      | $      | 70,355              |    |   |   |
|           |   | blackout paint back stage area                               |   | 692     |   | sf        |   | $              | 1.50   |      | $      | 1,038               |    |   |   |
|           |   | paint gwb ceiling assemblies                                 |   | 22,026  |   | sf        |   | $              | 0.50   |      | $      | 11,013              |    |   |   |
|           |   | paint gwb fascia assembles                                   |   | 2,681   |   | sf        |   | $              | 0.55   |      | $      | 1,475               |    |   |   |
|           |   | paint wood base                                              |   | 870     |   | lf        |   | $              | 1.25   |      | $      | 1,088               |    |   |   |
|           |   | paint T 1 - 11 panels                                        |   | 3,480   |   | sf        |   | $              | 0.55   |      | $      | 1,914               |    |   |   |
|           |   | paint top trim @ wainscot                                    |   | 870     |   | sf        |   | $              | 0.60   |      | $      | 522                 |    |   |   |
|           |   | paint wood siding in show rm                                 |   | 1,971   |   | sf        |   | $              | 1.00   |      | $      | 1,971               |    |   |   |
|           |   | paint wood moldings & trim  - 8" - 18"         |   | 1,959   |   | lf        |   | $              | 1.25   |      | $      | 2,449               |    |   |   |
|           |   | paint cmu partitions                                         |   | 2,320   |   | sf        |   | $              | 0.65   |      | $      | 1,508               |    |   |   |
|           |   | extra materials per  specification                           |   | 50      |   | gal       |   | $              | 20.00  |      | $      | 1,000               |    |   |   |
|           |   | paint gwb walls                                              |   | 111,965 |   | sf        |   | $              | 0.45   |      | $      | 50,384              |    |   |   |
|           |   | paint gwb ceiling                                            |   | 12,207  |   | sf        |   | $              | 0.47   |      | $      | 5,737               |    |   |   |
|           |   | textured paint exposed precast  plank                        |   | 53,565  |   | sf        |   | $              | 1.00   |      | $      | 53,565              |    |   |   |
|           |   | paint gwb walls in stair towers                              |   | 4,040   |   | sf        |   | $              | 0.50   |      | $      | 2,020               |    |   |   |
|           |   | paint gwb ceiling in stair  towers                           |   | 432     |   | sf        |   | $              | 0.55   |      | $      | 238                 |    |   |   |
|           |   | paint metal pan stairs &  landings                       |   | 1,274   |   | sf        |   | $              | 1.75   |      | $      | 2,230               |    |   |   |
|           |   | paint stair ballustrade railing                              |   | 208     |   | lf        |   | $              | 3.50   |      | $      | 728                 |    |   |   |
| 9900           |   | Painting (cont'd)                                            |   |    |   |      |   |           |   |      |   |                |    |
|           |   | paint wall mtd stair rail                                    |   | 242     |   | lf        |   | $              | 1.50   |      | $      | 363                 |    |   |   |
|           |   | paint wood chair rail                                        |   | 2,751   |   | lf        |   | $              | 1.00   |      | $      | 2,751               |    |   |   |
|           |   | misc painting                                                |   | allow   |   | —    |   | —         |   | $         | 5,000  |                |    |   |
|           |   |                                                         |   |    |   |      |   |           |   |      |   | $                   | 274,127 |   |
| 9950           |   | Vinyl Wall Covering                                          |   |    |   |      |   | $              |   | $         |   |                |    |
|           |   | vinyl wall covering - material  allowance ($15/lf)           |   | 15,476  |   | sf        |   | $              | 3.75   |      | $      | 58,035              |    |   |   |
|           |   | vwc installation                                             |   | 15,476  |   | sf        |   | $              | 0.80   |      | $      | 12,381              |    |   |   |
|           |   | vinyl wall covering - ($15/lf/  material allowance)          |   | 35,224  |   | sf        |   | $              | 3.70   |      | $      | 130,153             |    |   |   |
|           |   | ditto @ corridors                                            |   | 24,429  |   | sf        |   | $              | 3.70   |      | $      | 90,265              |    |   |   |
|           |   | vwc installation                                             |   | 59,653  |   | sf        |   | $              | 0.80   |      | $      | 47,722              |    |   |   |
|           |   |                                                         |   |    |   |      |   |           |   |      |   | $                   | 338,556 |   |
| 9986           |   | Fiberglass Reinforced Panels                                 |   |    |   |      |   |           |   |      |   |                |    |
|           |   | frp wall panels at foor prep rm  014                         |   | 550     |   | sf        |   | $              | 2.75   |      | $      | 1,513               |    |   |   |
|           |   | frp wall panels                                              |   | 5,060   |   | sf        |   | $              | 2.75   |      | $      | 13,915              |    |   |   |
|           |   | extra materials per  specification 5%                        |   | 801     |   | sf        |   | $              | 1.75   |      | $      | 1,402               |    |   |   |
|           |   |                                                         |   |    |   |      |   |           |   |      |   | $                   | 16,829  |   |

 

Page 16 of 23

----

 
| **SPEC  SECT.** |   | **DESCRIPTION**                               |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |   | **TOTAL** |    | **CONTRACT  TOTAL** |    |
|-----------------|--------|-----------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------|-----------|---------|---------------------|---------|
| 10100           |   | Visual Display Boards / Signage               |   |    |   |      |   |           |   |      |    |                |    |
|            |   | exterior building signage                     |   | allow   |   | —    |   | —         |   | $         | 150,000 |                |    |   |
|            |   | room & floor lobby signage                |   | allow   |   | —    |   | —         |   | $         | 7,500   |                |    |   |
|            |   |                                          |   |    |   |      |   |           |   |      |    | $                   | 157,500 |   |
| 10155           |   | Toilet Compartments                           |   |    |   |      |   |           |   |      |    |                |    |
|            |   | painted metal - regular                       |   | 40      |   | ea        |   | $              | 505.00 |      | $       | 20,200              |    |   |   |
|            |   | ditto - handicapped                           |   | 11      |   | ea        |   | $              | 580.00 |      | $       | 6,380               |    |   |   |
|            |   | wall mtd urinal screens                       |   | 19      |   | ea        |   | $              | 250.00 |      | $       | 4,750               |    |   |   |
|            |   |                                          |   |    |   |      |   |           |   |      |    | $                   | 31,330  |   |
| 10200           |   | Louvers & Vents                           |   |    |   |      |   |           |   |      |    |                |    |
|            |   | fixed alum louvers                            |   | 1,240   |   | sf        |   | $              | 30.00  |      | $       | 37,200              |    |   |   |
|            |   |                                          |   |    |   |      |   |           |   |      |    | $                   | 37,200  |   |
| 10520           |   | Fire Protection Specialties                   |   |    |   |      |   |           |   |      |    |                |    |
|            |   | fire ext. & cabinets                      |   | allow   |   | —    |   | —         |   | $         | 5,000   |                |    |   |
|            |   | fire ext. & cabinets                      |   | allow   |   | —    |   | —         |   | $         | 5,000   |                |    |   |
|            |   |                                          |   |    |   |      |   |           |   |      |    | $                   | 10,000  |   |
| 10800           |   | Toilet Room Accessories                       |   |    |   |      |   |           |   |      |    |                |    |
|            |   | hand dryers                                   |   | none    |   | —    |   | —         |   | $         | 0       |                |    |   |
|            |   | recessed toilet seat cover  dispenser         |   | 50      |   | ea        |   | $              | 60.00  |      | $       | 3,000               |    |   |   |
|            |   | robe hooks                                    |   | 2       |   | ea        |   | $              | 15.00  |      | $       | 30                  |    |   |   |
|            |   | s.s. grab bars - 42"                     |   | 39      |   | ea        |   | $              | 85.00  |      | $       | 3,315               |    |   |   |
|            |   | s.s. grab bars - 36"                     |   | 13      |   | ea        |   | $              | 65.00  |      | $       | 845                 |    |   |   |
|            |   | single roll toilet dispenser                  |   | 54      |   | ea        |   | $              | 45.00  |      | $       | 2,430               |    |   |   |
|            |   | combo napkin/tampon dispenser                 |   | 7       |   | ea        |   | $              | 375.00 |      | $       | 2,625               |    |   |   |
|            |   | surf mtd san napkin disposal                  |   | 35      |   | ea        |   | $              | 45.00  |      | $       | 1,575               |    |   |   |
|            |   | combo towel disp/waste  recepticle            |   | 9       |   | ea        |   | $              | 225.00 |      | $       | 2,025               |    |   |   |
|            |   | deck mtd soap dispenser                       |   | 51      |   | ea        |   | $              | 60.00  |      | $       | 3,060               |    |   |   |
|            |   | mirror - full ht                              |   | 476     |   | sf        |   | $              | 12.00  |      | $       | 5,712               |    |   |   |
|            |   | mirror - framed 18" x 36"           |   | 3       |   | ea        |   | $              | 140.00 |      | $       | 420                 |    |   |   |
|            |   | mop & broom holder                        |   | 3       |   | ea        |   | $              | 225.00 |      | $       | 675                 |    |   |   |
|            |   |                                          |   |    |   |      |   |           |   |      |    | $                   | 25,712  |   |
| 10805           |   | Guest Room Toilet & Bath Accessories      |   |    |   |      |   |           |   |      |    |                |    |
|            |   | toilet tissue holder                          |   | 151     |   | ea        |   | $              | 45.00  |      | $       | 6,795               |    |   |   |
|            |   | towel rack                                    |   | 151     |   | ea        |   | $              | 35.00  |      | $       | 5,285               |    |   |   |
|            |   | towel shelf with towel bar                    |   | 151     |   | ea        |   | $              | 40.00  |      | $       | 6,040               |    |   |   |
|            |   | towel pin                                     |   | 151     |   | ea        |   | $              | 15.00  |      | $       | 2,265               |    |   |   |
|            |   | double prong robe hook                        |   | 151     |   | ea        |   | $              | 18.00  |      | $       | 2,718               |    |   |   |
|            |   | fascial tissue holder                         |   | 145     |   | ea        |   | $              | 40.00  |      | $       | 5,800               |    |   |   |
|            |   | framed mirror - 30" x  36"          |   | 145     |   | ea        |   | $              | 125.00 |      | $       | 18,125              |    |   |   |
|            |   | framed tilt mirror - 30" x  36"     |   | 6       |   | ea        |   | $              | 225.00 |      | $       | 1,350               |    |   |   |
|            |   | framed mirror - 24" x  60"          |   | 145     |   | ea        |   | $              | 95.00  |      | $       | 13,775              |    |   |   |
|            |   | soap dish w/ grab bar                         |   | 6       |   | ea        |   | $              | 65.00  |      | $       | 390                 |    |   |   |
|            |   | soap dish                                     |   | 6       |   | ea        |   | $              | 15.00  |      | $       | 90                  |    |   |   |
|            |   | ada shower seat                               |   | 6       |   | ea        |   | $              | 175.00 |      | $       | 1,050               |    |   |   |
|            |   | shower curtain rod                            |   | 151     |   | ea        |   | $              | 17.00  |      | $       | 2,567               |    |   |   |
|            |   | vinyl shower curtain w/ hooks                 |   | 151     |   | ea        |   | $              | 12.00  |      | $       | 1,812               |    |   |   |
|            |   | recessed mounted retractable  clothesline     |   | none    |   | —    |   | —         |   | $         | 0       |                |    |   |
|            |   | brushed stainless steel grab  bars - 12" |   | 18      |   | ea        |   | $              | 45.00  |      | $       | 810                 |    |   |   |
|            |   | ditto - 24"                              |   | 6       |   | ea        |   | $              | 55.00  |      | $       | 330                 |    |   |   |
|            |   | ditto - 36"                              |   | 6       |   | ea        |   | $              | 65.00  |      | $       | 390                 |    |   |   |
|            |   | ditto - 42"                              |   | 151     |   | ea        |   | $              | 85.00  |      | $       | 12,835              |    |   |   |
|            |   |                                          |   |    |   |      |   |           |   |      |    | $                   | 82,427  |   |
| 11051           |   | Miscellaneous Equipment                       |   |    |   |      |   |           |   |      |    |                |    |
|            |   | fireplace                                     |   | allow   |   | —    |   | —         |   | $         | 5,000   |                |    |   |
|            |   | coat room system                              |   | none    |   | —    |   | —         |   | $         | 0       |                |    |   |
|            |   | guest room safe                               |   | 9       |   | ea        |   | $              | 210.00 |      | $       | 1,890               |    |   |   |
|            |   | wall mtd head boards - king                   |   | 140     |   | ea        |   | w/ FFE         |   |      |    |                |    |
|            |   | wall mtd head boards - queen                  |   | 10      |   | ea        |   | w/ FFE         |   |      |    |                |    |
|            |   |                                          |   |    |   |      |   |           |   |      |    | $                   | 6,890   |   |

 

Page 17 of 23

----

 
| **SPEC  SECT.**         |   | **DESCRIPTION**                                       |   | **QTY** |   | **UNITS**             |   | **UNIT  COST** |      | **TOTAL** |      | **CONTRACT  TOTAL** |      |
|-------------------------|--------|-------------------------------------------------------|--------|---------|--------|-----------------------|--------|----------------|-----------|-----------|-----------|---------------------|-----------|
| 11132                   |   | Projection Screens                                    |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   | electric proj screens                                 |   | 3       |   | ea                    |   | $              | 1,200     |      | $         | 3,600               |      |   |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 3,600     |   |
| 11452                   |   | Residential Appliances                                |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   | side-by-side  refrigerator freezer                    |   | 1       |   | ea                    |   | —         |      | $         | 1,249     |                |      |   |
|                    |   | dishwasher                                            |   | 1       |   | ea                    |   | —         |      | $         | 299       |                |      |   |
|                    |   | microwave  oven                                       |   | 1       |   | ea                    |   | —         |      | $         | 189       |                |      |   |
|                    |   | compact  refrigerator                                 |   | 9       |   | ea                    |   | $              | 400.00    |      | $         | 3,600               |      |   |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 5,337     |   |
| 12690                   |   | Floor Mats & Frames                               |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   | walk off mat  & frame                             |   | 1,140   |   | sf                    |   | $              | 22.00     |      | $         | 25,080              |      |   |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 25,080    |   |
| *****                   |   | Miscellaneous                                         |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   | high theming  areas                                   |   | 1       |   | ls                    |   | —         |      | $         | 1,168,000 |                |      |   |
|                    |   | fine dining  theme                                    |   | 1       |   | ls                    |   | —         |      | $         | 80,000    |                |      |   |
|                    |   | casual  dining theme                                  |   | 1       |   | ls                    |   | —         |      | $         | 78,000    |                |      |   |
|                    |   | facade  construction                                  |   | 1       |   | ls                    |   | —         |      | $         | 714,300   |                |      |   |
|                    |   | painted wall  murals                                  |   | allow   |   | —                |   | —         |      | $         | 15,000    |                |      |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 2,055,300 |   |
|                    |   | B & O  Tax                                        |   | 1       |   | ls                    |   | —         |      | $         | 81,642    |                |      |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 81,842    |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   |                                                  |   |    |   | CONTRACT 131  - TOTAL |   | $              | 4,838,508 |      |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      |                |      |
| CONTRACT 133, CARPETING |   |                                                  |   |    |   |                  |   |           |      |      |      |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      |                |      |
| 9680                    |   | Carpet                                                |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   | carpet -  material allowance                          |   | 2,517   |   | sy                    |   | $              | 25.00     |      | $         | 62,925              |      |   |   |
|                    |   | extra  materials per specification 3%                 |   | 81      |   | sy                    |   | $              | 25.00     |      | $         | 2,034               |      |   |   |
|                    |   | *carpet Instalation*                                  |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   | carpet @  office 109                                  |   | 14      |   | sy                    |   | $              | 4.50      |      | $         | 63                  |      |   |   |
|                    |   | carpet type  1                                        |   | 187     |   | sy                    |   | $              | 4.50      |      | $         | 842                 |      |   |   |
|                    |   | carpet type  2                                        |   | 1,552   |   | sy                    |   | $              | 4.50      |      | $         | 6,984               |      |   |   |
|                    |   | carpet type  3                                        |   | 64      |   | sy                    |   | $              | 4.50      |      | $         | 288                 |      |   |   |
|                    |   | carpet base                                           |   | 195     |   | lf                    |   | $              | 1.00      |      | $         | 195                 |      |   |   |
|                    |   | carpet @  showrm entry & showrm                   |   | 700     |   | sy                    |   | $              | 4.50      |      | $         | 3,150               |      |   |   |
|                    |   | broadloom  carpet @ guest rooms ($32/sy allowance)    |   | 5,650   |   | sy                    |   | $              | 35.00     |      | $         | 197,750             |      |   |   |
|                    |   | 4" ht.  carpet base w/ edge trim                 |   | 14,424  |   | lf                    |   | $              | 3.20      |      | $         | 46,157              |      |   |   |
|                    |   | tufted cut  pile carpet @ corridor ($25/sy allowance) |   | 1,203   |   | sy                    |   | $              | 28.00     |      | $         | 33,684              |      |   |   |
|                    |   | 4" ht.  carpet base w/ edge trim                 |   | 3,317   |   | lf                    |   | $              | 3.20      |      | $         | 10,614              |      |   |   |
|                    |   | carpet  Installation                                  |   | 6,853   |   | sy                    |   | $              | 4.50      |      | $         | 30,839              |      |   |   |
|                    |   | carpet base  Installation                             |   | 17,741  |   | lf                    |   | $              | 1.00      |      | $         | 17,741              |      |   |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 413,265   |   |
| 9681                    |   | Carpet Tiles                                          |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   | carpet tile  material allowance                       |   | 3,454   |   | sy                    |   | $              | 28.00     |      | $         | 96,712              |      |   |   |
|                    |   | Installation  - carpet at casino and cage             |   | 3,454   |   | sy                    |   | $              | 4.50      |      | $         | 15,543              |      |   |   |
|                    |   | extra  materials per specification 3%                 |   | 104     |   | sy                    |   | $              | 28.00     |      | $         | 2,901               |      |   |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 115,156   |   |
|                    |   | B & O  Tax                                        |   | 1       |   | ls                    |   | —         |      | $         | 9,092     |                |      |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      | $                   | 9,092     |   |
|                    |   |                                                  |   |    |   |                  |   |           |      |      |      |                |      |
|                    |   |                                                  |   |    |   | CONTRACT 133  - TOTAL |   | $              | 537,514   |      |

 

Page 18 of 23

----

 

 
| Wheeling Downs  Gaming & Entertainment Facility Expansion - Phase II  GMP Trade Contract Breakdowns |   | April 25,. 2002 |
|---------------------------------------------------------------------------------------------------------|--------|-----------------|

 
| **SPEC  SECT.**                                                |   | **DESCRIPTION**                                      |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |         | **TOTAL** |                | **CONTRACT  TOTAL** |            |
|----------------------------------------------------------------|--------|------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|--------------|-----------|---------------------|---------------------|-----------------|
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| CONTRACT 135 - ACCESS FLOORING                                 |   |                                                 |   |    |   |      |   |           |         |      |                |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 10270                                                          |   | Access  Flooring                                     |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | low profile lt wt conc filled steel pan access floor |   | 32,000  |   | sf        |   | $              | 7.50         |      | $                   |  240,000       |            | $ |  240,000 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | B & O Text                                       |   | 1       |   | ls        |   | —         |         | $         |  4,129         |                | $               |  4,129 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | CONTRACT 135 TOTAL                                   |   |    |   |      |   |           |         |      |                | $                   |  244,129   |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| CONTRACT 141  SITE DEVELOPMENT & UTILITIES   PHASE II |   |                                                 |   |    |   |      |   |           |         |      |                |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 11150                                                          |   | Parking  Control Equipment                           |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | precast wheel stops                                  |   | 30      |   | ea        |   | $              |  105.00 |      | $                   |  3,150         |            | $ |  3,150 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 1000                                                           |   | General Conditions/General  Requirements             |   | w/      |   | 5         | %      | —         |         | $         |  144,272       |                | $               |  144,272 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 2630                                                           |   | Site  Drainage                                       |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | storm piping & structures                        |   | 1       |   | ls        |   | —         |         | $         |  256,339       |                | $               |  256,339 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 2300                                                           |   | Site  Preparation/Earthwork                          |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | site prep, cut & fill to subgrade                |   | 1       |   | ls        |   | —         |         | $         |  377,975  |                |            |   |
|                                                           |   | misc removals (light poles & temp services)      |   | 1       |   | ls        |   | —         |         | $         | 20,184              |                |            |   |
|                                                           |   | erosion control                                      |   | 1       |   | ls        |   | —         |         | $         | 9,011               |                | $               |  407,170 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 2741                                                           |   | Paving &  Surfacing                              |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | asphalt paving w/ subbase                            |   | 1       |   | ls        |   |  —   |         | $         |  1,174,176     |                |            |   |
|                                                           |   | concrete sidewalks, curbs & subbase              |   | 1       |   | ls        |   | —         |         | $         | 126,944             |                | $               |  1,301,120 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 2821                                                           |   | Site  Improvements                                   |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | front entrance site feature                          |   | allow   |   | —    |   | —         |         | $         |  200,000       |                | $               |  200,000 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
| 2920                                                           |   | Landscaping                                          |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | trees (30 ea, topsoil & seed)                    |   | 1       |   | ls        |   | —         |         | $         |  209,222       |                | $               |  209,222 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | B & O Tax                                        |   | 1       |   | ls        |   | —         |         | $         |  43,381        |                | $               |  43,381 |   |
|                                                           |   |                                                 |   |    |   |      |   |           |         |      |                |                |            |
|                                                           |   | CONTRACT 141 TOTAL                                   |   |    |   |      |   |           |         |      |                | $                   |  2,564,654 |   |

 

Page 19 of 23

----

 
| Wheeling  Downs Gaming & Entertainment Facility Expansion - Phase II  GMP Trade Contract Breakdowns |   | April 25,  2002 |
|---------------------------------------------------------------------------------------------------------|--------|-----------------|

 
| **SPEC  SECT.** |   | **DESCRIPTION**                                       |   | **QTY** |   | **UNITS** |   | **UNIT  COST** |      | **TOTAL** |    | **CONTRACT  TOTAL** |      |
|-----------------|--------|-------------------------------------------------------|--------|---------|--------|-----------|--------|----------------|-----------|-----------|---------|---------------------|-----------|
|            |   |                                                  |   |    |   |      |   |           |      |      |    |                |      |
|            |   | CONTRACT 149  - HVAC                                  |   |    |   |      |   |           |      |      |    |                |      |
|            |   |                                                  |   |    |   |      |   |           |      |      |    |                |      |
| 15A100          |   | HVAC                                                  |   |    |   |      |   |           |      |      |    |                |      |
|            |   | HVAC General Requirements                             |   | 1       |   | ls        |   | —         |      | $         | 116,105 |                |      |   |
|            |   | Temporary Services                                    |   | 1       |   | ls        |   | —         |      | $         | 15,000  |                |      |   |
|            |   | Equipment Supports/Bases                              |   | 1       |   | ls        |   | —         |      | $         | 20,493  |                |      |   |
|            |   | Equipment Rental                                      |   | 1       |   | ls        |   | —         |      | $         | 64,800  |                |      |   |
|            |   | Central HVAC Equipment                                |   | 1       |   | ls        |   | —         |      | $         | 655,189 |                |      |   |
|            |   | Air Handling Units                                    |   | 1       |   | ls        |   | —         |      | $         | 827,450 |                |      |   |
|            |   | Terminal HVAC Equipment                               |   | 1       |   | ls        |   | —         |      | $         | 53,280  |                |      |   |
|            |   | Fans                                                  |   | 1       |   | ls        |   | —         |      | $         | 64,842  |                |      |   |
|            |   | Ductwork                                              |   | 1       |   | ls        |   | —         |      | $         | 675,719 |                |      |   |
|            |   | Ductwork  Accessories                                 |   | 1       |   | ls        |   | —         |      | $         | 17,139  |                |      |   |
|            |   | Air Outlets                                           |   | 1       |   | ls        |   | —         |      | $         | 69,674  |                |      |   |
|            |   | Piping/Valves/Fittings                                |   | 1       |   | ls        |   | —         |      | $         | 402,285 |                |      |   |
|            |   | HVAC  Insulation                                      |   | 1       |   | ls        |   | —         |      | $         | 184,996 |                |      |   |
|            |   | Temperature  Controls                                 |   | 1       |   | ls        |   | —         |      | $         | 281,100 |                |      |   |
|            |   | Adjusting and  Balancing                              |   | 1       |   | ls        |   | —         |      | $         | 31,653  |                |      |   |
|            |   | Electrical  Equipment                                 |   | 1       |   | ls        |   | —         |      | $         | 39,638  |                |      |   |
|            |   | reconciliation  with contractor                       |   | 1       |   | ls        |   | —         |      | $         | 200,000 |                |      |   |
|            |   | use (2)-400  ton chillers llo (3)-340 ton units       |   | 1       |   | ls        |   | —         |      | $         | (70,000 | )                   |      |   |
|            |   | use (2)-400  ton cooling towers llo (2)-340 ton units |   | 1       |   | ls        |   | —         |      | $         | 2,000   |                |      |   |
|            |   | reduce  gaming area ventilation requirements          |   | 1       |   | ls        |   | —         |      | $         | (88,000 | )                   |      |   |
|            |   | reduce  Gaming area ductwork 15%                      |   | 1       |   | ls        |   | —         |      | $         | (30,000 | )                   |      |   |
|            |   | add  (10)-lighting control modules                    |   |    |   |      |   |           |      | $         | 8,000   |                |      |   |
|            |   | Air Handling  Units                                   |   | 1       |   | ls        |   | —         |      | $         | 42,930  |                |      |   |
|            |   | Terminal  HVAC Equipment                              |   | 1       |   | ls        |   | —         |      | $         | 176,124 |                |      |   |
|            |   | Fans                                                  |   | 1       |   | ls        |   | —         |      | $         | 18,943  |                |      |   |
|            |   | Ductwork                                              |   | 1       |   | ls        |   | —         |      | $         | 101,239 |                |      |   |
|            |   | Ductwork  Accessories                                 |   | 1       |   | ls        |   | —         |      | $         | 62,896  |                |      |   |
|            |   | Air Outlets                                           |   | 1       |   | ls        |   | —         |      | $         | 18,938  |                |      |   |
|            |   | HVAC  Insulation                                      |   | 1       |   | ls        |   | —         |      | $         | 25,446  |                |      |   |
|            |   | Temperature  Controls                                 |   | 1       |   | ls        |   | —         |      | $         | 22,000  |                |      |   |
|            |   | Adjusting  and Balancing                              |   | 1       |   | ls        |   | —         |      | $         | 18,343  |                |      |   |
|            |   | delete  (2)-ventilation units                         |   | 1       |   | ls        |   | —         |      | $         | (98,000 | )                   |      |   |
|            |   | add (2)-ptac  units in corridor                       |   | 1       |   | ls        |   | —         |      | $         | 4,000   |                |      |   |
|            |   | add  (10)-ptac units for spares                       |   | 1       |   | ls        |   | —         |      | $         | 15,000  |                |      |   |
|            |   |                                                  |   |    |   |      |   |           |      |      |    | $                   | 3,949,222 |   |
|            |   | B & O  Tax                                        |   | 1       |   | ls        |   | —         |      | $         | 67,950  |                |      |   |
|            |   |                                                  |   |    |   |      |   |           |      |      |    | $                   | 67,950    |   |
|            |   |                                                  |   |    |   |      |   |           |      |      |    |                |      |
|            |   | CONTRACT 149  TOTAL                                   |   |    |   |      |   | $              | 4,017,172 |      |

 

Page 20 of 23

----

 

 
| Wheeling  Downs Gaming & Entertainment Facility Expansion - Phase II |   |           |
|--------------------------------------------------------------------------|--------|----------------|
| GMP Trade  Contract Breakdowns                                           |   | April 25, 2002 |

 
| **SPEC  SECT.**                |   | **DESCRIPTION**                                  |   | **QTY** |   | **UNITS**          |   | **UNIT  COST** |   | **TOTAL** |    | **CONTRACT  TOTAL** |      |
|--------------------------------|--------|--------------------------------------------------|--------|---------|--------|--------------------|--------|----------------|--------|-----------|---------|---------------------|-----------|
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
| CONTRACT  PLUMBING             |   |                                             |   |    |   |               |   |           |   |      |    |
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
| 158100                         |   | Plumbing                                         |   |    |   |               |   |           |   |      |    |                |      |
|                           |   | Plumbing  General Requirements                   |   | 1       |   | ls                 |   | —         |   | $         | 70,525  |                | -         |   |
|                           |   | Equipment  Supports/Base                         |   | 1       |   | ls                 |   | —         |   | $         | 1,400   |                | +         |   |
|                           |   | Plumbing  Allowances                             |   | 1       |   | ls                 |   | —         |   | $         | 25,000  |                | -         |   |
|                           |   | Central  Plumbing Equipment                      |   | 1       |   | ls                 |   | —         |   | $         | 42,405  |                | +         |   |
|                           |   | Plumbing  Equipment                              |   | 1       |   | ls                 |   | —         |   | $         | 44,323  |                | +         |   |
|                           |   | Fixtures                                         |   | 1       |   | ls                 |   | —         |   | $         | 199,752 |                | +         |   |
|                           |   | H-C-R  Piping/Valves/Fittings                    |   | 1       |   | ls                 |   | —         |   | $         | 135,732 |                | +         |   |
|                           |   | Sen  Waste/Vent Piping                           |   | 1       |   | ls                 |   | —         |   | $         | 215,966 |                | +         |   |
|                           |   | Storm Water  Piping                              |   | 1       |   | ls                 |   | —         |   | $         | 266,758 |                | +         |   |
|                           |   | Natural Gas  Piping                              |   | 1       |   | ls                 |   | —         |   | $         | 37,012  |                | +         |   |
|                           |   | Plumbing  Insulation                             |   | 1       |   | ls                 |   | —         |   | $         | 85,696  |                | +         |   |
|                           |   | add battery  operated flush valves & faucets |   | 1       |   | ls                 |   | —         |   | $         | 5,000   |                | +         |   |
|                           |   | delete  Showroom Bar                             |   | 1       |   | ls                 |   | —         |   | $         | (13,000 | )                   | +         |   |
|                           |   | delete  (1)-8” backflow preventer           |   | 1       |   | ls                 |   | —         |   | $         | (13,000 | )                   | +         |   |
|                           |   | Cut/Patch                                        |   | 1       |   | ls                 |   | —         |   | $         | 13,320  |                | +         |   |
|                           |   | Central  Plumbing Equipment                      |   | 1       |   | ls                 |   | —         |   | $         | 18,366  |                | +         |   |
|                           |   | Fixtures                                         |   | 1       |   | ls                 |   | —         |   | $         | 314,530 |                | +         |   |
|                           |   | Fixture  Accessories                             |   | 1       |   | ls                 |   | —         |   | $         | 10,559  |                | +         |   |
|                           |   | H-C-R  Piping/Valves/Fittings                    |   | 1       |   | ls                 |   | —         |   | $         | 47,627  |                | -         |   |
|                           |   | SanWaste/Vent  Piping                            |   | 1       |   | ls                 |   | —         |   | $         | 67,255  |                | +         |   |
|                           |   | Storm Water  Piping                              |   | 1       |   | ls                 |   | —         |   | $         | 18,107  |                | +         |   |
|                           |   | Plumbing  Insulation                             |   | 1       |   | ls                 |   | —         |   | $         | 24,684  |                | +         |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    | $                   | 1,618,017 |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
|                           |   | B & O  Tax                                   |   | 1       |   | ls                 |   | —         |   | $         | 27,839  |                |      |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    | $                   | 27,839    |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
|                           |   |                                             |   |    |   | CONTRACT 151 TOTAL |   |           | $      | 1,645,856 |    |
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
| CONTRACT 153 - FIRE PROTECTION |   |                                             |   |    |   |               |   |           |   |      |    |
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
| 158300                         |   | Fire  Protection                                 |   |    |   |               |   |           |   |      |    |                |      |
|                           |   | FP General  requirements                         |   | 1       |   | ls                 |   | —         |   | $         | 17,000  |                |      |   |
|                           |   | Equipment                                        |   | 1       |   | ls                 |   | —         |   | $         | 322,470 |                |      |   |
|                           |   | Fire Pump                                        |   | 1       |   | ls                 |   | —         |   | $         | 75,334  |                |      |   |
|                           |   | Piping/Valves/Fittings                           |   | 1       |   | ls                 |   | —         |   | $         | 40,415  |                |      |   |
|                           |   | Standpipe  System                                |   | 1       |   | ls                 |   | —         |   | $         | 28,500  |                |      |   |
|                           |   | FP  allowances                                   |   |    |   |               |   |           |   | $         | 51,200  |                |      |   |
|                           |   | delete FM  200 systems                           |   |    |   |               |   |           |   | $         | (50,000 | )                   |      |   |
|                           |   | Fire  Protection Equipment                       |   | 1       |   | ls                 |   | —         |   | $         | 108,368 |                |      |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    | $                   | 593,287   |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
|                           |   | B & O Tax                                    |   | 1       |   | ls                 |   | —         |   | $         | 10,208  |                |      |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    | $                   | 10,208    |   |
|                           |   |                                             |   |    |   |               |   |           |   |      |    |                |      |
|                           |   |                                             |   |    |   | CONTRACT 153 TOTAL |   |           |   | $         | 603,495 |                |

 

Page 21 of 23

----

 
| **SPEC  SECT.**                                    |   | **DESCRIPTION**                                         |   | **QTY** |   | **UNITS**          |   | **UNIT  COST** |   | **TOTAL** |      | **CONTRACT  TOTAL** |      |
|----------------------------------------------------|--------|---------------------------------------------------------|--------|---------|--------|--------------------|--------|----------------|--------|-----------|-----------|---------------------|-----------|
|                                               |   |                                                    |   |    |   |               |   |           |   |      |      |                |      |
| CONTRACT 155  = ELECTRICAL & FIRE ALARM SYSTEM |   |                                                    |   |    |   |               |   |           |   |      |      |
|                                               |   |                                                    |   |    |   |               |   |           |   |      |      |                |      |
| 16000                                              |   | construction temporary power & lighting             |   | 1       |   | ls                 |   | —         |   | $         | 35,900    |                |      |   |
|                                               |   | high voltage  distribution system                       |   | 1       |   | ls                 |   | —         |   | $         | 166,700   |                |      |   |
|                                               |   | building  power distribution system                     |   | 1       |   | ls                 |   | —         |   | $         | 694,300   |                |      |   |
|                                               |   | building  steel grounding system                        |   | 1       |   | ls                 |   | —         |   | $         | 28,800    |                |      |   |
|                                               |   | emergency  generator                                    |   | 1       |   | ls                 |   | —         |   | $         | 274,600   |                |      |   |
|                                               |   | fuel oil  storage tank, pumps, & accessories        |   | 1       |   | ls                 |   | —         |   | $         | 44,400    |                |      |   |
|                                               |   | uninterruptible  power supplies                         |   | 1       |   | ls                 |   | —         |   | $         | 95,700    |                |      |   |
|                                               |   | lighting  fixtures & lamps (installed)              |   | 1       |   | ls                 |   | —         |   | $         | 466,100   |                |      |   |
|                                               |   | lighting  branch circuitry                              |   | 1       |   | ls                 |   | —         |   | $         | 238,900   |                |      |   |
|                                               |   | power branch  circuitry (building)                      |   | 1       |   | ls                 |   | —         |   | $         | 76,700    |                |      |   |
|                                               |   | kitchens /  bars / pump house / loading - wiring        |   | allow   |   | —             |   | —         |   | $         | 75,000    |                |      |   |
|                                               |   | mechanical  equipment connections                       |   | 1       |   | ls                 |   | —         |   | $         | 138,600   |                |      |   |
|                                               |   | fire alarm  & detection system                      |   | 1       |   | ls                 |   | —         |   | $         | 133,800   |                |      |   |
|                                               |   | slot machine  power wiring                              |   | 1       |   | ls                 |   | —         |   | $         | 105,200   |                |      |   |
|                                               |   | computer  L.A.N. (conduit stub-outs only)               |   | 1       |   | ls                 |   | —         |   | $         | 3,400     |                |      |   |
|                                               |   | cable tray  system                                      |   | 1       |   | ls                 |   | —         |   | $         | 16,000    |                |      |   |
|                                               |   | telephone  system (conduit stub-outs only)              |   | 1       |   | ls                 |   | —         |   | $         | 4,000     |                |      |   |
|                                               |   | television  system (conduit stub-outs only)             |   | 1       |   | ls                 |   | —         |   | $         | 5,400     |                |      |   |
|                                               |   | security/lighting  support grid (gaming area only) |   | 1       |   | ls                 |   | —         |   | $         | 36,800    |                |      |   |
|                                               |   | showroom  fitout                                        |   |    |   |               |   | —         |   | $         | 160,600   |                |      |   |
|                                               |   | meeting room  fitout                                    |   | 1       |   | ls                 |   | —         |   | $         | 117,700   |                |      |   |
|                                               |   | construction  temporary power & lighting            |   | 1       |   | ls                 |   | —         |   | $         | 14,500    |                |      |   |
|                                               |   | building  power distribution system                     |   | 1       |   | ls                 |   | —         |   | $         | 115,200   |                |      |   |
|                                               |   | lighting  branch circuitry                              |   | 1       |   | ls                 |   | —         |   | $         | 245,000   |                |      |   |
|                                               |   | power branch  circuitry (building)                      |   | 1       |   | ls                 |   | —         |   | $         | 119,300   |                |      |   |
|                                               |   | mechanical  equipment connections                       |   | 1       |   | ls                 |   | —         |   | $         | 82,700    |                |      |   |
|                                               |   | fire alarm  & detection system                      |   | 1       |   | ls                 |   | —         |   | $         | 129,000   |                |      |   |
|                                               |   | telephone  system (conduit stub-outs only)              |   | 1       |   | ls                 |   | —         |   | $         | 26,100    |                |      |   |
|                                               |   | television  system (conduit stub-outs only)             |   | 1       |   | ls                 |   | —         |   | $         | 21,500    |                |      |   |
| 2582                                               |   | Utilities                                               |   |    |   |               |   |           |   |      |      |                |      |
|                                               |   | power  company service charges                          |   | none    |   | —             |   | —         |   | $         | 0         |                |      |   |
|                                               |   | hv  electrical service - existing pole to HV swgr.      |   | 1       |   | ls                 |   | —         |   | $         | 56,900    |                |      |   |
|                                               |   | site  lighting (roadway, parking & walkway)         |   | 1       |   | ls                 |   | —         |   | $         | 261,700   |                |      |   |
|                                               |   | site  lighting (walkway & landscaping))             |   | 1       |   | ls                 |   | —         |   | $         | 67,600    |                |      |   |
|                                               |   | communications  duct bank                               |   | none    |   | —             |   | —         |   | $         | 0         |                |      |   |
|                                               |   | light pole  bases, trenching for electrical conduit     |   | 1       |   | ls                 |   | —         |   | $         | 125,385   |                |      |   |
|                                               |   |                                                    |   |    |   |               |   |           |   |      |      | $                   | 4,183,485 |   |
|                                               |   |                                                    |   |    |   |               |   |           |   |      |      |                |      |
|                                               |   | B & O  Tax                                          |   | 1       |   | ls                 |   | —         |   | $         | 71,971    |                |      |   |
|                                               |   |                                                    |   |    |   |               |   |           |   |      |      | $                   | 71,971    |   |
|                                               |   |                                                    |   |    |   |               |   |           |   |      |      |                |      |
|                                               |   |                                                    |   |    |   | CONTRACT 155 TOTAL |   |           |   | $         | 4,255,456 |                |

 

Page 22 of 23

----

 
| **SPEC  SECT.** |       | **DESCRIPTION**                           |       | **QTY** |       | **UNITS**                  |       | **UNIT  COST** |       | **TOTAL** |       | **CONTRACT  TOTAL** | ** ** |
|-----------------|------------|-------------------------------------------|------------|---------|------------|----------------------------|------------|----------------|------------|-----------|------------|---------------------|------------|
|            |       |                                      | ** ** |    | ** ** |                       | ** ** |           | ** ** |      | ** ** |                | ** ** |
| ALLOWANCES      | ** ** |                                      | ** ** |    | ** ** |                       | ** ** |           | ** ** |      | ** ** |
| 1020            |       | Allowances                                | ** ** |    | ** ** |                       | ** ** |           | ** ** |      | ** ** |                | ** ** |
|            |       | Computer  & Security Room Renovations | ** ** | allow   |       | —                     |       | —         | ** ** | $         | 100,000    | ** **          |       | ** ** |
|            |       | Administration  Fit-Out Allowance         |       | 8,200   |       | sf                         |       | $              | 25.00      |      | $          | 205,000             |       |   |   |
|            |       |                                      |       |    |       |                       |       |           |       |      |       | $                   | 305,000    |   |
|            |       |                                      |       |    |       |                       |       |           |       |      |       |                |       |
|            |       | B & O Tax                             |       | 1       |       | ls                         |       | —         |       | $         | 5,250      |                |       |   |
|            |       |                                      |       |    |       |                       |       |           |       |      |       | $                   | 5,250      |   |
|            |       |                                      |       |    |       |                       |       |           |       |      |       |                |       |
|            |       |                                      |       |    |       | ALLOWANCES TOTAL           |       |           |       | $         | 310,250    |                |
|            |       |                                      |       |    |       |                       |       |           |       |      |       |                |       |
|            |       |                                      |       |    |       |                       |       |           |       | SUBTOTAL  |       | $                   | 34,819,561 |   |
|            |       |                                      |       |    |       |                       |       |           |       |      |       |                |       |
|            |       |                                      |       |    |       | SUBTOTAL CONSTRUCTION COST |       | $              | 34,819,561 |      |
|                 |            |                                           |            |         |            |                            |            |                |            |           |            |                     |            |  |  |  |

 

Page 23 of 23

----

 

 
| Fire Protection GMP Estimate |   |   |   | WHEELING DOWNS  Gaming and Entertainment Facility |
|------------------------------|--------|--------|--------|---------------------------------------------------|

 
| **Description**                                        |   | **Quantity** |   | **Unit Cost**   |   | **Totals** |   |
|--------------------------------------------------------|--------|--------------|--------|-----------------|--------|------------|--------|
| 15450 FIRE PROTECTION                                  |   |         |   |            |   |       |   |
| CASINO                                                 |   |         |   |            |   |       |   |
| *15452 FP  General Conditions*                         |   |         |   |            |   |       |   |
| FP general conditions                                  |   | 1 lsum       |   | 17,000.00/lsum  |   | 17,000     |   |
| *FP General  Conditions*                               |   |         |   |            |   | 17,000     |   |
| *15466 FP  Allowances*                                 |   |         |   |            |   |       |   |
| fire supression system, FM 200                         |   | 6,400 cuft   |   | 7.50 /cuft      |   | 48,000     |   |
| fire supression system, FM 200  testing                |   | 6,400 cuft   |   | 0.50 /cuft      |   | 3,200      |   |
| *FP Allowances*                                        |   |         |   |            |   | 51,200     |   |
| *15468 FP  Equipment*                                  |   |         |   |            |   |       |   |
| dry system air compressor                              |   | 2 ea         |   | 3,823.39 /ea    |   | 7,647      |   |
| fire dept connection                                   |   | 4 ea         |   | 4,365.71 /ea    |   | 17,463     |   |
| fire bose cabinet                                      |   | 22 ea        |   | 743.23 /ea      |   | 16,351     |   |
| sprinkler heads                                        |   | 1,621 ea     |   | 154.32/ea       |   | 281,009    |   |
| *FP Equipment*                                         |   |         |   |            |   | 322,470    |   |
| *15469 Fire  Pump*                                     |   |         |   |            |   |       |   |
| Fire pump, electric, 1000 gpm @  70 psig w/jp & tr |   | 1 ea         |   | 75,333.92 /ea   |   | 75,334     |   |
| *Fire Pump*                                            |   |         |   |            |   | 75,334     |   |
| *15470 Sprklr  Piping/Valve/Figs*                      |   |         |   |            |   |       |   |
| carbon steel welded elbows,  6"                   |   | 16 ea        |   | 356.06 /ea      |   | 5,697      |   |
| carbon steel welded elbows,  8"                   |   | 4 ea         |   | 470.66 /ea      |   | 1,883      |   |
| carbon steel welded pipe,  6"                     |   | 1,000 lnft   |   | 29.95 /lnft     |   | 29,951     |   |
| carbon steel welded pipe,  8"                     |   | 80 lnft      |   | 36.06 /inft     |   | 2,884      |   |
| *Sprklr  Piping/Value/Figs*                            |   |         |   |            |   | 40,415     |   |
| *15471  Standpipe System*                              |   |         |   |            |   |       |   |
| standpipes with piping, etc                            |   | 3 ea         |   | 9,500.00 /ea    |   | 28,500     |   |
| *Standpipe  System*                                    |   |         |   |            |   | 28,500     |   |
| *15499  Proposed Cost Adjstments*                      |   |         |   |            |   |       |   |
| FM 200 systems                                         |   | -1 lsum      |   | 50,000.00 /lsum |   | (50,000    | )      |
| *Proposed Cost  Adjustments*                           |   |         |   |            |   | (50,000    | )      |
| CASINO                                                 |   |         |   |            |   | 484,919    |   |
| HOTEL                                                  |   |         |   |            |   |       |   |
| *15468 FP  Equipment*                                  |   |         |   |            |   |       |   |
| fire hose cabinent                                     |   | 15 ea        |   | 743.23 /ea      |   | 11,148     |   |
| sprinkler heads                                        |   | 630 ea       |   | 154.32 /ea      |   | 97,219     |   |
| *FP Equipment*                                         |   |         |   |            |   | 108,368    |   |
| HOTEL                                                  |   |         |   |            |   | 108,368    |   |
| fire  protection                                       |   |         |   |            |   | 593,286    |   |

 

1

----

 
| Plumbing GMP Estimate |   |   |   | WHEELING DOWNS  Gaming and Entertainment Facility |
|-----------------------|--------|--------|--------|---------------------------------------------------|

 
| **Description**                                             |   | **Quantity** |   | **Unit Cost**   |   | **Totals** |   |
|-------------------------------------------------------------|--------|--------------|--------|-----------------|--------|------------|--------|
| 15000 PLUMBING                                              |   |         |   |            |   |       |   |
| CASINO                                                      |   |         |   |            |   |       |   |
| *15010 Plbg  General Conditions*                            |   |         |   |            |   |       |   |
| Plbg general conditions                                     |   | 1 lsum       |   | 15,000.00 /lsum |   | 15,000     |   |
| bonds/insurance                                             |   | 1 lsum       |   | 8,000.00 /lsum  |   | 8,000      |   |
| coordination drawings                                       |   | 1 lsum       |   | 5,000.00 /lsum  |   | 5,000      |   |
| plbg equip/systems  identification                          |   | 1 lsum       |   | 2,500.00 /lsum  |   | 2,500      |   |
| plbg permits/fees                                           |   | 1 lsum       |   | 2,500.00 /lsum  |   | 2,500      |   |
| project manager                                             |   | 35 md        |   | 428.93 /md      |   | 15,012     |   |
| supervision                                                 |   | 35 md        |   | 428.93 /md      |   | 15,012     |   |
| traller/telephone                                           |   | 1 lsum       |   | 7,500.00 /lsum  |   | 7,500      |   |
| *Plbg General  Conditions*                                  |   |         |   |            |   | *70,525*   |   |
| *15060  Equipment Supports/Base*                            |   |         |   |            |   |       |   |
| housekeeping pads, interior                                 |   | 200 sqft     |   | 7.00 /sqft      |   | 1,400      |   |
| *Equipment  Supports/Base*                                  |   |         |   |            |   | *1,400*    |   |
| *15080  Plumbing Allowances*                                |   |         |   |            |   |       |   |
| gas service, new (allow)                                    |   | 1 lsum       |   | 25,000.00 /lsum |   | 25,000     |   |
| *Plumbing  Allowances*                                      |   |         |   |            |   | *25,000*   |   |
| *15100 Central  Plumbing Equip*                             |   |         |   |            |   |       |   |
| booster pump system, duplex,  125 gpm, w/tank & access. |   | 1 ea         |   | 16,214.70 /ea   |   | 16,215     |   |
| circulating pump                                            |   | 7 ea         |   | 547.46 /ea      |   | 3,832      |   |
| hot water generator, gas fired,  AO Smith HW399             |   | 2 ea         |   | 6,748.40 /ea    |   | 13,497     |   |
| hot water storage tank, AO Smith  HD4B-900                  |   | 1 ea         |   | 8,861.16 /ea    |   | 8,861      |   |
| *Central  Plumbing Equip*                                   |   |         |   |            |   | *42,405*   |   |
| *15120  Plumbing Equipment*                                 |   |         |   |            |   |       |   |
| backflow preventer, rpz,  1-1/2"                       |   | 3 ea         |   | 655.64 /ea      |   | 1,967      |   |
| backflow preventer, rpz,  2"                           |   | 1 ea         |   | 789.31 /ea      |   | 789        |   |
| backflow preventer, rpz,  3"                           |   | 2 ea         |   | 2,001.18 /ea    |   | 4,002      |   |
| backflow preventer, rpz,  8"                           |   | 2 ea         |   | 13,389.55 /ea   |   | 26,779     |   |
| gas shutoff, master control  station                        |   | 1  ea   |   | 1,386.14 /ea    |   | 1,386      |   |
| grease interceptor, concrete                                |   | 1 ea         |   | 3,506.78 /ea    |   | 3,507      |   |
| oil interceptor                                             |   | 3 ea         |   | 1,198.39 /ea    |   | 3,595      |   |
| sump pump, submersible                                      |   | 3 ea         |   | 491.96 /ea      |   | 1,476      |   |
| sump pump, basin                                            |   | 3 ea         |   | 273.73 /ea      |   | 821        |   |
| *Plumbing  Equipment*                                       |   |         |   |            |   | *44,323*   |   |
| *15140  Fixtures*                                           |   |         |   |            |   |       |   |
| food service equipment  connection                          |   | 152 ea       |   | 218.23 /ea      |   | 33,171     |   |
| floor drain, 3"                                        |   | 93 ea        |   | 135.53 /ea      |   | 12,604     |   |
| floor drain, trench                                         |   | 20 lnft      |   | 75.20 /ea       |   | 1,504      |   |
| floor sink                                                  |   | 52 ea        |   | 251.30 /ea      |   | 13,068     |   |
| hose blbb w/vacuum breaker                                  |   | 10 ea        |   | 96.68 /ea       |   | 967        |   |
| lavatory, countertop                                        |   | 47 ea        |   | 354.30 /ea      |   | 16,652     |   |
| mop basin                                                   |   | 4 ea         |   | 492.16 /ea      |   | 1,969      |   |
| roof drain                                                  |   | 71 ea        |   | 246.66 /ea      |   | 17,513     |   |
| shower, wall mid                                            |   | 2 ea         |   | 628.58 /ea      |   | 1,257      |   |
| sink, countertop, single, st.  stl.                         |   | 1 ea         |   | 434.33 /ea      |   | 434        |   |
| urinal, wall hung                                           |   | 22 ea        |   | 524.26 /ea      |   | 11,534     |   |
| water closet, wall hung                                     |   | 51 ea        |   | 552.01 /ea      |   | 28,153     |   |
| rough-in, water closet                                      |   | 51 ea        |   | 328.75 /ea      |   | 16,766     |   |
| rough-in, lavatory                                          |   | 47 ea        |   | 317.65 /ea      |   | 14,930     |   |
| rough-in, urinal                                            |   | 22 ea        |   | 325.98 /ea      |   | 7,172      |   |
| rough-in-sink                                               |   | 1 ea         |   | 412.33 /ea      |   | 412        |   |

 

1

----

 
| **Description**                   |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|-----------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15140  Fixtures*                 |   |         |   |          |   |       |   |
| rough-in, mop basin               |   | 4 ea         |   | 546.63 /ea    |   | 2,187      |   |
| rough-in, shower                  |   | 2 ea         |   | 395.68 /ea    |   | 791        |   |
| rough-in, floor drain             |   | 145 ea       |   | 128.75 /ea    |   | 18,669     |   |
| *Fixtures*                        |   |         |   |          |   | *199,752*  |   |
| *15200 H-C-R  Piping/Valves/Ftgs* |   |         |   |          |   |       |   |
| copper pipe, 1/2"            |   | 910 lnft     |   | 2.54 /lnft    |   | 2,307      |   |
| copper pipe, 3/4"            |   | 3,210 lnft   |   | 2.76 /lnft    |   | 8,850      |   |
| copper pipe, 1"              |   | 1,610 lnft   |   | 3.73 /lnft    |   | 6,008      |   |
| copper pipe, 1-1/4"          |   | 1,000 lnft   |   | 4.07 /lnft    |   | 4,065      |   |
| copper pipe, 1-1/2"          |   | 1,450 lnft   |   | 4.38 /lnft    |   | 6,344      |   |
| copper pipe, 2"              |   | 1,160 lnft   |   | 5.69 /lnft    |   | 6,600      |   |
| copper pipe, 2-1/2"          |   | 320 lnft     |   | 8.15 /lnft    |   | 2,606      |   |
| copper pipe, 3"              |   | 580 lnft     |   | 10.24 /lnft   |   | 5,939      |   |
| copper pipe, 4"              |   | 270 lnft     |   | 14.73 /lnft   |   | 3,977      |   |
| copper elbow 1/2"            |   | 119 ea       |   | 14.47 /ea     |   | 1,721      |   |
| copper elbow 3/4"            |   | 438 ea       |   | 19.17 /ea     |   | 8,398      |   |
| copper elbow 1"              |   | 170 ea       |   | 22.79 /ea     |   | 3,874      |   |
| copper elbow 1-1/4"          |   | 127 ea       |   | 26.02 /ea     |   | 3,305      |   |
| copper elbow 1-1/2"          |   | 156 ea       |   | 27.73 /ea     |   | 4,326      |   |
| copper elbow 2"              |   | 112 ea       |   | 33.52 /ea     |   | 3,755      |   |
| copper elbow 2-1/2"          |   | 13 ea        |   | 54.58 /ea     |   | 709        |   |
| copper elbow 3"              |   | 37 ea        |   | 66.58 /ea     |   | 2,464      |   |
| copper elbow 4"              |   | 23 ea        |   | 130.47 /ea    |   | 3,001      |   |
| copper tee 1/2"              |   | 29 ea        |   | 19.59 /ea     |   | 568        |   |
| copper tee 3/4"              |   | 108 ea       |   | 24.81 /ea     |   | 2,680      |   |
| copper tee 1"                |   | 85 ea        |   | 31.19 /ea     |   | 2,713      |   |
| copper tee 1-1/4"            |   | 46 ea        |   | 36.34 /ea     |   | 1,672      |   |
| copper tee 1-1/2"            |   | 58 ea        |   | 39.54 /ea     |   | 2,294      |   |
| copper tee 2"                |   | 106 ea       |   | 46.99 /ea     |   | 4,981      |   |
| copper tee 2-1/2"            |   | 18 ea        |   | 82.88 /ea     |   | 1,492      |   |
| copper tee 3"                |   | 6 ea         |   | 103.19 /ea    |   | 619        |   |
| copper coupling 1/2"         |   | 46 ea        |   | 14.52 /ea     |   | 661        |   |
| copper coupling 3/4"         |   | 148 ea       |   | 19.27 /ea     |   | 2,853      |   |
| copper coupling 1"           |   | 81 ea        |   | 22.84 /ea     |   | 1,839      |   |
| copper coupling 1-1/4"       |   | 50 ea        |   | 26.30 /ea     |   | 1,315      |   |
| copper coupling 1-1/2"       |   | 73 ea        |   | 27.84 /ea     |   | 2,019      |   |
| copper coupling 2"           |   | 58 ea        |   | 32.68 /ea     |   | 1,896      |   |
| copper coupling 2-1/2"       |   | 16 ea        |   | 51.60 /ea     |   | 826        |   |
| copper coupling 3"           |   | 29 ea        |   | 62.15 /ea     |   | 1,802      |   |
| copper coupling 4"           |   | 14 ea        |   | 87.95 /ea     |   | 1,187      |   |
| hanger, 1/2"                 |   | 91 ea        |   | 3.33 /ea      |   | 303        |   |
| hanger, 3/4"                 |   | 296 ea       |   | 3.33 /ea      |   | 986        |   |
| hanger, 1"                   |   | 161 ea       |   | 3.33 /ea      |   | 536        |   |
| hanger, 1-1/4"               |   | 100 ea       |   | 3.33 /ea      |   | 333        |   |
| hanger, 1-1/2"               |   | 145 ea       |   | 4.44 /ea      |   | 644        |   |
| hanger, 2"                   |   | 116 ea       |   | 4.44 /ea      |   | 515        |   |
| hanger, 2-1/2"               |   | 32 ea        |   | 4.44 /ea      |   | 142        |   |
| hanger, 3"                   |   | 58 ea        |   | 4.44 /ea      |   | 258        |   |
| hanger, 4"                   |   | 27 ea        |   | 5.55 /ea      |   | 150        |   |
| valve, ball, 1/2"            |   | 27 ea        |   | 22.26 /ea     |   | 601        |   |
| valve, ball, 3/4"            |   | 120 ea       |   | 32.32 /ea     |   | 3,879      |   |
| valve, ball, 1"              |   | 26 ea        |   | 39.55 /ea     |   | 1,028      |   |

 

2

----

 
| **Description**                       |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|---------------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15200 H-C-R  Piping/valves/Ftgs*     |   |         |   |          |   |       |   |
| valve, ball, 1-1/4"              |   | 32 ea        |   | 53.58 /ea     |   | 1,715      |   |
| valve, ball, 1-1/2"              |   | 32 ea        |   | 63.37 /ea     |   | 2,028      |   |
| valve, ball, 2"                  |   | 19 ea        |   | 76.52 /ea     |   | 1,454      |   |
| valve, 2-1/2"                    |   | 4 ea         |   | 256.84 /ea    |   | 1,027      |   |
| valve, 3"                        |   | 3 ea         |   | 333.64 /ea    |   | 1,001      |   |
| valve, 4"                        |   | 3 ea         |   | 132.47 /ea    |   | 397        |   |
| carbon steel welded pipe,  10"   |   | 90 lnft      |   | 34.10 /lnft   |   | 3,069      |   |
| carbon steel welded elbows,  10" |   | 11 ea        |   | 433.64 /ea    |   | 4,770      |   |
| carbon steel welded tees  10"    |   | 2 ea         |   | 616.50 /ea    |   | 1,233      |   |
| *H-C-R  Piping/Valves/Ftgs*           |   |         |   |          |   | *135,732*  |   |
| *15240 San  Waste/Vent Piping*        |   |         |   |          |   |       |   |
| excavate/backfill                     |   | 1,100 lnft   |   | 13.00 /lnft   |   | 14,300     |   |
| No-Hub Pipe 1-1/2"               |   | 25 lnft      |   | 7.99 /lnft    |   | 200        |   |
| No-Hub Pipe 2"                   |   | 440 lnft     |   | 8.44 /lnft    |   | 3,712      |   |
| No-Hub Pipe 3"                   |   | 420 lnft     |   | 11.09 /lnft   |   | 4,660      |   |
| No-Hub Pipe 4"                   |   | 3,230 lnft   |   | 14.60 /lnft   |   | 47,150     |   |
| No-Hub Pipe 6"                   |   | 280 lnft     |   | 22.52 /lnft   |   | 6,305      |   |
| No-Hub Coup  1 1/2"         |   | 21 each      |   | 6.59 /each    |   | 138        |   |
| No-Hub Coup 2"                   |   | 199 each     |   | 6.59 /each    |   | 1,312      |   |
| No-Hub Coup 3"                   |   | 97 each      |   | 7.85 /each    |   | 761        |   |
| No-Hub Coup 4"                   |   | 1,650 each   |   | 9.35 /each    |   | 15,421     |   |
| No-Hub Coup 6"                   |   | 59 each      |   | 23.83 /each   |   | 1,406      |   |
| No-Hub 1/4 Bend 1 1/2"           |   | 4 each       |   | 22.49 /each   |   | 90         |   |
| No-Hub 1/4 Bend 2"               |   | 54 each      |   | 25.76 /each   |   | 1,391      |   |
| No-Hub 1/4 Bend 3"               |   | 12 each      |   | 34.34 /each   |   | 412        |   |
| No-Hub 1/4 Bend 4"               |   | 112 each     |   | 53.02 /each   |   | 5,938      |   |
| No-Hub 1/4 Bend 6"               |   | 11 each      |   | 89.13 /each   |   | 980        |   |
| No-Hub 1/8 Bend 1 1/2"           |   | 5 each       |   | 19.60 /each   |   | 98         |   |
| No-Hub 1/8 Bend 2"               |   | 41 each      |   | 20.71 /each   |   | 849        |   |
| No-Hub 1/8 Bend 3"               |   | 10 each      |   | 25.30 /each   |   | 253        |   |
| No-Hub 1/8 Bend 4"               |   | 257 each     |   | 33.34 /each   |   | 8,568      |   |
| No-Hub 1/8 Bend 6"               |   | 4 each       |   | 56.77 /each   |   | 227        |   |
| No-Hub Comb Wye 2"               |   | 8 each       |   | 27.76 /each   |   | 222        |   |
| No-Hub Comb Wye 3"               |   | 18 each      |   | 41.84 /each   |   | 753        |   |
| No-Hub Comb Wye 4"               |   | 314 each     |   | 63.39 /each   |   | 19,905     |   |
| No-Hub Comb Wye 6"               |   | 10 each      |   | 124.23 /each  |   | 1,242      |   |
| Sgl Hub Pipe 3"                  |   | 80 lnft      |   | 12.14 /lnft   |   | 971        |   |
| Sgl Hub Pipe 4"                  |   | 480 lnft     |   | 15.64 /lnft   |   | 7,509      |   |
| Sgl Hub Pipe 6"                  |   | 540 lnft     |   | 22.52 /lnft   |   | 12,159     |   |
| Sng Hub 1/4 bend 3"              |   | 11 each      |   | 33.92 /each   |   | 373        |   |
| Sng Hub 1/4 bend 4"              |   | 19 each      |   | 48.16 /each   |   | 915        |   |
| Sng Hub 1/4 bend 6"              |   | 10 each      |   | 72.86 /each   |   | 729        |   |
| Sng Hub wye 3"                   |   | 7 each       |   | 65.98 /each   |   | 462        |   |
| Sng Hub wye 4"                   |   | 13 each      |   | 88.87 /each   |   | 1,155      |   |
| Sng Hub wye 6"                   |   | 15 each      |   | 159.16 /each  |   | 2,387      |   |
| Sng Hub 1/8 Bend 3"              |   | 8 each       |   | 37.19 /each   |   | 298        |   |
| Sng Hub 1/8 Bend 4"              |   | 19 each      |   | 42.90 /each   |   | 815        |   |
| Sng Hub 1/8 Bend 6"              |   | 10 each      |   | 62.79 /each   |   | 628        |   |
| copper pipe, 1-1/2"              |   | 460 lnft     |   | 4.38 /lnft    |   | 2,013      |   |
| copper pipe, 2"                  |   | 1,730 lnft   |   | 5.69 /lnft    |   | 9,843      |   |
| copper pipe, 3"                  |   | 690 lnft     |   | 10.24 /lnft   |   | 7,066      |   |
| copper pipe, 4"                  |   | 185 lnft     |   | 14.73 /lnft   |   | 2,725      |   |

 

3

----

 
| **Description**                     |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|-------------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15240 San  Waste/Vent Piping*      |   |         |   |          |   |       |   |
| copper elbow 1-1/2"            |   | 65 ea        |   | 27.73 /ea     |   | 1,803      |   |
| copper elbow 2"                |   | 209 ea       |   | 33.52 /ea     |   | 7,006      |   |
| copper elbow 3"                |   | 74 ea        |   | 66.58 /ea     |   | 4,927      |   |
| copper elbow 4"                |   | 9 ea         |   | 100.29 /ea    |   | 903        |   |
| copper tee 1-1/2"              |   | 33 ea        |   | 39.54 /ea     |   | 1,305      |   |
| copper tee 2"                  |   | 93 ea        |   | 46.99 /ea     |   | 4,370      |   |
| copper tee 3"                  |   | 81 ea        |   | 103.19 /ea    |   | 8,358      |   |
| copper tee 4"                  |   | 6 ea         |   | 158.51 /ea    |   | 951        |   |
| *San  Waste/Vent Piping*            |   |         |   |          |   | *215,966*  |   |
| *15260 Storm  Water Piping*         |   |         |   |          |   |       |   |
| excavate/backfill                   |   | 3,240 lnft   |   | 13.00 /lnft   |   | 42,120     |   |
| No-Hub Pipe 3"                 |   | 200 lnft     |   | 11.09 /lnft   |   | 2,219      |   |
| No-Hub Pipe 4"                 |   | 2,125 lnft   |   | 14.60 /lnft   |   | 31,020     |   |
| No-Hub Pipe 6"                 |   | 840 lnft     |   | 22.52 /lnft   |   | 18,914     |   |
| No-Hub Coup 3"                 |   | 88 each      |   | 7.85 /each    |   | 691        |   |
| No-Hub Coup 4"                 |   | 915 each     |   | 9.35 /each    |   | 8,547      |   |
| No-Hub Coup 6"                 |   | 253 each     |   | 23.83 /each   |   | 6,029      |   |
| No-Hub 1/4 Bend 3"             |   | 17 each      |   | 34.34 /each   |   | 584        |   |
| No-Hub 1/4 Bend 4"             |   | 151 each     |   | 53.02 /each   |   | 8,005      |   |
| No-Hub 1/4 Bend 6"             |   | 37 each      |   | 89.13 /each   |   | 3,298      |   |
| No-Hub 1/8 Bend 3"             |   | 10 each      |   | 25.30 /each   |   | 253        |   |
| No-Hub 1/8 Bend 4"             |   | 127 each     |   | 33.34 /each   |   | 4,234      |   |
| No-Hub 1/8 Bend 6"             |   | 25 each      |   | 56.76 /each   |   | 1,419      |   |
| No-Hub Comb Wye 3"             |   | 8 each       |   | 41.84 /each   |   | 335        |   |
| No-Hub Comb Wye 4"             |   | 90 each      |   | 63.39 /each   |   | 5,705      |   |
| No-Hub Comb Wye 6"             |   | 29 each      |   | 124.23 /each  |   | 3,603      |   |
| Sgl Hub Pipe 4"                |   | 960 lnft     |   | 15.64 /lnft   |   | 15,017     |   |
| Sgl Hub Pipe 6"                |   | 1,100 lnft   |   | 24.26 /lnft   |   | 26,686     |   |
| Sgl Hub Pipe 8"                |   | 640 lnft     |   | 36.36 /lnft   |   | 23,273     |   |
| Sgl Hub Pipe 10"               |   | 540 lnft     |   | 54.88 /lnft   |   | 29,633     |   |
| Sng Hub 1/4 Bend 4"            |   | 37 each      |   | 62.05 /each   |   | 2,296      |   |
| Sng Hub 1/4 Bend 6"            |   | 46 each      |   | 72.86 /each   |   | 3,351      |   |
| Sng Hub 1/4 Bend 8"            |   | 3 each       |   | 154.94 /each  |   | 465        |   |
| Sng Hub 1/4 Bend 10"           |   | 1 each       |   | 221.43 /each  |   | 221        |   |
| Sng Hub Wye 4"                 |   | 11 each      |   | 86.09 /each   |   | 947        |   |
| Sng Hub Wye 6"                 |   | 18 each      |   | 159.16 /each  |   | 2,865      |   |
| Sng Hub Wye 8"                 |   | 26 each      |   | 306.18 /each  |   | 7,961      |   |
| Sng Hub Wye 10"                |   | 26 each      |   | 401.62 /each  |   | 10,442     |   |
| Sng Hub 1/8 bend 4"            |   | 56 each      |   | 42.90 /each   |   | 2,402      |   |
| Sng Hub 1/8 bend 6                  |   | 45 each      |   | 62.79 /each   |   | 2,825      |   |
| Sng Hub 1/8 bend 8"            |   | 11 each      |   | 126.99 /each  |   | 1,397      |   |
| *Storm Water  Piping*               |   |         |   |          |   | *266,758*  |   |
| *15320 Natural  Gas Piping*         |   |         |   |          |   |       |   |
| steel pipe T&C, 3/4"       |   | 170 lf       |   | 3.58 /lf      |   | 609        |   |
| steel pipe T&C, 1-1/4"     |   | 60 lf        |   | 5.25 /lf      |   | 315        |   |
| steel pipe T&C, 1-1/2"     |   | 120 lf       |   | 5.52 /lf      |   | 662        |   |
| steel pipe T&C, 2"         |   | 130 lf       |   | 7.16 /lf      |   | 931        |   |
| steel pipe T&C, 2-1/2"     |   | 50 lf        |   | 9.91 /lf      |   | 496        |   |
| steel elbow, threaded,  3/4"   |   | 38 ea        |   | 25.63 /ea     |   | 974        |   |
| steel elbow, threaded,  1-1/4" |   | 12 ea        |   | 38.67 /ea     |   | 464        |   |
| steel elbow, threaded,  1-1/2" |   | 12 ea        |   | 43.23 /ea     |   | 519        |   |
| steel elbow, threaded, 2"      |   | 33 ea        |   | 55.90 /ea     |   | 1,845      |   |

 

4

----

 
| **Description**                                   |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|---------------------------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15320 Natural  Gas Piping*                       |   |         |   |          |   |       |   |
| steel elbow, threaded,  2-1/2"               |   | 6 ea         |   | 96.01 /ea     |   | 576        |   |
| steel tee, threaded, 3/4"                    |   | 19 ea        |   | 40.98 /ea     |   | 779        |   |
| steel tee, threaded,  1-1/4"                 |   | 5 ea         |   | 58.66 /ea     |   | 293        |   |
| steel tee ,threaded,  1-1/2"                 |   | 8 ea         |   | 76.22 /ea     |   | 610        |   |
| steel tee, threaded, 2"                      |   | 16 ea        |   | 84.28 /ea     |   | 1,349      |   |
| steel tee, threaded,  2-1/2"                 |   | 4 ea         |   | 149.72 /ea    |   | 599        |   |
| steel union, threaded,  3/4"                 |   | 19 ea        |   | 35.39 /ea     |   | 672        |   |
| steel union, threaded,  1-1/2"               |   | 2 ea         |   | 59.76 /ea     |   | 120        |   |
| steel union, threaded, 2"                    |   | 8 ea         |   | 79.44 /ea     |   | 636        |   |
| plug valve, 3/4"                             |   | 19 ea        |   | 57.28 /ea     |   | 1,088      |   |
| plug valve, 1-1/4"                           |   | 1 ea         |   | 94.02 /ea     |   | 94         |   |
| plug valve, 1-1/2"                           |   | 2 ea         |   | 112.24 /ea    |   | 224        |   |
| plug valve, 2"                               |   | 6 ea         |   | 148.93 /ea    |   | 894        |   |
| plug valve, 2-1/2"                           |   | 1 ea         |   | 307.26 /ea    |   | 307        |   |
| plug valve, 3"                               |   | 1 ea         |   | 377.79 /ea    |   | 378        |   |
| plug valve, 4"                               |   | 2 ea         |   | 467.00 /ea    |   | 934        |   |
| plug valve, 8"                               |   | 1 ea         |   | 1,322.61 /ea  |   | 1,323      |   |
| carbon steel welded pipe,  3"                |   | 15 lnft      |   | 11.73 /lnft   |   | 176        |   |
| carbon steel welded pipe,  4"                |   | 60 lnft      |   | 14.85 /lnft   |   | 391        |   |
| carbon steel welded pipe,  8"                |   | 240 lnft     |   | 28.70 /lnft   |   | 6,888      |   |
| carbon steel welded pipe,  12"               |   | 15 lnft      |   | 40.16 /lnft   |   | 602        |   |
| carbon steel welded elbows,  3"              |   | 3 ea         |   | 140.45 /ea    |   | 421        |   |
| carbon steel welded elbows,  4"              |   | 8 ea         |   | 176.65 /ea    |   | 1,413      |   |
| carbon steel welded elbows,  8"              |   | 16 ea        |   | 319.95 /ea    |   | 5,119      |   |
| carbon steel welded elbows,  12"             |   | 1 ea         |   | 548.99 /ea    |   | 549        |   |
| carbon steel welded tees  4"                 |   | 2 ea         |   | 261.08 /ea    |   | 522        |   |
| carbon steel welded tees  8"                 |   | 3 ea         |   | 456.55 /ea    |   | 1,370      |   |
| carbon steel welded flanges  4"              |   | 6 ea         |   | 138.43 /ea    |   | 831        |   |
| hanger, 3/4"                                 |   | 17 ea        |   | 4.44 /ea      |   | 75         |   |
| hanger, 1 1/4"                               |   | 6 ea         |   | 4.44 /ea      |   | 27         |   |
| hanger, 1 1/2"                               |   | 12 ea        |   | 4.44 /ea      |   | 53         |   |
| hanger, 2"                                   |   | 13 ea        |   | 4.44 /ea      |   | 58         |   |
| hanger, 2-1/2"                               |   | 5 ea         |   | 4.44 /ea      |   | 22         |   |
| hanger, 3"                                   |   | 2 ea         |   | 4.44 /ea      |   | 7          |   |
| hanger 4"                                    |   | 6 ea         |   | 5.55 /ea      |   | 33         |   |
| hanger, 8"                                   |   | 24 ea        |   | 11.10 /ea     |   | 266        |   |
| *Natural Gas  Piping*                             |   |         |   |          |   | *37,012*   |   |
| *15360 Plumbing  Insulation*                      |   |         |   |          |   |       |   |
| pipe insulation, fiberglass,  1/2"           |   | 910 lnft     |   | 2.83 /lnft    |   | 2,618      |   |
| pipe insulation, fiberglass,  3/4"           |   | 2,960 lnft   |   | 3.45 /lnft    |   | 10,220     |   |
| pipe insulation, fiberglass,  1"             |   | 1,510 lnft   |   | 3.54 /lnft    |   | 5,348      |   |
| pipe insulation, fiberglass,  1-1/4"         |   | 1,000 lnft   |   | 4.32 /lnft    |   | 4,317      |   |
| pipe insulation, fiberglass,  1-1/2"         |   | 1,450 lnft   |   | 4.43 /lnft    |   | 6,420      |   |
| pipe insulation, fiberglass,  2"             |   | 1,160 lnft   |   | 4.58 /lnft    |   | 5,316      |   |
| pipe insulation, fiberglass,  2-1/2"         |   | 320 lnft     |   | 4.76 /lnft    |   | 1,523      |   |
| pipe insulation, fiberglass,  3"             |   | 780 lnft     |   | 6.38 /lnft    |   | 4,977      |   |
| pipe insulation, fiberglass,  4"             |   | 1,565 lnft   |   | 7.30 /lnft    |   | 11,426     |   |
| pipe insulation, fiberglass,  6"             |   | 840 lnft     |   | 8.71 /lnft    |   | 7,314      |   |
| pipe insulation, fiberglass,  fitting 1/2"   |   | 175 ea       |   | 7.10 /ea      |   | 1,243      |   |
| pipe insulation, fiberglass,  fitting 3/4"   |   | 666 ea       |   | 8.10 /ea      |   | 5,394      |   |
| pipe insulation, fiberglass,  fitting 1"     |   | 281 ea       |   | 8.28 /ea      |   | 2,326      |   |
| pipe insulation, fiberglass,  fitting 1-1/4" |   | 205 ea       |   | 10.23 /ea     |   | 2,096      |   |

 

5

----

 
| **Description**                                    |   | **Quantity** |   | **Unit Cost**   |   | **Totals** |   |
|----------------------------------------------------|--------|--------------|--------|-----------------|--------|------------|--------|
| *15360  Plumbing Insulation*                       |   |         |   |            |   |       |   |
| pipe insulation, fiberglass,  fitting, 1-1/2" |   | 246 ea       |   | 10.33 /ea       |   | 2,540      |   |
| pipe insulation, fiberglass,  fitting, 2"     |   | 218 ea       |   | 10.49 /ea       |   | 2,287      |   |
| pipe insulation, fiberglass,  fitting, 2-1/2" |   | 36 ea        |   | 11.11 /ea       |   | 400        |   |
| pipe insulation, fiberglass,  fitting, 3"     |   | 93 ea        |   | 14.35 /ea       |   | 1,335      |   |
| pipe insulation, fiberglass,  fitting, 4"     |   | 400 ea       |   | 16.19 /ea       |   | 6,477      |   |
| pipe insulation, fiberglass,  fitting, 6           |   | 91 ea        |   | 23.27 /ea       |   | 2,117      |   |
| *Plumbing  Insulation*                             |   |         |   |            |   | *85,696*   |   |
| *15449  Proposed Cost Adjustments*                 |   |         |   |            |   |       |   |
| shell out                                          |   | -1 lsum      |   | 21,000.00 /lsum |   | (21,000)   |   |
| *Proposed Cost  Adjustments*                       |   |         |   |            |   | *(21,000)* |   |
| CASINO                                             |   |         |   |            |   | 1,103,568  |   |
| HOTEL                                              |   |         |   |            |   |       |   |
| *15040  Cut/patch*                                 |   |         |   |            |   |       |   |
| access door, 12 x 12                               |   | 160 ea       |   | 83.25 /ea       |   | 13,320     |   |
| *Cut/Patch*                                        |   |         |   |            |   | *13,320*   |   |
| *15100 Central  Plumbing Equip*                    |   |         |   |            |   |       |   |
| hot water generator, gas fired,  AO Smith HW300    |   | 2 ea         |   | 5,638.40 /ea    |   | 11,277     |   |
| hot water storage tank, AD  Smith HD48-600         |   | 1 ea         |   | 7,088.93 /ea    |   | 7,089      |   |
| *Central  Plumbing Equip*                          |   |         |   |            |   | *18,366*   |   |
| *15140  Fixtures*                                  |   |         |   |            |   |       |   |
| bathtub                                            |   | 148 ea       |   | 797.40 /ea      |   | 118,016    |   |
| floor drain. 3"                               |   | 5 ea         |   | 135.53 /ea      |   | 678        |   |
| lavatory, countertop                               |   | 9 ea         |   | 354.30 /ea      |   | 3,189      |   |
| roof drain                                         |   | 14 ea        |   | 246.66 /ea      |   | 3,453      |   |
| shower, wall mtd                                   |   | 3 ea         |   | 628.58 /ea      |   | 1,886      |   |
| water closet, floor mtd, tank  type                |   | 151 ea       |   | 389.15 /ea      |   | 58,762     |   |
| rough-in, water closet                             |   | 151 ea       |   | 328.75 /ea      |   | 49,642     |   |
| rough-in, lavatory                                 |   | 9 ea         |   | 317.65 /ea      |   | 2,859      |   |
| rough-in, shower                                   |   | 3 ea         |   | 395.68 /ea      |   | 1,187      |   |
| rough-in, floor drain                              |   | 5 ea         |   | 128.75 /ea      |   | 644        |   |
| rough-in, bathtub                                  |   | 148 ea       |   | 501.46 /ea      |   | 74,215     |   |
| *Fixtures*                                         |   |         |   |            |   | *314,530*  |   |
| *15180 Fixture  Accessories*                       |   |         |   |            |   |       |   |
| lavatory sink stops, drain,  p-trap                |   | 151 ea       |   | 69.93 /ea       |   | 10,559     |   |
| *Fixture  Accessories*                             |   |         |   |            |   | *10,599*   |   |
| *15200 H-C-R  Piping/Valves/ftgs*                  |   |         |   |            |   |       |   |
| copper pipe, 1/2"                             |   | 850 lnft     |   | 2.54 /lnft      |   | 2,155      |   |
| copper pipe, 3/4"                             |   | 900 lnft     |   | 2.76 /lnft      |   | 2,481      |   |
| copper pipe, 1"                               |   | 80 lnft      |   | 3.73 /lnft      |   | 299        |   |
| copper pipe, 1-1/4"                           |   | 850 lnft     |   | 4.07 /lnft      |   | 3,455      |   |
| copper pipe, 1-1/2"                           |   | 510 lnft     |   | 4.38 /lnft      |   | 2,231      |   |
| copper elbow 1/2"                             |   | 578 ea       |   | 14.47 /ea       |   | 8,362      |   |
| copper tee 1/2"                               |   | 136 ea       |   | 19.59 /ea       |   | 2,664      |   |
| copper tee 3/4"                               |   | 73 ea        |   | 24.81 /ea       |   | 1,811      |   |
| copper tee 1"                                 |   | 34 ea        |   | 31.91 /ea       |   | 1,085      |   |
| copper tee 1-1/4"                             |   | 170 ea       |   | 36.34 /ea       |   | 6,178      |   |
| copper tee 1-1/2"                             |   | 102 ea       |   | 39.54 /ea       |   | 4,033      |   |
| copper coupling 1/2"                          |   | 43 ea        |   | 14.52 /ea       |   | 617        |   |
| copper coupling 3/4"                          |   | 45 ea        |   | 19.27 /ea       |   | 867        |   |
| copper coupling 1"                            |   | 4 ea         |   | 22.84 /ea       |   | 91         |   |
| copper coupling 1-1/4"                        |   | 43 ea        |   | 26.30 /ea       |   | 1,118      |   |

 

6

----

 

 
| **Description**                                    |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|----------------------------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15200 H-C-R  Piping/Valves/Figs*                  |   |         |   |          |   |       |   |
| copper coupling 1-1/2"                        |   | 26 ea        |   | 27.84 /ea     |   | 710        |   |
| hanger, 1/2"                                  |   | 85 ea        |   | 3.33 /ea      |   | 283        |   |
| hanger, 3/4"                                  |   | 90 ea        |   | 3.33 /ea      |   | 300        |   |
| hanger, 1"                                    |   | 8 ea         |   | 3.33 /ea      |   | 27         |   |
| hanger, 1-1/4"                                |   | 85 ea        |   | 3.33 /ea      |   | 283        |   |
| hanger, 1-1/2"                                |   | 51 ea        |   | 4.44 /ea      |   | 226        |   |
| valve, ball, 1/2"                             |   | 320 ea       |   | 22.26 /ea     |   | 7,123      |   |
| valve, ball, 3/4"                             |   | 38 ea        |   | 32.32 /ea     |   | 1,228      |   |
| *H-C-R  Piping/Valves/Figs*                        |   |         |   |          |   | *47,627*   |   |
| *15240 San  Waste/Vent Piping*                     |   |         |   |          |   |       |   |
| No-Hub Pipe 3"                                |   | 1,090 lnft   |   | 11.09 /lnft   |   | 12,093     |   |
| No-Hub Coup 3"                                |   | 800 each     |   | 7.85 /each    |   | 6,278      |   |
| No-Hub 1/8 Bend 3"                            |   | 261 each     |   | 25.30 /each   |   | 6,604      |   |
| No-Hub Comb Wye 3"                            |   | 173 each     |   | 41.84 /each   |   | 7,238      |   |
| copper pipe, 2"                               |   | 1,750 lnft   |   | 5.69 /lnft    |   | 9,957      |   |
| copper elbow 2"                               |   | 510 ea       |   | 33.52 /ea     |   | 17,097     |   |
| copper tee 2"                                 |   | 170 ea       |   | 46.99 /ea     |   | 7,988      |   |
| *San  Waste/Vent Piping*                           |   |         |   |          |   | *67,255*   |   |
| *15260 Storm  Water Piping*                        |   |         |   |          |   |       |   |
| No-Hub Pipe 3"                                |   | 100 lnft     |   | 11.1 /lnft    |   | 1,109      |   |
| No-Hub Pipe 4"                                |   | 870 lnft     |   | 14.60 /lnft   |   | 12,700     |   |
| No-Hub Coup 3"                                |   | 5 each       |   | 7.85 /each    |   | 39         |   |
| No-Hub Coup 4"                                |   | 165 each     |   | 9.35 /each    |   | 1,542      |   |
| No-Hub 1/4 Bend 4"                            |   | 26 each      |   | 53.02 /each   |   | 1,378      |   |
| No-Hub 1/8 Bend 4"                            |   | 23 each      |   | 33.34 /each   |   | 767        |   |
| No-Hub Comb Wye 4"                            |   | 9 each       |   | 63.39 /each   |   | 571        |   |
| *Storm Water  Piping*                              |   |         |   |          |   | *18,107*   |   |
| *15360  Plumbing Insulation*                       |   |         |   |          |   |       |   |
| pipe insulation, fiberglass,  1/2"            |   | 850 lnft     |   | 2.88 /lnft    |   | 2,446      |   |
| pipe insulation, fiberglass,  3/4"            |   | 900 lnft     |   | 3.45 /lnft    |   | 3,107      |   |
| pipe insulation, fiberglass,  1"              |   | 80 lnft      |   | 3.54 /lnft    |   | 283        |   |
| pipe insulation, fiberglass,  1-1/4"          |   | 850 lnft     |   | 4.32 /lnft    |   | 3,669      |   |
| pipe insulation, fiberglass,  1-1/2"          |   | 510 lnft     |   | 4.43 /lnft    |   | 2,258      |   |
| pipe insulation, fiberglass,  3"              |   | 100 lnft     |   | 6.38 /lnft    |   | 638        |   |
| pipe insulation, fiberglass,  4"              |   | 70 lnft      |   | 7.30 /lnft    |   | 511        |   |
| pipe insulation, fiberglass,  fitting, 1/2"   |   | 1,034 ea     |   | 7.10 /ea      |   | 7,345      |   |
| pipe insulation, fiberglass,  fitting, 3/4"   |   | 111 ea       |   | 8.10 /ea      |   | 899        |   |
| pipe insulation, fiberglass,  fitting, 1"     |   | 34 ea        |   | 8.28 /ea      |   | 281        |   |
| pipe insulation, fiberglass,  fitting, 1-1/4" |   | 170 ea       |   | 10.23 /ea     |   | 1,738      |   |
| pipe insulation, fiberglass,  fitting, 1-1/2" |   | 102 ea       |   | 10.33 /ea     |   | 1,053      |   |
| pipe insulation, fiberglass,  fitting, 4"     |   | 28 ea        |   | 16.19 /ea     |   | 453        |   |
| *Plumbing  Insulation*                             |   |         |   |          |   | *24,683*   |   |
| HOTEL                                              |   |         |   |          |   | 514,447    |   |
| PLUMBING                                           |   |         |   |          |   | 1,618,015  |   |

 

7

----

 
| HVAC GMP Estimate | WHEELING DOWNS  Gaming and Entertainment Facility |
|-------------------|---------------------------------------------------|

 

 
| **Description**                                                     |   | **Quantity** |   | **Unit Cost**   |   | **Totals** |   |
|---------------------------------------------------------------------|--------|--------------|--------|-----------------|--------|------------|--------|
| 15500 HVAC                                                          |   |         |   |            |   |       |   |
| CASINO                                                              |   |         |   |            |   |       |   |
| *15510 HVAC  General Conditions*                                    |   |         |   |            |   |       |   |
| bonds/insurance                                                     |   | 1 lsum       |   | 40,000.00 /lsum |   | 40,000     |   |
| coordination drawings                                               |   | 20 md        |   | 416.00 /md      |   | 8,320      |   |
| HVAC equip/systems  identification                                  |   | 1 Isum       |   | 1,000.00 /lsum  |   | 1,000      |   |
| owner instruction                                                   |   | 1 Isum       |   | 2,000.00 /lsum  |   | 2,000      |   |
| painting                                                            |   | 1 Isum       |   | 2,000.00 /lsum  |   | 2,000      |   |
| project manager                                                     |   | 48 md        |   | 464.67 /md      |   | 22,304     |   |
| supervision                                                         |   | 60 md        |   | 464.67 /md      |   | 27,880     |   |
| traller/telephone                                                   |   | 1 lsum       |   | 3,000.00 /lsum  |   | 3,000      |   |
| trucking                                                            |   | 192 hr       |   | 50.00 /hr       |   | 9,600      |   |
| *HVAC General  Conditions*                                          |   |         |   |            |   | *116,105*  |   |
| *15550  Temporary Services*                                         |   |         |   |            |   |       |   |
| temporary heat, does not  include fuel costs                        |   | 1 lsum       |   | 15,000.00 /lsum |   | 15,000     |   |
| *Temporary  Services*                                               |   |         |   |            |   | *15,000*   |   |
| *15560  Equipment Supports/Bases*                                   |   |         |   |            |   |       |   |
| housekeeping pads                                                   |   | 870 sqft     |   | 8.00 /sqft      |   | 6,960      |   |
| roof supports for cooling tower                                     |   | 2 lsum       |   | 6,766.72 /lsum  |   | 13,533     |   |
| *Equipment  Supports/Bases*                                         |   |         |   |            |   | *20,493*   |   |
| *15570  Equipment Rental*                                           |   |         |   |            |   |       |   |
| crane, hydraulic truck, 200 ton                                     |   | 3 day        |   | 5,000.00 /day   |   | 15,000     |   |
| crane, hydraulic truck, 500 ton                                     |   | 3 day        |   | 7,000.00 /day   |   | 21,000     |   |
| manlift, 25', 6 ea                                                  |   | 9 mnth       |   | 3,200.00 /mnth  |   | 28,800     |   |
| *Equipment  Rental*                                                 |   |         |   |            |   | *64,800*   |   |
| *15600 Central  HVAC Equipment*                                     |   |         |   |            |   |       |   |
| hot water boiler, 200 bhp                                           |   | 2 ea         |   | 70,343.42 /ea   |   | 140,687    |   |
| water chiller, centrifugal, 340  tons                               |   | 3 ea         |   | 108,431.70 /ea  |   | 325,295    |   |
| cooling tower, 340 tons                                             |   | 2 ea         |   | 37,162.07 /ea   |   | 74,324     |   |
| pump, base mtd, 816 gpm 15 hp                                       |   | 3 ea         |   | 4,962.76 /ea    |   | 14,888     |   |
| pump, base mtd, 600 gpm 20 hp                                       |   | 2 ea         |   | 7,357.00 /ea    |   | 14,714     |   |
| pump, base mtd, 816 gpm 25 hp                                       |   | 2 ea         |   | 7,357.01 /ea    |   | 14,714     |   |
| pump, base mtd, 1020 gpm 25 hp                                      |   | 3 ea         |   | 9,164.01 /ea    |   | 27,492     |   |
| pump, inline 135 gpm 3 hp                                           |   | 2 ea         |   | 2,076.76 /ea    |   | 4,154      |   |
| pump, inline 600 gpm 7-1/2 hp                                       |   | 2 ea         |   | 3,494.59 /ea    |   | 6,989      |   |
| chemical treatment                                                  |   | 1 lsum       |   | 8,802.70 /lsum  |   | 8,803      |   |
| air separator, 6"                                              |   | 1 ea         |   | 2,563.34 /ea    |   | 2,563      |   |
| air separator, 8"                                              |   | 1 ea         |   | 2,840.84 /ea    |   | 2,841      |   |
| expansion tank, 317 gal                                             |   | 1 ea         |   | 1,743.75 /ea    |   | 1,744      |   |
| expansion tank, 528 gal                                             |   | 1 ea         |   | 7,408.69 /ea    |   | 7,409      |   |
| refrigeration leak alarm system                                     |   | 1 ea         |   | 7,563.50 /ea    |   | 7,564      |   |
| self contained breathing  apparatus                                 |   | 2 ea         |   | 504.67 /ea      |   | 1,009      |   |
| *Central HVAC  Equipment*                                           |   |         |   |            |   | *655,189*  |   |
| *15605 Air  Handling Units*                                         |   |         |   |            |   |       |   |
| modular ahu, 9000 cfm, double  wall, HVAC, floor mtd, HW/CHW coils  |   | 1 ea         |   | 27,124.21 /ea   |   | 27,124     |   |
| modular ahu, 17000 cfm, double  wall, HVAC, floor mtd, HW/CHW coils |   | 1 ea         |   | 47,104.21 /ea   |   | 47,104     |   |
| modular ahu, 8000 cfm, double  wall, HVAC, floor mtd, HW/CHW coils  |   | 2 ea         |   | 24,626.72 /ea   |   | 49,253     |   |
| modular ahu, 15000 cfm, double  wall, HVAC, floor mtd, HW/CHW coils |   | 1 ea         |   | 37,946.72 /ea   |   | 37,947     |   |

 

1

----

 
| **Description**                                                    |   | **Quantity** |   | **Unit Cost**  |   | **Totals** |   |
|--------------------------------------------------------------------|--------|--------------|--------|----------------|--------|------------|--------|
| *15605 Air  Handling Units*                                        |   |         |   |           |   |       |   |
| modular ahu, 8000 cfm, double  wall, HVAC, floor mtd, HW/CHW coils |   | 1 ea         |   | 24,626.71 /ea  |   | 24,627     |   |
| heat recovery, 25,000 cfm                                          |   | 4 ea         |   | 144,506.69 /ea |   | 578,027    |   |
| kitchen make-up air unit, roof  mtd, 8660 cfm, gu fired            |   | 1 ea         |   | 31,322.10 /ea  |   | 31,322     |   |
| air handling unit, gas fired                                       |   | 2 ea         |   | 16,022.70 /ea  |   | 32,045     |   |
| *Air Handling  Units*                                              |   |         |   |           |   | *827,450*  |   |
| *15620  Terminal HVAC Equipment*                                   |   |         |   |           |   |       |   |
| cabinet unit heater, hot water,  ceiling mtd                       |   | 12 ea        |   | 1,577.26 /ea   |   | 18,927     |   |
| fin tube radiation, element                                        |   | 34 lf        |   | 35.77 /lf      |   | 1,216      |   |
| fin tube radiation, enclosure                                      |   | 36 lf        |   | 31.17 /lf      |   | 1,122      |   |
| unit heater, electric, 7.5 kw                                      |   | 7 ea         |   | 792.50 /ea     |   | 5,348      |   |
| unit heater, hot water, 50 mph                                     |   | 4 ea         |   | 784.75 /ea     |   | 3,139      |   |
| variable air volume terminal,  hot water reheat                    |   | 34 ea        |   | 686.13 /ea     |   | 23,328     |   |
| *Terminal HVAC  Equipment*                                         |   |         |   |           |   | *53,280*   |   |
| *15660 Fans*                                                       |   |         |   |           |   |       |   |
| power roof exhauster, 150 - 350  cfm                               |   | 3 ea         |   | 875.79 /ea     |   | 2,627      |   |
| power roof exhauster, 600 - 700  cfm                               |   | 2 ea         |   | 1,061.29 /ea   |   | 2,123      |   |
| power roof exhauster, 700 -  1600 cfm                              |   | 1 ea         |   | 1,167.30 /ea   |   | 1,167      |   |
| power roof exhauster, 1600-2000  cfm                               |   | 3 ea         |   | 1,909.94 /ea   |   | 5,730      |   |
| power roof exhauster, 2000 -  3500 cfm                             |   | 1 ea         |   | 3,076.58 /ea   |   | 3,077      |   |
| power roof exhauster, 2000 -  3500 cfm                             |   | 2 ea         |   | 2,334.59 /ea   |   | 4,669      |   |
| power roof exhauster, 3500 -  5000 cfm                             |   | 1 ea         |   | 3,289.89 /ea   |   | 3,290      |   |
| power roof exhauster, 11000 cfm                                    |   | 1 ea         |   | 4,879.88 /ea   |   | 4,880      |   |
| power roof exhauster, 13350 cfm                                    |   | 3 ea         |   | 1,167.30 /ea   |   | 3,502      |   |
| power roof exhauster, 26675 cfm                                    |   | 5 ea         |   | 2,445.76 /ea   |   | 12,229     |   |
| return air fan, inline, 6000  cfm                                  |   | 1 ea         |   | 4,459.75 /ea   |   | 4,460      |   |
| return air fan, inline, 15000  cfm                                 |   | 1 ea         |   | 9,229.76 /ea   |   | 9,230      |   |
| return air fan, inline, 5000  cfm                                  |   | 2 ea         |   | 3,929.76 /ea   |   | 7,860      |   |
| *Fans*                                                             |   |         |   |           |   | *64,842*   |   |
| *15660  Ductwork*                                                  |   |         |   |           |   |       |   |
| bollar breaching                                                   |   | 150 lnft     |   | 247.55 /lnft   |   | 37,132     |   |
| casing, outside air plenums                                        |   | 4,200 sqft   |   | 9.27 /sqft     |   | 38,936     |   |
| ductwork, LP, galv.                                                |   | 10,200 lbs   |   | 3.75 /lbs      |   | 38,232     |   |
| ductwork, LP, galv.                                                |   | 11,600 lbs   |   | 4.15 /lbs      |   | 48,111     |   |
| ductwork, LP, galv.                                                |   | 6,700 lbs    |   | 3.91 /lbs      |   | 26,174     |   |
| ductwork, LP, galv.                                                |   | 3,500 lbs    |   | 3.81 /lbs      |   | 13,333     |   |
| ductwork, LP, galv.                                                |   | 8,700 lbs    |   | 4.09 /lbs      |   | 35,617     |   |
| ductwork, LP, galv.                                                |   | 4,700 lbs    |   | 3.80 /lbs      |   | 17,851     |   |
| ductwork, LP, galv.                                                |   | 4,100 lbs    |   | 3.83 /lbs      |   | 15,703     |   |
| ductwork, LP, galv.                                                |   | 52,000 lbs   |   | 3.25 /lbs      |   | 168,955    |   |
| ductwork, LP, galv.                                                |   | 28,000 lbs   |   | 3.31 /lbs      |   | 92,772     |   |
| ductwork, LP, stainless steel                                      |   | 7,000 lbs    |   | 7.44 /lbs      |   | 52,053     |   |
| ductwork, 16gs, welded                                             |   | 3,500 lbs    |   | 6.21 /lbs      |   | 21,717     |   |
| ductwork, round, double wall                                       |   | 10,000 lbs   |   | 4.42 /lbs      |   | 44,152     |   |
| ductwork sound lining                                              |   | 20,075 sqft  |   | 1.24 /sqft     |   | 24,981     |   |
| *Ductwork*                                                         |   |         |   |           |   | *675,719*  |   |
| *15700  Ductwork Accessories*                                      |   |         |   |           |   |       |   |
| access doors, duct mtd                                             |   | 18 ea        |   | 45.16 /ea      |   | 813        |   |
| fire damper, up to 4 lf  perimeter                                 |   | 1 ea         |   | 249.59 /ea     |   | 250        |   |
| fire damper, 4 - 8 lf perimeter                                    |   | 2 ea         |   | 344.99 /ea     |   | 690        |   |
| fire damper, 8 - 15 lf  perimeter                                  |   | 16 ea        |   | 451.15 /ea     |   | 7,218      |   |
| fire damper sleeve up to  4" perimeter                        |   | 1 ea         |   | 111.03 /ea     |   | 111        |   |

 

2

----

 
| **Description**                                     |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|-----------------------------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15700  Ductwork Accessories*                       |   |         |   |          |   |       |   |
| fire damper sleeve 4' - 8'  perimeter               |   | 2 ea         |   | 136.51 /ea    |   | 273        |   |
| fire damper sleeve 8' - 15'  perimeter              |   | 16 ea        |   | 223.74 /ea    |   | 3,580      |   |
| sound attenuator                                    |   | 2 ea         |   | 827.97 /ea    |   | 1,656      |   |
| smoke/fire damper                                   |   | 4 ea         |   | 636.97 /ea    |   | 2,548      |   |
| *Ductwork  Accessories*                             |   |         |   |          |   | *17,139*   |   |
| *15720 Air  Outlets*                                |   |         |   |          |   |       |   |
| ceiling return, 24x24 face,  ducted                 |   | 59 ea        |   | 127.59 /ea    |   | 7,528      |   |
| drum louver, supply air                             |   | 116 ea       |   | 249.49 /ea    |   | 28,941     |   |
| supply diffuser, 24x24 face,  9"-12" neck |   | 169 ea       |   | 114.69 /ea    |   | 19,383     |   |
| supply/return/exhause  registers, 0-6' perimeter    |   | 25 ea        |   | 73.98 /ea     |   | 1,848      |   |
| supply/return/exhause  registers, 6-9' perimeter    |   | 92 ea        |   | 130.16 /ea    |   | 11,974     |   |
| *Air Outlets*                                       |   |         |   |          |   | *69,674*   |   |
| *15735  Piping/Valves/Fittings*                     |   |         |   |          |   |       |   |
| glycol mixture, propylene                           |   | 5,860 gal    |   | 4.84 /gal     |   | 28,362     |   |
| copper pipe, 3/4"                              |   | 990 lnft     |   | 3.67 /lnft    |   | 3,629      |   |
| copper pipe, 1"                                |   | 910 lnft     |   | 4.90 /lnft    |   | 4,460      |   |
| copper pipe, 1-1/4"                            |   | 380 lnft     |   | 5.26 /lnft    |   | 2,000      |   |
| copper pipe, 1-1/2"                            |   | 350 lnft     |   | 5.60 /lnft    |   | 1,961      |   |
| copper pipe, 2"                                |   | 850 lnft     |   | 7.14 /lnft    |   | 6,068      |   |
| carbon steel welded pipe,  2-1/2"              |   | 1,290 lnft   |   | 13.38 /lnft   |   | 17,265     |   |
| carbon steel welded pipe,  3"                  |   | 605 lnft     |   | 15.49 /lnft   |   | 9,371      |   |
| carbon steel welded pipe,  4"                  |   | 835 lnft     |   | 19.52 /lnft   |   | 16,298     |   |
| carbon steel welded pipe,  6"                  |   | 750 lnft     |   | 28.56 /lnft   |   | 21,418     |   |
| carbon steel welded pipe,  8"                  |   | 1,285 lnft   |   | 36.91 /lnft   |   | 47,425     |   |
| copper elbow 3/4"                              |   | 248 ea       |   | 26.86 /ea     |   | 6,662      |   |
| copper elbow 1"                                |   | 68 ea        |   | 31.40 /ea     |   | 2,135      |   |
| copper elbow 1-1/4"                            |   | 2 ea         |   | 35.76 /ea     |   | 72         |   |
| copper elbow 1-1/2"                            |   | 6 ea         |   | 37.94 /ea     |   | 228        |   |
| copper elbow 2"                                |   | 44 ea        |   | 45.50 /ea     |   | 2,002      |   |
| carbon steel welded elbows,  2-1/2"            |   | 92 ea        |   | 183.21 /ea    |   | 16,855     |   |
| carbon steel welded elbows,  3"                |   | 26 ea        |   | 193.61 /ea    |   | 5,034      |   |
| carbon steel welded elbows,  4"                |   | 35 ea        |   | 242.86 /ea    |   | 8,500      |   |
| carbon steel welded elbows,  6"                |   | 23 ea        |   | 325.93 /ea    |   | 7,496      |   |
| carbon steel welded elbows,  8"                |   | 86 ea        |   | 433.33 /ea    |   | 37,266     |   |
| copper tee 3/4"                                |   | 100 ea       |   | 34.77 /ea     |   | 3,477      |   |
| copper tee 1"                                  |   | 8 ea         |   | 43.75 /ea     |   | 350        |   |
| copper tee 1-1/4"                              |   | 25 ea        |   | 49.61 /ea     |   | 1,240      |   |
| copper tee 1-1/2"                              |   | 18 ea        |   | 53.73 /ea     |   | 967        |   |
| copper tee 2"                                  |   | 14 ea        |   | 63.41 /ea     |   | 888        |   |
| carbon steel welded tees  2-1/2"               |   | 22 ea        |   | 267.06 /ea    |   | 5,875      |   |
| carbon steel welded tees  3"                   |   | 7 ea         |   | 283.04 /ea    |   | 1,981      |   |
| carbon steel welded tees  4"                   |   | 11 ea        |   | 356.97 /ea    |   | 3,927      |   |
| carbon steel welded tees  6"                   |   | 14 ea        |   | 472.78 /ea    |   | 6,619      |   |
| carbon steel welded tees  8"                   |   | 34 ea        |   | 612.96 /ea    |   | 20,841     |   |
| copper union 3/4"                              |   | 132 ea       |   | 28.89 /ea     |   | 3,813      |   |
| copper union 1"                                |   | 4 ea         |   | 35.22 /ea     |   | 141        |   |
| copper union 2"                                |   | 32 ea        |   | 56.51 /ea     |   | 1,808      |   |
| carbon steel welded flanges  2-1/2"            |   | 69 ea        |   | 126.57 /ea    |   | 8,734      |   |
| carbon steel welded flanges  3"                |   | 17 ea        |   | 132.62 /ea    |   | 2,255      |   |
| carbon steel welded flanges  4"                |   | 28 ea        |   | 188.29 /ea    |   | 5,272      |   |
| carbon steel welded flanges  6"                |   | 19 ea        |   | 228.95 /ea    |   | 4,350      |   |
| carbon steel welded flanges  8"                |   | 75 ea        |   | 294.05 /ea    |   | 22,054     |   |

 

3

----

 
| **Description**                                |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|------------------------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15735  Piping/Valves/Fittings*                |   |         |   |          |   |       |   |
| copper coupling 3/4"                      |   | 21 ea        |   | 26.64 /ea     |   | 546        |   |
| copper coupling 1"                        |   | 45 ea        |   | 31.46 /ea     |   | 1,400      |   |
| copper coupling 1-1/4"                    |   | 19 ea        |   | 36.06 /ea     |   | 685        |   |
| copper coupling 1-1/2"                    |   | 18 ea        |   | 38.06 /ea     |   | 666        |   |
| copper coupling 2"                        |   | 43 ea        |   | 44.37 /ea     |   | 1,886      |   |
| copper adaptor 3/4"                       |   | 132 ea       |   | 13.99 /ea     |   | 1,847      |   |
| copper adaptor 1"                         |   | 2 ea         |   | 17.00 /ea     |   | 34         |   |
| valve, ball, 3/4"                         |   | 50 ea        |   | 41.39 /ea     |   | 2,069      |   |
| valve, ball, 1"                           |   | 1 ea         |   | 49.99 /ea     |   | 50         |   |
| valve, ball, 2"                           |   | 9 ea         |   | 92.99 /ea     |   | 837        |   |
| valve, butterfly, 2-1/2"                  |   | 17 ea        |   | 107.69 /ea    |   | 1,831      |   |
| valve, butterfly, 3"                      |   | 6 ea         |   | 108.90 /ea    |   | 653        |   |
| valve, butterfly, 4"                      |   | 11 ea        |   | 164.08 /ea    |   | 1,805      |   |
| valve, butterfly, 6"                      |   | 9 ea         |   | 215.39 /ea    |   | 1,938      |   |
| valve, butterfly, 8"                      |   | 26 ea        |   | 391.08 /ea    |   | 10,168     |   |
| valve, balancing, 3/4"                    |   | 50 ea        |   | 68.19 /ea     |   | 3,409      |   |
| valve, balancing, 1"                      |   | 1 ea         |   | 90.02 /ea     |   | 90         |   |
| valve, balancing, 2"                      |   | 6 ea         |   | 180.05 /ea    |   | 1,080      |   |
| valve, balancing, 2-1/2"                  |   | 11 ea        |   | 372.68 /ea    |   | 4,100      |   |
| valve, balancing, 3"                      |   | 3 ea         |   | 542.08 /ea    |   | 1,626      |   |
| valve, balancing, 4"                      |   | 6 ea         |   | 856.20 /ea    |   | 5,137      |   |
| valve, balancing, 6"                      |   | 5 ea         |   | 1,663.75 /ea  |   | 8,319      |   |
| circuit sensor, balancing,  8"            |   | 2 ea         |   | 417.70 /ea    |   | 835        |   |
| valve, TC, 2 way, 3/4"                    |   | 50 ea        |   | 72.29 /ea     |   | 3,615      |   |
| anchors, 2-1/2"                           |   | 2 ea         |   | 384.08 /ea    |   | 768        |   |
| anchors, 3"                               |   | 2 ea         |   | 414.33 /ea    |   | 829        |   |
| anchors, 4"                               |   | 2 ea         |   | 516.69 /ea    |   | 1,033      |   |
| anchors, 6"                               |   | 2 ea         |   | 539.92 /ea    |   | 1,080      |   |
| hanger, 3/4"                              |   | 41 ea        |   | 3.63 /ea      |   | 149        |   |
| hanger, 1"                                |   | 89 ea        |   | 3.63 /ea      |   | 323        |   |
| hanger, 1-1/4"                            |   | 38 ea        |   | 3.63 /ea      |   | 138        |   |
| hanger, 1-1/2"                            |   | 35 ea        |   | 4.84 /ea      |   | 169        |   |
| hanger, 2"                                |   | 85 ea        |   | 4.84 /ea      |   | 411        |   |
| hanger, 2-1/2"                            |   | 129 ea       |   | 4.84 /ea      |   | 624        |   |
| hanger, 3"                                |   | 61 ea        |   | 4.84 /ea      |   | 293        |   |
| hanger, 4"                                |   | 84 ea        |   | 6.05 /ea      |   | 505        |   |
| hanger, 6"                                |   | 75 ea        |   | 9.08 /ea      |   | 681        |   |
| hanger, 8"                                |   | 129 ea       |   | 12.10 /ea     |   | 1,555      |   |
| *Piping/Valves/Fittings*                       |   |         |   |          |   | *402,285*  |   |
| *15840 HVAC  Insulation*                       |   |         |   |          |   |       |   |
| ductwork, external wrap, rigid                 |   | 7,400 sqft   |   | 4.50 /sqft    |   | 33,330     |   |
| ductwork, external wrap,  blanket ??? face     |   | 21,500 sqft  |   | 1.64 /sqft    |   | 35,297     |   |
| ductwork, external wrap,  kitchen exhaust duct |   | 1,250 sqft   |   | 25.00 /sqft   |   | 31,250     |   |
| pipe insulation, fiberglass,  3/4"        |   | 990 lnft     |   | 4.07 /lnft    |   | 4,031      |   |
| pipe insulation, fiberglass,  1"          |   | 890 lnft     |   | 4.12 /lnft    |   | 3,666      |   |
| pipe insulation, fiberglass,  1-1/4"      |   | 380 lnft     |   | 4.98 /lnft    |   | 1,893      |   |
| pipe insulation, fiberglass,  1-1/2"      |   | 350 lnft     |   | 5.09 /lnft    |   | 1,781      |   |
| pipe insulation, fiberglass,  2"          |   | 850 lnft     |   | 5.24 /lnft    |   | 4,452      |   |
| pipe insulation, fiberglass,  2-1/2"      |   | 1,290 lnft   |   | 5.41 /lnft    |   | 6,975      |   |
| pipe insulation, fiberglass,  3"          |   | 605 lnft     |   | 6.95 /lnft    |   | 4,207      |   |
| pipe insulation, fiberglass,  4"          |   | 835 lnft     |   | 7.96 /lnft    |   | 6,643      |   |
| pipe insulation, fiberglass,  6"          |   | 750 lnft     |   | 9.54 /lnft    |   | 7,158      |   |

 

4

----

 
| **Description**                                    |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|----------------------------------------------------|--------|--------------|--------|---------------|--------|------------|--------|
| *15840 HVAC  Insulation*                           |   |         |   |          |   |       |   |
| pipe insulation, fiberglass,  8"              |   | 1,285 lnft   |   | 15.63 /lnft   |   | 20,079     |   |
| pipe insulation, fiberglass,  fitting, 3/4"   |   | 708 ea       |   | 9.68 /ea      |   | 6,854      |   |
| pipe insulation, fiberglass,  fitting, 1"     |   | 70 ea        |   | 9.75 /ea      |   | 682        |   |
| pipe insulation, fiberglass,  fitting, 1-1/4" |   | 27 ea        |   | 11.98 /ea     |   | 323        |   |
| pipe insulation, fiberglass,  fitting, 1-1/2" |   | 24 ea        |   | 12.07 /ea     |   | 290        |   |
| pipe insulation, fiberglass,  fitting, 2"     |   | 105 ea       |   | 12.23 /ea     |   | 1,284      |   |
| pipe insulation, fiberglass,  fitting, 2-1/2" |   | 211 ea       |   | 12.83 /ea     |   | 2,706      |   |
| pipe insulation, fiberglass,  fitting, 3"     |   | 59 ea        |   | 15.92 /ea     |   | 939        |   |
| pipe insulation, fiberglass,  fitting, 4"     |   | 91 ea        |   | 17.92 /ea     |   | 1,631      |   |
| pipe insulation, fiberglass,  fitting, 6"     |   | 70 ea        |   | 25.29 /ea     |   | 1,770      |   |
| pipe insulation, fiberglass, fitting,  8"     |   | 233 ea       |   | 34.77 /ea     |   | 7,754      |   |
| *HVAC  Insulation*                                 |   |         |   |          |   | *184,996*  |   |
| *15860  Temperature Controls*                      |   |         |   |          |   |       |   |
| air handling unit, DDC                             |   | 8 ea         |   | 8,750.00 /ea  |   | 70,000     |   |
| boiler, T.C.                                       |   | 2 ea         |   | 3,000.00 /ea  |   | 6,000      |   |
| boiler break glass station,  T.C.                  |   | 2 ea         |   | 600.00 /ea    |   | 1,200      |   |
| cabinet unit heater, T.C.                          |   | 12 ea        |   | 800.00 /ea    |   | 9,600      |   |
| water chiller, air cooled, T.C.                    |   | 3 ea         |   | 3,000.00 /ea  |   | 9,000      |   |
| carbon monoxide detector, T.C.                     |   | 8 ea         |   | 1,000.00 /ea  |   | 8,000      |   |
| cooling tower, T.C.                                |   | 2 ea         |   | 4,000.00 /ea  |   | 8,000      |   |
| exhaust fan T.C.                                   |   | 23 ea        |   | 800.00 /ea    |   | 18,400     |   |
| fin tube radiation, T.C.                           |   | 1 ea         |   | 600.00 /ea    |   | 600        |   |
| heat recovery unit, T.C.                           |   | 4 ea         |   | 15,000.00 /ea |   | 60,000     |   |
| kitchen make-up unit, T.C.                         |   | 1 ea         |   | 5,000.00 /ea  |   | 5,000      |   |
| operator workstation/training                      |   | 1 ea         |   | 10,000.00 /ea |   | 10,000     |   |
| pump, T.C.                                         |   | 14 ea        |   | 1,500.00 /ea  |   | 21,000     |   |
| return air fan, T.C.                               |   | 2 ea         |   | 1,500.00 /ea  |   | 3,000      |   |
| unit heater, hot water, T.C.                       |   | 4 ea         |   | 800.00 /ea    |   | 3,200      |   |
| uninterruptible power supply,  T.C.                |   | 1 ea         |   | 10,000.00 /ea |   | 10,000     |   |
| vav terminal, T.C.                                 |   | 34 ea        |   | 900.00 /ea    |   | 30,600     |   |
| variable speed drive, T.C.                         |   | 15 ea        |   | 500.00 /ea    |   | 7,500      |   |
| *Temperature  Controls*                            |   |         |   |          |   | *281,100*  |   |
| *15880  Adjusting and Balancing*                   |   |         |   |          |   |       |   |
| air outlets, adjust/balance                        |   | 461 ea       |   | 42.61 /ea     |   | 19,644     |   |
| air handling unit test/adjust                      |   | 8 ea         |   | 170.64 /ea    |   | 1,365      |   |
| cabinet unit htr, water  balancing                 |   | 12 ea        |   | 42.66 /ea     |   | 512        |   |
| water chiller, air cooled,  water balancing        |   | 3 ea         |   | 42.66 /ea     |   | 128        |   |
| cooling tower, water balancing                     |   | 2 ea         |   | 127.98 /ea    |   | 256        |   |
| duct traverses, test/adjust                        |   | 34 ea        |   | 85.32 /ea     |   | 2,901      |   |
| exhaust fan test/adjust                            |   | 23 ea        |   | 85.32 /ea     |   | 1,962      |   |
| fin tube radiation, water  balancing               |   | 1 ea         |   | 42.65 /ea     |   | 43         |   |
| heat recovery unit balancing                       |   | 4 ea         |   | 341.27 /ea    |   | 1,365      |   |
| kitchen make-up unit/test  adjust                  |   | 1 ea         |   | 341.28 /ea    |   | 341        |   |
| pump, water balancing                              |   | 14 ea        |   | 42.66 /ea     |   | 597        |   |
| return air fan, test/adjust                        |   | 3 ea         |   | 63.98 /ea     |   | 192        |   |
| unit heater, water balancing                       |   | 4 ea         |   | 42.66 /ea     |   | 171        |   |
| vav terminal, balance                              |   | 34 ea        |   | 63.99 /ea     |   | 2,176      |   |
| *Adjusting and  Balancing*                         |   |         |   |          |   | *31,653*   |   |
| *15900  Electrical Equipmen*t                      |   |         |   |          |   |       |   |
| variable frequency drive, 1 hp                     |   | 1 ea         |   | 1,568.37 /ea  |   | 1,568      |   |
| variable frequency drive, 2 hp                     |   | 1 ea         |   | 1,764.25 /ea  |   | 1,764      |   |
| variable frequency drive, 5 hp                     |   | 1 ea         |   | 2,029.25 /ea  |   | 2,029      |   |

 

5

----

 
| HVAC GMP Estimate | WHEELING DOWNS  Gaming and Entertainment Facility |
|-------------------|---------------------------------------------------|

 
| **Description**                                      |   | **Quantity** |   | **Unit Cost**   |   | **Totals** |   |
|------------------------------------------------------|--------|--------------|--------|-----------------|--------|------------|--------|
| *15900  Electrical Equipment*                        |   |         |   |            |   |       |   |
| variable frequency drive, 5 hp                       |   | 1 ea         |   | 1,855.00 /ea    |   | 1,855      |   |
| variable frequency drive, 10 hp                      |   | 2 ea         |   | 2,468.51 /ea    |   | 4,937      |   |
| variable frequency drive, 10 hp                      |   | 1 ea         |   | 1,828.50 /ea    |   | 1,829      |   |
| variable frequency drive, 15 hp                      |   | 3 ea         |   | 2,912.84 /ea    |   | 8,739      |   |
| variable frequency drive, 20 hp                      |   | 3 ea         |   | 3,230.84 /ea    |   | 9,693      |   |
| variable frequency drive, 25 hp                      |   | 2 ea         |   | 3,612.44 /ea    |   | 7,225      |   |
| *Electrical  Equipment*                              |   |         |   |            |   | *39,638*   |   |
| *15999  Proposed Cost Reductions*                    |   |         |   |            |   |       |   |
| chilers/ vent air/shellout                           |   | 1 lsum       |   | 22,000.00 /lsum |   | 22,000     |   |
| *Proposed Cost  Reductions*                          |   |         |   |            |   | *22,000*   |   |
| CASINO                                               |   |         |   |            |   | 3,541,362  |   |
| HOTEL                                                |   |         |   |            |   |       |   |
| *15605 Air  Handling Units*                          |   |         |   |            |   |       |   |
| ventilation air unit, fir mtd,  8000 cfm, gas fired, |   | 2 ea         |   | 21,465.15 /ea   |   | 42,930     |   |
| *Air Handling  Units*                                |   |         |   |            |   | *42,930*   |   |
| *15620  Terminal HVAC Equipment*                     |   |         |   |            |   |       |   |
| PTAC unit                                            |   | 165 ea       |   | 1,067.42 /ea    |   | 176,124    |   |
| *Terminal HVAC  Equipment*                           |   |         |   |            |   | *176,124*  |   |
| *15660 Fans*                                         |   |         |   |            |   |       |   |
| power roof exhauster, 700 -  1600 cfm                |   | 17 ea        |   | 1,114.29 /ea    |   | 18,943     |   |
| *Fans*                                               |   |         |   |            |   | *18,943*   |   |
| *15680  Ductwork*                                    |   |         |   |            |   |       |   |
| ductwork, LP, galv.                                  |   | 13,500 lbs   |   | 6.18 /lbs       |   | 83,363     |   |
| ductwork, LP, galv.                                  |   | 5,100 lbs    |   | 3.51 /lbs       |   | 17,876     |   |
| *Ductwork*                                           |   |         |   |            |   | *101,239*  |   |
| *15700  Ductwork Accessories*                        |   |         |   |            |   |       |   |
| access doors, duct mtd                               |   | 155 ea       |   | 45.16 /ea       |   | 7,000      |   |
| fire damper, up to 4 lf  perimeter                   |   | 155 ea       |   | 249.59 /ea      |   | 38,686     |   |
| fire damper sleeve up to 4'  perimeter               |   | 155 ea       |   | 111.03 /ea      |   | 17,210     |   |
| *Ductwork  Accessories*                              |   |         |   |            |   | *62,896*   |   |
| *15720 Air  outlets*                                 |   |         |   |            |   |       |   |
| supply/return/exhaust  registers, 0-5' perimeter     |   | 320 ea       |   | 59.18 /ea       |   | 18,938     |   |
| *Air Outlets*                                        |   |         |   |            |   | *18,938*   |   |
| *15840  HVACIinsulation*                             |   |         |   |            |   |       |   |
| ductwork, external wrap, rigid                       |   | 3,900 sqft   |   | 4.50 /sqft      |   | 17,566     |   |
| ductwork, external wrap,  blanket foil face          |   | 4,800 sqft   |   | 1.64 /sqft      |   | 7,880      |   |
| *HVAC  Insulation*                                   |   |         |   |            |   | *25,446*   |   |
| *15860  Temperature Controls*                        |   |         |   |            |   |       |   |
| air handling unit DDC                                |   | 1 ea         |   | 8,400.00 /ea    |   | 8,400      |   |
| exhaust fan T.C.                                     |   | 17 ea        |   | 800.00 /ea      |   | 13,600     |   |
| *Temperature  Controls*                              |   |         |   |            |   | *22,000*   |   |
| *15880  Adjusting and Balancing*                     |   |         |   |            |   |       |   |
| air outlets, adjust/balance                          |   | 320 ea       |   | 42.66 /ea       |   | 13,651     |   |
| air handling unit test/adjust                        |   | 1 ea         |   | 170.63 /ea      |   | 171        |   |
| duct traverses, test/adjust                          |   | 36 ea        |   | 85.32 /ea       |   | 3,071      |   |
| exhaust fan test/adjust                              |   | 17 ea        |   | 85.32 /ea       |   | 1,450      |   |
| *Adjusting and  Balancing*                           |   |         |   |            |   | *18,343*   |   |
| *15999  Proposed Cost Reductions*                    |   |         |   |            |   |       |   |
| vent air units/ptacs                                 |   | -1 lsum      |   | 79,000.00 /lsum |   | (79,000)   |   |
| *Proposed Cost  Reductions*                          |   |         |   |            |   | *(79,000)* |   |

 

6

----

 
| **Description** |   | **Quantity** |   | **Unit Cost** |   | **Totals** |   |
|-----------------|--------|--------------|--------|---------------|--------|------------|--------|
| HOTEL           |   |         |   |          |   | 407,859    |   |
| HVAC            |   |         |   |          |   | 3,949,222  |   |

 

7

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|---------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                              |   |   |   | **SHEET:**    | **1 of : 32** |   |
| **WORK:**    | **BUILDING HV POWER DISTRIBUTION**                            |   |   |   |          |          |
|              |                                                               |        |        |        |               |               |        |  |

 
|               |                                                    |                                                                                                                                                                                                                                               | **NEW  CONSTRUCTION** |            |   |              |
|--------------------|---------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-----------------------|-----------------|--------|-------------------|
|               | **NEW  CONSTR. WORK:  RENOVATION WORK:**                | **   211,350          S/F**

**                          S/F** |                  | **SQ FT  AREA** |   | **COST /  SQ FT** |   | **COST  EXTENSION** |   | **COMMENTS** |   |
| 1.                 | TEMPORARY CONSTR. POWER & LIGHTING                  |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.17              |   | $ | 35,900 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 2.                 | HIGH VOLTAGE POWER DISTRIBUTION                         |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.79              |   | $ | 166,700 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 3.                 | BUILDING POWER DISTR. SYSTEM                            |                                                                                                                                                                                                                                               | 211,350               |            | $      | 3.29              |   | $ | 694,300 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 4.                 | BUILDING STEEL GROUNDING SYSTEM                         |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.14              |   | $ | 28,800 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 5.                 | EMERGENCY GENERATOR                                     |                                                                                                                                                                                                                                               | 211,350               |            | $      | 1.30              |   | $ | 274,600 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 6.                 | FUEL OIL STORAGE TANK & ACCESSORIES                 |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.21              |   | $ | 44,400 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 7.                 | UNINTERRUPTIBLE POWER SUPPLIES                          |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.45              |   | $ | 95,700 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 8.                 | LIGHTING FIXTURES (W / Lamps; Installed)                |                                                                                                                                                                                                                                               | 211,350               |            | $      | 2.21              |   | $ | 466,100 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 9.                 | LIGHTING BRANCH CIRCUITRY                               |                                                                                                                                                                                                                                               | 211,350               |            | $      | 1.13              |   | $ | 238,900 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 10.                | POWER BRANCH CIRCUITRY (Building)                       |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.36              |   | $ | 76,700 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 11.                | KITCHEN(S) / BARS / PMP. HSE. / LOAD’S  WIR’G |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.35              |   | $ | 75,000 |   | -  Allowance. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 12.                | MECHANICAL EQUIP. CONNECTIONS                           |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.66              |   | $ | 138,600 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 13.                | FIRE ALARM & DETECTION SYSTEM                       |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.63              |   | $ | 133,800 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 14.                | SLOT MACHINE POWER                                      |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.50              |   | $ | 105,200 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 15.                | COMPUTER L.A.N. (Conduit Stub-Outs Only)                |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.02              |   | $ | 3,400 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 16.                | CABLE TRAY                                              |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.08              |   | $ | 16,000 |   |  - 800 If @ $20 / If. | $ | 16,000 |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |   |
| 17.                | PUBLIC ADDRESS / INTERCOM SYSTEM                        |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |  - By Owner. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
| 18.                | MEETING ROOM SOUND SYSTEMS                              |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |  - Add Alternate. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
| 19.                | TELEPHONE SYSTEM (Conduit Stub-Outs Only)               |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.02              |   | $ | 4,000 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 20.                | TELEVISION SYSTEM (Conduit Stub-Outs Only)              |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.03              |   | $ | 5,400 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |   |
| 21.                | SHOWROOM THEATRICAL LIGHTING SYSTEM                     |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |  - Add Alternate. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
| 22.                | SHOWROOM THEATRICAL DIMMING SYSTEM                      |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |  - Add Alternate. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
| 23.                | SECURITY / LIGHTING SUPPORT GRID SYSTEM                 |                                                                                                                                                                                                                                               | 211,350               |            | $      | 0.17              |   | $ | 36,800 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |   |
| 24.                | ASSISTIVE LISTENING SYSTEMS                             |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
| 25.                | LIGHTNING PROTECTION SYSTEM                             |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |  - Add Alternate. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
| 26.                | SHOWROOM SOUND SYSTEM                                   |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |  - By Owner. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
| 27.                | AREA OF RESCUE ASSISTANCE INTERCOM                      |                                                                                                                                                                                                                                               | 211,350               |            | — |              | — |   |  - Allowances. |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   |              |   |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               | 211,350               |            | $      | 12.49             |   | $ | 2,640,300 |   |   |   |
|               |                                                    |                                                                                                                                                                                                                                               |                  |            |   | $                 | 2,640,300 |   |   |   |
| DATE:  March, 2002 |
|                    |                                                         |                                                                                                                                                                                                                                                    |                       |                 |        |                   |  |  |  |  |  |  |  |  |  |

 

 

1 of 32

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|---------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                              |   |   |   | **SHEET:**    | **2 of : 32** |   |
| **WORK:**    | **BUILDING HV POWER DISTRIBUTION**                            |   |   |   |          |          |
|              |                                                               |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                      |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |    |
|------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|---------|
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| EQUIPMENT 1 (New Sub-Station)                                                                                                                  |   |     |   |                  |   |           |     |     |   |            |    |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| DISTRIBUTION EQUIPMENT PACKAGE  PRICE                                                                                                          |   | 1        |   | (Equip. Quote)        |   | $              | 113,700  |     | EA     |            | $       | 113,700 |   |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| “MSB1” 1200 A 12.47 KV 3 PH 4 W  HV SWBD.                                                                                            |   | 1        |   | (Included Above)      |   | $              | 3,900    |     | EA     |            | $       | 3,900 |   |
| W/METERING SECTION & FUSED                                                                                                                 |   |     |   |                  |   |           |     |     |   |            |    |
| INTERRUPTERS AS FOLLOW:                                                                                                                        |   |     |   |                  |   |           |     |     |   |            |    |
| 1 - 400 A MAIN SWITCH                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |    |
| 2 - 300 A FEEDER SWITCH (To  MSB2)                                                                                                             |   |     |   |                  |   |           |     |     |   |            |    |
| 1 - 150 A   “              “                              |   |     |   |                  |   |           |     |     |   |            |    |
| 1 - 10 A     “              “  (Fire Pump) |   |     |   |                  |   |           |     |     |   |            |    |
| 2 - 600 A   “              “  (Empty Cubicles)       |   |     |   |                  |   |           |     |     |   |            |    |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| “MSB2” 1200 A 12.47 KV 3 PH 4 W  HV SWBD.                                                                                            |   | 1        |   | (Included Above)      |   | $              | 3,500    |     | EA     |            | $       | 3,500 |   |
| INTERRUPTERS AS FOLLOW:                                                                                                                        |   |     |   |                  |   |           |     |     |   |            |    |
| 1 - 400 A MAIN LUGS ONLY                                                                                                                       |   |     |   |                  |   |           |     |     |   |            |    |
| 2 - 150 A FEEDER SWITCH                                                                                                                        |   |     |   |                  |   |           |     |     |   |            |    |
| 2 - 100 A   “              “                              |   |     |   |                  |   |           |     |     |   |            |    |
| 2 - 80 A     “              “                   |   |     |   |                  |   |           |     |     |   |            |    |
| 1 - 600 A   “              “  (Empty Cubicles)       |   |     |   |                  |   |           |     |     |   |            |    |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| RIGGING EQUIPMENT  (Switchboards)                                                                                                              |   | 2        |   | LOT                   |   | $              | 929.70   |     | LOT    |            | $       | 1,859 |   |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| EQ. PAD 6 ft W x 80 ft L x 4”  H. (MSB1)                                                                                                  |   | 1        |   | EA                    |   | $              | 991.68   |     | EA     |            | $       | 992 |   |
| EQ. PAD 6 ft W x 12 ft L x 4”  H. (MSB2)                                                                                                  |   | 1        |   | EA                    |   | $              | 867.72   |     | EA     |            | $       | 868 |   |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| GROUNDING IN ELECTRIC ROOMS                                                                                                                    |   | 2        |   | LOT                   |   | $              | 971.33   |     | LOT    |            | $       | 1,943 |   |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| DISC./CONN. EXIST. HV SWBD                                                                                                                     |   | 1        |   | LOT                   |   | $              | 468.71   |     | LOT    |            | $       | 469 |   |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| POWER SYSTEM STUDY                                                                                                                             |   | 1        |   | LOT                   |   | $              | 6,198.02 |     | LOT    |            | $       | 6,198 |   |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
| MISCELLANEOUS MATERIAL                                                                                                                         |   | 1        |   | LOT                   |   | $              | 619.80   |     | LOT    |            | $       | 620 |   |
|                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |    |
|                                                                                                                                           |   |     |   |                  |   |           |     | TOTAL:   |   | $               | 134,000 |   |
|                                                                                                                                                |        |          |        |                       |        |                |          |          |        |                 |         |  |  |  |

 
| THIS SHEET:   |   | $      | 134,000 |   |
|---------------|--------|--------|---------|--------|
| SHEET 2 of 2: |   | $      | 32,700  |   |
|          |   |   |    |
| TOTAL:        |   | $      | 166,700 |   |

 

2 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   |   |   |          |          |   |
|--------------|---------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                              |   |   |   | **ESTIMATE:** | **CM0631**    |   |
| **WORK:**    | **BUILDING HV POWER DISTRIBUTION**                            |   |   |   | **SHEET:**    | **3 of : 32** |   |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                    |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| CONDUIT & WIRE: (HV  Feeders)                                                                                                                                            |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 2-1/2” RGS CONDUIT                                                                                                                                                      |   | 460      |   | LF                    |   | $              | 1,396.07 |     | CF     |            | $      | 6,422 |   |
| 3”    “        “                                                                                            |   | 170      |   | LF                    |   | $              | 1,632.25 |     | CF     |            | $      | 2,775 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 2-1/2” RGS ELBOWS                                                                                                                                                       |   | 11       |   | EA                    |   | $              | 114.53   |     | EA     |            | $      | 1,260 |   |
| 3”     “        “                                                                                      |   | 3        |   | EA                    |   | $              | 154.92   |     | EA     |            | $      | 465 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 2-1/2” RGS TERMINATIONS                                                                                                                                                 |   | 16       |   | EA                    |   | $              | 49.55    |     | EA     |            | $      | 793 |   |
| 3”     “        “                                                                                      |   | 4        |   | EA                    |   | $              | 58.37    |     | EA     |            | $      | 233 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 2-1/2” RGS SUPPORTS                                                                                                                                                     |   | 58       |   | EA                    |   | $              | 3.72     |     | EA     |            | $      | 214 |   |
| 3”     “        “                                                                                      |   | 21       |   | EA                    |   | $              | 6.20     |     | EA     |            | $      | 132 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 2-1/2” RGS FLOOR SLEEVES                                                                                                                                                |   | 2        |   | EA                    |   | $              | 50.59    |     | EA     |            | $      | 101 |   |
| 3”     “         “             “ |   | 1        |   | EA                    |   | $              | 53.07    |     | EA     |            | $      | 53 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 2-1/2” RGS WALL SLEEVES                                                                                                                                                 |   | 4        |   | EA                    |   | $              | 94.08    |     | EA     |            | $      | 376 |   |
| 3”     “         “             “ |   | 3        |   | EA                    |   | $              | 100.28   |     | EA     |            | $      | 301 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| STENCIL HV CONDUITS 6 FT O.C.                                                                                                                                                |   | 1        |   | LOT                   |   | $              | 716.63   |     | LOT    |            | $      | 717 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| #2 THHN COPPER WIRE                                                                                                                                                          |   | 850      |   | LF                    |   | $              | 1,266.50 |     | MF     |            | $      | 1,077 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| #6 15 KV 1/C COPPER WIRE (100%  Insul.)                                                                                                                                      |   | 1,750    |   | LF                    |   | $              | 3,031.18 |     | MF     |            | $      | 5,305 |   |
| #4/0 15 KV 1/C COPPER WIRE (100%  Insul.)                                                                                                                                    |   | 570      |   | LF                    |   | $              | 5,476.48 |     | MF     |            | $      | 3,122 |   |
| #350 mcm 15 KV 1/C COPPER WIRE  (100% Insul.)                                                                                                                                |   | —   |   | LF                    |   | $              | 6,096.28 |     | MF     |            | $      | 0 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 3/C 6 STRESS CONE KITS (@HV  Swgr.)                                                                                                                                          |   | 4        |   | EA                    |   | $              | 571.85   |     | EA     |            | $      | 2,287 |   |
| 3/C 4/0 STRESS CONE KITS (At  Swgr.)                                                                                                                                         |   | 2        |   | EA                    |   | $              | 590.45   |     | EA     |            | $      | 1,181 |   |
| 3/C 6 STRAIGHT SPLICE KITS (To  Exist. Fac.)                                                                                                                                 |   | 3        |   | EA                    |   | $              | 661.43   |     | EA     |            | $      | 1,984 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| HI-POT ABOVE 3/C HV FEEDER                                                                                                                                                   |   | 7        |   | EA                    |   | $              | 420.30   |     | EA     |            | $      | 2,942 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| PULL BOXES : (HV Feeders)                                                                                                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 12”  SQ. x 6” D S / C PULL BOX                                                                                                                                |   | —   |   | EA                    |   | $              | 85.63    |     | EA     |            | $      | 0 |   |
| 18”  SQ. x 8” D S / C PULL BOX                                                                                                                                |   | 2        |   | EA                    |   | $              | 130.59   |     | EA     |            | $      | 261 |   |
| 24”  SQ. x 12” D S / C PULL BOX                                                                                                                               |   | 2        |   | EA                    |   | $              | 224.80   |     | EA     |            | $      | 450 |   |
| 36”  SQ. x 18” D S / C PULL BOX                                                                                                                               |   | —   |   | EA                    |   | $              | 301.42   |     | EA     |            | $      | 0 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                       |   | 1        |   | LOT                   |   | $              | 247.92   |     | LOT    |            | $      | 248 |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                         |   |     |   |                  |   |           |     | TOTAL:   |   | $               | 32,700 |   |

 

3 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                               |   |   |   | **SHEET :**   | **4 of : 32** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                |   |   |   |          |          |
|              |                                                                |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                               |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |    |
|---------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|---------|
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| EQUIPMENT:  (New Sub-Station)                      |   |     |   |                  |   |           |     |     |   |            |    |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| DISTRIBUTION EQUIPMENT PACKAGE  PRICE                   |   | 1        |   | (Equip. Quote)        |   | $              | 270,900  |     | EA     |            | $       | 270,900 |   |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| “T1” 112.5 KVA 12.47 KV PRI. -  277/480V SEC. |   | 1        |   | (Included Above)      |   | $              | 3,500    |     | EA     |            | $       | 3,500 |   |
| PAD MOUNT TRANSF. (Conn. To ATS  Fire Pump)             |   |     |   |                  |   |           |     |     |   |            |    |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| “T4” 1500 KVA 12.47 KV PRI. -  277/480V SEC.  |   | 1        |   | (Included Above)      |   | $              | 3,500    |     | EA     |            | $       | 3,500 |   |
| PAD MOUNT TRANSF. (Conn. To  EQSB)                      |   |     |   |                  |   |           |     |     |   |            |    |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| “T5” 750 KVA 12.47 KV PRI. -  277/480V SEC.   |   | 1        |   | (Included Above)      |   | $              | 3,500    |     | EA     |            | $       | 3,500 |   |
| PAD MOUNT TRANSF. (Conn. To  CMSB)                      |   |     |   |                  |   |           |     |     |   |            |    |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| “T6” 1500 KVA 12.47 KV PRI. -  277/480V SEC.  |   | 1        |   | (Included Above)      |   | $              | 3,500    |     | EA     |            | $       | 3,500 |   |
| PAD MOUNT TRANSF. (Conn. To  ATS)                       |   |     |   |                  |   |           |     |     |   |            |    |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| “T10” 1000 KVA 12.47 KV PRI. -  120/208V SEC. |   | —   |   | (With Hotel)          |   | $              | 3,500    |     | EA     |            | $       | 0 |   |
| PAD MOUNT TRANSF. (Conn. To  Hotel Swd.)                |   |     |   |                  |   |           |     |     |   |            |    |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| RIGGING EQUIPMENT  (Transformers)                       |   | 1        |   | LOT                   |   | $              | 1,859.41 |     | LOT    |            | $       | 1,859 |   |
| RIGGING EQUIPMENT  (Switchboards)                       |   | —   |   | LOT                   |   | $              | 929.70   |     | LOT    |            | $       | 0 |   |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| EQ. PAD 6 ft W x 8 ft L x 4” H.  (Transf.)         |   | 4        |   | EA                    |   | $              | 867.72   |     | EA     |            | $       | 3,471 |   |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| GROUNDING IN ELECTRIC ROOMS                             |   | 2        |   | LOT                   |   | $              | 971.33   |     | LOT    |            | $       | 1,943 |   |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
| MISCELLANEOUS MATERIAL                                  |   | 1        |   | LOT                   |   | $              | 1,239.60 |     | LOT    |            | $       | 1,240 |   |
|                                                    |   |     |   |                  |   |           |     |     |   |            |    |
|                                                    |   |     |   |                  |   |           |     | TOTAL:   |   | $               | 293,400 |   |

 
| THIS SHEET :   |   | $      | 293,400 |   |
|----------------|--------|--------|---------|--------|
| SHEET 2 of 6 : |   | $      | 15,300  |   |
| SHEET 3 of 6 : |   | $      | 28,300  |   |
| SHEET 4 of 6 : |   | $      | 52,900  |   |
| SHEET 5 of 6 : |   | $      | 123,000 |   |
| SHEET 6 of 6 : |   | $      | 181,400 |   |
|           |   |   |    |
| TOTAL:         |   | $      | 694,300 |   |
|                |        |        |         |        |  |

 

4 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                               |   |   |   | **SHEET :**   | **5 of : 32** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                |   |   |   |          |          |
|              |                                                                |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                     |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| DISTRIBUTION EQUIPMENT:  (Continued)                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| T4/”EQSB” 2500A 277/480V 3 PH 4  W DISTR.                                                                                                                                           |   | 1        |   | (Included Above)      |   | $              | 4,600    |     | EA     |            | $      | 4,600 |   |
| SWITCHBOARD W/ TRANSITION &  CIRCUIT                                                                                                                                                      |   |     |   |                  |   |           |     |     |   |            |   |
| BREAKERS AS FOLLOW:                                                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 2500 A MAIN CIRCUIT BREAKER                                                                                                                                                               |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 1000 A FEEDER BREAKERS                                                                                                                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 800 A       “               “                                               |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 400 A       “                “                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 3 - 300 A       “                “                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 225 A       “                “                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 100 A       “                “                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 4 - 225 A       “                “    (SPACES)                   |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| T5/ “CMSB” 1200 A 277/480V 3 PH  4 W DISTR.                                                                                                                                         |   | 1        |   | (Included Above)      |   | $              | 2,700    |     | EA     |            | $      | 2,700 |   |
| SWITCHBOARD W/ TRANSITION &  CIRCUIT                                                                                                                                                      |   |     |   |                  |   |           |     |     |   |            |   |
| BREAKERS AS FOLLOW:                                                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 1200 A MAIN CIRCUIT BREAKER                                                                                                                                                               |   |     |   |                  |   |           |     |     |   |            |   |
| 4 - 225 A FEEDER BREAKERS                                                                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 100 A        “                “                                   |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 225 A       “                “   (SPARES)                    |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 100 A        “                “    (SPARES)             |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 225 A       “                “    (SPACES)                   |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| ATS/ “EMSB” 2500A 277/480V 3 PH  4 W DISTR.                                                                                                                                         |   | 1        |   | (Included Above)      |   | $              | 3,900    |     | EA     |            | $      | 3,900 |   |
| SWITCHBOARD W/ CIRCUIT BREAKERS                                                                                                                                                               |   |     |   |                  |   |           |     |     |   |            |   |
| AS FOLLOW:                                                                                                                                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 2500 A MAIN CIRCUIT BREAKER                                                                                                                                                               |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 800 A FEEDER BREAKERS                                                                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| 0 - 400A         “                “                              |   |     |   |                  |   |           |     |     |   |            |   |
| 6 - 100 A         “                “                             |   |     |   |                  |   |           |     |     |   |            |   |
| 4 - 225 A         “                 “   (SPACES)       |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| T10/ “HMSB” 1200 A 120/208V 3  PH 4 W DISTR.                                                                                                                                        |   | —   |   | (With Hotel)          |   | $              | 3,300    |     | EA     |            | $      | 0 |   |
| SWITCHBOARD W/ TRANSITION &  CIRCUIT                                                                                                                                                      |   |     |   |                  |   |           |     |     |   |            |   |
| BREAKERS AS FOLLOW:                                                                                                                                                                           |   |     |   |                  |   |           |     |     |   |            |   |
| 1 - 1200 A MAIN CIRCUIT BREAKER                                                                                                                                                               |   |     |   |                  |   |           |     |     |   |            |   |
| 5 - 400 A FEEDER BREAKERS                                                                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 225 A         “                “    (SPARES)       |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 100 A         “                “    (SPARES)       |   |     |   |                  |   |           |     |     |   |            |   |
| 2 - 225 A          “                “    (SPACES) |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| RIGGING EQUIPMENT (Switchboards)                                                                                                                                                              |   | 1        |   | LOT                   |   | $              | 1,239.60 |     | LOT    |            | $      | 1,240 |   |
| EQ. PAD 3 ft W x 12 ft L x 4”H.  (Swbd.)                                                                                                                                                 |   | 3        |   | EA                    |   | $              | 743.76   |     | EA     |            | $      | 2,231 |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                        |   | 1        |   | LOT                   |   | $              | 619.80   |     | LOT    |            | $      | 620 |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                          |   |     |   |                  |   |           |     | TOTAL:   |   | $               | 15,300 |   |

 

5 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                               |   |   |   | **SHEET :**   | **5 of : 32** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                |   |   |   |          |          |
|              |                                                                |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                 |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |        | **UNIT** |   | **TOTAL  COST** |   |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|-------------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| DISTRIBUTION EQUIPMENT:  (Continued)                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| T3/ “GDP1” 1600 A 120/208V 3 PH  4 W DISTR.                                                                                                                                                     |   | 1        |   | (Included Above)      |   | $              | 2,700       |     | EA     |            | $      | 2,700 |   |
| SWITCHBOARD W/ CIRCUIT BREAKERS                                                                                                                                                                           |   |     |   |                  |   |           |        |     |   |            |   |
| AS FOLLOW:                                                                                                                                                                                                |   |     |   |                  |   |           |        |     |   |            |   |
| 1 - 1600 A MAIN CIRCUIT BREAKER                                                                                                                                                                           |   |     |   |                  |   |           |        |     |   |            |   |
| 7 - 225 A FEEDER BREAKERS                                                                                                                                                                                 |   |     |   |                  |   |           |        |     |   |            |   |
| 2 - 100 A           “                “    (SPARES)       |   |     |   |                  |   |           |        |     |   |            |   |
| 2 - 225 A           “                “    (SPACES)       |   |     |   |                  |   |           |        |     |   |            |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| T4/ “ GDP2” 1600 A 120/208V 3  PH 4 W DISTR.                                                                                                                                                    |   | 1        |   | (Included Above)      |   | $              | 2,700       |     | EA     |            | $      | 2,700 |   |
| SWITCHBOARD W/ CIRCUIT BREAKERS                                                                                                                                                                           |   |     |   |                  |   |           |        |     |   |            |   |
| AS FOLLOW:                                                                                                                                                                                                |   |     |   |                  |   |           |        |     |   |            |   |
| 1 - 1600 A MAIN CIRCUIT BREAKER                                                                                                                                                                           |   |     |   |                  |   |           |        |     |   |            |   |
| 7 - 225 A FEEDER BREAKERS                                                                                                                                                                                 |   |     |   |                  |   |           |        |     |   |            |   |
| 2 - 100 A           “                “    (SPARES)       |   |     |   |                  |   |           |        |     |   |            |   |
| 2 - 225 A           “                “   (SPACES)        |   |     |   |                  |   |           |        |     |   |            |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| T2/ “CEMDI” 800 A 120/208V 3 PH  4 W DISTR.                                                                                                                                                     |   | 1        |   | (Included Above)      |   | $              | 1,500       |     | EA     |            | $      | 1,500 |   |
| SWITCHBOARD W/ CIRCUIT BREAKERS                                                                                                                                                                           |   |     |   |                  |   |           |        |     |   |            |   |
| AS FOLLOW:                                                                                                                                                                                                |   |     |   |                  |   |           |        |     |   |            |   |
| 1 - 800 A MAIN CIRCUIT BREAKER                                                                                                                                                                            |   |     |   |                  |   |           |        |     |   |            |   |
| 2 - 100 A FEEDER BREAKERS                                                                                                                                                                                 |   |     |   |                  |   |           |        |     |   |            |   |
| 6 - 100 A           “                “    (SPARES)       |   |     |   |                  |   |           |        |     |   |            |   |
| 2 - 225 A           “                “    (SPACES)       |   |     |   |                  |   |           |        |     |   |            |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| T9 / “KDP” 1200 A 120/206 V 3  PH 4 W DISTR.                                                                                                                                                    |   | 1        |   | (Included Above)      |   | $              |  2,400 |     | EA     |            | $      | 2,400 |   |
| SWITCH BOARD W/ CIRCUIT  BREAKERS                                                                                                                                                                         |   |     |   |                  |   |           |        |     |   |            |   |
| AS FOLLOW:                                                                                                                                                                                                |   |     |   |                  |   |           |        |     |   |            |   |
| 1 - 1000 A MAIN CIRCUIT BREAKER                                                                                                                                                                           |   |     |   |                  |   |           |        |     |   |            |   |
| 4 - 225 A FEEDER BREAKERS                                                                                                                                                                                 |   |     |   |                  |   |           |        |     |   |            |   |
| 6 - 100 A            “                “    (SPARES) |   |     |   |                  |   |           |        |     |   |            |   |
| 2 - 225 A            “                “    (SPACES) |   |     |   |                  |   |           |        |     |   |            |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| OLV TRANSFORMERS: (480V 3PH. - 120/208V  3 PH 3W)                                                                                                                                                         |   |     |   |                  |   |           |        |     |   |            |   |
| 30 KVA (T6 - ????)                                                                                                                                                                                        |   | 2        |   | (Included Above)      |   | $              | 700         |     | EA     |            | $      | 1,400 |   |
| 225 KVA (T5 - Computer Power)                                                                                                                                                                             |   | 2        |   | (Included Above)      |   | $              | 1,800       |     | EA     |            | $      | 3,600 |   |
| 300 KVA (T9 - Kitchen Power)                                                                                                                                                                              |   | 1        |   | (Included Above)      |   | $              | 2,300       |     | EA     |            | $      | 2,300 |   |
| 500 KVA (T3 & T4 - Slot  Mach, Power)                                                                                                                                                                 |   | 2        |   | (Included Above)      |   | $              | 2,800       |     | EA     |            | $      | 5,600 |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| RIGGING EQUIPMENT (Transf.)                                                                                                                                                                               |   | 1        |   | LOT                   |   | $              | 929.70      |     | LOT    |            | $      | 930 |   |
| EQ.PAD 4 ft W x 5 ft L x 4” H.  (Transf.)                                                                                                                                                            |   | 6        |   | EA                    |   | $              | 433.86      |     | EA     |            | $      | 2,603 |   |
| EQ.PAD 4 ft W x 8 ft L x 4” H.  (Swbd.)                                                                                                                                                              |   | 4        |   | EA                    |   | $              | 495.84      |     | EA     |            | $      | 1,983 |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                    |   | 1        |   | LOT                   |   | $              | 619.80      |     | LOT    |            | $      | 620 |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        |     |   |            |   |
|                                                                                                                                                                                                      |   |     |   |                  |   |           |        | TOTAL:   |   | $               | 28,300 |   |

 

6 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING,  W. VIRGINIA,** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                               |   |   |   | **SHEET:**    | **7 of : 32** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                |   |   |   |          |          |
|              |                                                                |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                     |   | **QTY.**                   |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-----------------------------------------------|--------|----------------------------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| DISTRIBUTION EQUIPMENT: (Continued)           |   |                       |   |                  |   |           |     |     |   |            |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| “MCCI” 800 A 480 V 3 PH 3 W  MOTOR  |   | 1                          |   | (Included Above)      |   | $              | 3,500    |     | EA     |            | $      | 3,500 |   |
| CONTROL CENTER W/ COMB.  STARTERS             |   |                       |   |                  |   |           |     |     |   |            |   |
| AS FOLLOW:(6-Section)                         |   |                       |   |                  |   |           |     |     |   |            |   |
| 1                                             | -      | 800 A MAIN LUGS ONLY       |   |                  |   |           |     |     |   |            |   |   |   |
| 15                                            | -      | SIZE-1 (To 10 H.P.)        |   |                  |   |           |     |     |   |            |   |   |   |
| 10                                            | -      | SIZE-2 (To 25 H.P.)        |   |                  |   |           |     |     |   |            |   |   |   |
| 2                                             | -      | SIZE - 3 (To 50 H.P.)      |   |                  |   |           |     |     |   |            |   |   |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| “MCC2” 1000 A 480 V 3 PH 3 W  MOTOR |   | 1                          |   | (Included Above)      |   | $              | 2,800    |     | EA     |            | $      | 2,800 |   |
| CONTROL CENTER W/ COMB.  STARTERS             |   |                       |   |                  |   |           |     |     |   |            |   |
| AS FOLLOW: (6-Section)                        |   |                       |   |                  |   |           |     |     |   |            |   |
| 1                                             | -      | 1000 A MAIN LUGS ONLY      |   |                  |   |           |     |     |   |            |   |   |   |
| 0                                             | -      | SIZE-1 (To 10 H.P.)        |   |                  |   |           |     |     |   |            |   |   |   |
| 5                                             | -      |  SIZE-3 (To 50 H.P.)  |   |                  |   |           |     |     |   |            |   |   |   |
| 5                                             | -      |  SIZE-4 (To 100 H.P.) |   |                  |   |           |     |     |   |            |   |   |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| SURGE SUPPRESSION FOR COMPUTER  LOADS         |   | 4                          |   | EA                    |   | $              | 909.35   |     | EA     |            | $      | 3,637 |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| 225 A 277/480 V DISTR. PANEL:  MLO            |   | 2                          |   | EA                    |   | $              | 1,371.28 |     | EA     |            | $      | 2,743 |   |
| 42 POLES / 14 KAIC (Conn. 30  Poles)          |   |                       |   |                  |   |           |     |     |   |            |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| 225 A 120/208 V DISTR. PANEL:  MLO            |   | 14                         |   | EA                    |   | $              | 1,371.28 |     | EA     |            | $      | 19,198 |   |
| 42 POLES / 10 KAIC (Conn. 36  Poles)          |   |                       |   |                  |   |           |     |     |   |            |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| 225 A 120/208 V DISTR. PANEL;  MLO            |   | 4                          |   | EA                    |   | $              | 1,371.28 |     | EA     |            | $      | 5,485 |   |
| 42 POLES / 10 KAIC (Conn. 30  Poles)          |   |                       |   |                  |   |           |     |     |   |            |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| 100 A 120/208 V DISTR. PANEL;  MLO            |   | 4                          |   | EA                    |   | $              | 1,254.10 |     | EA     |            | $      | 5,016 |   |
| 42 POLES / 10 KAIC (Conn. 30  Poles)          |   |                       |   |                  |   |           |     |     |   |            |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| 225 A 120/208 V DISTR. PANEL;  MLO            |   | 4                          |   | EA                    |   | $              | 1,371.28 |     | EA     |            | $      | 5,485 |   |
| 42 POLES / 22 KAIC (Conn. 36  Poles)          |   |                       |   |                  |   |           |     |     |   |            |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| 100 A 120/208 V DISTR. PANEL;  MCB            |   | 2                          |   | EA                    |   | $              | 1,254.10 |     | EA     |            | $      | 2,508 |   |
| 42 POLES / 22 KAIC (Conn. 30  Poles)          |   |                       |   |                  |   |           |     |     |   |            |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| PANELBOARD SUPPORTS                           |   | 30                         |   | EA                    |   | $              | 24.79    |     | EA     |            | $      | 744 |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| EQ.PAD 3 ft W x 10 ft Lx4"  H. (MCC)     |   | 2                          |   | EA                    |   | $              | 557.82   |     | EA     |            | $      | 1,116 |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                        |   | 1                          |   | LOT                   |   | $              | 619.80   |     | LOT    |            | $      | 620 |   |
|                                          |   |                       |   |                  |   |           |     |     |   |            |   |   |   |
|                                          |   |                       |   |                  |   |           |     | TOTAL :  |   | $               | 52,900 |   |

 

7 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,   WHEELING, W. VIRGINIA,** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|-----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                                |   |   |   | **SHEET:**    | **8 of : 32** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                 |   |   |   |          |          |
|              |                                                                 |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                                                                                          |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |         | **UNIT** |   | **TOTAL  COST** |    |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|--------------|----------|--------|-----------------|---------|
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| CONDUIT: (Secondary Feeders)                                                                                                                                                                                                                                                                                       |   |     |   |                  |   |           |         |     |   |            |    |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 1-1/2" EMT CONDUIT                                                                                                                                                                                                                                                                                            |   | 1,690    |   | LF                    |   | $              | 463.45       |     | CF     |            | $       | 7,832 |   |
| 2-1/2" "              "                                                                                                                                                                                                            |   | 2,770    |   | LF                    |   | $              | 685.97       |     | CF     |            | $       | 19,001 |   |
|      3"   "              "                                                                                                                                                                           |   | 1,300    |   | LF                    |   | $              | 868.52       |     | CF     |            | $       | 11,291 |   |
| 3-1/2" "              "                                                                                                                                                                                                            |   | 3,150    |   | LF                    |   | $              | 994.37       |     | CF     |            | $       | 31,323 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 1-1/2" EMT ELBOWS                                                                                                                                                                                                                                                                                             |   | 29       |   | EA                    |   | $              | 29.46        |     | EA     |            | $       | 854 |   |
| 2-1/2" "              "                                                                                                                                                                                                            |   | 88       |   | EA                    |   | $              | 64.13        |     | EA     |            | $       | 5,644 |   |
|      3"   "              "                                                                                                                                                                           |   | 18       |   | EA                    |   | $              | 88.90        |     | EA     |            | $       | 1,600 |   |
| 3-1/2" "              "                                                                                                                                                                                                            |   | 86       |   | EA                    |   | $              | 104.96       |     | EA     |            | $       | 9,026 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 1-1/2" EMT SET-SCREW  COUPL.                                                                                                                                                                                                                                                                                  |   | 198      |   | EA                    |   | $              | 3.59         |     | EA     |            | $       | 712 |   |
| 2-1/2" "              "              "              "                                  |   | 365      |   | EA                    |   | $              | 8.86         |     | EA     |            | $       | 3,235 |   |
|      3"   "              "              "              " |   | 148      |   | EA                    |   | $              | 9.92         |     | EA     |            | $       | 1,468 |   |
| 3-1/2" "              "              "              "                                  |   | 401      |   | EA                    |   | $              | 11.59        |     | EA     |            | $       | 4,648 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 1-1/2" EMT SET-SCREW CONN.                                                                                                                                                                                                                                                                                    |   | 42       |   | EA                    |   | $              | 20.68        |     | EA     |            | $       | 868 |   |
| 2-1/2" "              "              "              "                                  |   | 78       |   | EA                    |   | $              | 40.14        |     | EA     |            | $       | 3,131 |   |
|      3"   "              "              "              " |   | 26       |   | EA                    |   | $              | 53.72        |     | EA     |            | $       | 1,397 |   |
| 3-1/2" "              "              "              "                                  |   | 98       |   | EA                    |   | $              | 66.70        |     | EA     |            | $       | 6,537 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 1-1/2" EMT SUPPORTS                                                                                                                                                                                                                                                                                           |   | 211      |   | EA                    |   | $              | 1.24         |     | EA     |            | $       | 262 |   |
| 2-1/2" "              "                                                                                                                                                                                                            |   | 346      |   | EA                    |   | $              | 3.72         |     | EA     |            | $       | 1,288 |   |
|      3"   "              "                                                                                                                                                                           |   | 163      |   | EA                    |   | $              | 6.20         |     | EA     |            | $       | 1,007 |   |
| 3-1/2" "              "                                                                                                                                                                                                            |   | 394      |   | EA                    |   | $              | 6.20         |     | EA     |            | $       | 2,440 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 1-1/2" EMT FLOOR SLEEVES                                                                                                                                                                                                                                                                                      |   | 8        |   | EA                    |   | $              | 26.53        |     | EA     |            | $       | 212 |   |
| 2-1/2" "              "              "                                                                                                                       |   | 10       |   | EA                    |   | $              | 40.70        |     | EA     |            | $       | 407 |   |
|      3"   "              "              "                                                                                      |   | 1        |   | EA                    |   | $              | 47.89        |     | EA     |            | $       | 48 |   |
| 3-1/2" "              "              "                                                                                                                       |   | 10       |   | EA                    |   | $              | 58.09        |     | EA     |            | $       | 581 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 1-1/2" EMT WALL SLEEVES                                                                                                                                                                                                                                                                                       |   | 9        |   | EA                    |   | $              | 25.91        |     | EA     |            | $       | 233 |   |
| 2-1/2" "              "              "                                                                                                                       |   | 18       |   | EA                    |   | $              | 32.56        |     | EA     |            | $       | 586 |   |
|      3"   "              "              "                                                                                      |   | 12       |   | EA                    |   | $              | 43.83        |     | EA     |            | $       | 526 |   |
| 3-1/2" "              "              "                                                                                                                       |   | 31       |   | EA                    |   | $              | 47.55        |     | EA     |            | $       | 1,474 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 3-1/2" EMT ROOF FLASHING                                                                                                                                                                                                                                                                                      |   | 5        |   | EA                    |   | $              | 141.97       |     | EA     |            | $       | 710 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| PULL BOXES : (Secondary  Feeders)                                                                                                                                                                                                                                                                                  |   |     |   |                  |   |           |         |     |   |            |    |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| 12" SQ. x  6" D S / C PULL BOX                                                                                                                                                                                                                                                                      |   | 5        |   | EA                    |   | $              |  85.63  |     | EA     |            | $       |  428 |   |
| 18" SQ. x  8" D S / C PULL BOX                                                                                                                                                                                                                                                                      |   | 10       |   | EA                    |   | $              |  130.59 |     | EA     |            | $       |  1,306 |   |
| 24" SQ. x  12" D S / C PULL BOX                                                                                                                                                                                                                                                                     |   | 2        |   | EA                    |   | $              |  224.80 |     | EA     |            | $       |  450 |   |
| 36" SQ. x  18" D S / C PULL BOX                                                                                                                                                                                                                                                                     |   | 4        |   | EA                    |   | $              |  301.42 |     | EA     |            | $       |  1,206 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                                                                                             |   | 1        |   | LOT                   |   | $              | 1,239.60     |     | LOT    |            | $       | 1,240 |   |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         |     |   |            |    |
|                                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |         | TOTAL    |   | $               | 123,000 |   |

 

8 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,   WHEELING, W. VIRGINIA,** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|-----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                                |   |   |   | **SHEET:**    | **9 of : 32** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                 |   |   |   |          |          |
|              |                                                                 |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                          |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |    |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|---------|
|                                                                                                                                                                                                                                               |   |     |   |                 |   |           |     |     |   |            |    |
| WIRE: (Secondary Feeders)                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |    |
|                                                                                                                                                                                                                                               |   |     |   |                 |   |           |     |     |   |            |    |
| #    8 THHN COPPER WIRE                                                                                                                                                                                                                  |   | 1,760    |   | LF                   |   | $              | 796.62   |     | MF     |            | $       | 1,402 |   |
| #    6     “              “           “                                            |   | 140      |   | LF                   |   | $              | 873.80   |     | MF     |            | $       | 122 |   |
| #    4     “              “           “                                            |   | 3,100    |   | LF                   |   | $              | 1,062.55 |     | MF     |            | $       | 3,294 |   |
| #    2     “              “           “                                            |   | 8,150    |   | LF                   |   | $              | 1,266.50 |     | MF     |            | $       | 10,322 |   |
| #  1  / 0 THHN COPPER WIRE                                                                                                                                                                                                                    |   | 2,030    |   | LF                   |   | $              | 1,631.60 |     | MF     |            | $       | 3,312 |   |
| #  2  / 0     “              “            “                                             |   | 1,180    |   | LF                   |   | $              | 2,108.26 |     | MF     |            | $       | 2,488 |   |
| #  4  / 0     “              “            “                                             |   | 12,600   |   | LF                   |   | $              | 2,522.94 |     | MF     |            | $       | 31,789 |   |
| 250 MCM THHN COPPER WIRE                                                                                                                                                                                                                           |   | 850      |   | LF                   |   | $              | 4,491.58 |     | MF     |            | $       | 3,818 |   |
| 350      “         “              “           “ |   | 660      |   | LF                   |   | $              | 4,856.67 |     | MF     |            | $       | 3,205 |   |
| 500      “         “              “           “ |   | 13,130   |   | LF                   |   | $              | 5,476.48 |     | MF     |            | $       | 71,906 |   |
| 600      “         “              “           “ |   | 6,920    |   | LF                   |   | $              | 6,330.63 |     | MF     |            | $       | 43,808 |   |
|                                                                                                                                                                                                                                               |   |     |   |                 |   |           |     |     |   |            |    |
| MISCELLANEOUS ITEMS:                                                                                                                                                                                                                               |   |     |   |                 |   |           |     |     |   |            |    |
|                                                                                                                                                                                                                                               |   |     |   |                 |   |           |     |     |   |            |    |
| CONN, 100 A 240 V 3 PH ELEVATORS                                                                                                                                                                                                                   |   | 4        |   | EA                   |   | $              | 154.37   |     | EA     |            | $       | 617 |   |
| CONN, 120 V 1 PH ELEV. LIGHTS / CONTROLS                                                                                                                                                                                                           |   | 4        |   | EA                   |   | $              | 70.98    |     | EA     |            | $       | 284 |   |
| 30 A 240 V FU DISC. SW. (NEMA-1)                                                                                                                                                                                                                   |   | 4        |   | EA                   |   | $              | 251.84   |     | EA     |            | $       | 1,007 |   |
| 100 A 480 V FU DISC. SW. (NEMA-1)                                                                                                                                                                                                                  |   | 4        |   | EA                   |   | $              | 685.11   |     | EA     |            | $       | 2,740 |   |
|                                                                                                                                                                                                                                               |   |     |   |                 |   |           |     |     |   |            |    |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                             |   | 1        |   | LOT                  |   | $              | 1,239.60 |     | LOT    |            | $       | 1,240 |   |
|                                                                                                                                                                                                                                               |   |     |   |                 |   |           |     |     |   |            |    |
|                                                                                                                                                                                                                                               |   |     |   |                 |   |           |     | TOTAL:   |   | $               | 181,400 |   |

 

9 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,   WHEELING, W. VIRGINIA,** |   |   |   | **ESTIMATE:** | **CM0631**     |   |
|--------------|-----------------------------------------------------------------|--------|--------|--------|---------------|----------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                                |   |   |   | **SHEET:**    | **10 of : 32** |   |
| **WORK:**    | **BUILDING STEEL GROUNDING**                                    |   |   |   |          |           |
|              |                                                                 |        |        |        |               |                |        |  |

 
| **MATERIAL  DESCRIPTION**                          |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|----------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| GROUNDING: (At Building Steel)                     |   |     |   |                 |   |           |     |     |   |            |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| 8” DIA.X 2 ft. D. TEST PIT W/COVER            |   | 45       |   | EA                   |   | $              | 179.16   |     | EA     |            | $      | 8,062 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| 3/4” DIA. X 10 ft. GROUND ROD                 |   | 45       |   | EA                   |   | $              | 83.38    |     | EA     |            | $      | 3,752 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| 4/0 BARE COPPER WIRE (Bldg. Perimeter)             |   | 2,000    |   | LF                   |   | $              | 3,279.10 |     | MF     |            | $      | 6,558 |   |
| 2/0 BARE COPPER WIRE (5tl. Conn./45  @10’Lg.) |   | 450      |   | LF                   |   | $              | 2,935.29 |     | MF     |            | $      | 1,321 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| 4/0 TO ROD CAD-MOLD                                |   | 3        |   | EA                   |   | $              | 61.98    |     | EA     |            | $      | 186 |   |
| CAD-SHOT FOR ABOVE                                 |   | 45       |   | EA                   |   | $              | 56.34    |     | EA     |            | $      | 2,535 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| 2/0 TO 4/0 CAD-MOLD                                |   | 3        |   | EA                   |   | $              | 61.98    |     | EA     |            | $      | 186 |   |
| CAD-SHOT FOR ABOVE                                 |   | 45       |   | EA                   |   | $              | 56.34    |     | EA     |            | $      | 2,535 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| 2/0 2-HOLE COMPR.CONN.(Bolt to Steel)              |   | 45       |   | EA                   |   | $              | 47.55    |     | EA     |            | $      | 2,140 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| SEAL 2/0 PENETRATION AT WALL                       |   | 45       |   | EA                   |   | $              | 20.06    |     | EA     |            | $      | 903 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                             |   | 1        |   | LOT                  |   | $              | 619.80   |     | LOT    |            | $      | 620 |   |
|                                               |   |     |   |                 |   |           |     |     |   |            |   |
|                                               |   |     |   |                 |   |           |     | TOTAL:   |   | $               | 28,800 |   |

 

10 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,   WHEELING, W. VIRGINIA,** |   |   |   | **ESTIMATE:** | **CM0631**     |   |
|--------------|-----------------------------------------------------------------|--------|--------|--------|---------------|----------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                                |   |   |   | **SHEET:**    | **11 of : 32** |   |
| **WORK:**    | **EMERGENCY GENERATOR**                                         |   |   |   |          |           |
|              |                                                                 |        |        |        |               |                |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                   |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |       | **UNIT** |   | **TOTAL  COST** |    |
|---------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|------------|----------|--------|-----------------|---------|
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| EQUIPMENT:                                                                                  |   | 1        |   | (Equip. Quote)       |   | $              | 235,524.71 |     | EA     |            | $       | 235,525 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| 1250 KW 480 V 3 PH 4 W EMER. GEN. SET                                                       |   | 1        |   | EA                   |   | $              | 7,030.66   |     | EA     |            | $       | 7,031 |   |
| DIESEL FUELED (24,870 lbs.) 110 GPH @ 100%:  76 GPH @75% IN OUTDOOR ENCL. (Mounted on Roof) |   |     |   |                 |   |           |       |     |   |            |    |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| 1500 GAL. SKID-MOUNT FUEL TANK                                                              |   | 1        |   | EA                   |   | $              | 3,515.33   |     | EA     |            | $       | 3,515 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| 2500A 480 V 3PH 4W ATS W/O ISOL. BY-PASS                                                    |   | 1        |   | EA                   |   | $              | 1,874.84   |     | EA     |            | $       | 1,875 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| GENERATOR CONTR. PANEL. (For Remote Start)                                                  |   | 1        |   | LOT                  |   | $              | 351.53     |     | LOT    |            | $       | 352 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| MOUNT & INSTALL THE FOLLOWING:                                                          |   |     |   |                 |   |           |       |     |   |            |    |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| CONN. DAY TANK                                                                              |   | —   |   | EA                   |   | $              | 117.18     |     | EA     |            | $       | 0 |   |
| BATTERY RACK                                                                                |   | 1        |   | EA                   |   | $              | 351.53     |     | EA     |            | $       | 352 |   |
| TRICKLE CHARGER                                                                             |   | 1        |   | EA                   |   | $              | 117.18     |     | EA     |            | $       | 117 |   |
| REMOTE STATUS ANNUNCIATOR                                                                   |   | 1        |   | EA                   |   | $              | 234.36     |     | EA     |            | $       | 234 |   |
| CONN. JACKET HEATER                                                                         |   | 1        |   | EA                   |   | $              | 58.59      |     | EA     |            | $       | 59 |   |
| FUEL PIPING SYST. & TANK (6,000 Gal./  Div.15)                                          |   | 1        |   | (Separate line Item) |   | EA             |       | —   |   |
| EXHAUST / MUFFLER SYSTEM (Div.15)                                                           |   | 1        |   | LOT                  |   | $              | 1,859.41   |     | LOT    |            | $       | 1,859 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| SPARE PARTS (GASKETS, HEATING ELEM..  FILTERS, TEST INSTR., TOOLS, ETC.)                    |   | 1        |   | LOT                  |   | $              | 619.80     |     | LOT    |            | $       | 620 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| LOAD TEST / TESTING OF TOTAL SYST.                                                          |   | 1        |   | LOT                  |   | $              | 2,796.83   |     | LOT    |            | $       | 2,797 |   |
| PROV. LOAD BANK TO SUPPLEMENT LOAD.                                                         |   |     |   |                 |   |           |       |     |   |            |    |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| RIGGING EQUIPMENT                                                                           |   | 1        |   | LOT                  |   | $              | 2,479.21   |     | LOT    |            | $       | 2,479 |   |
| CONCR. PAD W/GRD'S (35’ x 12’ x 12” TH.)                                     |   | 1        |   | LOT                  |   | $              | 4,338.61   |     | LOT    |            | $       | 4,339 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| DIESEL FUEL (Testing & Topping-off)                                                     |   | 7,000    |   | GAL                  |   | $              | 1.74       |     | GAL    |            | $       | 12,148 |   |
| HEAT TRACE FUEL LINES                                                                       |   | 1        |   | LOT                  |   | $              | 1,088.51   |     | LOT    |            | $       | 1,089 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
| MISCELLANEOUS MATERIAL                                                                      |   | 1        |   | LOT                  |   | $              | 247.92     |     | LOT    |            | $       | 248 |   |
|                                                                                        |   |     |   |                 |   |           |       |     |   |            |    |
|                                                                                        |   |     |   |                 |   |           |       | TOTAL:   |   | $               | 274,600 |   |

 

11of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,   WHEELING, W. VIRGINIA,** |   |   |   | **ESTIMATE:** | **CM0631**     |   |
|--------------|-----------------------------------------------------------------|--------|--------|--------|---------------|----------------|--------|
|         | **CASINO / ENTERTAINMENT AREAS**                                |   |   |   | **SHEET:**    | **12 of : 32** |   |
| **WORK:**    | **FUEL TANK / PUMPING SYSTEM**                                  |   |   |   |          |           |
|              |                                                                 |        |        |        |               |                |        |  |

 
| **MATERIAL  DESCRIPTION**                                                  |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |      | **UNIT** |   | **TOTAL  COST** |   |
|----------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|-----------|----------|--------|-----------------|--------|
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| EQUIPMENT:                                                                 |   |     |   |                 |   |           |      |     |   |            |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| DUAL 3/4 H.P. 480 V. 3 PH. OIL PUMPS WITH  ACCESSORIES & CONTROL PANEL |   | 1        |   | EA                   |   | $              | 12,396.04 |     | EA     |            | $      | 12,396 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| 6 x 12 x 18” THICK CONCRETE PAD FOR OIL  PUMPS / CONTROL PANEL        |   | 1        |   | EA                   |   | $              | 6,198.02  |     | EA     |            | $      | 6,198 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| ELECTRICAL WIRING FOR PUMP & TANK,  INCLUDING ACCESSORIES              |   | 1        |   | LOT                  |   | $              | 8,541.57  |     | LOT    |            | $      | 8,542 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| INSTALLATION COSTS FOR FUEL PUMPS AND  CONTROL PANEL                       |   | 1        |   | LOT                  |   | $              | 1,859.41  |     | LOT    |            | $      | 1,859 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| VERTICAL FUEL PIPING FROM TANK TO GEN SET  ON ROOF OF MEZZ                 |   | 1        |   | LOT                  |   | $              | 8,677.23  |     | LOT    |            | $      | 8,677 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| RIGGING EQUIPMENT                                                          |   | 1        |   | LOT                  |   | $              | 247.92    |     | LOT    |            | $      | 248 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| DIESEL FUEL (Testing & Topping-off)                                    |   | 2,500    |   | GAL                  |   | $              | 1.74      |     | GAL    |            | $      | 4,339 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| HEAT TRACE FUEL LINES                                                      |   | 1        |   | LOT                  |   | $              | 1,557.22  |     | LOT    |            | $      | 1,557 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                     |   | 1        |   | LOT                  |   | $              | 619.80    |     | LOT    |            | $      | 620 |   |
|                                                                       |   |     |   |                 |   |           |      |     |   |            |   |
|                                                                       |   |     |   |                 |   |           |      | TOTAL:   |   | $               | 44,400 |   |

 

12 of 32

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **13 of : 32** |   |
| **WORK:**    | **UNINTERRUPTABLE POWER SUPPLIES**                           |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                       |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |      | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|-----------|----------|--------|-----------------|--------|
| EQUIPMENT:                                      |   |     |   |                  |   |           |      |     |   |            |   |
|                                            |   |     |   |                  |   |           |      |     |   |            |   |
| 150 KVA 480 V3 PH. UPS SYSTEM  (3,160 lbs)      |   | 1        |   | EA                    |   | $              | 89,780.06 |     | EA     |            | $      | 89,780 |   |
| BATTERY SYSTEM (2-Cabinets)  (4,655 lbs)        |   |     |   |                  |   |           |      |     |   |            |   |
| MAINTENANCE BY-PASS UNIT (670  lbs)             |   |     |   |                  |   |           |      |     |   |            |   |
|                                            |   |     |   |                  |   |           |      |     |   |            |   |
| RIGGING EQUIPMENT (Batteries)                   |   | 1        |   | LOT                   |   | $              | 619.80    |     | LOT    |            | $      | 620 |   |
| RIGGING EQUIPMENT (UPS)                         |   | 1        |   | LOT                   |   | $              | 1,239.60  |     | LOT    |            | $      | 1,240 |   |
|                                            |   |     |   |                  |   |           |      |     |   |            |   |
| EQ. PAD 6 ft W x 8 ft L x 4” H.  (Transf.) |   | 1        |   | EA                    |   | $              | 867.72    |     | EA     |            | $      | 868 |   |
|                                            |   |     |   |                  |   |           |      |     |   |            |   |
| 225A 480 V 3 PH. 4 W ENCL. C/B  (Newma 1)       |   | 1        |   | EA                    |   | $              | 2,569.25  |     | EA     |            | $      | 2,569 |   |
|                                            |   |     |   |                  |   |           |      |     |   |            |   |
| MISCELLANEOUS MATERIAL                          |   | 1        |   | LOT                   |   | $              | 619.80    |     | LOT    |            | $      | 620 |   |
|                                            |   |     |   |                  |   |           |      |     |   |            |   |
|                                            |   |     |   |                  |   |           |      | TOTAL:   | $      | 95,700          |   |

 

13 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **14 of : 32** |   |
| **WORK:**    | **LIGHTING FIXTURES / LAMPS — INSTALLED**               |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                          |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| LIGHTING FIXTURES:                                                                                                                 |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| A      8” DIA. REC. DNLT. W/ CLEAR REFL : MICR.  GROOVE BAFFLE: 2 - 26 W QUAD LAMPS                  |   | 55       |   | EA                    |   | $              | 166.43 |     | EA     |            | $      | 9,154 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| B      8” DIA. REC. DNLT. W/ BLK MICRO -  GROOVE BAFFLE: 2 - 26 W QUAD LAMPS                         |   | 29       |   | EA                    |   | $              | 166.43 |     | EA     |            | $      | 4,827 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| C      PDNT. MNT. LENSED FLUOR. DNLT. W/12”  APERTURE & 2 - 42 W TRIPLE LAMPS W/ DIMMING BALLAST |   | 188      |   | EA                    |   | $              | 368.49 |     | EA     |            | $      | 69,276 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| D      8” DIA. REC. DNLT. W/ CLEAR REFL: MICR.  GROOVE BAFFLE: 2-26 W QUAD LAMPS W/ DIMMING BALLAST  |   | 123      |   | EA                    |   | $              | 213.54 |     | EA     |            | $      | 26,265 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| D1    8” DIA. REC. DNLT. W/ CLEAR REFL: MICR.  GROOVE BAFFLE: 1 - 18 W QUAD LAMP                               |   | 5        |   | EA                    |   | $              | 166.43 |     | EA     |            | $      | 832 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| D2    8” DIA. REC. DNLT. W/ CLEAR REFL: MICR.  GROOVE BAFFLE: 1 - 18 W QUAD LAMP                               |   | 5        |   | EA                    |   | $              | 166.43 |     | EA     |            | $      | 832 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| G      LANDSCAPE ACCENT UP-LIGHT  (At Central Theme Piece Loc. ? ?   /Dwg. E2.1.3)                   |   | 16       |   | EA                    |   | $              | 374.35 |     | EA     |            | $      | 5,990 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| H      100 W M / H WALL PACK  (Exterior Loading Dack / Dwg. E2.0.0)                                       |   | 3        |   | EA                    |   | $              | 281.38 |     | EA     |            | $      | 844 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| W     UNDERWATER ACCENT FIXTURE  (Area 3 Lobby Water Feature ? ? / Dwg. E2.1.2)                                |   | 6        |   | EA                    |   | $              | 622.27 |     | EA     |            | $      | 3,734 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
| MISCELLANEOUS  MATERIAL                                                                                                            |   | 1        |   | LOT                   |   | $              | 619.80 |     | LOT    |            | $      | 620 |   |
|                                                                                                                               |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                               |   |     |   |                  |   |           |   | TOTAL:   | $      | 122,400         |   |

 

| THIS SHEET   | :      | $      | 122,400 |
|--------------|--------|--------|---------|
| SHEET 2 of 5 | :      | $      | 98,100  |
| SHEET 3 of 5 | :      | $      | 145,100 |
| SHEET 4 of 5 | :      | $      | 48,000  |
| SHEET 5 of 5 | :      | $      | 52,500  |
|         |   |   |
| TOTAL :      |   | $      | 466,100 |

 

14 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **15 of : 32** |   |
| **WORK:**    | **LIGHTING FIXTURES / LAMPS — INSTALLED**               |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                             |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| LIGHTING FIXTURES: (Continued)                                                                        |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FA   2 x 4 LAY-IN FLUOR. FIXT. W/ ACRYLIC LENS /  2 - FO32 / T8 LAMPS                       |   | 112      |   | EA                    |   | $              | 115.05 |     | EA     |            | $      | 12,886 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FB    2 x 4 LAY-IN FLUOR. FIXT. W/ ACRYLIC LENS  / 3-FO32 / T8 LAMPS                   |   | 18       |   | EA                    |   | $              | 139.50 |     | EA     |            | $      | 2,511 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FC    4 ft. L. SURF. STRIP FLUOR. FIXT. W / 2 -  F 32 T8 LAMPS                         |   | 146      |   | EA                    |   | $              | 208.02 |     | EA     |            | $      | 30,371 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FD    3 ft. L. SURF. STRIP FLUOR. FIXT. W / 2 -  F24 T8 LAMPS                          |   | 7        |   | EA                    |   | $              | 158.44 |     | EA     |            | $      | 1,109 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FE    2 ft. L. SURF. STRIP FLUOR. FIXT. W / 2  -F17 T8 LAMPS                           |   | 4        |   | EA                    |   | $              | 170.15 |     | EA     |            | $      | 681 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FF    4 ft. L. INDUST. FLUOR. FIXT. W/CTR. “V”  EA. LAMP: 2 - F 32 T8 LAMPS  |   | 68       |   | EA                    |   | $              | 120.23 |     | EA     |            | $      | 8,176 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FG    4 ft. L. WALL-MOUNT FLUOR FIXT. W/ UP-DN  LIGHTING 2 - F 32 T8 LAMPS (Stairs)    |   | 26       |   | EA                    |   | $              | 176.01 |     | EA     |            | $      | 4,576 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FH    1 x 4 SURF. FLUOR. FIXT. W / WRAP-RND.  ACRYL. LENS / 2 - F32 / T8 LAMPS         |   | 66       |   | EA                    |   | $              | 112.23 |     | EA     |            | $      | 7,407 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FJ     3 ft. SURF. WALL STRIP FLUOR. FIXT. W/  ELLIPTICAL REFL. /1 - T5 HO LAMP   |   | 10       |   | EA                    |   | $              | 293.44 |     | EA     |            | $      | 2,934 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FK    4 ft. LINEAR COVE FLUOR. LTG. SYST. FIELD  CURV. W / 6 - 13 W TWIN LAMPS         |   | 7        |   | EA                    |   | $              | 311.69 |     | EA     |            | $      | 2,182 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FL    18” 175 W M/H FLOOD - MOUNT TO LIGHT STD.  SEAM ROOF AT CANOPY              |   | 9        |   | EA                    |   | $              | 443.42 |     | EA     |            | $      | 3,991 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FM   SURF. MNT. LINEAR UP-LIGHT MOUNT IN COVE (2  - 3 FT SECTIONS)                          |   | 5        |   | EA                    |   | $              | 471.48 |     | EA     |            | $      | 2,357 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FN    2 x 4 LAY-IN FLUOR. FIXT. W / PARAB.  LOUVER / 3 - F32/T8 LAMPS                  |   | 80       |   | EA                    |   | $              | 160.58 |     | EA     |            | $      | 12,846 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| FP    4 FT. UNDER COUNTER FIXT. FOR WET LOC. W/  1 T5 LAMP                             |   | 9        |   | EA                    |   | $              | 189.09 |     | EA     |            | $      | 1,702 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| F       2 x 2 LAY-IN FLUOR. FIXT. W/ ACRYLIC LENS  / 3 - F17 / T8 LAMPS |   | 41       |   | EA                    |   | $              | 91.50  |     | EA     |            | $      | 3,751 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| MISCELLANEOUS  MATERIAL                                                                               |   | 1        |   | LOT                   |   | $              | 619.80 |     | LOT    |            | $      | 620 |   |
|                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                  |   |     |   |                  |   |           |   | TOTAL:   | $      | 98,100          |   |

 

15 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **16 of : 32** |   |
| **WORK:**    | **LIGHTING FIXTURES / LAMPS — INSTALLED**               |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |  |

** **
| **MATERIAL  DESCRIPTION**                                                                                                |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|--------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| LIGHTING FIXTURES: (Continued)                                                                                           |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| F1     100 W MET. HALIDE FLOODLIGHT (Mount on  Roof)                                                 |   | 7        |   | EA                    |   | $              | 474.41   |     | EA     |            | $      | 3,321 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| IA    6” DIA. REC. DNLT. W/ ELLIPS. ALZ. REPL. /  BLK. BAFF. / ADJ. SOCKET / GL. SHEILD Q250 T4 LAMP |   | —   |   | EA                    |   | $              | 414.13   |     | EA     |            | $      | 0 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| IB     20 W 120 V RECESSED STEP LIGHT W/ CAST  AL. HOUSING & GL. SPREAD LENS                     |   | —   |   | EA                    |   | $              | 207.34   |     | EA     |            | $      | 0 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| N      NEON TUBE LIGHTING (LF)  (Four Locations in Gaining Area)                                |   | 150      |   | LF                    |   | $              | 76.63    |     | LF     |            | $      | 11,494 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| P       175 W M/H SURF. MOUNT FIXTURE W/ HIGH  IMPACT LENS                                 |   | 103      |   | EA                    |   | $              | 366.79   |     | EA     |            | $      | 37,780 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| PR    175 W M/H SURF. MOUNT FIXTURE W/ HIGH  IMPACT LENS & QUARTZ RESTRIKE                            |   | 15       |   | EA                    |   | $              | 437.56   |     | EA     |            | $      | 6,563 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| P1     DECORATIVE CHANDELIER                                                                         |   | 1        |   | EA                    |   | $              | 3,980.11 |     | EA     |            | $      | 3,980 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| P2     HANGING LANTERN                                                                               |   | 4        |   | EA                    |   | $              | 387.08   |     | EA     |            | $      | 1,548 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| S       STEP LTG. STRIP / ROPE FIXT. (4 -  Steps) FIBER-OPTIC ? ? ? (At Entry to Showroom) |   | 120      |   | LF                    |   | $              | 61.30    |     | LF     |            | $      | 7,356 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| TA   575 WELLIPSOIDAL SPOT LIGHT MOUNT IN ACCENT  LIGHT POCKETS                                                |   | 8        |   | EA                    |   | $              | 1,991.23 |     | EA     |            | $      | 15,930 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| —     LIGHTING TRACK - 2 CIRCUIT                                                                |   | 500      |   | LF                    |   | $              | 29.52    |     | LF     |            | $      | 14,761 |   |
|          LIGHT TRACK ENDS                                                        |   | 44       |   | EA                    |   | $              | 18.37    |     | EA     |            | $      | 808 |   |
|          LIGHT TRACK FEED SECTIONS                                               |   | 23       |   | EA                    |   | $              | 54.09    |     | EA     |            | $      | 1,244 |   |
| T1    TRK LIGHT FIXT. (MR-16)                                                                             |   | 20       |   | EA                    |   | $              | 134.66   |     | EA     |            | $      | 2,693 |   |
| T2    TRK LIGHT FIXT. (PAR-20)                                                                            |   | 27       |   | EA                    |   | $              | 122.26   |     | EA     |            | $      | 3,301 |   |
| T3    TRK LIGHT FIXT. (PAR-70)                                                                            |   | 22       |   | EA                    |   | $              | 122.26   |     | EA     |            | $      | 2,690 |   |
| T4    TRK LIGHT FIXT. (MR-16 75 W w/ Blk. Back)                                                           |   | 59       |   | EA                    |   | $              | 140.86   |     | EA     |            | $      | 8,311 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| XA5 CLG.-MOUNT / 1-FACE EXIT LIGHT                                                                                       |   | 12       |   | EA                    |   | $              | 275.52   |     | EA     |            | $      | 3,306 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| XA6 CLG. -MOUNT / 2-FACE EXIT LIGHT                                                                                      |   | 4        |   | EA                    |   | $              | 275.52   |     | EA     |            | $      | 1,102 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| —     EMERGENCY BATTERY PACKS  INCL. C & W (Mount from Strut)                               |   | 50       |   | LF                    |   | $              | 365.10   |     | LF     |            | $      | 18,255 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS  MATERIAL                                                                                                  |   | 1        |   | LOT                   |   | $              | 619.80   |     | LOT    |            | $      | 620 |   |
|                                                                                                                     |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                     |   |     |   |                  |   |           |     | TOTAL:   | $      | 145,100         |   |

 

16 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **17 of : 32** |   |
| **WORK:**    | **LIGHTING FIXTURES / LAMPS — INSTALLED**               |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                               |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| DECORATIVE LIGHTING FIXTURES:  (Casual Dining)                          |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     CHANDELIER (At Entry)                    |   | 1        |   | EA                    |   | $              | 1,558.84 |     | EA     |            | $      | 1,559 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     WALL LANTERN (At Booths)                 |   | 6        |   | EA                    |   | $              | 445.35   |     | EA     |            | $      | 2,672 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     HANGING LANTERN (Main Dining Light)      |   | 14       |   | EA                    |   | $              | 432.95   |     | EA     |            | $      | 6,061 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     SCONCE PENDANT (Hang From Palms ?)       |   | 6        |   | EA                    |   | $              | 260.64   |     | EA     |            | $      | 1,564 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     WALL TOURCHIERE (On Wall to Patio)       |   | 6        |   | EA                    |   | $              | 773.38   |     | EA     |            | $      | 4,640 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     NEST SUSPENSION (Hang From Struct. Col.) |   | 2        |   | EA                    |   | $              | 651.90   |     | EA     |            | $      | 1,304 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| DECORATIVE  LIGHTING FIXTURES: (Bar)                                    |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     PENDANT UP/DN LIGHT (Hang Above Bar)     |   | 8        |   | EA                    |   | $              | 424.27   |     | EA     |            | $      | 3,394 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     HANGING LANTERN (Above Tables)           |   | 3        |   | EA                    |   | $              | 341.22   |     | EA     |            | $      | 1,024 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| DECORATIVE  LIGHTING FIXTURES: (Fine Dining)                            |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     CANOPY / PENDANT (At Cooking Area)       |   | 6        |   | EA                    |   | $              | 440.39   |     | EA     |            | $      | 2,642 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     NEST SUSPENSION (Hang Above Tables)      |   | 3        |   | EA                    |   | $              | 651.90   |     | EA     |            | $      | 1,956 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     MED. NEST PENDANT (Above Tables)         |   | 5        |   | EA                    |   | $              | 651.90   |     | EA     |            | $      | 3,260 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     CANOPY / PENDANT (Ctr / Front of Rest.)  |   | 6        |   | EA                    |   | $              | 444.11   |     | EA     |            | $      | 2,665 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     WALL SCONCE (Front of Rest.)             |   | 2        |   | EA                    |   | $              | 683.35   |     | EA     |            | $      | 1,367 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     DOUBLE WALL SCONCE (Above Booths)        |   | 4        |   | EA                    |   | $              | 486.25   |     | EA     |            | $      | 1,945 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| DECORATIVE  LIGHTING FIXTURES: (Player’s Lounge)                   |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     CHANDELIER (At Entry)                    |   | 1        |   | EA                    |   | $              | 3,980.11 |     | EA     |            | $      | 3,980 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     HANGING LANTERN (Above Tables)           |   | 2        |   | EA                    |   | $              | 387.08   |     | EA     |            | $      | 774 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| —     WALL SCONCE (Room Perimeter)             |   | 8        |   | EA                    |   | $              | 888.67   |     | EA     |            | $      | 7,109 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS  MATERIAL                                                 |   | 1        |   | LOT                   |   | $              | 123.96   |     | LOT    |            | $      | 124 |   |
|                                                                    |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                  |   |           |     | Total :  |   | $               | 48,000 |   |

 

17 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **18 of : 32** |   |
| **WORK:**    | **LIGHTING FIXTURES / LAMPS — INSTALLED**               |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                       |   | **QTY.** |   | **UNIT of   MEASURE** |   |   |   | **UNIT  COST** |      | **UNIT** |   | **TOTAL  COST** |   |
|---------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|--------|--------|----------------|-----------|----------|--------|-----------------|--------|
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| LIGHTING FIXTURES: (No Type  Shown on Drawings)                                 |   |     |   |                  |   |   |   |           |      |     |   |            |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     CORR. / PHONE LOBBY - Wall Mount                 |   | 17       |   | EA                    |   | Allow  |   | $              | 368.49    |     | EA     |            | $      | 6,264 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     BOARDWALK - Column Mount                         |   | 10       |   | EA                    |   | Allow  |   | $              | 368.49    |     | EA     |            | $      | 3,685 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     TOILET ROOMS - Wall Mount                        |   | 8        |   | EA                    |   | Allow  |   | $              | 192.69    |     | EA     |            | $      | 1,542 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     AROUND STAIR #8 - Wall Mount                     |   | 5        |   | EA                    |   | Allow  |   | $              | 399.48    |     | EA     |            | $      | 1,997 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     DRESSING ROOMS - Wall Mount                      |   | —   |   | EA                    |   | Allow  |   | $              | 267.07    |     | EA     |            | $      | 0 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     SHOWROOM Repl. “TB” Fixt. - Wall Mount |   | —   |   | EA                    |   | Allow  |   | $              | 492.45    |     | EA     |            | $      | 0 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     ON RAMPS (Wall Mount) -                          |   | 9        |   | EA                    |   | Allow  |   | $              | 492.45    |     | EA     |            | $      | 4,432 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     EXT. ENTRY VEST. - Recessed Con                  |   | 7        |   | EA                    |   | Allow  |   | $              | 158.10    |     | EA     |            | $      | 1,107 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| —     ENTRY MARQUEE BELOW CANOPY ?                     |   | 1        |   | LOT                   |   | Allow  |   | $              | 10,885.12 |     | LOT    |            | $      | 10,885 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| FIXTURE  LAMPS:                                                                 |   |     |   |                  |   |   |   |           |      |     |   |            |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| F 17 / T8 / 35 K - 2 ft. FLUOR. LAMPS                                           |   | 133      |   | EA                    |   |   |   | $              | 7.44      |     | EA     |            | $      | 989 |   |
| F 24 / T8 / 35 K - 3 ft. FLUOR. LAMPS                                           |   | 36       |   | EA                    |   |   |   | $              | 7.44      |     | EA     |            | $      | 268 |   |
| F 32 / T8 / 35 K - 4 ft. FLUOR. LAMPS                                           |   | 1,140    |   | EA                    |   |   |   | $              | 3.10      |     | EA     |            | $      | 3,533 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| 13 W TWIN FLUOR. LAMPS                                                          |   | 42       |   | EA                    |   |   |   | $              | 9.92      |     | EA     |            | $      | 417 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| 26 W QUAD FLUOR. LAMPS                                                          |   | 409      |   | EA                    |   |   |   | $              | 11.16     |     | EA     |            | $      | 4,563 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| 42 W TRIPLE FLUOR. LAMPS                                                        |   | 380      |   | EA                    |   |   |   | $              | 14.88     |     | EA     |            | $      | 5,653 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| 100 W METAL HALIDE LAMPS                                                        |   | 26       |   | EA                    |   |   |   | $              | 30.99     |     | EA     |            | $      | 806 |   |
| 175 W METAL HALIDE LAMPS                                                        |   | 127      |   | EA                    |   |   |   | $              | 30.99     |     | EA     |            | $      | 3,936 |   |
| 400 W METAL HALIDE LAMPS                                                        |   | 17       |   | EA                    |   |   |   | $              | 26.03     |     | EA     |            | $      | 443 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| 100 W QUARTZ LAMPS                                                              |   | —   |   | EA                    |   |   |   | $              | 8.68      |     | EA     |            | $      | 0 |   |
| 250 W QUARTZ LAMPS                                                              |   | 16       |   | EA                    |   |   |   | $              | 11.16     |     | EA     |            | $      | 179 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| 150 W PAR LAMP                                                                  |   | 55       |   | EA                    |   |   |   | $              | 3.72      |     | EA     |            | $      | 205 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| MR-16 75 W LAMP                                                                 |   | 80       |   | EA                    |   |   |   | $              | 4.96      |     | EA     |            | $      | 397 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                          |   | 1        |   | LOT                   |   |   |   | $              | 1,239.60  |     | LOT    |            | $      | 1,240 |   |
|                                                                            |   |     |   |                  |   |   |   |           |      |     |   |            |   |
|                                                                            |   |     |   |                  |   |   |   |           |      | TOTAL:   |   | $               | 52,300 |   |

 

18 of 32

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **19 of : 32** |
| **WORK:**    | **LIGHTING BRANCH CIRCUITRY**                                |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                        |   | **QTY.** |    | **UNIT of   MEASURE** |   |   | **UNIT  COST** |      | **UNIT** |   | **TOTAL  COST** |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|---------|-----------------------|--------|--------|----------------|-----------|----------|--------|-----------------|--------|
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| LIGHTING WIRING DEVICES:                                                                                                                         |   |     |    |                  |   |   |           |      |     |   |            |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| 20 A 120 V 5PST LIGHT SWITCH                                                                                                                     |   | 57       |    | EA                    |   |   | $              | 15.44     |     | EA     |            | $      | 880 |   |
| 20 A 120 V  3-WAY    ”           ”                          |   | 12       |    | EA                    |   |   | $              | 23.15     |     | EA     |            | $      | 278 |   |
| 20 A 120 V  4-WAY    ”           ”                          |   | —   |    | EA                    |   |   | $              | 35.66     |     | EA     |            | $      | 0 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| 20 A 120 V FLUOR. DIMMER                                                                                                                         |   | 1        |    | EA                    |   |   | $              | 140.86    |     | EA     |            | $      | 141 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| 1-GANG SWITCH PLATES                                                                                                                             |   | 43       |    | EA                    |   |   | $              | 4.48      |     | EA     |            | $      | 193 |   |
| 2-GANG      ”               ” |   | 6        |    | EA                    |   |   | $              | 4.91      |     | EA     |            | $      | 29 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| SoS 20 A OCCUP. SENSOR / SW.  COMB.                                                                                                              |   | —   |    | EA                    |   |   | $              | 51.84     |     | EA     |            | $      | 0 |   |
|  — 20 A 5PST TIMER  SWITCH                                                                                                        |   | —   |    | EA                    |   |   | $              | 45.64     |     | EA     |            | $      | 0 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| OS 20 A OCCUP. MOTION DET.  (Wide View)                                                                                                          |   | —   |    | EA                    |   |   | $              | 70.09     |     | EA     |            | $      | 0 |   |
|   — 20 A OCCUP.  SENSOR / RELAY PACK                                                                                         |   | —   |    | EA                    |   |   | $              | 49.47     |     | EA     |            | $      | 0 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| WIRE DEVICE BOXES:                                                                                                                               |   |     |    |                  |   |   |           |      |     |   |            |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| 4" SQ. BOX W/  PLASTER FRAME                                                                                                                |   | 49       |    | EA                    |   |   | $              | 17.13     |     | EA     |            | $      | 839 |   |
| 4" 3-GANG BOX  W/ PLASTER FRAME                                                                                                             |   | —   |    | EA                    |   |   | $              | 26.08     |     | EA     |            | $      | 0 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| 4" RND. BOX  & BRKT. - (Clg. Occ. Sensor)                                                                                               |   | —   |    | EA                    |   |   | $              | 25.46     |     | EA     |            | $      | 0 |   |
| 4" SQ. BOX W/  BL. COVER (Relay Pack)                                                                                                       |   | —   |    | EA                    |   |   | $              | 17.13     |     | EA     |            | $      | 0 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| LIGHTING CONTROL IN MEETING  ROOMS                                                                                                               |   | —   |    | LOT                   |   |   | $              | 2,328.12  |     | LOT    |            | $      | 0 |   |
| LIGHTING CONTROL IN FINE DINING                                                                                                                  |   | 1        |    | LOT                   |   |   | $              | 1,219.26  |     | LOT    |            | $      | 1,219 |   |
| LIGHTING CONTROL IN CASUAL  DINING                                                                                                               |   | 1        |    | LOT                   |   |   | $              | 1,219.26  |     | LOT    |            | $      | 1,219 |   |
| LIGHTING CONTROL IN BAR                                                                                                                          |   | 1        |    | LOT                   |   |   | $              | 1,219.26  |     | LOT    |            | $      | 1,219 |   |
| LIGHTING CONTROL IN GAMING ROOM                                                                                                                  |   | 1        |    | LOT                   | Allow  |   | $              | 20,937.61 |     | LOT    |            | $      | 20,938 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                           |   | 1        |    | LOT                   |   |   | $              | 6,198.02  |     | LOT    |            | $      | 6,198 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      | TOTAL:   |   | $               | 33,200 |   |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |     |   |            |   |   |
| THIS SHEET :                                                                                                                                     |   | $        | 33,200  |                  |   |   |           |      |     |
| SHEET 2 of 2 :                                                                                                                                   |   | $        | 205,700 |                  |   |   |           |      |     |
|                                                                                                                                             |   |     |    |                  |   |   |           |      |
| TOTAL :                                                                                                                                          |   | $        | 238,900 |                  |   |   |           |      |     |
|                                                                                                                                                  |        |          |         |                       |        |        |                |           |          |        |                 |        |  |  |  |  |

 

19 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **20 of : 32** |   |
| **WORK:**    | **LIGHTING BRANCH CIRCUITRY**                                |   |          |       |       |   |   |
|              |                                                              |        |               |            |            |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                                                                                                 |   | **QTY.** |   | **UNIT of   MEASURE** |   |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |     |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|--------|----------------|----------|----------|--------|-----------------|----------|
| LIGHTING FIXTURE BOXES : No  Above Ceiling Fixture Boxes                                                                                                                                                                                                                                                                  |   |     |   |                  |   |   |           |     |     |   |            |     |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| 4" SQ BOX / BL.  COVER 1 - FLEX                                                                                                                                                                                                                                                                                      |   | 141      |   | EA                    |   |   | $              | 37.35    |     | EA     |            | 5,266.61 |   |
| 4" SQ BOX / BL.  COVER 2 - FLEX                                                                                                                                                                                                                                                                                      |   | 44       |   | EA                    |   |   | $              | 58.03    |     | EA     |            | 2,553.21 |   |
| 4" SQ BOX / PL.  COVER (Wall)                                                                                                                                                                                                                                                                                        |   | 215      |   | EA                    |   |   | $              | 17.13    |     | EA     |            | $        | 3,682 |   |
| 4" RND. BOX  & MNT. BRKT. (Clg. / Normal Pwr.)                                                                                                                                                                                                                                                                   |   | 594      |   | EA                    |   |   | $              | 25.46    |     | EA     |            | $        | 15,126 |   |
| “F5” CONDULET W / CVR. &  GASK.                                                                                                                                                                                                                                                                             |   | 40       |   | EA                    |   |   | $              | 47.55    |     | EA     |            | $        | 1,902 |   |
| FIXTURES REQ. NO BOX (In Clg. /  Normal Pwr.)                                                                                                                                                                                                                                                                             |   | 230      |   | —                |   |   | —         |     | —   |   | —          |     |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| 4" SQ BOX / BL.  COVER 1-FLEX (On Em. Ckt.)                                                                                                                                                                                                                                                                          |   | 15       |   | EA                    |   |   | $              | 40.28    |     | EA     |            | $        | 604 |   |
| 4" SQ BOX / PL  COVER (Wall on Em. Cxt.)                                                                                                                                                                                                                                                                             |   | —   |   | EA                    |   |   | $              | 17.13    |     | EA     |            | $        | 0 |   |
| 4" RND. BOX  & MNT. BRKT. (Clg. / Exit Em Pwr.)                                                                                                                                                                                                                                                                  |   | —   |   | EA                    |   |   | $              | 25.46    |     | EA     |            | $        | 0 |   |
| 4" SQ BOX / PL.  COVER (Wall Exits)                                                                                                                                                                                                                                                                                  |   | 22       |   | EA                    |   |   | $              | 25.46    |     | EA     |            | $        | 560 |   |
| FIXTURES REQ. NO BOX (In Clg. /  Em. Pwr.)                                                                                                                                                                                                                                                                                |   | —   |   | EA                    |   |   | $              | 40.28    |     | EA     |            | $        | 0 |   |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| BRANCH LIGHTING / “M C” CABLE:                                                                                                                                                                                                                                                                                  |   |     |   |                  |   |   |           |     |     |   |            |     |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| 2 / C # 12 MC CABLE                                                                                                                                                                                                                                                                                                       |   | —   |   | LF                    |   |   | $              | 171.92   |     | CF     |            | $        | 0 |   |
| 3 / C #  12    ”       ”                                                                                                                                                                                                                                 |   | —   |   | LF                    |   |   | $              | 208.16   |     | CF     |            | $        | 0 |   |
| 4 / C #  12    ”       ”                                                                                                                                                                                                                                 |   | —   |   | LF                    |   |   | $              | 246.22   |     | CF     |            | $        | 0 |   |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| A / C CABLE ENDS                                                                                                                                                                                                                                                                                                          |   | —   |   | EA                    |   |   | $              | 6.35     |     | EA     |            | $        | 0 |   |
| A / C CABLE SUPPORTS                                                                                                                                                                                                                                                                                                      |   | —   |   | EA                    |   |   | $              | 0.25     |     | EA     |            | $        | 0 |   |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| BRANCH LIGHTING / CONDUIT &  WIRE:                                                                                                                                                                                                                                                                                    |   |     |   |                  |   |   |           |     |     |   |            |     |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| 1 / 2 "             EMT CONDUIT                                                                                                                                                                                                                          |   | 23,000   |   | LF                    |   |   | $              | 181.65   |     | CF     |            | $        | 41,779 |   |
| 3 / 4 "                ”             ”                                                                                                                         |   | 10,000   |   | LF                    |   |   | $              | 222.15   |     | CF     |            | $        | 22,215 |   |
| 1 / 2 "             EMT SET-SCREW COUPL.                                                                                                                                                                                                                 |   | 2,300    |   | EA                    |   |   | $              | 0.50     |     | EA     |            | $        | 1,140 |   |
| 3 / 4 "                ”       ”         ”               ” |   | 1,000    |   | EA                    |   |   | $              | 0.62     |     | EA     |            | $        | 620 |   |
| 1 / 2 "             EMT SET-SCREW CONN.                                                                                                                                                                                                                  |   | 2,372    |   | EA                    |   |   | $              | 7.25     |     | EA     |            | $        | 17,198 |   |
| 3 / 4 "                ”      ”          ”               ” |   | 600      |   | EA                    |   |   | $              | 8.55     |     | EA     |            | $        | 5,128 |   |
| 1 / 2 " - 3 / 4 “               EMT SUPPORTS                                                                                                                                                                                              |   | 4,125    |   | EA                    |   |   | $              | 0.37     |     | EA     |            | $        | 1,534 |   |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| # 12 THHN COPPER WIRE                                                                                                                                                                                                                                                                                                     |   | 67,000   |   | LF                    |   |   | $              | 484.50   |     | MF     |            | $        | 32,461 |   |
| # 12 THHN COPPER WIRE (Fixt.  Wiring)                                                                                                                                                                                                                                                                                     |   | 10,000   |   | LF                    |   |   | $              | 660.26   |     | MF     |            | $        | 6,603 |   |
| # 10       ”           ”             ”                                                                                                                    |   | 75,000   |   | LF                    |   |   | $              | 580.27   |     | MF     |            | $        | 43,521 |   |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| 4" SQ. BOX W /  BLANK COVER                                                                                                                                                                                                                                                                                          |   | 75       |   | EA                    |   |   | $              | 17.13    |     | EA     |            | $        | 1,284 |   |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                                                                                                    |   | 1        |   | LOT                   |   |   | $              | 2,479.21 |     | LOT    |            | $        | 2,479 |   |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     |     |   |            |     |
|                                                                                                                                                                                                                                                                                                                      |   |     |   |                  |   |   |           |     | TOTAL:   |   | $               | 205,700  |   |

 

20 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **21 of : 32** |   |
| **WORK:**    | **LIGHTING BRANCH CIRCUITRY**                                |   |          |       |       |   |   |
|              |                                                              |        |               |            |            |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                                                                                                         |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| WIRING DEVICES:                                                                                                                                                                                                                                                                                                                   |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| 20 A 120 V DUPL. RECPT.                                                                                                                                                                                                                                                                                                           |   | 237      |   | EA                    |   | $              | 18.68    |     | EA     |            | $      | 4,426 |   |
| 20 A  "          "             "  (G F I C) (New)                                                                                                                                               |   | 18       |   | EA                    |   | $              | 31.21    |     | EA     |            | $      | 562 |   |
| PLUGMOLD                                                                                                                                                                                                                                                                                                                          |   | 4        |   | LOC                   |   | $              | 268.74   |     | LOC    |            | $      | 1,075 |   |
| 1-GANG RECPT. PLATE                                                                                                                                                                                                                                                                                                               |   | 251      |   | EA                    |   | $              | 4.17     |     | EA     |            | $      | 1,046 |   |
| 2-GANG RECPT. PLATE                                                                                                                                                                                                                                                                                                               |   | 2        |   | EA                    |   | $              | 4.79     |     | EA     |            | $      | 10 |   |
| 4” SQ. BOX W/ PLASTER COVER                                                                                                                                                                                                                                                                                                  |   | 253      |   | EA                    |   | $              | 17.13    |     | EA     |            | $      | 4,333 |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| BRANCH POWER / “M C” CABLE:                                                                                                                                                                                                                                                                                             |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| 2 / C # 12 MC CABLE                                                                                                                                                                                                                                                                                                               |   | —   |   | LF                    |   | $              | 171.92   |     | CF     |            | $      | 0 |   |
| 3 / C # 12    ”        ”                                                                                                                                                                                                                                              |   | —   |   | LF                    |   | $              | 208.16   |     | CF     |            | $      | 0 |   |
| 4 / C # 12    ”        ”                                                                                                                                                                                                                                              |   | —   |   | LF                    |   | $              | 246.22   |     | CF     |            | $      | 0 |   |
| A / C CABLE ENDS                                                                                                                                                                                                                                                                                                                  |   | —   |   | EA                    |   | $              | 6.35     |     | EA     |            | $      | 0 |   |
| A / C CABLE SUPPORTS                                                                                                                                                                                                                                                                                                              |   | —   |   | EA                    |   | $              | 0.25     |     | EA     |            | $      | 0 |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| BRANCH POWER / CONDUIT &  WIRE:                                                                                                                                                                                                                                                                                               |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| 1 / 2 "             EMT CONDUIT                                                                                                                                                                                                                                  |   | 7,600    |   | LF                    |   | $              | 181.65   |     | CF     |            | $      | 13,805 |   |
| 3 / 4 "                ”            ”                                                                                                                                       |   | 3,000    |   | LF                    |   | $              | 222.15   |     | CF     |            | $      | 6,664 |   |
| 1 / 2 "             EMT SET - CREW COUPL.                                                                                                                                                                                                                        |   | 760      |   | EA                    |   | $              | 0.50     |     | EA     |            | $      | 377 |   |
| 3 / 4 "                 ”          ”        ”               ” |   | 300      |   | EA                    |   | $              | 0.62     |     | EA     |            | $      | 186 |   |
| 1 / 2 "             EMT SET - CREW CONN.                                                                                                                                                                                                                         |   | 506      |   | EA                    |   | $              | 7.25     |     | EA     |            | $      | 3,669 |   |
| 3 / 4 "                ”      ”            ”              ”   |   | 100      |   | EA                    |   | $              | 8.55     |     | EA     |            | $      | 855 |   |
| 1 / 2 " 3 / 4 “ EMT SUPPORTS                                                                                                                                                                                                                                                                                            |   | 1,325    |   | EA                    |   | $              | 0.37     |     | EA     |            | $      | 493 |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| # 12 THHN COPPER WIRE                                                                                                                                                                                                                                                                                                             |   | 31,500   |   | LF                    |   | $              | 484.50   |     | MF     |            | $      | 15,262 |   |
| # 10       ”            ”             ”                                                                                                                      |   | 16,500   |   | LF                    |   | $              | 580.27   |     | MF     |            | $      | 9,575 |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| 4"SQ. BOX W /  BLANK COVER                                                                                                                                                                                                                                                                                                   |   | 50       |   | EA                    |   | $              | 17.13    |     | EA     |            | $      | 856 |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| AREAS WITH NO OUTLETS SHOWN                                                                                                                                                                                                                                                                                                       |   | 8,000    |   | SF                    |   | $              | 1.37     |     | SF     |            | $      | 10,997 |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                                                                                                            |   | 1        |   | LOT                   |   | $              | 2,479.21 |     | LOT    |            | $      | 2,479 |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                              |   |     |   |                  |   |           |     | TOTAL:   |   | $               | 76,700 |   |

 

21 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |       |
|--------------|--------------------------------------------------------------|--------|---------------|------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                             |   |          |       | **SHEET:** | **22 of : 32** |   |
| **WORK:**    | **MECHANICAL EQUIPMENT CONNECTIONS**                         |   |          |       |       |   |
|              |                                                              |        |               |            |            |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                   |   | **QTY.** |    | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|---------------------------------------------|--------|----------|---------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| MECHANICAL EQUIPMENT:                       |   |     |    |                  |   |           |     |     |   |            |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| CONN. 300 A 480 V 3 PH CHILLER              |   | 3        |    | EA                    |   | $              | 475.49   |     | EA     |            | $      | 1,426 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| CONN. 50 HP 480 V 3 PH COOLING  TOWER       |   | 2        |    | EA                    |   | $              | 141.97   |     | EA     |            | $      | 284 |   |
| 200 A 480 V N/F DISC. SW.  (Nema-3R / Roof) |   | 2        |    | EA                    |   | $              | 1,037.48 |     | EA     |            | $      | 2,075 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| CONN. 10 HP 480 V 3 PH AHU FAN  (Supply)    |   | 3        |    | EA                    |   | $              | 70.98    |     | EA     |            | $      | 213 |   |
| CONN. 25 HP 480 V 3 PH AHU FAN  (Supply)    |   | 2        |    | EA                    |   | $              | 106.48   |     | EA     |            | $      | 213 |   |
| CONN. 5 HP 480 V 3 PH AHU FAN  (Return)     |   | 5        |    | EA                    |   | $              | 70.98    |     | EA     |            | $      | 355 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| INST. VSD FOR 10 HP MOTOR (By  Div. 15)     |   | 7        |    | EA                    |   | $              | 481.11   |     | EA     |            | $      | 3,368 |   |
| INST. VSD FOR 25 HP MOTOR (By  Div. 15)     |   | 1        |    | EA                    |   | $              | 956.02   |     | EA     |            | $      | 956 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| 30 A 480 V N/F DISC. SW.  (Nema-1)          |   | 3        |    | EA                    |   | $              | 265.47   |     | EA     |            | $      | 796 |   |
| 60 A 480 V N/F DISC. SW.  (Nema-1)          |   | 1        |    | EA                    |   | $              | 415.79   |     | EA     |            | $      | 416 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| CONN. 10 HP 480 V 3 PH PUMPS  (Mech. Rm.)   |   | 4        |    | EA                    |   | $              | 70.98    |     | EA     |            | $      | 284 |   |
| CONN. 25 HP 480 V 3 PH PUMPS  (Mech. Rm.)   |   | 7        |    | EA                    |   | $              | 85.63    |     | EA     |            | $      | 599 |   |
| CONN. 30 HP 480 V 3 PH PUMPS  (Mech. Rm.)   |   | 3        |    | EA                    |   | $              | 106.48   |     | EA     |            | $      | 319 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| INST. VSD FOR 25 HP MOTOR (By  Div. 15)     |   | 6        |    | EA                    |   | $              | 956.02   |     | EA     |            | $      | 5,736 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| 30 A 480 V N/F DISC. SW.  (Nema-1)          |   | 4        |    | EA                    |   | $              | 265.47   |     | EA     |            | $      | 1,062 |   |
| 60 A 480 V N/F DISC. SW.  (Nema-1)          |   | 3        |    | EA                    |   | $              | 415.79   |     | EA     |            | $      | 1,247 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| CONN. 40 HP 480 V 3 HEAT REC.  UNIT (Roof)  |   | 4        |    | EA                    |   | $              | 141.97   |     | EA     |            | $      | 568 |   |
| CONN. 75 HP 480 V 3 HEAT REC.  UNIT (Roof)  |   | 4        |    | EA                    |   | $              | 327.33   |     | EA     |            | $      | 1,309 |   |
| 100 A 480 V N/F DISC. SW.  (Nema-3R / Roof) |   | 4        |    | EA                    |   | $              | 790.48   |     | EA     |            | $      | 3,162 |   |
| 200 A 480 V N/F DISC. SW.  (Nema-3R / Roof) |   | 4        |    | EA                    |   | $              | 1,037.48 |     | EA     |            | $      | 4,150 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                      |   | 1        |    | LOT                   |   | $              | 247.92   |     | LOT    |            | $      | 248 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |
|                                        |   |     |    |                  |   |           |     | TOTAL:   |   | $               | 28,800 |   |
|                                        |   |     |    |                  |   |           |     |     |   |            |   |   |
| THIS SHEET :                                |   | $        | 28,800  |                  |   |           |     |     |   |
| SHEET 2 of 3 :                              |   | $        | 54,100  |                  |   |           |     |     |   |
| SHEET 3 of 3 :                              |   | $        | 55,700  |                  |   |           |     |     |   |
|                                        |   |     |    |                  |   |           |     |     |
| TOTAL :                                     |   | $        | 138,600 |                  |   |           |     |     |   |
|                                             |        |          |         |                       |        |                |          |          |        |                 |        |  |  |  |

 

22 of 32

----

 
| **PROJECT :** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   | **ESTIMATE:** | **CM0631**  |
|---------------|----------------------------------------------------------------|--------|---------------|-------------|
|          | **CASINO / ENTERTAINMENT AREAS**                               |   |          | **SHEET :** | **23 of : 32** |
| **WORK :**    | **MECHANICAL EQUIPMENT CONNECTIONS**                           |   |          |        |
|               |                                                                |        |               |             |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                             |   | **QTY.** |       | **UNIT of   MEASURE** |       | **UNIT  COST** |       | **UNIT** |       | **TOTAL  COST** |       |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|------------|-----------------------|------------|----------------|------------|----------|------------|-----------------|------------|
|                                                                                                                                                                                                                                                  |   |     | ** ** |                  | ** ** |           | ** ** |     | ** ** |            | ** ** |
| MECHANICAL EQUIPMENT  (Continued)                                                                                                                                                                                                                     |   |     |       |                  |       |           |       |     |       |            |       |   |   |
| CONN. 10 HP 480 V 3 PHH & V  UNIT                                                                                                                                                                                                                 |   | 1        |       | EA                    |       | $              | 70.98      |     | EA         |            | $          | 71 |   |
| CONN. 20 HP 480 V 3 PHH & V  UNIT                                                                                                                                                                                                                 |   | 1        |       | EA                    |       | $              | 70.98      |     | EA         |            | $          | 71 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| 30 A 480 V N/F DISC. SW.  (Nema-1)                                                                                                                                                                                                                    |   | 1        |       | EA                    |       | $              | 265.47     |     | EA         |            | $          | 265 |   |
| 60 A 480 V N/F DISC. SW.  (Nema-1)                                                                                                                                                                                                                    |   | 1        |       | EA                    |       | $              | 415.79     |     | EA         |            | $          | 416 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| CONN. 10 HP 480 V 3 PH EXH. FAN  (Parking)                                                                                                                                                                                                            |   | 8        |       | EA                    |       | $              | 70.98      |     | EA         |            | $          | 568 |   |
| SIZE-1 COMB. STARTER (Nema-1)  To 10 HP                                                                                                                                                                                                               |   | 8        |       | EA                    |       | $              | 1,200.66   |     | EA         |            | $          | 9,605 |   |
| 30 A 480 V N/F DISC. SW.  (Nema-1)                                                                                                                                                                                                                    |   | 8        |       | EA                    |       | $              | 265.47     |     | EA         |            | $          | 2,124 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| CONN. 10 HP 480 V 3 PH EXH. FAN  (Mezz.)                                                                                                                                                                                                              |   | 5        |       | EA                    |       | $              | 70.98      |     | EA         |            | $          | 355 |   |
| SIZE-1 COMB. STARTER (Nema-1)  To 10 HP                                                                                                                                                                                                               |   | 5        |       | EA                    |       | $              | 1,200.66   |     | EA         |            | $          | 6,003 |   |
| 30 A 480 V N/F DISC. SW.  (Nema-1)                                                                                                                                                                                                                    |   | 5        |       | EA                    |       | $              | 265.47     |     | EA         |            | $          | 1,327 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| CONN. 10 HP 480 V 3 PH EXH. FAN  (Bar / Tlts)                                                                                                                                                                                                         |   | 5        |       | EA                    |       | $              | 70.98      |     | EA         |            | $          | 355 |   |
| SIZE-1 COMB. STARTER (Nema-1)  To 10 HP                                                                                                                                                                                                               |   | 5        |       | EA                    |       | $              | 1,200.66   |     | EA         |            | $          | 6,003 |   |
| 30 A 480 V N/F DISC. SW.  (Nema-1)                                                                                                                                                                                                                    |   | 5        |       | EA                    |       | $              | 265.47     |     | EA         |            | $          | 1,327 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| CONN. 5 HP 480 V 3 PH BOILERS                                                                                                                                                                                                                         |   | 2        |       | EA                    |       | $              | 70.98      |     | EA         |            | $          | 142 |   |
| CONN. CABINET HEATERS 120 V 1  PH                                                                                                                                                                                                                     |   | 12       |       | EA                    |       | $              | 52.62      |     | EA         |            | $          | 631 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| CONDUIT & WIRE:                                                                                                                                                                                                                                   |   |     |       |                  |       |           |       |     |       |            |       |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| 1/2” EMT CONDUIT                                                                                                                                                                                                                                 |   | 6,070    |       | LF                    |       | $              | 196.29     |     | CF         |            | $          | 11,915 |   |
| 3/4”      ”            ”                                                                                                                               |   | 2,970    |       | LF                    |       | $              | 222.15     |     | CF         |            | $          | 6,598 |   |
| 1/2” EMT SET-SCREW COUPL.                                                                                                                                                                                                                        |   | 607      |       | EA                    |       | $              | 0.43       |     | EA         |            | $          | 263 |   |
| 3/4”      ”      ”            ”             ” |   | 297      |       | EA                    |       | $              | 0.56       |     | EA         |            | $          | 166 |   |
| 1/2” EMT SET-SCREW CONN.                                                                                                                                                                                                                         |   | 178      |       | EA                    |       | $              | 7.25       |     | EA         |            | $          | 1,291 |   |
| 3/4”      ”      ”            ”             ” |   | 104      |       | EA                    |       | $              | 8.55       |     | EA         |            | $          | 889 |   |
| 1/2” EMT SUPPORTS                                                                                                                                                                                                                                |   | 759      |       | LOT                   |       | $              | 0.56       |     | LOT        |            | $          | 423 |   |
| 3/4”      ”            ”                                                                                                                               |   | 371      |       | EA                    |       | $              | 0.62       |     | EA         |            | $          | 230 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| 1/2 - 3/4” EMT WALL SLEEVES                                                                                                                                                                                                                      |   | 71       |       | EA                    |       | $              | 25.91      |     | EA         |            | $          | 1,840 |   |
| 1/2 - 3/4” EMT FLOOR SLEEVES                                                                                                                                                                                                                     |   | 4        |       | EA                    |       | $              | 31.77      |     | EA         |            | $          | 127 |   |
| 1/2 - 3/4” EMT ROOF  PENETRATIONS                                                                                                                                                                                                                |   | 4        |       | EA                    |       | $              | 70.98      |     | EA         |            | $          | 284 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| 4” SQ. BOX W/ BLANK COVER                                                                                                                                                                                                                        |   | 33       |       | EA                    |       | $              | 17.13      |     | EA         |            | $          | 565 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                                |   | 1        |       | LOT                   |       | $              | 247.92     |     | LOT        |            | $          | 248 |   |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       |     |       |            |       |
|                                                                                                                                                                                                                                                  |   |     |       |                  |       |           |       | TOTAL :  |       | $               | 54,100     |   |

 

23 of 32

----

 
| **PROJECT :** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631**  |
|---------------|---------------------------------------------------------------|--------|---------------|-------------|
|          | **CASINO / ENTERTAINMENT AREAS**                              |   |          | **SHEET :** | **24 of : 32** |
| **WORK :**    | **MECHANICAL EQUIPMENT CONNECTIONS**                          |   |          |        |
|               |                                                               |        |               |             |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                                     |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| CONDUIT & WIRE: (Continued)                                                                                                                                                                                                                               |   |     |   |                  |   |           |     |     |   |            |   |   |   |
| 1” EMT CONDUIT                                                                                                                                                                                                                                           |   | 380      |   | LF                    |   | $              | 344.33   |     | CF     |            | $      | 1,308 |   |
| 1” EMT ELBOWS                                                                                                                                                                                                                                            |   | 6        |   | EA                    |   | $              | 25.22    |     | EA     |            | $      | 151 |   |
| 1” EMT SET-SCREW COUPL.                                                                                                                                                                                                                                  |   | 44       |   | EA                    |   | $              | 1.36     |     | EA     |            | $      | 60 |   |
| 1” EMT SET-SCREW CONN.                                                                                                                                                                                                                                   |   | 12       |   | EA                    |   | $              | 9.97     |     | EA     |            | $      | 120 |   |
| 1” EMT SUPPORTS                                                                                                                                                                                                                                          |   | 48       |   | EA                    |   | $              | 0.37     |     | EA     |            | $      | 18 |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| 1” EMT WALL SLEEVES                                                                                                                                                                                                                                      |   | 4        |   | EA                    |   | $              | 76.84    |     | EA     |            | $      | 307 |   |
| 1” EMT FLOOR SLEEVES                                                                                                                                                                                                                                     |   | —   |   | EA                    |   | $              | 76.84    |     | EA     |            | $      | 0 |   |
| 1” EMT ROOF PENETRATIONS                                                                                                                                                                                                                                 |   | 2        |   | EA                    |   | $              | 76.84    |     | EA     |            | $      | 154 |   |
| 4-11/16 “ SQ. BOX W / BLANK  COVER                                                                                                                                                                                                                       |   | —   |   | EA                    |   | $              | 34.25    |     | EA     |            | $      | 0 |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| 1-1/2” EMT CONDUIT                                                                                                                                                                                                                                       |   | 800      |   | LF                    |   | $              | 463.45   |     | CF     |            | $      | 3,708 |   |
| 2-1/2”     ”            ”                                                                                                                                           |   | 540      |   | LF                    |   | $              | 685.97   |     | CF     |            | $      | 3,704 |   |
| 1-1/2” EMT ELBOWS                                                                                                                                                                                                                                        |   | 12       |   | EA                    |   | $              | 29.46    |     | EA     |            | $      | 354 |   |
| 2-1/2”     ”            ”                                                                                                                                           |   | 9        |   | EA                    |   | $              | 64.13    |     | EA     |            | $      | 577 |   |
| 1-1/2” EMT SET-SCREW COUPL.                                                                                                                                                                                                                              |   | 92       |   | EA                    |   | $              | 3.59     |     | EA     |            | $      | 331 |   |
| 2-1/2”     ”            ”      ”              ”       |   | 63       |   | EA                    |   | $              | 8.86     |     | EA     |            | $      | 558 |   |
| 1-1/2” EMT SET-SCREW CONN.                                                                                                                                                                                                                               |   | 24       |   | EA                    |   | $              | 20.68    |     | EA     |            | $      | 496 |   |
| 2-1/2”     ”            ”         ”            ” |   | 12       |   | EA                    |   | $              | 40.14    |     | EA     |            | $      | 482 |   |
| 1-1/2” EMT SUPPORTS                                                                                                                                                                                                                                      |   | 100      |   | EA                    |   | $              | 1.24     |     | EA     |            | $      | 124 |   |
| 2-1/2”     ”            ”                                                                                                                                           |   | 68       |   | EA                    |   | $              | 3.72     |     | EA     |            | $      | 251 |   |
| 1-1/2” EMT FLOOR SLEEVES                                                                                                                                                                                                                                 |   | 4        |   | EA                    |   | $              | 26.53    |     | EA     |            | $      | 106 |   |
| 2-1/2”     ”            ”                ”                                     |   | —   |   | EA                    |   | $              | 40.70    |     | EA     |            | $      | 0 |   |
| 1-1/2” EMT WALL SLEEVES                                                                                                                                                                                                                                  |   | 4        |   | EA                    |   | $              | 25.91    |     | EA     |            | $      | 104 |   |
| 2-1/2”     ”            ”              ”                                                 |   | 9        |   | EA                    |   | $              | 32.56    |     | EA     |            | $      | 293 |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| 1-1/2” EMT ROOF FLASHING                                                                                                                                                                                                                                 |   | 4        |   | EA                    |   | $              | 106.48   |     | EA     |            | $      | 426 |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| PULL BOXES : (Secondary  Feeders)                                                                                                                                                                                                                             |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| 12” SQ.  x   6” D S / C PULL BOX                                                                                                                                                                                                          |   | 4        |   | EA                    |   | $              | 85.63    |     | EA     |            | $      | 343 |   |
| 18” SQ.  x   8” D S / C PULL BOX                                                                                                                                                                                                          |   | 3        |   | EA                    |   | $              | 130.59   |     | EA     |            | $      | 392 |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| # 12 THHN COPPER WIRE                                                                                                                                                                                                                                         |   | 22,800   |   | LF                    |   | $              | 488.53   |     | MF     |            | $      | 11,138 |   |
| # 10      ”            ”             ”                                                        |   | 5,800    |   | LF                    |   | $              | 589.08   |     | MF     |            | $      | 3,417 |   |
| #  8       ”            ”             ”                                             |   | 7,400    |   | LF                    |   | $              | 796.62   |     | MF     |            | $      | 5,895 |   |
| #  6       ”            ”             ”                                             |   | 4,500    |   | LF                    |   | $              | 873.80   |     | MF     |            | $      | 3,932 |   |
| #  4       ”            ”             ”                                             |   | 2,850    |   | LF                    |   | $              | 1,062.55 |     | MF     |            | $      | 3,028 |   |
| #  1 / 0 THHN COPPER WIRE                                                                                                                                                                                                                                |   | 2,940    |   | LF                    |   | $              | 1,631.60 |     | MF     |            | $      | 4,797 |   |
| 350 MCM THHN COPPER WIRE                                                                                                                                                                                                                                      |   | 1,800    |   | LF                    |   | $              | 4,739.50 |     | MF     |            | $      | 8,531 |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                                        |   | 1        |   | LOT                   |   | $              | 619.80   |     | LOT    |            | $      | 620 |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                          |   |     |   |                  |   |           |     | TOTAL :  |   | $               | 55,700 |   |

 

24 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |
|--------------|---------------------------------------------------------------|--------|---------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                              |   |          | **SHEET:** | **25 of : 32** |
| **WORK:**    | **FIRE ALARM & DETECTION SYSTEM**                         |   |          |       |
|              |                                                               |        |               |            |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                     |   | **QTY.** |           | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|----------------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| FIRE ALARM EQUIPMENT:                                                                                                                                                         |   |     |           |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| MAIN FIRE ALARM CONTROL PANEL                                                                                                                                                 |   | 1        |           | (Equip. Quote)        |   | $              | 61,300   |     | EA     |            | $      | 61,300 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| “FAAP” REMOTE ANNUNCIATOR PANEL                                                                                                                                     |   | 1        |           | EA                    |   | $              | 351.53   |     | EA     |            | $      | 352 |   |
| “FA” TERMINAL CABINETS                                                                                                                                              |   | 4        |           | EA                    |   | $              | 234.36   |     | EA     |            | $      | 937 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| “F”                      F.A. MANUAL PULL STATION          |   | 40       |           | EA                    |   | $              | 35.15    |     | EA     |            | $      | 1,406 |   |
| “F”                      F.A. VISUAL ALARM (Strobe, Only)  |   | 54       |           | EA                    |   | $              | 41.01    |     | EA     |            | $      | 2,215 |   |
| “F”                      F.A. AUDIO-VISUAL ALARM           |   | 51       |           | EA                    |   | $              | 41.01    |     | EA     |            | $      | 2,092 |   |
| “F”                      F.A. AUDIO ALARM (Gaming Area)    |   | 62       |           | EA                    |   | $              | 41.01    |     | EA     |            | $      | 2,543 |   |
| “F”                      F.A. AUDIO ALARM (Parking Garage) |   | 12       |           | EA                    |   | $              | 41.01    |     | EA     |            | $      | 492 |   |
| “S”                      CLG. SMOKE DETECTOR               |   | 36       |           | EA                    |   | $              | 41.01    |     | EA     |            | $      | 1,476 |   |
| “H”                    CLG. HEAT DETECTOR                            |   | 29       |           | EA                    |   | $              | 52.73    |     | EA     |            | $      | 1,529 |   |
| “DR”            MAGNETIC DOOR HOLDERS                                                                        |   | —   |           | EA                    |   | $              | 35.15    |     | EA     |            | $      | 0 |   |
| “WG”        GUARD FOR A/V DEVICE                                                                                                 |   | —   |           | EA                    |   | $              | 35.15    |     | EA     |            | $      | 0 |   |
| “WS”         GUARD FOR SMOKE DETECTOR                                                                                       |   | —   |           | EA                    |   | $              | 35.15    |     | EA     |            | $      | 0 |   |
| “STX”     SMOKE DET. RECEIVER                                                                                                                   |   | —   |           | EA                    |   | $              | 87.88    |     | EA     |            | $      | 0 |   |
| “STX”     SMOKE DET. TRANSMITTER                                                                                                                |   | —   |           | EA                    |   | $              | 87.88    |     | EA     |            | $      | 0 |   |
| DUCT DETECTORS W/REMOTE TEST  STA.                                                                                                                                            |   | 14       |           | EA                    |   | $              | 117.18   |     | EA     |            | $      | 1,640 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| FAN SHUT-DOWN RELAYS                                                                                                                                                          |   | 14       |           | EA                    |   | $              | 58.59    |     | EA     |            | $      | 820 |   |
| CONN. FAN SHUT-DOWN AT STARTERS                                                                                                                                               |   | 14       |           | EA                    |   | $              | 35.49    |     | EA     |            | $      | 497 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| CONN. GAS MONITOR                                                                                                                                                             |   | —   |           | EA                    |   | $              | 70.98    |     | EA     |            | $      | 0 |   |
| CONN. HOOD SMOKE ALARM                                                                                                                                                        |   | 2        |           | EA                    |   | $              | 129.57   |     | EA     |            | $      | 259 |   |
| CONN. WATER FLOW SWITCHES                                                                                                                                                     |   | 12       |           | EA                    |   | $              | 70.98    |     | EA     |            | $      | 852 |   |
| CONN. TAMPER SWITCHES                                                                                                                                                         |   | 12       |           | EA                    |   | $              | 70.98    |     | EA     |            | $      | 852 |   |
| CONN FIRE PUMP                                                                                                                                                                |   | 1        |           | EA                    |   | $              | 129.57   |     | EA     |            | $      | 130 |   |
| CONN. BUILDING MANAGEMENT  SYSTEM                                                                                                                                             |   | 1        |           | EA                    |   | $              | 129.57   |     | EA     |            | $      | 130 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| SYSTEM TESTING & CHECK-OUT                                                                                                                                                |   | 1        |           | LOT                   |   | $              | 2,963.35 |     | LOT    |            | $      | 2,963 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                        |   | 1        |           | LOT                   |   | $              | 1,239.60 |     | LOT    |            | $      | 1,240 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     | TOTAL :  |   | $               | 83,700 |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                          |   |     | THIS SHEET:    |                  | $      | 83,700         |     |     |   |            |   |
|                                                                                                                                                                          |   |     | SHEET 2 of  2: |                  | $      | 50,100         |     |     |   |            |   |
|                                                                                                                                                                          |   |     |           |                  |   |           |     |     |   |            |   |
|                                                                                                                                                                          |   |     |           | TOTAL:                |   | $              | 133,800  |     |   |            |   |   |
|                                                                                                                                                                               |        |          |                |                       |        |                |          |          |        |                 |        |  |  |  |  |  |

 

25 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |
|--------------|----------------------------------------------------------------|--------|---------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                               |   |          | **SHEET:** | **26 of : 32** |
| **WORK:**    | **FIRE ALARM & DETECTION SYSTEM**                          |   |          |       |
|              |                                                                |        |               |            |  |  |

 
| **MATERIAL  DESCRIPTION**                                      |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |           | **UNIT** |   | **TOTAL  COST** |   |
|----------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------------|----------|--------|-----------------|--------|
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| DEVICE BOXES:                                                  |   |     |   |                  |   |           |           |     |   |            |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| 4” SQ. BOX W / PLASTER COVER                              |   | 54       |   | EA                    |   | $              | 16.88          |     | EA     |            | $      | 911 |   |
| 4” OCT BOX W / CLG BRKT                                   |   | 65       |   | EA                    |   | $              | 25.15          |     | EA     |            | $      | 1,635 |   |
| 4” SQ. BOX / BLK COVER 1-FLEX                             |   | 14       |   | EA                    |   | $              | 40.65          |     | EA     |            | $      | 569 |   |
| STROBES/HORNS/FAN SHUTD’N (No  Boxes)                     |   | 193      |   | EA                    |   | $              | 0.00           |     | EA     |            | $      | 0 |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| CONDUIT & WIRE:                                            |   |     |   |                  |   |           |           |     |   |            |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| 3/4” EMT CONDUIT                                          |   | 9,000    |   | LF                    |   | $              | 222.15         |     | CF     |            | $      | 19,993 |   |
| 3/4” EMT S/S COUPL.                                       |   | 900      |   | EA                    |   | $              | 1.46           |     | EA     |            | $      | 1,316 |   |
| 3/4” EMT S/S CONN.                                        |   | 568      |   | EA                    |   | $              | 8.83           |     | EA     |            | $      | 5,016 |   |
| 3/4”     ”    SUPPORTS |   | 1,125    |   | EA                    |   | $              | 0.37           |     | EA     |            | $      | 418 |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| BELDEN MAPNET CABLE (ALARM)                                    |   | 10,000   |   | LF                    |   | $              | 778.61         |     | MF     |            | $      | 7,786 |   |
| ALARM CABLE - #14 TW SHLD PAIR                                 |   | 8,000    |   | EA                    |   | $              | 521.69         |     | MF     |            | $      | 4,173 |   |
| #12 THHN COPPER WIRE                                           |   | —   |   | LF                    |   | $              | 478.30         |     | MF     |            | $      | 0 |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| INTERCONNECTION TO EXISTING  CASINO  FIRE ALARM SYSTEM         |   | 1        |   | LOT                   |   | $              |  4,822.76 |     | LOT    |            | $      |  4,823 |   |
|                                                           |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| 3/4” EMT CONDUIT (For  Interconnect)                      |   | 480      |   | LF                    |   | $              | 236.79         |     | CF     |            | $      | 1,137 |   |
| 3/4” EMT S/S COUPL.                                       |   | 48       |   | EA                    |   | $              | 1.46           |     | EA     |            | $      | 70 |   |
| 3/4” EMT S/S CONN.                                        |   | 6        |   | EA                    |   | $              | 8.83           |     | EA     |            | $      | 53 |   |
| 3/4”     ”    SUPPORTS |   | 60       |   | EA                    |   | $              | 0.43           |     | EA     |            | $      | 26 |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| 4-11/16 ” SQ. BOX/BLK COVER                               |   | 4        |   | EA                    |   | $              | 24.22          |     | EA     |            | $      | 97 |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| BELDEN MAPNET CABLE (ALARM)                                    |   | 1,056    |   | LF                    |   | $              | 778.61         |     | MF     |            | $      | 822 |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
| MISCELLANEOUS MATERIAL                                         |   | 1        |   | LOT                   |   | $              | 1,239.60       |     | LOT    |            | $      | 1,240 |   |
|                                                           |   |     |   |                  |   |           |           |     |   |            |   |
|                                                           |   |     |   |                  |   |           |           | TOTAL :  |   | $               | 50,100 |   |

 

26 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   | **ESTIMATE:** | **CM0631** |
|--------------|----------------------------------------------------------------|--------|---------------|------------|
|         | **CASINO / ENTERTAINMENT AREAS**                               |   |          | **SHEET:** | **27 of : 32** |
| **WORK:**    | **SLOT MACHINE POWER**                                         |   |          |       |
|              |                                                                |        |               |            |  |  |

 
| **MATERIAL**

**DESCRIPTION**          |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |    | **TOTAL  COST** |   |
|----------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|---------|-----------------|--------|
|                                   |   |     |   |                  |   |           |     |     |    |            |   |
| EQUIPMENT:                             |   |     |   |                  |   |           |     |     |    |            |   |
|                                   |   |     |   |                  |   |           |     |     |    |            |   |
| SLOT POWER JUNCTION BOX                |   | 47       |   | EA                    |   | $              | 335.80   |     | EA      |            | $      | 15,783 |   |
|                                   |   |     |   |                  |   |           |     |     |    |            |   |
| RECPT. BOX IN FLOOR TILE               |   | 269      |   | EA                    |   | $              | 120.57   |     | EA      |            | $      | 32,433 |   |
|                                   |   |     |   |                  |   |           |     |     |    |            |   |
| DUPLEX RECPT. INSTALLED IN  FLOOR TILE |   | 538      |   | EA                    |   | $              | 18.99    |     | EA      |            | $      | 10,214 |   |
|                                   |   |     |   |                  |   |           |     |     |    |            |   |
| 2/#12W/GRD. ARMORED CABLE              |   | 4,100    |   | LF                    |   | $              | 207.50   |     | CF      |            | $      | 8,508 |   |
| 2/#12W/GRD. A/C PLUG AT J-BOX          |   | 269      |   | EA                    |   | $              | 21.18    |     | EA      |            | $      | 5,699 |   |
| 2/#12W/GRD. A/C TERM. AT RECPT.  BOX   |   | 269      |   | EA                    |   | $              | 9.35     |     | EA      |            | $      | 2,514 |   |
|                                   |   |     |   |                  |   |           |     |     |    |            |   |
| 8/#10W/GRD. ARMORED CABLE              |   | 5,300    |   | LF                    |   | $              | 389.31   |     | CF      |            | $      | 20,633 |   |
| 8/#10W/GRD. A/C TERM. AT POWER  PANEL  |   | 47       |   | EA                    |   | $              | 60.45    |     | EA      |            | $      | 2,841 |   |
| 8/#10W/GRD. A/C TERM. AT POWER  J-BOX  |   | 47       |   | EA                    |   | $              | 114.37   |     | EA      |            | $      | 5,375 |   |
|                                   |   |     |   |                  |   |           |     |     |    |            |   |
| MISCELLANEOUS MATERIAL                 |   | 1        |   | LOT                   |   | $              | 1,239.60 |     | LOT     |            | $      | 1,240 |   |
|                                   |   |     |   |                  |   |           |     |     |    |            |   |   |
|                                   |   |     |   |                  |   |           |     |     | TOTAL : |            | $      | 105,200 |   |

 

27 of 32

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W. VIRGINIA. |   |   |      |
|----------|-----------------------------------------------------------|--------|--------|-----------|
|     | CASINO / ENTERTAINMENT AREAS                              |   |   | ESTIMATE: | CM0631 |
| WORK:    | COMPUTER L A N (Conduit Stub-Outs Only)                   |   |   | SHEET:    | 28 of : 32 |

 
| **MATERIAL  DESCRIPTION**                                                                                                              |   | **QTY.** |          | **UNIT of   MEASURE** |   | **UNIT  COST** |        | **UNIT** |   | **TOTAL  COST** |   |
|----------------------------------------------------------------------------------------------------------------------------------------|--------|----------|---------------|-----------------------|--------|----------------|-------------|----------|--------|-----------------|--------|
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| HEAD-END EQUIPMENT:                                                                                                                    |   |     |          |                  |   |           |        |     |   |            |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| DATA SW’s./ELCTR. FOR DATA  RACKS                                                                                                 |   | —   |          | (Equip. Quote)        |   | $              | 0.00        |     | EA     |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |   |   |
| #1-ROOM #J43-3-RACKS; 7-48 PT.  MULTI-MODE & 1-24 PT. SINGLE MODE FIBER; 8-24 PT. CAT, 5 PATCH PANELS;  & ELECTRONICS.         |   | —   |          | EA                    |   | $              | 9,195.29    |     | EA     |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |   |   |
| #2-RM, #K19 - 2-RACKS; 1-24 /  1-36 PT. MULTI-MODE & 0-24 PT. SINGLE MODE FIBER; 8-24 PT. CAT, 5 PATCH  PANELS; & ELECTRONICS. |   | —   |          | EA                    |   | $              | 5,895.84    |     | EA     |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| SLOT POWER JUNCTION BOX                                                                                                                |   | —   |          | EA                    |   | $              | 303.12      |     | EA     |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| RECPT. BOX IN FLOOR TILE                                                                                                               |   | —   |          | EA                    |   | $              | 60.28       |     | EA     |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| 4/c MULTI-MODE FIBER CABLE  (Plenum Rated)                                                                                             |   | —   |          | LF                    |   | $              | 1,175.28    |     | MF     |            | $      | 0 |   |
| 6/c MULTI-MODE FIBER CABLE  (Plenum Rated)                                                                                             |   | —   |          | LF                    |   | $              | 1,391.63    |     | MF     |            | $      | 0 |   |
| 12/c MULTI-MODE FIBER CABLE  (Plenum Rated)                                                                                            |   | —   |          | LF                    |   | $              | 2,333.73    |     | MF     |            | $      | 0 |   |
| 24/c MULTI-MODE FIBER CABLE  (Plenum Rated)                                                                                            |   | —   |          | LF                    |   | $              | 2,642.46    |     | MF     |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| 1” “ENC” CONDUIT (Non-Plenum)                                                                                           |   | —   |          | LF                    |   | $              | 505.90      |     | CF     |            | $      | 0 |   |
| “ENC” SUPPORTS                                                                                                               |   | —   |          | LOT                   |   | $              | 1.24        |     | LOT    |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| 2.5 mm BAYONET CONNECTORS W/  CERAMIC FERRULES AMP #504001-1                                                                           |   | —   |          | EA                    |   | $              |  31.83 |     | EA     |            | $      |  0 |   |
|                                                                                                                                   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| FIBER OPTIC CABLE TESTING  EQUIPMENT                                                                                                   |   | —   |          | EA                    |   | $              | 3,718.81    |     | EA     |            | $      | 0 |   |
| “O T D R” TESTING FOR BACKBONE  SYSTEM                                                                                       |   | —   |          | FIBER                 |   | $              | 7.75        |     | FIBER  |            | $      | 0 |   |
| LEASING “O T D R” TESTING  MACHINE                                                                                           |   | —   |          | DAY                   |   | $              | 198.34      |     | DAY    |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                 |   | —   |          | LOT                   |   | $              | 247.92      |     | LOT    |            | $      | 0 |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
|                                                                                                                                   |   |     |          |                  |   |           |        | TOTAL :  |   | $               | 0      |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
|                                                                                                                                   |   |     | THIS SHEET:   |                  | $      | 0              |        |     |   |            |   |
|                                                                                                                                   |   |     | SHEET 2 OF 2: |                  | $      | 3,400          |        |     |   |            |   |
|                                                                                                                                   |   |     |          |                  |   |           |        |     |   |            |   |
|                                                                                                                                   |   |     | TOTAL :       |                  | $      | 3,400          |        |     |   |            |   |
|                                                                                                                                        |        |          |               |                       |        |                |             |          |        |                 |        |  |  |  |  |

 

28 of 32

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W. VIRGINIA. |   |   |      |
|----------|-----------------------------------------------------------|--------|--------|-----------|
|     | CASINO / ENTERTAINMENT AREAS                              |   |   | ESTIMATE: | CM0631 |
| WORK:    | COMPUTER L A N (Conduit Stub-Outs Only)                   |   |   | SHEET:    | 29 of : 32 |

 
| **MATERIAL  DESCRIPTION**                                                  |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |        | **UNIT** |    | **TOTAL  COST** |   |
|----------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|-------------|----------|---------|-----------------|--------|
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| HORIZONTAL WIRING SYSTEM:                                                  |   |     |   |                 |   |           |        |     |    |            |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| SINGLE PORT INSTALLATION KIT  AMP. #558623-1                               |   | —   |   | EA                   |   | $              |  1.82  |     | EA      |            | $      |  0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| CAT. 5 INSERTS AT WORK STA. -  AMP. # 556679-1 FACEPLATE W/558908-1 INSERT |   | —   |   | EA                   |   | $              |  15.44 |     | EA      |            | $      |  0 |   |
|                                                                       |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| 4/PR. 24 AWG. CONN. KIT AT  PATCH PANEL AMP. # 557818-1                    |   | —   |   | EA                   |   | $              |  15.40 |     | EA      |            | $      |  0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| CAT. 5a 4/PR, 24 AWG. “UTP”  CABLE (Plenum)                      |   | —   |   | LF                   |   | $              | 729.03      |     | MF      |            | $      | 0 |   |
| CABLE SUPPORTS                                                             |   | —   |   | EA                   |   | $              | 0.31        |     | EA      |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| “T D R” TESTING FOR HORIZONTAL  SYSTEM                           |   | —   |   | DROP                 |   | $              | 7.75        |     | DROP    |            | $      | 0 |   |
| STAFF TRAINING &  INSTRUCTION                                          |   | —   |   | LOT                  |   | $              | 247.92      |     | LOT     |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| 2/c MULTI-MODE FIBER CABLE  (Plenum Rated)                                 |   | —   |   | LF                   |   | $              | 757.21      |     | MF      |            | $      | 0 |   |
| DUAL “SC” CONN. AT WORK  STATIONS                                |   | —   |   | EA                   |   | $              | 36.17       |     | EA      |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| 2.5 mm BAYONET CONNECTORS W/  CERAMIC FERRULES AMP # 504001-1              |   | —   |   | EA                   |   | $              |  28.73 |     | EA      |            | $      |  0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| “O T D R” TESTING FOR FIBER TO  WORK STA.                        |   | —   |   | FIBER                |   | $              | 7.75        |     | FIBER   |            | $      | 0 |   |
| 3” EMT CONDUIT NIPPLE                                                 |   | —   |   | EA                   |   | $              | 27.04       |     | EA      |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| PATCH CORDS:                                                               |   |     |   |                 |   |           |        |     |    |            |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| DUAL SINGLE MODE FIBERS - 6 ft  LONG                                       |   | —   |   | EA                   |   | $              | 46.49       |     | EA      |            | $      | 0 |   |
| DUAL MULTI-MODE FIBERS - 6 ft  LONG                                        |   | —   |   | EA                   |   | $              | 46.49       |     | EA      |            | $      | 0 |   |
| ENHANCED CAT. 5 CABLE (4-Pairs)  - 10 ft LONG                              |   | —   |   | EA                   |   | $              | 3.16        |     | EA      |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| RACEWAYS/BOXES/WIRING:                                                     |   |     |   |                 |   |           |        |     |    |            |   |
| 3/4” EMT CONDUIT (55 Stub-ups)                                        |   | 825      |   | LF                   |   | $              | 207.50      |     | CF      |            | $      | 1,712 |   |
| 3/4” EMT S/S COUPL.                                                   |   | 55       |   | EA                   |   | $              | 1.46        |     | EA      |            | $      | 80 |   |
| 3/4” EMT S/S CONN.                                                    |   | 55       |   | EA                   |   | $              | 8.83        |     | EA      |            | $      | 486 |   |
| 3/4” EMT SUPPORTS                                                     |   | 110      |   | EA                   |   | $              | 0.43        |     | EA      |            | $      | 48 |   |
| 3/4” EMT THRU CORR. WALL                                              |   | —   |   | EA                   |   | $              | 12.96       |     | EA      |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| 4” SQ BOX/PL. COVER - (Wall)                                          |   | 55       |   | EA                   |   | $              | 17.13       |     | EA      |            | $      | 942 |   |
| 4” RND. BOX/ “TOMBSTONE” -  (Floor)                         |   | —   |   | EA                   |   | $              | 68.73       |     | EA      |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| 4” FLOOR CONDUIT SLEEVES                                              |   | —   |   | EA                   |   | $              | 70.98       |     | EA      |            | $      | 0 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |
| MISCELLANEOUS MATERIALS                                                    |   | 1        |   | LOT                  |   | $              | 123.96      |     | LOT     |            | $      | 124 |   |
|                                                                       |   |     |   |                 |   |           |        |     |    |            |   |   |
|                                                                       |   |     |   |                 |   |           |        |     | TOTAL : |            | $      | 3,400 |   |

 

29 of 32

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W. VIRGINIA. |   |   |      |
|----------|-----------------------------------------------------------|--------|--------|-----------|
|     | CASINO / ENTERTAINMENT AREAS                              |   |   | ESTIMATE: | CM0631 |
| WORK:    | TELEPHONE SYSTEM (Conduit Stub-Outs Only)                 |   |   | SHEET:    | 31 of : 32 |

 
| **MATERIAL  DESCRIPTION**                                                                                |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |    | **TOTAL  COST** |   |
|----------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|---------|-----------------|--------|
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| TELEPHONE SYSTEM EQUIPMENT:                                                                              |   |     |   |                  |   |           |     |     |    |            |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| TELEPHONE SYST. EQUIP. -  HEAD-END “PBX”/ “MDF”/ “IDF”& ALL TELEPHONES |   | —   |   | (By Owner)            |   | $ 0            |     | EA       |    | $ 0             |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| INSTALL NEW “IDF” (Punch-Down  Blocks Only)                                                    |   | —   |   | EA                    |   | $              | 259.15   |     | EA      |            | $      | 0 |   |
| 4’x8’x3/4” TH PLYWOOD BRD  W/STAND-OFF                                                    |   | —   |   | EA                    |   | $              | 166.76   |     | EA      |            | $      | 0 |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| RACEWAYS / BOXES / WIRING:                                                                               |   |     |   |                  |   |           |     |     |    |            |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| 4” SQ. BOX W/PL. COVER (Rooms)                                                                      |   | —   |   | EA                    |   | $              | 17.13    |     | EA      |            | $      | 0 |   |
| 4” SQ. BOX W/PL PL. COVER  (Misc. Staff Loc.)                                                       |   | 66       |   | EA                    |   | $              | 17.13    |     | EA      |            | $      | 1,130 |   |
| TELEPHONE JACK W/1-GANG PLATE                                                                            |   | —   |   | EA                    |   | $              | 15.25    |     | EA      |            | $      | 0 |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| 3/4” EMT CONDUIT (66 Stubs to  Corr. Acc. Clg.)                                                     |   | 990      |   | LF                    |   | $              | 207.50   |     | CF      |            | $      | 2,054 |   |
| 3/4” EMT CONDUIT (20 Stubs on  Corr.)                                                               |   | —   |   | LF                    |   | $              | 207.50   |     | CF      |            | $      | 0 |   |
| 3/4” EMT COMPR. COUPL.                                                                              |   | 66       |   | EA                    |   | $              | 1.46     |     | EA      |            | $      | 97 |   |
| 3/4” EMT S/S CONN.                                                                                  |   | 66       |   | EA                    |   | $              | 8.83     |     | EA      |            | $      | 583 |   |
| 3/4”      ”  SUPPORTS                                            |   | 132      |   | EA                    |   | $              | 0.43     |     | EA      |            | $      | 57 |   |
| 3/4” EMT THRU CORR. WALL                                                                            |   | —   |   | EA                    |   | $              | 12.96    |     | EA      |            | $      | 0 |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| 50 PR.CAT. 5 CABLE (Plenum/Run  Open)                                                                    |   | —   |   | LF                    |   | $              | 6,364.55 |     | MF      |            | $      | 0 |   |
| CABLE RING-EYE SUPPORTS                                                                                  |   | —   |   | LOT                   |   | $              | 6.20     |     | LOT     |            | $      | 0 |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| CAT.5e 4/PR. 24 AWG. “UTP”  CABLE (Plenum)                                                     |   | —   |   | LF                    |   | $              | 729.03   |     | MF      |            | $      | 0 |   |
| CABLE SUPPORTS                                                                                           |   | —   |   | EA                    |   | $              | 0.31     |     | EA      |            | $      | 0 |   |
| PATCH CORD/CAT.5e CABLE  (4-Pr.). 12ft L.                                                                |   | —   |   | EA                    |   | $              | 4.49     |     | EA      |            | $      | 0 |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| “T D R” TESTING FOR TEL. WIRING                                                                |   | —   |   | DROP                  |   | $              | 7.75     |     | DROP    |            | $      | 0 |   |
| “T D R” TEST. FOR TEL. WIRING  (Cu. Backbone)                                                  |   | —   |   | CABLE                 |   | $              | 371.88   |     | CABLE   |            | $      | 0 |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |
| MISCELLANEOUS MATERIAL                                                                                   |   | 1        |   | LOT                   |   | $              | 123.96   |     | LOT     |            | $      | 124 |   |
|                                                                                                     |   |     |   |                  |   |           |     |     |    |            |   |   |
|                                                                                                     |   |     |   |                  |   |           |     |     | TOTAL : |            | $      | 4,000 |   |
|                                                                                                          |        |          |        |                       |        |                |          |          |         |                 |        |  |  |  |

 

30 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA** |   |   | **ESTIMATE:** | **CM0631** |           |
|--------------|---------------------------------------------------------------|--------|--------|---------------|------------|----------------|
|         | **CASINO / ENTERTAINMENT AREAS,**                             |   |   |          | **SHEET:** | **31 of : 32** |   |
| **WORK:**    | **TELEVISION SYSTEM  (Conduit  Stub-Outs Only)**         |   |   |          |       |           |
|              |                                                               |        |        |               |            |                |  |  |

 
| **MATERIAL  DESCRIPTION**                                                    |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| TELEVISION SYSTEM EQUIPMENT:                                                 |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| 4” X 4” X 3/4” TH PLYW’D BRD. W/STAND-OFFS               |   | —   |   | EA                   |   | $              | 179.16   |     | EA     |            | $      | 0 |   |
| VIDEO AMPLIFIERS (1 Per Floor)                                               |   | —   |   | EA                   |   | $              | 675.00   |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| 4-WAY SPLITTER IN “ASE” BOX (1 RG-59  TO 4 RG-6 Coax. Cables) |   | —   |   | EA                   |   | $              | 51.32    |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| SPLITTERS, COUPLERS, & CABLING:                                          |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| COAXIAL CABLE (RG-11 Trunk Lines / Open)                                     |   | —   |   | LF                   |   | $              | 1,026.53 |     | MF     |            | $      | 0 |   |
| CABLE RING - EYES                                                            |   | —   |   | EA                   |   | $              | 0.25     |     | EA     |            | $      | 0 |   |
| COAXIAL CABLE (RF-11 TO RG-11 Tops)                                          |   | —   |   | EA                   |   | $              | 21.30    |     | EA     |            | $      | 0 |   |
| COAXIAL ENDS (RG-11 At Head-End Equip)                                       |   | —   |   | EA                   |   | $              | 13.61    |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| RF-6 COAXIAL CABLE (RG-11 TO Rm. Outlet)                                     |   | —   |   | LF                   |   | $              | 843.98   |     | MF     |            | $      | 0 |   |
| CABLE RING - EYES (Not Required)                                             |   | —   |   | EA                   |   | $              | 0.12     |     | EA     |            | $      | 0 |   |
| COAXIAL CABLE (RE-11 TO RG-6 Tops)                                           |   | —   |   | EA                   |   | $              | 21.30    |     | EA     |            | $      | 0 |   |
| COAXIAL ENDS (RG-6 At TV Outlet)                                             |   | —   |   | EA                   |   | $              | 12.99    |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| RACEWAYS / BOXES / WIRING:                                                   |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| 4 ” SQ. BOX W/PL. COVER (TV)                                            |   | 40       |   | EA                   |   | $              | 17.13    |     | EA     |            | $      | 685 |   |
| TV COAX JACK W/1-GANG PLATE                                                  |   | —   |   | EA                   |   | $              | 19.99    |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| 3/4” EMT CONDUIT (40 Stub-Outs)                                         |   | 1,200    |   | LF                   |   | $              | 207.50   |     | CF     |            | $      | 2,490 |   |
| 3/4” EMT COMPR. COUPL.                                                  |   | 150      |   | EA                   |   | $              | 1.46     |     | EA     |            | $      | 219 |   |
| 3/4” EMT S/S CONN.                                                      |   | 40       |   | EA                   |   | $              | 8.83     |     | EA     |            | $      | 353 |   |
| 3/4” “ SUPPORTS                                                    |   | 150      |   | EA                   |   | $              | 0.43     |     | EA     |            | $      | 65 |   |
| 3/4” “ SLEEVES IN CORR. WALLS                                      |   | 40       |   | EA                   |   | $              | 15.89    |     | EA     |            | $      | 635 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| # 12 PULL WIRE                                                               |   | 1,500    |   | LF                   |   | $              | 543.09   |     | MF     |            | $      | 815 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                       |   | 1        |   | LOT                  |   | $              | 123.96   |     | LOT    |            | $      | 124 |   |
|                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                 |   |           |     | TOTAL :  |   | $               | 5,400  |   |

 

31 of 32

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   | **ESTIMATE:** | **CM0631** |           |
|--------------|----------------------------------------------------------------|--------|--------|---------------|------------|----------------|
|         | **CASINO / ENTERTAINMENT AREAS,**                              |   |   |          | **SHEET:** | **32 OF : 32** |   |
| **WORK:**    | **SECURITY / LIGHTING SUPPORT GRID SYSTEM**                    |   |   |          |       |           |
|              |                                                                |        |        |               |            |                |  |  |

 
| **MATERIAL  DESCRIPTION**                 |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------|--------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                      |   |     |   |                 |   |           |   |     |   |            |   |
| EQUIPMENT :                               |   |     |   |                 |   |           |   |     |   |            |   |
|                                      |   |     |   |                 |   |           |   |     |   |            |   |
| 1-1/2” x 1-1/2” UNISTRUT        |   | 2,200    |   | LF                   |   | $              | 785.39 |     | CF     |            | $      | 17,279 |   |
|                                      |   |     |   |                 |   |           |   |     |   |            |   |
| UNISTRUT SUPPORTS                         |   | 526      |   | EA                   |   | $              | 36.73  |     | EA     |            | $      | 19,321 |   |
| 3/8” ALL-THREAD ROD X 3-1/2 FT. LONG |   |     |   |                 |   |           |   |     |   |            |   |
| 3/8” U-STRUT SPRING NUTS             |   |     |   |                 |   |           |   |     |   |            |   |
| 3/8” BEAM CLAMP                      |   |     |   |                 |   |           |   |     |   |            |   |
| 3/8” NUTS                            |   |     |   |                 |   |           |   |     |   |            |   |
| 3/8” WASHERS                         |   |     |   |                 |   |           |   |     |   |            |   |
|                                      |   |     |   |                 |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                    |   | 1        |   | LOT                  |   | $              | 247.92 |     | LOT    |            | $      | 248 |   |
|                                      |   |     |   |                 |   |           |   |     |   |            |   |
|                                      |   |     |   |                 |   |           |   | TOTAL :  |   | $               | 36,800 |   |

 

32 of 32

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION, WHEELING,  W. VIRGINIA** |   |   | **ESTIMATE:** | **CM0631** |         |
|--------------|---------------------------------------------------------------|--------|--------|---------------|------------|--------------|
|         | **SHOWROOM (Add Alternate)**                                  |   |   |          | **SHEET:** | **1 of : 4** |   |
| **WORK:**    | **ELECTRICAL SUMMARY SHEET**                                  |   |   |          |       |         |
|              |                                                               |        |        |               |            |              |  |  |

 
|                                        |                                                                                                        | ***NEW CONSTRUCTION*** |            |   |              |
|---------------------------------------------|-------------------------------------------------------------------------------------------------------------|------------------------|-----------------|--------|-------------------|
| **NEW CONSTR. WORK:  RENOVATION WORK:**     | **9,270     S  / F  -         S / F** |                   | **SQ FT  AREA** |   | **COST /  SQ FT** |   | **COST  EXTENSION** |   | ***COMMENTS*** |   |
|                                        |                                                                                                        |                   |            |   |              |   |   |   |   |
| 1. TEMPORARY CONSTR. POWER & LIGHTING   |                                                                                                        | 9,270                  |            | $      | 0.17              |   | $ | 1,600 |   |   |   |
| 2. LIGHTING FIXTURES (W / Lamps: Installed) |                                                                                                        | 9,270                  |            | $      | 3.14              |   | $ | 29,100 |   |   |   |
| 3. LIGHTING BRANCH CIRCUITRY                |                                                                                                        | 9,270                  |            | $      | 0.67              |   | $ | 6,200 |   |   |   |
| 4. MECHANICAL EQUIP. CONNECTIONS            |                                                                                                        | 9,270                  |            | $      | 0.40              |   | $ | 3,700 |   |   |   |
| 5. THEATRICAL LIGHTING & DIMMING SYSTEM |                                                                                                        | 9,270                  |            | $      | 12,94             |   | $ | 120,000 |   | - Allowance. |   |
| 6. SHOWROOM SOUND SYSTEM                    |                                                                                                        | 9,270                  |            | — |              | — |   | - By Owner. |   |
| 7. ASSISTIVE LISTENING SYSTEMS              |                                                                                                        | 9,270                  |            | — |              | — |   | - With Sound  System. |   |
| 8.                                          |                                                                                                        |                   |            |   |              |   |   |   |   |
| 9.                                          |                                                                                                        |                   |            |   |              |   |   |   |   |
| 10.                                         |                                                                                                        |                   |            |   |              |   |   |   |   |
| TOTALS:                                     |                                                                                                        | 9,270                  |            | $      | 17,32             |   | $ | 160,600 |   |   |   |
|                                        |                                                                                                        |                   |            |   |              | $ | 160,600 |   |   |   |
|                                             |                                                                                                             |                        |                 |        |                   |  |  |  |  |  |  |  |

 

1 of 4

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA** |   |   | **ESTIMATE:** | **CM0631** |         |
|--------------|--------------------------------------------------------------|--------|--------|---------------|------------|--------------|
|         | **SHOWROOM (Add Alternate)**                                 |   |   |          | **SHEET:** | **2 of : 4** |   |
| **WORK:**    | **LIGHTING FIXTURES / LAMPS INSTALLED**                      |   |   |          |       |         |
|              |                                                              |        |        |               |            |              |  |  |

 
| **MATERIAL  DESCRIPTION**                       |                                                                                            | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------|-------------------------------------------------------------------------------------------------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| LIGHTING FIXTURES:                              |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| A                                               | 8” DIA. REC.  DNLT. W/ CLEAR REFL: MICR. GROOVE BAFFLE: 2 - 26 W QUAD LAMPS                |     | 2      |                 | EA     |           | $      | 165.73   |   | EA              |   | $ | 331 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| FA                                              | 2 x 4 LAY-IN  FLUOR. FIXT. W/ ACRYLIC LENS / 2 - FO32 / T8 LAMPS                                |     | 4      |                 | EA     |           | $      | 114.49   |   | EA              |   | $ | 458 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| FB                                              | 2 x 4 LAY-IN  FLUOR. FIXT. W/ ACRYLIC LENS / 3 - FO32 / T8 LAMPS                                |     | 2      |                 | EA     |           | $      | 138.87   |   | EA              |   | $ | 278 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| FH                                              | 1 x 4 SURF.  FLUOR. FIXT. W / WRAP-RND. ACRYL LENS / 2 - F32 / T8 LAMPS                         |     | 22     |                 | EA     |           | $      | 111.60   |   | EA              |   | $ | 2,455 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| F                                               | 2 x 2 LAY-IN  FLUOR. FIXT. W/ ACRYLIC LENS / 3 - F17 / T8 LAMPS                                 |     | 4      |                 | EA     |           | $      | 90.94    |   | EA              |   | $ | 364 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| IA                                              | 6” DIA. REC.  DNLT. W/ ELLIPS. ALZ. REFL/ BLK BAFF. / ADJ. SOCKET / GL SHEILD Q250 T4 LAMP |     | 49     |                 | EA     |           | $      | 413.25   |   | EA              |   | $ | 20,249 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| IB                                              | 20 W 120 V  RECESSED STEP LIGHT W/ CAST AL. HOUSING & GL SPREAD LENS                        |     | 2      |                 | EA     |           | $      | 206.64   |   | EA              |   | $ | 413 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| LIGHTING FIXTURES: (No Type Shown on  Drawings) |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| —                                          | DRESSING  ROOMS - Wall Mount                                                                    |     | 6      |                 | EA     |           | $      | 192.17   |   | EA              |   | $ | 1,153 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| —                                          | SHOWROOM  Repl. “IB” Fixt. - Wall Mount                                               |     | 8      |                 | EA     |           | $      | 305.81   |   | EA              |   | $ | 2,446 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| FIXTURE LAMPS:                                  |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| F17 / T8 / 35 K - 2 ft. FLUOR. LAMPS            |                                                                                            | 12       |   | EA                   |   | $              | 7.44   |     | EA     |            | $      | 89 |   |
| F32 / T8 / 35 K - 4 ft. FLUOR. LAMPS            |                                                                                            | 58       |   | EA                   |   | $              | 3.10   |     | EA     |            | $      | 180 |   |
| 26 W QUAD FLUOR. LAMPS                          |                                                                                            | 4        |   | EA                   |   | $              | 11.16  |     | EA     |            | $      | 45 |   |
| 250 W QUARTZ LAMPS                              |                                                                                            | 49       |   | EA                   |   | $              | 11.16  |     | EA     |            | $      | 547 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                          |                                                                                            | 1        |   | LOT                  |   | $              | 61.98  |     | LOT    |            | $      | 62 |   |
|                                            |                                                                                            |     |   |                 |   |           |   |     |   |            |   |
|                                            |                                                                                            |     |   |                 |   |           |   | TOTAL:   |   | $               | 29,100 |   |
|                                                 |                                                                                                 |          |        |                      |        |                |        |          |        |                 |        |  |  |  |  |

 

2 of 4

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**   |   |
|--------------|---------------------------------------------------------------|--------|--------|--------|---------------|--------------|--------|
|         | **SHOWROOM (Add Alternate)**                                  |   |   |   | **SHEET:**    | **3 of : 4** |   |
| **WORK:**    | **LIGHTING BRANCH CIRCUITRY**                                 |   |   |   |          |         |
|              |                                                               |        |        |        |               |              |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                           |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| LIGHTING WIRING DEVICES:                                                                                                                                                                                                            |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| 20 A 120 V SPST LIGHT SWITCH                                                                                                                                                                                                        |   | 8        |   | EA                    |   | $              | 15.30  |     | EA     |            | $      | 122 |   |
| 1-GANG SWITCH PLATES                                                                                                                                                                                                                |   | 8        |   | EA                    |   | $              | 4.44   |     | EA     |            | $      | 36 |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| WIRE DEVICE BOXES:                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| 4" SQ. BOX W/PLASTER FRAME                                                                                                                                                                                                     |   | 8        |   | EA                    |   | $              | 16.95  |     | EA     |            | $      | 136 |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| LIGHTING FIXTURE BOXES : No  Above Ceiling Fixture Boxes                                                                                                                                                                            |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| 4" SQ BOX / BL. COVER  2-FLEX                                                                                                                                                                                                  |   | 5        |   | EA                    |   | 48.16          |   | EA       |   | 240.82          |   |
| 4" SQ BOX / PL. COVER  (Wall)                                                                                                                                                                                                  |   | 14       |   | EA                    |   | $              | 16.95  |     | EA     |            | $      | 237 |   |
| 4" RND. BOX & MNT.  BRKT. (Clg./ Normal Pwr.)                                                                                                                                                                              |   | 4        |   | EA                    |   | $              | 25.22  |     | EA     |            | $      | 101 |   |
| FIXTURES REQ. NO BOX (In Clg.  /Normal Pwr.)                                                                                                                                                                                        |   | 53       |   | —                |   | —         |   | —   |   | —          |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| BRANCH LIGHTING /  "M.C" CABLE:                                                                                                                                                                                           |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| 2 / C #12 MC CABLE                                                                                                                                                                                                                  |   | 1,000    |   | LF                    |   | $              | 170.52 |     | CF     |            | $      | 1,705 |   |
| 3 / C #12 "                "                                                                                                                   |   | –   |   | LF                    |   | $              | 206.58 |     | CF     |            | $      | 0 |   |
| A / C CABLE ENDS                                                                                                                                                                                                                    |   | 120      |   | EA                    |   | $              | 6.28   |     | EA     |            | $      | 754 |   |
| A / C CABLE SUPPORTS                                                                                                                                                                                                                |   | 200      |   | EA                    |   | $              | 0.25   |     | EA     |            | $      | 50 |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| BRANCH LIGHTING / CONDUIT &  WIRE:                                                                                                                                                                                              |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| 1 / 2" EMT CONDUIT                                                                                                                                                                                                             |   | 500      |   | LF                    |   | $              | 179.72 |     | CF     |            | $      | 899 |   |
| 3 / 4"         "                  "                                                               |   | 200      |   | LF                    |   | $              | 219.87 |     | CF     |            | $      | 440 |   |
| 1 / 2" EMT SET-SCREW  COUPL.                                                                                                                                                                                                   |   | 50       |   | EA                    |   | $              | 0.50   |     | EA     |            | $      | 25 |   |
| 3 / 4"         "           "                  " |   | 20       |   | EA                    |   | $              | 0.62   |     | EA     |            | $      | 12 |   |
| 1 / 2" EMT SET-SCREW CONN.                                                                                                                                                                                                     |   | 44       |   | EA                    |   | $              | 7.17   |     | EA     |            | $      | 316 |   |
| 3 / 4"         "           "                  " |   | 4        |   | EA                    |   | $              | 8.46   |     | EA     |            | $      | 34 |   |
| 1 / 2"-3 / 4" EMT  SUPPORTS                                                                                                                                                                                               |   | 88       |   | EA                    |   | $              | 0.37   |     | EA     |            | $      | 33 |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| #12 THHN COPPER WIRE                                                                                                                                                                                                                |   | 2,800    |   | LF                    |   | $              | 479.59 |     | MF     |            | $      | 1,343 |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                              |   | 1        |   | LOT                   |   | $              | 0.00   |     | LOT    |            | $      | 0 |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |   |
|                                                                                                                                                                                                                                |   |     |   |                  |   |           |   | TOTAL:   |   | $               | 6,500  |   |   |
|                                                                                                                                                                                                                                     |        |          |        |                       |        |                |        |          |        |                 |        |  |  |  |  |

 

3 of 4

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA** |   |   |   | **ESTIMATE:** | **CM0631**   |   |
|--------------|--------------------------------------------------------------|--------|--------|--------|---------------|--------------|--------|
|         | **SHOWROOM (Add Alternate)**                                 |   |   |   | **SHEET:**    | **4 of : 4** |   |
| **WORK:**    | **MECHANICAL EQUIPMENT CONNECTIONS**                         |   |   |   |          |         |
|              |                                                              |        |        |        |               |              |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                             |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| MECHANICAL EQUIPMENT:                                                                                                                                                                                                                 |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| CONN. 10 HP 480 V 3 PH AHU FAN  (Supply)                                                                                                                                                                                              |   | 1        |   | EA                    |   | $              | 70.28  |     | EA     |            | $      | 70 |   |
| CONN. 25 HP 480 V 3 PH AHU FAN  (Supply)                                                                                                                                                                                              |   | 1        |   | EA                    |   | $              | 105.42 |     | EA     |            | $      | 105 |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| INST. VSD FOR 10 HP MOTOR (By  Div. 15)                                                                                                                                                                                               |   | 1        |   | EA                    |   | $              | 475.49 |     | EA     |            | $      | 475 |   |
| INST. VSD FOR 25 HP MOTOR (By  Div. 15)                                                                                                                                                                                               |   | 1        |   | EA                    |   | $              | 944.79 |     | EA     |            | $      | 945 |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| CONDUIT & WIRE:                                                                                                                                                                                                                   |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| 1/2" EMT CONDUIT                                                                                                                                                                                                                 |   | 280      |   | LF                    |   | $              | 194.19 |     | CF     |            | $      | 544 |   |
| 3/4"          "                "                                                               |   | 280      |   | LF                    |   | $              | 219.87 |     | CF     |            | $      | 616 |   |
| 1/2" EMT SET-SCREW COUPL.                                                                                                                                                                                                        |   | 28       |   | EA                    |   | $              | 0.43   |     | EA     |            | $      | 12 |   |
| 3/4"         "          "                  " |   | 28       |   | EA                    |   | $              | 0.56   |     | EA     |            | $      | 16 |   |
| 1/2" EMT SET-SCREW CONN.                                                                                                                                                                                                         |   | 4        |   | EA                    |   | $              | 7.17   |     | EA     |            | $      | 29 |   |
| 3/4"         "          "                  " |   | 4        |   | EA                    |   | $              | 8.46   |     | EA     |            | $      | 34 |   |
| 1/2" EMT SUPPORTS                                                                                                                                                                                                                |   | 35       |   | LOT                   |   | $              | 0.56   |     | LOT    |            | $      | 20 |   |
| 3/4"         "            "                                                                                                       |   | 35       |   | EA                    |   | $              | 0.62   |     | EA     |            | $      | 22 |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| 1/2-3/4" EMT WALL SLEEVES                                                                                                                                                                                                        |   | 4        |   | EA                    |   | $              | 25.63  |     | EA     |            | $      | 103 |   |
| 1/2-3/4" EMT FLOOR SLEEVES                                                                                                                                                                                                       |   | 4        |   | EA                    |   | $              | 31.42  |     | EA     |            | $      | 126 |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| #12 THHN COPPER WIRE                                                                                                                                                                                                                  |   | 590      |   | LF                    |   | $              | 483.62 |     | MF     |            | $      | 285 |   |
| #10    "              "             "                                                |   | 390      |   | LF                    |   | $              | 583.46 |     | MF     |            | $      | 228 |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                |   | 1        |   | LOT                   |   | $              | 61.98  |     | LOT    |            | $      | 62 |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                  |   |     |   |                  |   |           |   | TOTAL:   |   | $               | 3,700  |   |

4 of 4

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA** |   |   |   | **ESTIMATE:** | **CM0631**   |   |
|--------------|--------------------------------------------------------------|--------|--------|--------|---------------|--------------|--------|
|         | **MEETING ROOMS (Add Alternate)**                            |   |   |   | **SHEET:**    | **1 of : 4** |   |
| **WORK:**    | **ELECTRICAL SUMMARY SHEET**                                 |   |   |   |          |         |
|              |                                                              |        |        |        |               |              |        |  |

 
|                                                                                                                                                                                                                                                              |   | **NEW CONSTUCTION** |   |             |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|---------------------|--------|------------------|
| **NEW  CONSTR. WORK:      9,270       S / F**

**RENOVATION  WORK:        -               S / F** |   | **SQ FT  AREA**     |   | **COST /  SOFT** |   | **COST  EXTENSION** |   | **COMMENTS** |   |
|                                                                                                                                                                                                                                                              |   |                |   |             |   |   |   |   |   |   |   |
| 1. TEMPORARY CONSTR. POWER  & LIGHTING                                                                                                                                                                                                                        |   | 9,270               |   | $                | 0.17 |   | $ | 1,600 |   |   |   |
| 2. LIGHTING FIXTURES (W /  Lamps; Installed)                                                                                                                                                                                                                      |   | 9,270               |   | $                | 3.79 |   | $ | 35,100 |   |   |   |
| 3. LIGHTING BRANCH CIRCUITRY                                                                                                                                                                                                                                      |   | 9,270               |   | $                | 1.38 |   | $ | 12,800 |   |   |   |
| 4. MECHANICAL EQUIP.  CONNECTIONS                                                                                                                                                                                                                                 |   | 9,270               |   | $                | 0.40 |   | $ | 3,700 |   |   |   |
| 5. MEETING ROOM SOUND SYSTEMS                                                                                                                                                                                                                                     |   | 9,270               |   | $                | 4.85 |   | $ | 45,000 |   | – Allow (3 - Systems / $15,000 Each) |   |
| 6. ASSISTIVE LISTENING SYSTEMS                                                                                                                                                                                                                                    |   | 9,270               |   | $                | 2.10 |   | $ | 19,500 |   | – Allow (3 - Systems / $6,500 Each) |   |
| 7.                                                                                                                                                                                                                                                                |   |                |   |             |   |   |   |   |   |   |   |
| 8.                                                                                                                                                                                                                                                                |   |                |   |             |   |   |   |   |   |   |   |
| 9.                                                                                                                                                                                                                                                                |   |                |   |             |   |   |   |   |   |   |   |
| 10.                                                                                                                                                                                                                                                               |   |                |   |             |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                              |   |                |   |             |   |   |   |   |   |   |   |
| TOTALS:                                                                                                                                                                                                                                                           |   | 9,270               |   | $                | 12.69 |   | $ | 117,700 |   |   |   |   |   |
|                                                                                                                                                                                                                                                              |   |                |   |             |   |   | $ | 117,700 |   |   |   |   |   |
|                                                                                                                                                                                                                                                                   |        |                     |        |                  |  |  |  |  |  |  |  |  |  |  |  |

 

1 of 4

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA** |   |   |   | **ESTIMATE:** | **CM0631**   |   |
|--------------|--------------------------------------------------------------|--------|--------|--------|---------------|--------------|--------|
|         | **MEETING ROOMS (Add Alternate)**                            |   |   |   | **SHEET:**    | **2 of : 4** |   |
| **WORK:**    | **LIGHTING FIXTURES LAMPS - INSTALLED**                      |   |   |   |          |         |
|              |                                                              |        |        |        |               |              |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                           |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| LIGHTING FIXTURES:                                                                                                                                                  |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |   |   |
| D           8" DIA. REC. DNLT. W/CLEAR REFL: MICR.  GROOVE BAFFLE: 2-26 W QUAD LAMPS W/ DIMMING BALLAST |   | 72       |   | EA                    |   | $              | 212.84 |     | EA     |            | $      | 15,324 |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| D1     8" DIA. REC. DNLT. W/CLEAR REFL; MICR.  GROOVE BAFFLE: 1-18 W QUAD LAMP                                                             |   | 8        |   | EA                    |   | $              | 165.73 |     | EA     |            | $      | 1,326 |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| FC     4ft. L.   SURF. STRIP FLUOR. FIXT. W / 2-F32 T8 LAMPS                                                                               |   | 66       |   | EA                    |   | $              | 207.46 |     | EA     |            | $      | 13,692 |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| FD    3ft. L. SURF. STRIP FLUOR. FIXT. W/2-F24 T8  LAMPS                                                                                             |   | 6        |   | EA                    |   | $              | 157.87 |     | EA     |            | $      | 947 |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| XA5  CLG.-MOUNT / 1-FACE EXIT LIGHT                                                                                                                            |   | 6        |   | EA                    |   | $              | 257.45 |     | EA     |            | $      | 1,545 |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| FIXTURE LAMPS:                                                                                                                                                      |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| F 24 / T8 / 35 K - 3 ft. FLUOR.  LAMPS                                                                                                                              |   | 12       |   | EA                    |   | $              | 7.44   |     | EA     |            | $      | 89 |   |
| F 32 / T8 / 35 K - 4 ft. FLUOR.  LAMPS                                                                                                                              |   | 132      |   | EA                    |   | $              | 3.10   |     | EA     |            | $      | 409 |   |
| 26 W QUAD FLUOR. LAMPS                                                                                                                                              |   | 152      |   | EA                    |   | $              | 11.16  |     | EA     |            | $      | 1,696 |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                              |   | 1        |   | LOT                   |   | $              | 61.98  |     | LOT    |            | $      | 62 |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   |     |   |            |   |
|                                                                                                                                                                |   |     |   |                  |   |           |   | TOTAL:   |   | $               | 35,100 |   |

 

2 of 4

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   | **ESTIMATE:** | ** CM0631** |         |
|--------------|---------------------------------------------------------------|--------|---------------|------------------|--------------|
|         | **MEETING ROOMS (Add Alternate)**                             |   |          | **SHEET:**       | **3 of : 4** |   |
| **WORK:**    | **LIGHTING BRANCH CIRCUITRY**                                 |   |          |             |
|              |                                                               |        |               |                  |              |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                                                                                               |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| LIGHTING WIRING DEVICES : (Not  shown On Drawings)                                                                                                                                                                                                                                                                      |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| LIGHTING CONTROL IN MEETING  ROOMS                                                                                                                                                                                                                                                                                      |   | 3        |   | LOT                  |   | $              | 2,322.50 |     | LOT    |            | $      | 6,968 |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| WIRE DEVICE BOXES:                                                                                                                                                                                                                                                                                                      |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 4” SQ. BOX W/PLASTER FRAME                                                                                                                                                                                                                                                                                         |   | —   |   | EA                   |   | $              | 16.95    |     | EA     |            | $      | 0 |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| LIGHTING FIXTURE BOXES : No  Above Ceiling Fixture Boxes                                                                                                                                                                                                                                                                |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 4” SQ BOX / PL COVER 2-FLEX                                                                                                                                                                                                                                                                                        |   | 12       |   | EA                   |   | 48.16          |     | EA       |   | 577.96          |   |
| 4” SQ BOX / PL COVER (Wall)                                                                                                                                                                                                                                                                                        |   | 6        |   | EA                   |   | $              | 16.95    |     | EA     |            | $      | 102 |   |
| 4” RND. BOX & MNT. BRKT.  (Clg. / Normal Pwr.)                                                                                                                                                                                                                                                                 |   | —   |   | EA                   |   | $              | 25.22    |     | EA     |            | $      | 0 |   |
| FIXTURES REQ. NO BOX  (In  Clg. / Normal Pwr.)                                                                                                                                                                                                                                                                     |   | 80       |   | —               |   | —         |     | —   |   | —          |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| BRANCH LIGHTING / “M C” CABLE:                                                                                                                                                                                                                                                                                |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 2/C # 12 MC CABLE                                                                                                                                                                                                                                                                                                       |   | 1,000    |   | LF                   |   | $              | 170.52   |     | CF     |            | $      | 1,705 |   |
| 3/C # 12    “           ”                                                                                                                                                                                                                    |   | 60       |   | LF                   |   | $              | 206.58   |     | CF     |            | $      | 124 |   |
| A/C CABLE ENDS                                                                                                                                                                                                                                                                                                          |   | 184      |   | EA                   |   | $              | 6.28     |     | EA     |            | $      | 1,156 |   |
| A/C CABLE SUPPORTS                                                                                                                                                                                                                                                                                                      |   | 212      |   | EA                   |   | $              | 0.25     |     | EA     |            | $      | 53 |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| BRANCH LIGHTING / CONDUIT &  WIRE:                                                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 1/2”  EMT CONDUIT                                                                                                                                                                                                                                                                                             |   | 150      |   | LF                   |   | $              | 179.72   |     | CF     |            | $      | 270 |   |
| 3/4”      ”                 ”                                                                                                                                                                   |   | 150      |   | LF                   |   | $              | 219.87   |     | CF     |            | $      | 330 |   |
| 1/2”  EMT SET-SCREW COUPL.                                                                                                                                                                                                                                                                                    |   | 15       |   | EA                   |   | $              | 0.50     |     | EA     |            | $      | 7 |   |
| 3/4”        ”          ”              ”              ”             |   | 15       |   | EA                   |   | $              | 0.62     |     | EA     |            | $      | 9 |   |
| 1/2”  EMT SET-SCREW CONN.                                                                                                                                                                                                                                                                                     |   | 10       |   | EA                   |   | $              | 7.17     |     | EA     |            | $      | 72 |   |
| 3/4”       ”           ”               ”               ” |   | 10       |   | EA                   |   | $              | 8.46     |     | EA     |            | $      | 85 |   |
| 1/2” - 3/4”  EMT SUPPORTS                                                                                                                                                                                                                                                                                |   | 38       |   | EA                   |   | $              | 0.37     |     | EA     |            | $      | 14 |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| #12 THHN COPPER WIRE                                                                                                                                                                                                                                                                                                    |   | 2,800    |   | LF                   |   | $              | 479.59   |     | MF     |            | $      | 1,343 |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                                                                                                  |   | 1        |   | LOT                  |   | $              | 0.00     |     | LOT    |            | $      | 0 |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                                                                    |   |     |   |                 |   |           |     | TOTAL:   |   | $               | 12,800 |   |

 

3 of 4

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** | **ESTIMATE:** | **CM0631** |   |
|--------------|---------------------------------------------------------------|---------------|------------|--------|
|         | **MEETING ROOMS (Add Alternate)**                             |          |       |   | **SHEET:** | **4 of :  4** |   |
| **WORK:**    | **MECHANICAL EQUIPMENT CONNECTIONS**                          |          |       |   |   |   |
|              |                                                               |               |            |        |  |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                             |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| MECHANICAL EQUIPMENT                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| CONN. 10 HP 480 V3 PH AHU FAN  (Supply)                                                                                                                                                                                                               |   | 1        |   | EA                   |   | $              | 70.28  |     | EA     |            | $      | 70 |   |
| CONN. 25 HP 480 V3 PH AHU FAN  (Supply)                                                                                                                                                                                                               |   | 1        |   | EA                   |   | $              | 105.42 |     | EA     |            | $      | 105 |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| INST. VSD FOR 10 HP MOTOR (By  Div. 15)                                                                                                                                                                                                               |   | 1        |   | EA                   |   | $              | 475.49 |     | EA     |            | $      | 475 |   |
| INST. VSD FOR 25 HP MOTOR (By  Div. 15)                                                                                                                                                                                                               |   | 1        |   | EA                   |   | $              | 944.79 |     | EA     |            | $      | 945 |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| CONDUIT & WIRE:                                                                                                                                                                                                                                   |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| 1/2” EMT CONDUIT                                                                                                                                                                                                                                 |   | 280      |   | LF                   |   | $              | 194.19 |     | CF     |            | $      | 544 |   |
| 3/4”       “             ”                                                                                                                   |   | 280      |   | LF                   |   | $              | 219.87 |     | CF     |            | $      | 616 |   |
| 1/2” EMT SET-SCREW COUPL.                                                                                                                                                                                                                        |   | 28       |   | EA                   |   | $              | 0.43   |     | EA     |            | $      | 12 |   |
| 3/4”       “”      ”           ”            ” |   | 28       |   | EA                   |   | $              | 0.56   |     | EA     |            | $      | 16 |   |
| 1/2” EMT SET-SCREW CONN.                                                                                                                                                                                                                         |   | 4        |   | EA                   |   | $              | 7.17   |     | EA     |            | $      | 29 |   |
| 3/4”       ”       ”           ”            ” |   | 4        |   | EA                   |   | $              | 8.46   |     | EA     |            | $      | 34 |   |
| 1/2” EMT SUPPORTS                                                                                                                                                                                                                                |   | 35       |   | LOT                  |   | $              | 0.56   |     | LOT    |            | $      | 20 |   |
| 3/4”         ”             ”                                                                                                       |   | 35       |   | EA                   |   | $              | 0.62   |     | EA     |            | $      | 22 |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| 1/2 - 3/4” EMT WALL SLEEVES                                                                                                                                                                                                                      |   | 4        |   | EA                   |   | $              | 25.63  |     | EA     |            | $      | 103 |   |
| 1/2 - 3/4” EMT FLOOR SLEEVES                                                                                                                                                                                                                     |   | 4        |   | EA                   |   | $              | 31.42  |     | EA     |            | $      | 126 |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| #12 THHN COPPER WIRE                                                                                                                                                                                                                                  |   | 590      |   | LF                   |   | $              | 483.62 |     | MF     |            | $      | 285 |   |
| #10       ”                ”          ”                                     |   | 390      |   | LF                   |   | $              | 583.46 |     | MF     |            | $      | 228 |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                                                |   | 1        |   | LOT                  |   | $              | 61.98  |     | LOT    |            | $      | 62 |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                                                  |   |     |   |                 |   |           |   | TOTAL:   |   | $               | 3,700  |   |

 

4 of 4

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** | **ESTIMATE:** | ** CM0631** |   |
|--------------|---------------------------------------------------------------|---------------|------------------|--------|
|         | **FIVE STORY HOTEL**                                          |          |             |   | **SHEET:** | **1 of :  13** |   |
| **WORK:**    | **ELECTRICAL SUMMARY SHEET**                                  |          |             |   |   |   |
|              |                                                               |               |                  |        |  |  |  |  |  |

 
|                                            |                                                                                                                        | **NEW  CONSTRUCTION** |            |   |            |
|-------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------|-----------------------|-----------------|--------|-----------------|
| **NEW CONSTR. WORK: RENOVATION WORK:**          | **   85,500  S/F         -       S/F** |                  | **SQ FT  AREA** |   | **COST/  SOFT** |   | **COST  EXTENSION** |   | **COMMENTS** |   |
| 1. TEMPORARY CONSTR. POWER  & LIGHTING      |                                                                                                                        | 85,500                |            | $      | 0.17            |   | $ | 14,500 |   |   |   |
| 2. BUILDING POWER DISTR. SYSTEM                 |                                                                                                                        | 85,500                |            | $      | 1.35            |   | $ | 115,200 |   |   |   |
| 3. EMERGENCY GENERATOR                          |                                                                                                                        | 85,500                |            | — |            | — |   | - With Casino Budget. |   |
| 4. LIGHTING BRANCH CIRCUITRY                    |                                                                                                                        | 85,500                |            | $      | 2.87            |   | $ | 245,000 |   |   |   |
| 5. POWER BRANCH CIRCUITRY                       |                                                                                                                        | 85,500                |            | $      | 1.40            |   | $ | 119,300 |   |   |   |
| 6. MECHANICAL EQUIP. CONNECTIONS                |                                                                                                                        | 85,500                |            | $      | 0.97            |   | $ | 82,700 |   |   |   |
| 7. FIRE ALARM & DETECTION  SYSTEM           |                                                                                                                        | 85,500                |            | $      | 1.51            |   | $ | 129,000 |   | - Extend Casino System. |   |
| 8. PUBLIC ADDRESS SYSTEM                        |                                                                                                                        | 85,500                |            | — |            | — |   | - Not Included. |   |
| 9. TELEPHONE SYSTEM (Conduit  Stub-Outs Only)   |                                                                                                                        | 85,500                |            | $      | 0.31            |   | $ | 26,100 |   | - Reduced to 200 Locations. |   |
| 10. COMPUTER L.A.N. (Conduit  Stub-ups Only)    |                                                                                                                        | 85,500                |            | $      | 0.00            |   | — |   | - Not Included. |   |
| 11. TELEVISION DISTR. SYSTEM  (No Head-End Eq.) |                                                                                                                        | 85,500                |            | $      | 0.25            |   | $ | 21,500 |   | - Extend Casino System. |   |
| 12. LIGHTING PROTECTION SYSTEM                  |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 13.                                             |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 14.                                             |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 15.                                             |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 16.                                             |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 17.                                             |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 18.                                             |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 19.                                             |                                                                                                                        | 85,500                |            | — |            | — |   |   |   |
| 20.                                             |                                                                                                                        |                  |            |   |            |   |   |   |   |
| TOTALS                                          |                                                                                                                        | 85,500                |            | $      | 8.81            |   | $ | 753,300 |   |   |   |
|                                            |                                                                                                                        |                  |            |   |            | $ | 753,300 |   |   |   |
|                                                 |                                                                                                                             |                       |                 |        |                 |  |  |  |  |  |  |  |  |

 

1 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA** | **ESTIMATE:** | **CM0631**    |   |
|--------------|--------------------------------------------------------------|---------------|---------------|--------|
|         | **FIVE STORY HOTEL**                                         | **SHEET:**    | **2 of : 13** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                              |          |          |   |   |
|              |                                                              |               |               |        |  |  |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                             |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| EQUIPMENT : (New Sub-Station)                                                                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| DISTRIBUTION EQUIPMENT PACKAGE  PRICE                                                                                                                 |   | 1        |   | (Equip. Quote)       |   | $              | 39,500   |     | EA     |            | $      | 39,500 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| “T10” 1000 KVA 12.47 KV PRI. -  120/208V SEC, PAD MOUNT TRANSF. (Conn. To Hotel Swd.)                                                       |   | 1        |   | (Included Above)     |   | $              | 3,700    |     | EA     |            | $      | 3,700 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| T10 / “HMSB” 1200 A 120/208V 3  PH 4 W DISTR. SWITCHBOARD W/ TRANSITION & CIRCUIT BREAKERS AS FOLLOW:                                   |   | 1        |   | (Included Above)     |   | $              | 3,400    |     | EA     |            | $      | 3,400 |   |
| 1 - 1200 A MAIN CIRCUIT BREAKER                                                                                                                       |   |     |   |                 |   |           |     |     |   |            |   |
| 5 - 400 A FEEDER BREAKERS                                                                                                                             |   |     |   |                 |   |           |     |     |   |            |   |
| 2 -  225A“                    ”(SPARES) |   |     |   |                 |   |           |     |     |   |            |   |
| 2 -  100A“                     ”(SPARES)     |   |     |   |                 |   |           |     |     |   |            |   |
| 2 -  225A“                    ”(SPACES) |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| “PTAC” 225 A 120/208 V S P 4 W  DISTR. PANEL: W/MCB & 40 20 A 2 PC/B’s/84 POLES (2-Sect.)                                          |   | 5        |   | (Included Above)     |   | $              | 1,968.58 |     | EA     |            | $      | 9,843 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| “HPP” 225 A 120/208 V 3 P 4 W  DISTR. PANEL : W/ MCB & 64 20 A 1 PC/B’s/ 84 POLES (2-Sect.)                                        |   | 5        |   | (Included Above)     |   | $              | 1,722.51 |     | EA     |            | $      | 8,613 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| “HLP” 100 A 120/208 V 3 P 4 W  PANEL: W/MCB & 36 20 A 1 PC/B’s/ 42 POLES                                                           |   | 5        |   | (Included Above)     |   | $              | 861.26   |     | EA     |            | $      | 4,306 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| “HEMP” 100 A 120/208 V 3 P 4 W  PANEL: W/ MCB & 36 20 A 1 PC/B’s/ 42 POLES                                                         |   | 2        |   | (Included Above)     |   | $              | 861.26   |     | EA     |            | $      | 1,723 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| POWER SYSTEM STUDY                                                                                                                                    |   | 1        |   | (Included Above)     |   | $              | 0        |     | EA     |            | $      | 0 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                |   | 1        |   | LOT                  |   | $              | 123.96   |     | LOT    |            | $      | 124 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                  |   |     |   |                 |   |           |     |     |   |            |   |
| TOTAL:                                                                                                                                                |   |     |   |                 |   |           |     |     |   | $               | 71,200 |   |

 
| THIS SHEET:   |   | $      | 71,200  |   |
|---------------|--------|--------|---------|--------|
| SHEET 2 OF 3: |   | $      | 19,200  |   |
| SHEET 3 OF 3: |   | $      | 24,800  |   |
|          |   |   |    |
| TOTAL:        |   | $      | 115,200 |   |

 

2 of 13

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**   |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|--------------|--------|
|         | **FIVE STORY HOTEL**                                           |   |   |   | **SHEET:**    | **3 of: 13** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                |   |   |   |          |         |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                                                                         |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| DISTRIBUTION  EQUIPMENT:  [Continued]                                                                                                                                                                                                                                        |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| RIGGING EQUIPMENT (Switchboard)                                                                                                                                                                                                                                                   |   | 1        |   | LOT                  |   | $              | 867.72   |     | LOT    |            | $      | 868 |   |
| RIGGING EQUIPMENT (I.V Transformer)                                                                                                                                                                                                                                               |   | 1        |   | LOT.                 |   | $              | 991.68   |     | LOT    |            | $      | 992 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| PANELBOARD SUPPORTS                                                                                                                                                                                                                                                               |   | 17       |   | EA                   |   | $              | 18.59    |     | EA     |            | $      | 316 |   |
| EQ. PAD 8 ft W x 16 ft L x 4” H.  (1-End Substa.)                                                                                                                                                                                                                       |   | 1        |   | LOT                  |   | $              | 1,487.52 |     | EA     |            | $      | 1,488 |   |
|                                                                                                                                                                                                                                                                              |   |     |   | EA                   |   |           |     |     |   |            |   |
| GROUNDING IN ELECTRIC ROOMS                                                                                                                                                                                                                                                       |   | 5        |   | EA                   |   | $              | 247.00   |     | EA     |            | $      | 1,235 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| 12” SQ. WIREWAY 8 FT. L W/ END CAPS                                                                                                                                                                                                                                          |   | 5        |   | EA                   |   | $              | 679.93   |     | EA     |            | $      | 3,400 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| CONDUIT  & WIRE:                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| 1-1/4” EMT CONDUIT                                                                                                                                                                                                                                                           |   | 20       |   | LF                   |   | $              | 440.45   |     | CF     |            | $      | 88 |   |
| 1-1/2”     ”                ”     HEM Panel Feeds                                                                                               |   | 160      |   | LF                   |   | $              | 482.49   |     | CF     |            | $      | 772 |   |
| 2-1/2”    ”                 ”                                                                                                                                       |   | 10       |   | LF                   |   | $              | 712.33   |     | CF     |            | $      | 71 |   |
|     3”      “                 ”                                                                                                       |   | 540      |   | LF                   |   | $              | 856.91   |     | CF     |            | $      | 4,627 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| 1-1/4” EMT ELBOWS                                                                                                                                                                                                                                                            |   | —   |   | EA                   |   | $              | 33.36    |     | EA     |            | $      | 0 |   |
| 1-1/2”     ”            ”                                                                                                                                                               |   | 6        |   | EA                   |   | $              | 36.93    |     | EA     |            | $      | 222 |   |
| 2-1/2”     ”            ”                                                                                                                                                               |   | —   |   | EA                   |   | $              | 54.47    |     | EA     |            | $      | 0 |   |
|     3”       ”             ”                                                                                                                         |   | 15       |   | EA                   |   | $              | 67.81    |     | EA     |            | $      | 1,017 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| 1-1/4” EMT SET-SCREW COUPL.                                                                                                                                                                                                                                                  |   | —   |   | EA                   |   | $              | 2.79     |     | EA     |            | $      | 0 |   |
| 1-1/2”     ”       ”           ”            ”                                       |   | 22       |   | EA                   |   | $              | 3.59     |     | EA     |            | $      | 79 |   |
| 2-1/2”     ”       ”           ”            ”                                       |   | —   |   | EA                   |   | $              | 8.86     |     | EA     |            | $      | 0 |   |
|     3”        ”       ”           ”            ” |   | 69       |   | EA                   |   | $              | 9.92     |     | EA     |            | $      | 684 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| 1-1/4” EMT SET-SCREW CONN.                                                                                                                                                                                                                                                   |   | 20       |   | EA                   |   | $              | 14.72    |     | EA     |            | $      | 294 |   |
| 1-1/2”     ”       ”           ”            ”                                       |   | 4        |   | EA                   |   | $              | 21.55    |     | EA     |            | $      | 86 |   |
| 2-1/2”     ”       ”           ”            ”                                       |   | 10       |   | EA                   |   | $              | 41.61    |     | EA     |            | $      | 416 |   |
|       3”     ”       ”           ”            ”       |   | 20       |   | EA                   |   | $              | 55.77    |     | EA     |            | $      | 1,115 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| 1-1/4” EMT SUPPORTS                                                                                                                                                                                                                                                          |   | —   |   | EA                   |   | $              | 3.72     |     | EA     |            | $      | 0 |   |
| 1-1/2”     ”               ”                                                                                                                                             |   | 20       |   | EA                   |   | $              | 3.72     |     | EA     |            | $      | 74 |   |
| 2-1/2”     ”               ”                                                                                                                                             |   | —   |   | EA                   |   | $              | 3.72     |     | EA     |            | $      | 0 |   |
| 3”           ”               ”                                                                                                             |   | 68       |   | EA                   |   | $              | 2.48     |     | EA     |            | $      | 167 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| 1-1/4” EMT FLOOR SLEEVES                                                                                                                                                                                                                                                     |   | —   |   | EA                   |   | $              | 34.48    |     | EA     |            | $      | 0 |   |
| 1-1/2”     ”            ”               ”                                                               |   | 5        |   | EA                   |   | $              | 34.48    |     | EA     |            | $      | 172 |   |
| 2-1/2”     ”            ”               ”                                                               |   | —   |   | EA                   |   | $              | 52.93    |     | EA     |            | $      | 0 |   |
|    3”        ”            ”               ”                               |   | 15       |   | EA                   |   | $              | 51.69    |     | EA     |            | $      | 775 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS  MATERIAL                                                                                                                                                                                                                                                           |   | 1        |   | LOT                  |   | $              | 247.92   |     | LOT    |            | $      | 248 |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                                                                              |   |     |   |                 |   |           |     | TOTAL:   |   | $               | 19,200 |   |

 

3 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   | **ESTIMATE:** | **CM0631**    |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **FIVE STORY HOTEL**                                           |   |   |   | **SHEET:**    | **4 of : 13** |   |
| **WORK:**    | **BUILDING POWER DISTRIBUTION**                                |   |   |   |          |          |
|              |                                                                |        |        |        |               |               |        |  |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                     |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| CONDUIT  & WIRE: (Continued)                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| # 10 THHN COPPER WIRE                                                                                                                                                                                                         |   | —   |   | LF                   |   | $              | 671.43   |     | MF     |            | $      | 0 |   |
| #   8      ”              ”             ” |   | 300      |   | LF                   |   | $              | 825.92   |     | MF     |            | $      | 248 |   |
| #   4      ”              ”             ” |   | 50       |   | LF                   |   | $              | 1,097.70 |     | MF     |            | $      | 55 |   |
| #   2      ”              ”             ” |   | 1,850    |   | LF                   |   | $              | 1,307.51 |     | MF     |            | $      | 2,419 |   |
| # 4/0 THHN COPPER WIRE                                                                                                                                                                                                        |   | 200      |   | LF                   |   | $              | 2,581.53 |     | MF     |            | $      | 516 |   |
| 500 MCM THHN COPPER WIRE                                                                                                                                                                                                      |   | 2,600    |   | LF                   |   | $              | 4,944.56 |     | MF     |            | $      | 12,856 |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| TAP 400 A to 225 A FEEDER (3 PH 4W w/ Grd.)                                                                                                                                                                                   |   | 5        |   | EA                   |   | $              | 160.64   |     | EA     |            | $      | 803 |   |
| TAP 400 A to 100 A FEEDER (3 PH 4W w/ Grd.)                                                                                                                                                                                   |   | 10       |   | EA                   |   | $              | 123.50   |     | EA     |            | $      | 1,235 |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| PULL BOXES:  (Secondary Feeders)                                                                                                                                                                                              |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| 12” SQ. x 6” D S / C PULL BOX                                                                                                                                                                                       |   | —   |   | EA                   |   | $              | 89.29    |     | EA     |            | $      | 0 |   |
| 18” SQ. x 8” D S / C PULL BOX                                                                                                                                                                                       |   | —   |   | EA                   |   | $              | 135.57   |     | EA     |            | $      | 0 |   |
| 24” SQ. x 12” D S / C PULL BOX                                                                                                                                                                                      |   | 5        |   | EA                   |   | $              | 231.39   |     | EA     |            | $      | 1,157 |   |
| 36” SQ. x 18” D S / C PULL BOX                                                                                                                                                                                      |   | —   |   | EA                   |   | $              | 308.75   |     | EA     |            | $      | 0 |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS  ITEMS:                                                                                                                                                                                                         |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| SURGE SUPPRESSION FOR COMPUTER LOADS                                                                                                                                                                                          |   | 5        |   | EA                   |   | $              | 803.89   |     | EA     |            | $      | 4,019 |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| PANEL / SWBD INFRARED SCAN                                                                                                                                                                                                    |   | 1        |   | EA                   |   | $              | 1,234.98 |     | EA     |            | $      | 1,235 |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS  MATERIAL                                                                                                                                                                                                       |   | 1        |   | LOT                  |   | $              | 247.92   |     | LOT    |            | $      | 248 |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                                                                                                                                                                          |   |     |   |                 |   |           |     | TOTAL:   |   | $               | 24,800 |   |

 

4 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   |          |          |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **FIVE STORY HOTEL**                                           |   |   |   | **ESTIMATE:** | **CM0631**    |   |
| **WORK:**    | **LIGHTING BRANCH CIRCUITRY**                                  |   |   |   | **SHEET:**    | **5 of : 13** |   |
|         |

 
| **MATERIAL  DESCRIPTION**                                                                                    |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|--------------------------------------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| LIGHTING FIXTURES: (Floor Corridors /  Stairs / Service Areas)                                               |   |     |   |                  |   |           |   |     |   |            |   |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| —   2x4 LAY-IN FLUOR FIXT. W/ACRYLIC LENS / 3 - FO32 / T8 LAMPS (Electr.  Rm / Comm. Rm / Vending) |   | 20       |   | EA                    | Allow  |           | $      | 117.35   |   | EA              |   | $ | 2,347 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| —   WALL SCONCE LIGHT FIXT. (Normal Power) 1 - 18 W QUAD LAMP (Corr. Wall  Fixture)                |   | 168      |   | EA                    | Allow  |           | $      | 191.86   |   | EA              |   | $ | 32,233 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| —   WALL SCONCE LIGHT FIXT. (Emer. Power) 1 - 18 W QUAD LAMP (Corr. Wall  Fixture)                 |   | 40       |   | EA                    | Allow  |           | $      | 191.86   |   | EA              |   | $ | 7,674 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| —   12” DIA. REC. DNLT. (Elevator Lobby) 2 - 26 W QUAD LAMPS                                  |   | 5        |   | EA                    | Allow  |           | $      | 247.46   |   | EA              |   | $ | 1,237 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| —   8” DIA. REC. DNLT. W/8LK MICRO-GROOVE BAFFLE.: 2 - 26 W QUAD LAMPS  (Elevator Lobby)      |   | 10       |   | EA                    | Allow  |           | $      | 148.34   |   | EA              |   | $ | 1,483 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| —  4  ft. L. WALL-MOUNT FLUOR. FIXT. W/UP- DN LIGHTING 2-F 32 T8 LAMPS (Stairs)                    |   | 20       |   | EA                    | Allow  |           | $      | 160.69   |   | EA              |   | $ | 3,214 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| XA5 CLG. -MOUNT / 1-FACE EXIT LIGHT                                                                          |   | 5        |   | EA                    | Allow  |           | $      | 145.95   |   | EA              |   | $ | 730 |   |
| XA6 CLG. -MOUNT / 2-FACE EXIT LIGHT                                                                          |   | 10       |   | EA                    |   |           | $      | 154.63   |   | EA              |   | $ | 1,546 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |
| MISCELLANEOUS  MATERIAL                                                                                      |   | 1        |   | LOT                   |   |           | $      | 247.92   |   | LOT             |   | $ | 248 |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   |            |   |   |   |   |
|                                                                                                         |   |     |   |                  |   |           |   |     |   | TOTAL :         |   | $ | 50,700 |   |

 
| THIS SHEET :    |   | $      | 50,700  |   |
|-----------------|--------|--------|---------|--------|
| SHEET 3 of 4  : |   | $      | 82,100  |   |
| SHEET 4 of 4  : |   | $      | 112,200 |   |
|            |   |   |    |   |
| TOTAL:          |   | $      | 245,000 |   |

 

5 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   |   |   |          |          |   |
|--------------|---------------------------------------------------------------|--------|--------|--------|---------------|---------------|--------|
|         | **FIVE STORY HOTEL**                                          |   |   |   | **ESTIMATE:** | **CM0631**    |   |
| **WORK:**    | **LIGHTING BRANCH CIRCUITRY**                                 |   |   |   | **SHEET:**    | **6 of : 13** |   |

 
| **MATERIAL  DESCRIPTION**                                                                            |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| LIGHTING  FIXTURES: (Guest Rooms)                                                                    |   |     |   |                 |   |           |   |     |   |            |   |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| —   8” DIA. CLG. MOUNT REC. DNLT. 1 - 26 W QUAD LAMP (Toilet - Center of  Ceiling)    |   | 151      |   | EA                   | Allow  |           | $      | 86.40    |   | EA              |   | $ | 13,047 |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| —   8” DIA. CLG. MOUNT REC. DNLT. 1 - 26 W QUAD LAMP (Toilet - Over  Counter)         |   | 18       |   | EA                   | Allow  |           | $      | 129.79   |   | EA              |   | $ | 2,336 |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| —   WALL SCONCE LIGHT FIXT. (Normal Power) 1 - 18 W QUAD LAMP (Wall Adj.  To Toilet Entry) |   | 160      |   | EA                   | Allow  |           | $      | 86.50    |   | EA              |   | $ | 13,839 |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| WALL MOUNT LIGHT FIXTURE 1 - 18 W QUAD LAMP  (Toilets / Sides of Mirror)                             |   | 302      |   | EA                   | Allow  |           | $      | 86.50    |   | EA              |   | $ | 26,122 |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| FIXTURE  LAMPS:                                                                                      |   |     |   |                 |   |           |   |     |   |            |   |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| F 32 / T8 / 30K- 4 ft. FLUOR. LAMPS                                                                  |   | 100      |   | EA                   |   |           | $      | 3.10     |   | EA              |   | $ | 310 |   |
| 18 W QUAD FLUOR. LAMPS                                                                               |   | 670      |   | EA                   |   |           | $      | 9.92     |   | EA              |   | $ | 6,644 |   |
| 26 W QUAD FLUOR. LAMPS                                                                               |   | 200      |   | EA                   |   |           | $      | 9.92     |   | EA              |   | $ | 1,983 |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| LIGHTING  FIXTURE BOXES: (Corr. / Service Areas / Stairs)                                            |   |     |   |                 |   |           |   |     |   |            |   |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| 4” SQ BOX / BL. COVER 1-FLEX                                                                    |   | 10       |   | EA                   |   |           | 41.89  |     | EA     |            | 418.92 |   |
| 4” SQ BOX / BL. COVER 2-FLEX                                                                    |   | 5        |   | EA                   |   |           | 59.77  |     | EA     |            | 298.87 |   |
| 4” SQ BOX / PL. COVER (Corr. Sconce)                                                            |   | 168      |   | EA                   |   |           | $      | 17.86    |   | EA              |   | $ | 3,000 |   |
| 4” RND. BOX & MNT. BRKT. (Elev / Normal  Pwr.)                                              |   | 5        |   | EA                   |   |           | $      | 26.49    |   | EA              |   | $ | 132 |   |
| FIXT. REQ. NO BOX (Elev. Dnlt. / Normal  Pwr.)                                                       |   | 10       |   | —               | — |           | — |     | — |            | — |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| 4” SQ BOX / P.C. (Wall On Em. Ckt.) Corr.  Sconce                                               |   | 40       |   | EA                   |   |           | $      | 17.86    |   | EA              |   | $ | 714 |   |
| 4” SQ BOX / P.C. (Wall On Em. Ckt.) Stairs                                                      |   | 20       |   | EA                   |   |           | $      | 17.86    |   | EA              |   | $ | 357 |   |
| 4” RND. BOX & MNT. BRKT. (Clg / Exit Em  Pwr.)                                              |   | 15       |   | EA                   |   |           | $      | 26.49    |   | EA              |   | $ | 397 |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| LIGHTING  FIXTURE BOXES: (Guest Rooms)                                                               |   |     |   |                 |   |           |   |     |   |            |   |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| 4” SQ BOX / PL. COVER (Tlt. Mirror Fixt)                                                        |   | 302      |   | EA                   |   |           | $      | 17.86    |   | EA              |   | $ | 5,393 |   |
| 4” RND. BOX & MNT. BRKT. (Tlt. / Normal  Pwr.)                                              |   | 151      |   | EA                   |   |           | $      | 26.49    |   | EA              |   | $ | 4,000 |   |
| 4” RND. BOX & MNT. BRKT. (Rm.Wall /  Norm. Pwr.                                             |   | 160      |   | EA                   |   |           | $      | 17.86    |   | EA              |   | $ | 2,857 |   |
| FIXT. REQ. NO BOX (Tlt. Dnlt. / Normal  Pwr.)                                                        |   | 18       |   | —               | — |           | — |     | — |            | — |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
| MISCELLANEOUS  MATERIAL                                                                              |   | 1        |   | LOT                  |   |           | $      | 247.92   |   | LOT             |   | $ | 248 |   |
|                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |   |
|                                                                                                 |   |     |   |                 |   |           |   |     | TOTAL: |            | $      | 82,100 |   |

 

6 of 13

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |          |          |   |
|--------------|----------------------------------------------------------------|--------|---------------|---------------|--------|
|         | **FIVE STORY HOTEL**                                           |   | **ESTIMATE:** | **CM0631**    |   |
| **WORK :**   | **LIGHTING BRANCH CIRCUITRY**                                  |   | **SHEET:**    | **7 of : 13** |   |

 
| **MATERIAL  DESCRIPTION**                                                                                                                             |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |    |
|-------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|---------|
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| LIGHTING WIRING DEVICES :                                                                                                                             |   |     |   |                 |   |           |   |     |   |            |    |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 20 A 120 V SPST LIGHT  SW,(Service Areas)                                                                                                             |   | 15       |   | EA                   |   | $              | 16.33  |     | EA     |            | $       | 245 |   |
| 20 A 120 V SPST LIGHT SW,(Guest  Rooms)                                                                                                               |   | 615      |   | EA                   |   | $              | 16.33  |     | EA     |            | $       | 10,044 |   |
| 20 A 120 V 3-WAY “     “                                                                                                |   | 14       |   | EA                   |   | $              | 23.72  |     | EA     |            | $       | 332 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 1-GANG SWITCH PLATES                                                                                                                                  |   | 40       |   | EA                   |   | $              | 4.01   |     | EA     |            | $       | 160 |   |
| 2-GANG  “             ”                                                    |   | 302      |   | EA                   |   | $              | 4.25   |     | EA     |            | $       | 1,285 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 15 A 120 V DUPL RECPT. /  (Switched)                                                                                                                  |   | 292      |   | EA                   |   | $              | 19.72  |     | EA     |            | $       | 5,758 |   |
| 1-GANG PLASTIC DUPL RECPT.  PLATE                                                                                                                     |   | 292      |   | EA                   |   | $              | 4.13   |     | EA     |            | $       | 1,206 |   |
| 4” SQ.WALL BOX W/PL. FR.                                                                                                                         |   | 292      |   | EA                   |   | $              | 17.86  |     | EA     |            | $       | 5,215 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| P  20 A OCCUP. SENSOR / SW. COMB.                                                                                                                |   | —   |   | EA                   |   | $              | 52.57  |     | EA     |            | $       | 0 |   |
| —  20 A OCCUP. MOTION DET.                                                                                                                  |   | —   |   | EA                   |   | $              | 71.12  |     | EA     |            | $       | 0 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| WIRE DEVICE BOXES:                                                                                                                                    |   |     |   |                 |   |           |   |     |   |            |    |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 4” SQ. BOX W/ PLASTER FRAME                                                                                                                      |   | 342      |   | EA                   |   | $              | 17.86  |     | EA     |            | $       | 6,108 |   |
| 4” 3-GANG BOX W/ PLASTER FRAME                                                                                                                   |   | —   |   | EA                   |   | $              | 27.11  |     | EA     |            | $       | 0 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 4” RND. BOX & BRKT. - (Clg,  Occ, Sensor)                                                                                                    |   | —   |   | EA                   |   | $              | 26.49  |     | EA     |            | $       | 0 |   |
| 4” SQ. BOX W/ BL, COVER (Relay  Pack)                                                                                                            |   | —   |   | EA                   |   | $              | 17.86  |     | EA     |            | $       | 0 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| BRANCH LIGTING / “M C” CABLE:                                                                                                               |   |     |   |                 |   |           |   |     |   |            |    |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 2/C # 12. MC CABLE                                                                                                                                    |   | 19,500   |   | LF                   |   | $              | 172.62 |     | CF     |            | $       | 33,661 |   |
| 3/C # 12   “       ”                                                                                |   | 3,430    |   | LF                   |   | $              | 194.20 |     | CF     |            | $       | 6,661 |   |
| 4/C # 12    “       ”                                                                          |   | —   |   | LF                   |   | $              | 253.54 |     | CF     |            | $       | 0 |   |
| A/C CABLE ENDS                                                                                                                                        |   | 3,014    |   | EA                   |   | $              | 5.36   |     | EA     |            | $       | 16,141 |   |
| A/C CABLE SUPPORTS                                                                                                                                    |   | 4,586    |   | EA                   |   | $              | 0.19   |     | EA     |            | $       | 853 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| BRANCH LIGHTING / CONDUIT &  WIRE:                                                                                                                |   |     |   |                 |   |           |   |     |   |            |    |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 1/2”   EMT CONDUIT                                                                                                                     |   | 4210     |   | LF                   |   | $              | 189.70 |     | CF     |            | $       | 7,986 |   |
| 3/4”         “             ”       |   | —   |   | LF                   |   | $              | 231.67 |     | CF     |            | $       | 0 |   |
| 1/2”  EMT SET-SCREW COUPL.                                                                                                                  |   | 421      |   | EA                   |   | $              | 0.50   |     | EA     |            | $       | 209 |   |
| 3/4”          “             ” |   | —   |   | EA                   |   | $              | 0.62   |     | EA     |            | $       | 0 |   |
| 1/2” EMT SET-SCREW CONN.                                                                                                                         |   | 220      |   | EA                   |   | $              | 7.57   |     | EA     |            | $       | 1,666 |   |
| 3/4”          “             ” |   | —   |   | EA                   |   | $              | 8.93   |     | EA     |            | $       | 0 |   |
| 1/2” — 3/4”  EMT SUPPORTS                                                                                                         |   | 526      |   | EA                   |   | $              | 0.25   |     | EA     |            | $       | 130 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| # 12 THIN COPPER WIRE                                                                                                                                 |   | 11,500   |   | LF                   |   | $              | 498.81 |     | MF     |            | $       | 5,736 |   |
| # 10   “       “          “                       |   | 8,500    |   | LF                   |   | $              | 609.91 |     | MF     |            | $       | 5,184 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| 4” SQ. BOX W/ BLANK COVER                                                                                                                        |   | 190      |   | EA                   |   | $              | 17.86  |     | EA     |            | $       | 3,393 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |
| MISCELLANEOUS MATERIAL                                                                                                                                |   | 1        |   | LOT                  |   | $              | 247.92 |     | LOT    |            | $       | 248 |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   |     |   |            |    |   |   |
|                                                                                                                                                  |   |     |   |                 |   |           |   | TOTAL    |   | $               | 112,200 |   |

 

7 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** | **ESTIMATE:** | **CM0631** |         |
|--------------|---------------------------------------------------------------|---------------|------------|--------------|
|         | **FIVE STORY HOTEL**                                          |          | **SHEET:** | **8 of :13** |   |
| **WORK:**    | **POWER BRANCH CIRCUITRY**                                    |          |       |         |
|              |                                                               |               |            |              |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                                     |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |    |
|---------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|---------|
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| WIRING DEVICES :                                                                                              |   |     |   |                 |   |           |   |     |   |            |    |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| 20 A 120 V SINGLE RECPT.                                                                                      |   | 643      |   | EA                   |   | $              | 20.65  |     | EA     |            | $       | 13,277 |   |
| 20 A 120 V DUPL RECPT. / GFI                                                                                  |   | 169      |   | EA                   |   | $              | 30.23  |     | EA     |            | $       | 5,109 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| 1-GANG RECPT, PLATE                                                                                           |   | 812      |   | EA                   |   | $              | 4.13   |     | EA     |            | $       | 3,353 |   |
| 1-GANG W/P COVER PLATE                                                                                        |   | —   |   | EA                   |   | $              | 15.32  |     | EA     |            | $       | 0 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| 4 “ SQ, BOX W/ PLASTER COVER                                                                             |   | 812      |   | EA                   |   | $              | 17.86  |     | EA     |            | $       | 14,501 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| BRANCH LIGHTING  / “M C” CABLE:                                                                |   |     |   |                 |   |           |   |     |   |            |    |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| 2/C # 12 MC CABLE                                                                                             |   | 11,680   |   | LF                   |   | $              | 172.62 |     | CF     |            | $       | 20,162 |   |
| 3/C # 12     “         ”                |   | 2,500    |   | LF                   |   | $              | 194.20 |     | CF     |            | $       | 4,855 |   |
| 4/C # 12    “            “              |   | —   |   | LF                   |   | $              | 253.54 |     | CF     |            | $       | 0 |   |
| A/C CABLE ENDS                                                                                                |   | 1,718    |   | EA                   |   | $              | 5.36   |     | EA     |            | $       | 9,200 |   |
| A/C CABLE SUPPORTS                                                                                            |   | 2,836    |   | EA                   |   | $              | 0.19   |     | EA     |            | $       | 527 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| BRANCH LIGHTING/ CONDUIT&  WIRE:                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| 1/2 “ EMT CONDUIT                                                                                        |   | 7,300    |   | LF                   |   | $              | 189.70 |     | CF     |            | $       | 13,848 |   |
| 3/4”   “       “                                       |   | —   |   | LF                   |   | $              | 231.67 |     | CF     |            | $       | 0 |   |
| 1/2”  EMT SET-SCREW COUPL                                                                           |   | 730      |   | EA                   |   | $              | 0.50   |     | EA     |            | $       | 362 |   |
| 3/4  “  “      “                                            |   | —   |   | EA                   |   | $              | 0.62   |     | EA     |            | $       | 0 |   |
| 1/2”  EMT SET SCREW CONN.                                                                           |   | 170      |   | EA                   |   | $              | 7.57   |     | EA     |            | $       | 1287 |   |
| 3/4”    “      “                                       |   | —   |   | EA                   |   | $              | 8.93   |     | EA     |            | $       | 0 |   |
| 1/2” 3/4” EMT SUPPORTS                                                                              |   | 913      |   | EA                   |   | $              | 0.25   |     | EA     |            | $       | 226 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| #12 THIN COPPER WIRE                                                                                          |   | —   |   | LF                   |   | $              | 498.81 |     | MF     |            | $       | 0 |   |
| # 10 “       “         “ |   | 48,000   |   | LF                   |   | $              | 603.71 |     | MF     |            | $       | 28,978 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| 4 “ SQ BOX W/ BLANK COVER                                                                                |   | 190      |   | EA                   |   | $              | 17.86  |     | EA     |            | $       | 3,393 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   |            |    |
| MISCELLANEOUS MATERIAL                                                                                        |   | 1        |   | Lot                  |   | $              | 247.92 |     | LOT    |            | $       | 248 |   |
|                                                                                                          |   |     |   |                 |   |           |   |     |   | [ILLEGIBLE]     |    |
|                                                                                                          |   |     |   |                 |   |           |   | TOTAL    |   | $               | 119,300 |   |
|                                                                                                               |        |          |        |                      |        |                |        |          |        |                 |         |  |  |  |

 

8 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |          |          |
|--------------|----------------------------------------------------------------|---------------|---------------|
|         | **FIVE STORY HOTEL**                                           | **ESTIMATE:** | **CM0631**    |
| **WORK:**    | **MECHANICAL EQUIPMENT CONNECTIONS**                           | **SHEET:**    | **9 of : 13** |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| MECHANICAL EQUIPMENT:                                                                                                                                                    |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| CONN. FR HP 120 V1 PH FANS  (Roof)                                                                                                                                       |   | 17       |   | EA                   |   | $              | 70.20  |     | EA     |            | $      | 1,193 |   |
| SIZE-1 COMB. STARTER (Nemo-1)  To 10 HP                                                                                                                                  |   | 17       |   | EA                   |   | $              | 642.75 |     | EA     |            | $      | 10,927 |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |   |
| CONN. 208 V1 PH PTAC UNITS  (Guest Room)                                                                                                                                 |   | 165      |   | EA                   |   | $              | 70.20  |     | EA     |            | $      | 11,582 |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| BRANCH LIGHTING / “M C” CABLE:                                                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| 2 / C  #12 MC CABLE                                                                                                                                                 |   | 1,150    |   | LF                   |   | $              | 172.62 |     | CF     |            | $      | 1,985 |   |
| 3 / C  # 12  “               ”                                                 |   | 1,200    |   | LF                   |   | $              | 194.20 |     | CF     |            | $      | 2,330 |   |
| 4 / C  # 12  “               ”                                                 |   | —   |   | LF                   |   | $              | 253.54 |     | CF     |            | $      | 0 |   |
| A / C CABLE ENDS                                                                                                                                                         |   | 234      |   | EA                   |   | $              | 5.36   |     | EA     |            | $      | 1,253 |   |
| A / C CABLE SUPPORTS                                                                                                                                                     |   | 470      |   | EA                   |   | $              | 0.19   |     | EA     |            | $      | 87 |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| BRANCH LIGHTING / CONDUIT &  WIRE:                                                                                                                                   |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| 1/2 “ EMT CONDUIT                                                                                                                                                   |   | —   |   | LF                   |   | $              | 189.70 |     | CF     |            | $      | 0 |   |
| 3/4”    “           “                                                                    |   | 7,550    |   | LF                   |   | $              | 216.29 |     | CF     |            | $      | 16,330 |   |
| 1/2”    EMT SET-SCREW COUPL.                                                                                                                         |   | —   |   | EA                   |   | $              | 0.50   |     | EA     |            | $      | 0 |   |
| 3/4  “   “           “                                                                   |   | 755      |   | EA                   |   | $              | 0.62   |     | EA     |            | $      | 468 |   |
| 1/2 “     EMT SET-SCREW CONN.                                                                                                                   |   | —   |   | EA                   |   | $              | 7.57   |     | EA     |            | $      | 0 |   |
| 3/4”        “         “                                                        |   | 120      |   | EA                   |   | $              | 8.93   |     | EA     |            | $      | 1,071 |   |
| 1/2” - 3/4”    EMT SUPPORTS                                                                                                                     |   | 944      |   | EA                   |   | $              | 0.25   |     | EA     |            | $      | 234 |   |
| 1/2” - 3/4 ”THRU FLOOR                                                                                                                                         |   | 25       |   | EA                   |   | $              | 94.76  |     | EA     |            | $      | 2,369 |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| #12 THHN COPPER WIRE                                                                                                                                                     |   | —   |   | LF                   |   | $              | 498.81 |     | MF     |            | $      | 0 |   |
| #10      “              “       “ |   | 58,000   |   | LF                   |   | $              | 542.19 |     | MF     |            | $      | 31,447 |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| 4”  SQ. BOX W / BLANK COVER                                                                                                                                    |   | 68       |   | EA                   |   | $              | 17.86  |     | EA     |            | $      | 1,214 |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                   |   | 1        |   | LOT                  |   | $              | 247.92 |     | LOT    |            | $      | 248 |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   |     |   | [ILLEGIBLE]     |   |
|                                                                                                                                                                     |   |     |   |                 |   |           |   | TOTAL:   |   | $               | 82,700 |   |
|                                                                                                                                                                          |        |          |        |                      |        |                |        |          |        |                 |        |  |  |  |

 

9 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   | **ESTIMATE:** | **CM0631**     |
|--------------|----------------------------------------------------------------|--------|--------|---------------|----------------|
|         | **FIVE STORY HOTEL**                                           |   |   | **SHEET:**    | **10 of : 13** |
| **WORK:**    | **FIRE ALARM & DETECTION SYSTEM**                          |   |   |          |           |

 
| **MATERIAL  DESCRIPTION**                |                                           | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|------------------------------------------|------------------------------------------------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| FIRE ALARM EQUIPMENT:                    |                                           |     |   |                 |   |           |     |     |   |            |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| MAKE CONN. IN MAIN F.A.C.P.              |                                           | 1        |   | (Equip Quote)        |   | $              | 42,900   |     | EA     |            | $      | 42,900 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| MAIN FIRE ALARM CONTROL PANEL            |                                           | —   |   | EA                   |   | $              | 2,460.73 |     | EA     |            | $      | 0 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| “FAP” REMOTE ANNUNCIATOR PANEL |                                           | —   |   | EA                   |   | $              | 369.11   |     | EA     |            | $      | 0 |   |
| “FPU” FIELD PROCESSING UNIT    |                                           | —   |   | EA                   |   | $              | 246.07   |     | EA     |            | $      | 0 |   |
| “FATC” TERMINAL CABINETS       |                                           | 5        |   | EA                   |   | $              | 246.07   |     | EA     |            | $      | 1,230 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| “F”                            | F.A. MANUAL PULL STATION                       |     | 10     |                 | EA     |           | $        | 36.91    |   | EA              |   | $ | 369 |   |
| “F”                            | F.A. CLG. MNT. SPEAKER          |     | 74     |                 | EA     |           | $        | 36.91    |   | EA              |   | $ | 2,731 |   |
| “F”                            | F.A. VISUAL ALARM (Strobe,  Only)              |     | — |                 | EA     |           | $        | 43.06    |   | EA              |   | $ | 0 |   |
| “F”                            | F.A. AUDIO-VISUAL ALARM (Corr.)                |     | 25     |                 | EA     |           | $        | 52.29    |   | EA              |   | $ | 1,307 |   |
| “S”                            | CLG. SMOKE DETECTOR (Corr.)                    |     | 55     |                 | EA     |           | $        | 43.06    |   | EA              |   | $ | 2,368 |   |
| “H”                            | CLG. HEAT DETECTOR (Svc e /  Core Areas)       |     | 5      |                 | EA     |           | $        | 43.06    |   | EA              |   | $ | 215 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| “F”                            | F.A. VISUAL ALARM (Strobe,  Guest Rm.’ s) |     | 160    |                 | EA     |           | $        | 36.91    |   | EA              |   | $ | 5,906 |   |
| “F”                            | F.A. WALL MNT. SPEAKER (Guest  Rm.’s)     |     | 160    |                 | EA     |           | $        | 30.76    |   | EA              |   | $ | 4,921 |   |
| “F”                       | F.A. WALL SMOKE DET. (Guest  Rm.’s)       |     | 160    |                 | EA     |           | $        | 36.91    |   | EA              |   | $ | 5,906 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| “F”                            | F.A, FIRE PHONES (Stairhalls)                  |     | 10     |                 | EA     |           | $        | 52.29    |   | EA              |   | $ | 523 |   |
| “DR”                           | MAGNETIC DOOR HOLDERS                          |     | — |                 | EA     |           | $        | 30.76    |   | EA              |   | $ | 0 |   |
| “SD”                           | DUCT DET. W/ REMOTE TEST STA.                  |     | — |                 | EA     |           | $        | 123.04   |   | EA              |   | $ | 0 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| FAN SHUT-DOWN RELAYS (4-Poles)           |                                           | 5        |   | EA                   |   | $              | 61.52    |     | EA     |            | $      | 308 |   |
| CONN. FAN SHUT-DOWN AT STARTERS          |                                           | 5        |   | EA                   |   | $              | 36.96    |     | EA     |            | $      | 185 |   |
| SYSTEM TESTING & CHECK-OUT           |                                           | 1        |   | LOT                  |   | $              | 984.29   |     | LOT    |            | $      | 984 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                   |                                           | 1        |   | LOT                  |   | $              | 247.92   |     | LOT    |            | $      | 248 |   |
|                                     |                                           |     |   |                 |   |           |     |     |   | [ILLEGIBLE]     |   |
|                                     |                                           |     |   |                 |   |           |     | TOTAL:   |   | $               | 70,100 |   |
|                                          |                                                |          |        |                      |        |                |          |          |        |                 |        |  |  |  |  |

 
| THIS SHEET:         |   | $      | 70,100  |
|---------------------|--------|--------|---------|
| SHEET 2 of 2:  |   | $      | 58,900  |
|                |   |   |
| TOTAL:              |   | $      | 129,000 |

 

10 of 13

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   |          |           |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|----------------|--------|
|         | **FIVE STORY HOTEL**                                           |   |   |   | **ESTIMATE:** | **CM0631**     |   |
| **WORK:**    | **FIRE ALARM & DETECTION SYSTEM**                          |   |   |   | **SHEET:**    | **11 of : 13** |   |

 
| **MATERIAL  DESCRIPTION**                                                                                                                                                                                                      |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| MISC.  SYSTEMS CONNECTIONS:                                                                                                                                                                                                    |   |     |   |                 |   |           |   |     |   |            |   |
| CONN. ELEVATORS                                                                                                                                                                                                                |   | 3        |   | EA                   |   | $              | 86.31  |     | EA     |            | $      | 259 |   |
| CONN. SMOKE HATCH                                                                                                                                                                                                              |   | 3        |   | EA                   |   | $              | 104.67 |     | EA     |            | $      | 314 |   |
| CONN. FLOW / TAMPER SWITCHES                                                                                                                                                                                                   |   | 5        |   | EA                   |   | $              | 73.91  |     | EA     |            | $      | 370 |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| DEVICE  BOXES:                                                                                                                                                                                                                 |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| 4” SQ. BOX W / PLASTER COVER                                                                                                                                                                                              |   | 20       |   | EA                   |   | $              | 17.61  |     | EA     |            | $      | 352 |   |
| 4” OCT BOX W / CLG BRKT                                                                                                                                                                                                   |   | 60       |   | EA                   |   | $              | 26.18  |     | EA     |            | $      | 1,571 |   |
| 4” SQ. BOX / BLK COVER 1-PLEX                                                                                                                                                                                             |   | 1        |   | EA                   |   | $              | 42.26  |     | EA     |            | $      | 42 |   |
| STROBES / HORNS / FAN SHUTD’N (No Boxes)                                                                                                                                                                                  |   | 25       |   | EA                   |   | $              | 0.00   |     | EA     |            | $      | 0 |   |
| CEILING FA SPEAKERS (No Boxes)                                                                                                                                                                                                 |   | 74       |   | EA                   |   | $              | 0.00   |     | EA     |            | $      | 0 |   |
| 4” SQ. BOX W/ PL C. (Room Detector)                                                                                                                                                                                       |   | 160      |   | EA                   |   | $              | 17.61  |     | EA     |            | $      | 2,818 |   |
| 4” SQ. BOX W/ PL C. (Room Strobs)                                                                                                                                                                                         |   | 160      |   | EA                   |   | $              | 17.61  |     | EA     |            | $      | 2,818 |   |
| 4” SQ. BOX W/ PL C. (Room Speaker)                                                                                                                                                                                        |   | 160      |   | EA                   |   | $              | 17.61  |     | EA     |            | $      | 2,818 |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| CONDUIT & WIRE:                                                                                                                                                                                                            |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| BRANCH LIGHTING / CONDUIT & WIRE:                                                                                                                                                                                          |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| 1/2”   EMT CONDUIT                                                                                                                                                                                                   |   | 3,360    |   | LF                   |   | $              | 189.70 |     | CF     |            | $      | 6,374 |   |
| 3/4”     “                “                                                                                           |   | 2,850    |   | LF                   |   | $              | 216.29 |     | CF     |            | $      | 6,164 |   |
| 1/2”   EMT SET-SCREW COUPL.                                                                                                                                                                                          |   | 336      |   | EA                   |   | $              | 0.50   |     | EA     |            | $      | 167 |   |
| 3/4”     “             “                “            |   | 285      |   | EA                   |   | $              | 0.62   |     | EA     |            | $      | 177 |   |
| 1/2”   EMT SET-SCREW CONN.                                                                                                                                                                                           |   | 1,330    |   | EA                   |   | $              | 7.57   |     | EA     |            | $      | 10,072 |   |
| 3/4”     “             “                 “           |   | 320      |   | EA                   |   | $              | 8.93   |     | EA     |            | $      | 2,857 |   |
| 1/2”   3/4”  EMT SUPPORTS                                                                                                                                                                                  |   | 776      |   | EA                   |   | $              | 0.25   |     | EA     |            | $      | 192 |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| 4” SQ. BOX W/ BLANK COVER                                                                                                                                                                                                 |   | 160      |   | EA                   |   | $              | 17.86  |     | EA     |            | $      | 2,857 |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| BELDEN MAPNET CABLE (ALARM)                                                                                                                                                                                                    |   | 8,000    |   | LF                   |   | $              | 802.05 |     | MF     |            | $      | 6,416 |   |
| FA SPKRS — # 14 TW SHLD PAIR                                                                                                                                                                                              |   | 8,500    |   | EA                   |   | $              | 542.19 |     | MF     |            | $      | 4,609 |   |
| FA STROBES — # 18 TW SHLD PAIR                                                                                                                                                                                            |   | 8,300    |   | EA                   |   | $              | 603.71 |     | MF     |            | $      | 5,011 |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| 1”   EMT CONDUIT                                                                                                                                                                                                     |   | 160      |   | LF                   |   | $              | 358.97 |     | CF     |            | $      | 574 |   |
| 2”      “              “                                                                                                   |   | 150      |   | LF                   |   | $              | 598.44 |     | CF     |            | $      | 898 |   |
| 1”   EMT ELBOWS                                                                                                                                                                                                      |   | 2        |   | EA                   |   | $              | 26.39  |     | EA     |            | $      | 53 |   |
| 2”      “           “                                                                                                                     |   | 3        |   | EA                   |   | $              | 45.13  |     | EA     |            | $      | 135 |   |
| 1”   EMT SET-SCREW COUPL.                                                                                                                                                                                            |   | 18       |   | EA                   |   | $              | 1.36   |     | EA     |            | $      | 25 |   |
| 2”      “       “          “             “ |   | 18       |   | EA                   |   | $              | 5.52   |     | EA     |            | $      | 99 |   |
| 1”   EMT SET-SCREW CONN.                                                                                                                                                                                             |   | 20       |   | EA                   |   | $              | 10.41  |     | EA     |            | $      | 208 |   |
| 2”     “        “          “             “ |   | 2        |   | EA                   |   | $              | 29.69  |     | EA     |            | $      | 59 |   |
| 1”   EMT SUPPORTS                                                                                                                                                                                                    |   | 20       |   | EA                   |   | $              | 1.24   |     | EA     |            | $      | 25 |   |
| 2”     “                 “                                                                                       |   | 19       |   | EA                   |   | $              | 2.48   |     | EA     |            | $      | 46 |   |
| 1”   EMT FLOOR SLEEVES                                                                                                                                                                                               |   | 10       |   | EA                   |   | $              | 25.85  |     | EA     |            | $      | 258 |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                                                                                                                                                                         |   | 1        |   | LOT                  |   | $              | 247.92 |     | LOT    |            | $      | 248 |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   |     |   |            |   |
|                                                                                                                                                                                                                           |   |     |   |                 |   |           |   | TOTAL:   |   | $               | 58,900 |   |

 

11 of 13

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W. VIRGINIA.** |   |   |   |          |           |   |
|--------------|----------------------------------------------------------------|--------|--------|--------|---------------|----------------|--------|
|         | **FIVE HOTEL STORY**                                           |   |   |   | **ESTIMATE:** | **CM0631**     |   |
| **WORK:**    | **TELEPHONE SYSTEM (Conduit Stub-Outs Only)**                  |   |   |   | **SHEET:**    | **12 of : 13** |   |

 
| **MATERIAL  DESCRIPTION**                                                    |   | **QTY.** |   | **UNIT of   MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|------------------------------------------------------------------------------|--------|----------|--------|-----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| TELEPHONE  SYSTEM EQUIPMENT:                                                 |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| TELEPHONE SYST. EQUIP. - HEAD-END                                            |   | —   |   | (By Owner)            |   | $              | 0        |     | EA     |            | $      | 0 |   |
| “PBX” / “MDF” / “IDF” & ALL TELEPHONES     |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| INSTALL NEW “IDF” (Punch-Down Blocks Only)                         |   | —   |   | EA                    |   | $              | 270.87   |     | EA     |            | $      | 0 |   |
| 4’ x 8’ x 3/4” TH PLYWOOD BRD W/ STAND-OFF                    |   | —   |   | EA                    |   | $              | 172.62   |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| RACEWAYS / BOXES / WIRING:                                                   |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 4” SQ. BOX W/ PL.COVER (Rooms)                                          |   | 200      |   | EA                    |   | $              | 17.86    |     | EA     |            | $      | 3,572 |   |
| 4” SQ. BOX W/ PL.COVER (Misc. Staff Loc.)                               |   | —   |   | EA                    |   | $              | 17.86    |     | EA     |            | $      | 0 |   |
| TELEPHONE JACK W/ l-GANG PLATE                                               |   | —   |   | EA                    |   | $              | 15.84    |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 3/4” EMT CONDUIT (0 Stubs to Corr. Acc.  Clg.)                          |   | —   |   | LF                    |   | $              | 216.29   |     | CF     |            | $      | 0 |   |
| 3/4” EMT CONDUIT (200 Stubs on Corr.)                                   |   | 6,000    |   | LF                    |   | $              | 216.29   |     | CF     |            | $      | 12,977 |   |
| 3 / 4”      EMT COMPR. COUPL.                       |   | 600      |   | EA                    |   | $              | 1.46     |     | EA     |            | $      | 878 |   |
| 3 / 4”   EMT S / S CONN.                                           |   | 200      |   | EA                    |   | $              | 9.21     |     | EA     |            | $      | 1,842 |   |
| 3 / 4”      “     SUPPORTS |   | 750      |   | EA                    |   | $              | 0.43     |     | EA     |            | $      | 325 |   |
| 3 / 4”   EMT THRU CORR. WALL                                       |   | 200      |   | EA                    |   | $              | 13.54    |     | EA     |            | $      | 2,709 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| # 12 PULL WIRE                                                               |   | 6,500    |   | LF                    |   | $              | 566.52   |     | MF     |            | $      | 3,682 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| 50 PR CAT. 5 CABLE (Plenum / Run Open)                                       |   | —   |   | LF                    |   | $              | 6,434.85 |     | MF     |            | $      | 0 |   |
| CABLE RING-EYE SUPPORTS                                                      |   | —   |   | LOT                   |   | $              | 6.20     |     | LOT    |            | $      | 0 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| CAT. 5e 4/PR. 24 AWG, “UTP” CABLE (Plenum)                         |   | —   |   | LF                    |   | $              | 752.46   |     | MF     |            | $      | 0 |   |
| CABLE SUPPORTS                                                               |   | —   |   | EA                    |   | $              | 0.31     |     | EA     |            | $      | 0 |   |
| PATCH CORD / CAT. 5e CABLE (4-Pr.) - 12 ft  L.                               |   | —   |   | EA                    |   | $              | 4.49     |     | EA     |            | $      | 0 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| “TDR” TESTING FOR TEL. WIRING                                      |   | —   |   | DROP                  |   | $              | 7.75     |     | DROP   |            | $      | 0 |   |
| “TDR” TEST. FOR TEL. WIRING (Cu Backbone)                          |   | —   |   | CABLE                 |   | $              | 371.88   |     | CABLE  |            | $      | 0 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                       |   | 1        |   | LOT                   |   | $              | 123.96   |     | LOT    |            | $      | 124 |   |
|                                                                         |   |     |   |                  |   |           |     |     |   |            |   |
|                                                                         |   |     |   |                  |   |           |     | TOTAL:   |   | $               | 26,100 |   |

 

12 of 13

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA |   |   | ESTIMATE: | CM0631 |
|----------|---------------------------------------------------------|--------|--------|-----------|--------|
|     | FIVE STORY HOTEL                                        |   |   |      | SHEET: | 13 of : 13 |
| WORK:    | TELEVISION DISTRIBUTION SYSTEM                          |   |   |      |   |
|          |                                                         |        |        |           |        |  |  |

 
| **MATERIAL  DESCRIPTION**                                               |   | **QTY.** |   | **UNIT of  MEASURE** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| TELEVISION SYSTEM EQUIPMENT:                                            |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 4’ x 4’ x 3/4” TH PLYW’D BRD. W/STAND-OFFS          |   | —   |   | EA                   |   | $              | 185.02   |     | EA     |            | $      | 0 |   |
| VIDEO AMPLIFIERS (1 Per Floor)                                          |   | —   |   | EA                   |   | $              | 680.86   |     | EA     |            | $      | 0 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 4-WAY SPLITTER IN “ASE” BOX (1 RG-59 TO 4  RG-6 Coax, Cables) |   | —   |   | EA                   |   | $              | 53.51    |     | EA     |            | $      | 0 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| SPLITTERS, COUPLERS, &  CABLING:                                    |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| COAXIAL CABLE (RG-11 Trunk  Lines / Open)                               |   | —   |   | LF                   |   | $              | 1,049.97 |     | MF     |            | $      | 0 |   |
| CABLE RING - EYES                                                       |   | —   |   | EA                   |   | $              | 0.25     |     | EA     |            | $      | 0 |   |
| COAXIAL CABLE (RG-11 TO RG-11  Tops)                                    |   | —   |   | EA                   |   | $              | 22.17    |     | EA     |            | $      | 0 |   |
| COAXIAL ENDS (RG-11 At Head-End  Equip)                                 |   | —   |   | EA                   |   | $              | 14.17    |     | EA     |            | $      | 0 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| RG-6 COAXIAL CABLE (RG-11 to  Rm. Outlet)                               |   | —   |   | LF                   |   | $              | 864.49   |     | MF     |            | $      | 0 |   |
| CABLE RING - EYES (Not  Required)                                       |   | —   |   | EA                   |   | $              | 0.12     |     | EA     |            | $      | 0 |   |
| COAXIAL CABLE (RG-11 TO RG - 6  Tops)                                   |   | —   |   | EA                   |   | $              | 22.17    |     | EA     |            | $      | 0 |   |
| COAXIAL ENDS (RG-6 At TV  Outlet)                                       |   | —   |   | EA                   |   | $              | 13.55    |     | EA     |            | $      | 0 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| RACEWAYS / BOXES / WIRING:                                              |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 4” SQ. BOX  W/PL. COVER (TV)                                  |   | 160      |   | EA                   |   | $              | 17.86    |     | EA     |            | $      | 2,857 |   |
| TV COAX JACK W/1-GANG PLATE                                             |   | —   |   | EA                   |   | $              | 20.87    |     | EA     |            | $      | 0 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| 3/4” EMT CONDUIT (90 Stub-Outs)                                    |   | 4,800    |   | LF                   |   | $              | 216.29   |     | CF     |            | $      | 10,382 |   |
| 3/4” EMT COMPR. COUPL.                                             |   | 600      |   | EA                   |   | $              | 1.46     |     | EA     |            | $      | 878 |   |
| 3/4” EMT 5/5 CONN.                                                 |   | 160      |   | EA                   |   | $              | 9.21     |     | EA     |            | $      | 1,474 |   |
| 3/4” “ SUPPORTS                                               |   | 600      |   | EA                   |   | $              | 0.43     |     | EA     |            | $      | 260 |   |
| 3/4” “ SLEEVES IN CORR. WALLS                                 |   | 160      |   | EA                   |   | $              | 16.62    |     | EA     |            | $      | 2,659 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| # 12 PULL WIRE                                                          |   | 5,100    |   | LF                   |   | $              | 566.52   |     | MF     |            | $      | 2,889 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
| MISCELLANEOUS MATERIAL                                                  |   | 1        |   | LOT                  |   | $              | 123.96   |     | LOT    |            | $      | 124 |   |
|                                                                    |   |     |   |                 |   |           |     |     |   |            |   |
|                                                                    |   |     |   |                 |   |           |     | TOTAL:   |   | $               | 21,500 |   |

 

13 of 13

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA |   |   | ESTIMATE: | CM0631 |
|----------|---------------------------------------------------------|--------|--------|-----------|--------|
|     | SITE ELECTRICAL WORK                                    |   |   |      | SHEET: | 1 of : 7 |
| WORK:    | SUMMARY SHEET                                           |   |   |      |   |
|          |                                                         |        |        |           |        |  |  |

 
| **AREA OF  WORK**                                   |   | **BUDGET  AMOUNT** |    | **COMMENTS** |                                              |
|-----------------------------------------------------|--------|--------------------|---------|--------------|---------------------------------------------------|
|                                                |   |               |    |         |                                              |
| 1. POWER COMPANY ALLOWANCE.                         |   | $                  | 0       |         |                                              |   |
| 2. HV ELECTRIC SERVICE - Existing Pole to  HV Swgr. |   | $                  | 56,900  |         |                                              |   |
| 3. SITE LIGHTING (Road / Parking / Walkway)         |   | $                  | 261,700 |         |  - Does Not Include G.C. Work or Pole Bases. |   |
| 4. SITE LIGHTING (Walkway & Landscape)          |   | $                  | 67,600  |         |  - Includes G.C. Work & Bases.           |   |
| 5. COMMUNICATIONS DUCT BANK                         |   | $                  | 0       |         |                                              |   |
| 6. LIGHT POLE BASES, TRENCHING FOR SITE  LIGHTING   |   | $                  | 125,385 |         |                                              |   |
| 7.                                                  |   |               |    |         |                                              |
| 8.                                                  |   |               |    |         |                                              |
| 9.                                                  |   |               |    |         |                                              |
| 10.                                                 |   |               |    |         |                                              |
| TOTAL:                                              | $      | 511,585            |    |         |                                              |

 

1 of 7

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA |   |   | ESTIMATE: | CM0631 |
|----------|---------------------------------------------------------|--------|--------|-----------|--------|
|     | SITE ELECTRICAL WORK                                    |   |   |      | SHEET: | 2 of : 7 |
| WORK:    | HV ELECTRIC SERVICE — Existing Pole to HV Swgr.    |   |   |      |   |
|          |                                                         |        |        |           |        |  |  |

 
| **MATERIAL  DESCRIPTION**                                                    |   | **QTY.** |   | **UNIT**             |   | **UNIT  COST** |      | **UNIT** |   |   |   | **TOTAL  COST** |   |
|------------------------------------------------------------------------------|--------|----------|--------|----------------------|--------|----------------|-----------|----------|--------|--------|--------|-----------------|--------|
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| HIGH VOLTAGE  SERVICE: (Power Company)                                       |   |     |   |                 |   |           |      |     |   |   |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |
| POWER CO. SERVICE CHARGE (HV Service   from Road to New Vault)          |   | 1        |   | (SEPARATE LINE ITEM) |   | —         |      | —   |   | — |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| METERING  POLE / SERVICE DROP:                                               |   |     |   |                 |   |           |      |     |   |   |   |            |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| 45 ft. POLE W/ CROSSARM & HOWRE                                          |   | 1        |   | EA                   |   | $              | 1,454.78  |     | EA     |   |   |            | $      | 1,455 |   |
| GUY WIRES KITS                                                               |   | 1        |   | EA                   |   | $              | 471.28    |     | EA     |   |   |            | $      | 471 |   |
| INSTALL METER SOCKET                                                         |   | 1        |   | EA                   |   | $              | 177.75    |     | EA     |   |   |            | $      | 178 |   |
| 1” RGS CONDUIT (ON POLE)                                                |   | 1        |   | LOT                  |   | $              | 440.29    |     | LOT    |   |   |            | $      | 440 |   |
| 5/8” x 10 ft GRD. ROD W / CLAMP                                         |   | 3        |   | EA                   |   | $              | 112.86    |     | EA     |   |   |            | $      | 339 |   |
| GROUND GRATE W / CRUSHED STONE                                               |   | 1        |   | EA                   |   | $              | 611.62    |     | EA     |   |   |            | $      | 612 |   |
| 4/0 BARE GROUND WIRE                                                         |   | 100      |   | LF                   |   | $              | 2.56      |     | LF     |   |   |            | $      | 256 |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| 15 KV “HV”, GROUP-OPERATED SWITCH W /  LIGHTING ARRESTORS          |   | 1        |   | EA                   |   | $              | 11,612.51 |     | EA     |   |   |            | $      | 11,613 |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| 6 In. Dia. x 10 ft. LONG STEEL BOLLARDS  CONCR. FILLED (5 ft. OUT OF GROUND) |   | 2        |   | EA                   |   | $              | 371.88    |     | EA     |   |   |            | $      | 744 |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| HIGH VOLTAGE  SERVICE: (General Construction)                                |   |     |   |                 |   |           |      |     |   |   |   |            |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| EXCAV. 24” W. x 54” D. TRENCH (Road to  MSB1)                      |   | 360      |   | LF                   |   | $              | 9.26      |     | LF     |   |   |            | $      | 3,332 |   |
| BACK-FILL 24” W. x 36” DEEP TRENCH                                 |   | 360      |   | LF                   |   | $              | 6.20      |     | LF     |   |   |            | $      | 2,231 |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| CONCRETE ENCASEMENT (22 CY)                                                  |   | 360      |   | LF                   |   | $              | 7.11      |     | LF     |   |   |            | $      | 2,559 |   |
| CONCRETE RE-INFORCING 3 #4 Rods 6” O/C)                                 |   | 360      |   | LF                   |   | $              | 1.92      |     | LF     |   |   |            | $      | 692 |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| EXCAV. 12 ft L x 8 ft W x 8 ft D - NEW H/H                                   |   | 1        |   | EA                   |   | $              | 619.80    |     | EA     |   |   |            | $      | 620 |   |
| LINE EQUIPMENT, AUGER, ETC.                                                  |   | 1        |   | LOT                  |   | $              | 619.80    |     | LOT    |   |   |            | $      | 620 |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
| MISCELLANEOUS  MATERIAL                                                      |   | 1        |   | LOT                  |   | $              | 619.80    |     | LOT    |   |   |            | $      | 620 |   |
|                                                                         |   |     |   |                 |   |           |      |     |   |   |   |            |   |
|                                                                         |   |     |   |                 |   |           |      | TOTAL:   |   |   |   | $               | 26,800 |   |

 
| THIS SHEET:   |   | $      | 26,800 |   |
|---------------|--------|--------|--------|--------|
| SHEET 2 of 2: |   | $      | 30,100 |   |
|          |   |   |   |
| TOTAL:        |   | $      | 56,900 |   |

 

2 of 7

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA |   |   | ESTIMATE: | CM0631 |
|----------|---------------------------------------------------------|--------|--------|-----------|--------|
|     | SITE ELECTRICAL WORK                                    |   |   |      | SHEET: | 3 of : 7 |
| WORK:    | HV ELECTRIC SERVICE Property Line to HV Swgr.           |   |   |      |   |
|          |                                                         |        |        |           |        |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                     |   | **QTY.** |   | **UNIT** |   | **UNIT  COST** |     | **UNIT** |   |   |   | **TOTAL  COST** |   |
|-----------------------------------------------------------------------------------------------|--------|----------|--------|----------|--------|----------------|----------|----------|--------|--------|--------|-----------------|--------|
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| HIGH VOLTAGE  SERVICE CONDUIT & WIRE:                                                     |   |     |   |     |   |           |     |     |   |   |   |            |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| 5” PVC CONDUIT (Shed. 40 In Trench)                                                      |   | 720      |   | LF       |   | $              | 857.78   |     | CF     |   |   |            | $      | 6,176 |   |
| 5” RGS ELBOWS                                                                            |   | 4        |   | EA       |   | $              | 347.21   |     | EA     |   |   |            | $      | 1,389 |   |
| 5” RGS TERM.’s                                                                      |   | 7        |   | EA       |   | $              | 134.34   |     | EA     |   |   |            | $      | 940 |   |
| 5” DUCTBANK SUPPORTS                                                                     |   | 144      |   | EA       |   | $              | 6.20     |     | EA     |   |   |            | $      | 893 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| 5” RGS CONDUIT (Up Pole)                                                                 |   | 40       |   | LF       |   | $              | 3,224.14 |     | CF     |   |   |            | $      | 1,290 |   |
| 5” RGS CONDUIT SUPPORTS (On Pole)                                                        |   | 10       |   | EA       |   | $              | 12.40    |     | EA     |   |   |            | $      | 124 |   |
| 5” RGS TERM.’s                                                                      |   | 1        |   | EA       |   | $              | 355.51   |     | EA     |   |   |            | $      | 356 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| # 12 PULL WIRE                                                                                |   | 400      |   | LF       |   | $              | 537.47   |     | MF     |   |   |            | $      | 215 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| MAN-HOLE - 6’ W x 8’ L x 6’ D W/FRAME,  COVER, GROUNDING, & PULLING EQUIP. |   | 1        |   | EA       |   | $              | 4,917.48 |     | EA     |   |   |            | $      | 4,917 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| #2 THHN CU. WIRE (Pole To HV Sw. in Vault)                                                    |   | 450      |   | LF       |   | $              | 1,372.45 |     | MF     |   |   |            | $      | 618 |   |
| 350 MCM 15 KV CU. WIRE                                                                        |   | 1,350    |   | LF       |   | $              | 7,273.90 |     | MF     |   |   |            | $      | 9,820 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| 3/C 350 MCM STRESS CONE KITS (@HV Swgr.)                                                      |   | 1        |   | EA       |   | $              | 605.53   |     | EA     |   |   |            | $      | 606 |   |
| 3/C 350 MCM STRESS CONE KITS (@Pole)                                                          |   | 1        |   | EA       |   | $              | 754.29   |     | EA     |   |   |            | $      | 754 |   |
| 3/C 350 MCM STRT. SPLICE KIT (@Pole)                                                          |   | 1        |   | EA       |   | $              | 688.21   |     | EA     |   |   |            | $      | 688 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| HI-POT ABOVE 3/C HV FEEDER                                                                    |   | 1        |   | EA       |   | $              | 711.02   |     | EA     |   |   |            | $      | 711 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
| MISCELLANEOUS  MATERIAL                                                                       |   | 1        |   | LOT      |   | $              | 619.80   |     | LOT    |   |   |            | $      | 620 |   |
|                                                                                          |   |     |   |     |   |           |     |     |   |   |   |            |   |
|                                                                                          |   |     |   |     |   |           |     | TOTAL:   |   |   |   | $               | 30,100 |   |

 

3 of 7

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA** |   |   | **ESTIMATE:** | **CM0631** |         |
|--------------|--------------------------------------------------------------|--------|--------|---------------|------------|--------------|
|         | **SITE ELECTRICAL WORK**                                     |   |   |          | **SHEET:** | **4 of : 7** |   |
| **WORK:**    | **PARKING LOT & WALKWAY LIGHTING**                       |   |   |          |       |         |
|              |                                                              |        |        |               |            |              |  |  |

 
| **MATERIAL  DESCRIPTION**                                                                        |   | **QTY.** |   | **UNIT**                 |   | **UNIT  COST** |     | **UNIT** |   |   |   | **TOTAL  COST** |    |
|--------------------------------------------------------------------------------------------------|--------|----------|--------|--------------------------|--------|----------------|----------|----------|--------|--------|--------|-----------------|---------|
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| PARKING LOT  / WALKWAY POLES & FIXTURES:                                                     |   |     |   |                     |   |           |     |     |   |   |   |            |    |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| — 25 ft. H.  ST. POLES (1 - 250 W M/H Fixt.)                                                |   | 8        |   | EA                       |   | $              | 1,190.20 |     | EA     |   |   |            | $       | 9,522 |   |
| — 25 ft. H.  ST. POLES (2 - 250 W M/H Fixt.)                                                |   | 6        |   | EA                       |   | $              | 1,496.00 |     | EA     |   |   |            | $       | 8,976 |   |
| — 25 ft. H.  ST. POLES (3 - 250 W M/H Fixt.)                                                |   | 1        |   | EA                       |   | $              | 1,801.81 |     | EA     |   |   |            | $       | 1,802 |   |
| — 25 ft. H.  ST. POLES (4 - 250 W M/H Fixt.)                                                |   | 35       |   | EA                       |   | $              | 2,107.62 |     | EA     |   |   |            | $       | 73,767 |   |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| — 14 ft.  DEC. WALKWAY POLE (1 - 175 W M/H Fixt.)                                           |   | 46       |   | EA                       |   | $              | 983.50   |     | EA     |   |   |            | $       | 45,241 |   |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| GENERAL  CONSTRUCTION WORK:                                                                      |   |     |   |                     |   |           |     |     |   |   |   |            |    |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| EXCAV. & B / F TRENCH 12” W. x 30” D.                                              |   | 11,000   |   | (With Sitework Contract) |   | LF             |     |     |   | $      | 0      |            |
| AUGER & B / F POLE BASES                                                                     |   | 96       |   | ( “ “ “ ) |   | EA             |     |     |   | $      | 0      |            |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| CAST IN PLACE POLE BASE - 14 ft POLE  24” SONOTUBE (0’ Above / 4’ Below Ground)   |   | 46       |   | ( “ “ “ ) |   | EA             |     |     |   | $      | 0      |            |
| CAST IN PLACE POLE BASE - 25 ft POLE  30” SONOTUBE (2.5’ Above / 6’ Below Ground) |   | 50       |   | ( “ “ “ ) |   | EA             |     |     |   | $      | 0      |            |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| POLE BASE  ELECTRICAL WORK:                                                                      |   |     |   |                     |   |           |     |     |   |   |   |            |    |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| 12 x 12 x 6 D. CURVED LTD JUNC. BOX  INSTALL W/30” SONOTUBE                                 |   | 50       |   | EA                       |   | $              | 113.67   |     | EA     |   |   |            | $       | 5,683 |   |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| 1” RGS ELBOWS (In Base)                                                                     |   | 100      |   | EA                       |   | $              | 5.58     |     | EA     |   |   |            | $       | 558 |   |
| 1” RGS NIPPLE (1 ft. Long)                                                                  |   | 100      |   | EA                       |   | $              | 4.96     |     | EA     |   |   |            | $       | 496 |   |
| 1” RGS GRD. BUSHING                                                                         |   | 100      |   | EA                       |   | $              | 18.30    |     | EA     |   |   |            | $       | 1,830 |   |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |
| MISCELLANEOUS MATERIAL                                                                           |   | 1        |   | LOT                      |   | $              | 619.80   |     | LOT    |   |   |            | $       | 620 |   |
|                                                                                             |   |     |   |                     |   |           |     |     |   |   |   |            |    |   |   |
|                                                                                             |   |     |   |                     |   |           |     | TOTAL:   |   |   |   | $               | 148,500 |   |

 
| THIS SHEET:   |   | $      | 148,500 |   |
|---------------|--------|--------|---------|--------|
| SHEET 2 of 2: |   | $      | 113,200 |   |
|          |   |   |    |
| TOTAL:        |   | $      | 261,700 |   |

 

4 of 7

----

 
| PROJECT: | WHEELING DOWNS PHASE II EXPANSION, WHEELING, W.VIRGINIA |   |   | ESTIMATE: | CM0631 |
|----------|---------------------------------------------------------|--------|--------|-----------|--------|
|     | SITE ELECTRICAL WORK                                    |   |   |      | SHEET: | 5 of : 7 |
| WORK:    | PARKING LOT & WALKAWAY LIGHTING                     |   |   |      |   |
|          |                                                         |        |        |           |        |  |  |

 
| **MATERIAL  DESCRIPTION**                                             |   | **QTY.** |   | **UNIT** |   | **UNIT  COST** |     | **UNIT** |   |   |   | **TOTAL  COST** |    |
|-----------------------------------------------------------------------|--------|----------|--------|----------|--------|----------------|----------|----------|--------|--------|--------|-----------------|---------|
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| POLE BASE  ELECTRICAL WORK: (Continued)                               |   |     |   |     |   |           |     |     |   |   |   |            |    |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| 3/4” X 8’ L. GRD. ROD (Drive Below Base)                    |   | 50       |   | EA       |   | $              | 72.75    |     | EA     |   |   |            | $       | 3,638 |   |
| 3/4” X 8’ L. GRD. ROD (Weld to Above Rod)                   |   | 50       |   | EA       |   | $              | 66.96    |     | EA     |   |   |            | $       | 3,848 |   |
| ROD-TO-ROD CAD-MOLD                                                   |   | 8        |   | EA       |   | $              | 61.98    |     | EA     |   |   |            | $       | 496 |   |
| CAD-SHOT FOR ABOVE                                                    |   | 50       |   | EA       |   | $              | 55.81    |     | EA     |   |   |            | $       | 2,791 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| 3/4” X 8’ L. GRD. ROD (Drive Below Base)                    |   | 46       |   | EA       |   | $              | 72.75    |     | EA     |   |   |            | $       | 3,347 |   |
| 3/4” X 8’ L. GRD. ROD (Weld to Above Rod)                   |   | —   |   | EA       |   | $              | 66.96    |     | EA     |   |   |            | $       | 0 |   |
| ROD-TO-ROD CAD-MOLD                                                   |   | —   |   | EA       |   | $              | 61.98    |     | EA     |   |   |            | $       | 0 |   |
| CAD-SHOT FOR ABOVE                                                    |   | —   |   | EA       |   | $              | 55.81    |     | EA     |   |   |            | $       | 0 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| CONDUIT  & WIRE:                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| 1” RGS GRD. BUSHING                                              |   | 164      |   | EA       |   | $              | 18.30    |     | EA     |   |   |            | $       | 3,001 |   |
| 1” RGS NIPPLE (3 ft. Long)                                       |   | 164      |   | EA       |   | $              | 4.96     |     | EA     |   |   |            | $       | 813 |   |
| 1” PVC CONDUIT (In Trench)                                       |   | 9,150    |   | LF       |   | $              | 145.52   |     | CF     |   |   |            | $       | 13,316 |   |
| 1” PVC COUPLINGS                                                 |   | 458      |   | EA       |   | $              | 0.31     |     | EA     |   |   |            | $       | 142 |   |
| 1” PVC / RGS ADAPTERS                                            |   | 164      |   | EA       |   | $              | 12.14    |     | EA     |   |   |            | $       | 1,990 |   |
| 1” RGS UNIONS                                                    |   | —   |   | EA       |   | $              | 33.07    |     | EA     |   |   |            | $       | 0 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| 2” RGS GRD. BUSHING                                              |   | 16       |   | EA       |   | $              | 42.79    |     | EA     |   |   |            | $       | 685 |   |
| 2” RGS NIPPLE (3 ft. Long)                                       |   | 16       |   | EA       |   | $              | 41.34    |     | EA     |   |   |            | $       | 661 |   |
| 2” PVC CONDUIT (In Trench)                                       |   | 2,220    |   | LF       |   | $              | 324.52   |     | CF     |   |   |            | $       | 7,204 |   |
| 2” PVC COUPLINGS                                                 |   | 16       |   | EA       |   | $              | 1.24     |     | EA     |   |   |            | $       | 20 |   |
| 2” PVC / RGS ADAPTERS                                            |   | 16       |   | EA       |   | $              | 14.06    |     | EA     |   |   |            | $       | 225 |   |
| 2” RGS UNIONS                                                    |   | —   |   | EA       |   | $              | 54.98    |     | EA     |   |   |            | $       | 0 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| #6 THHN COPPER WIRE                                                   |   | 48,000   |   | LF       |   | $              | 808.20   |     | MF     |   |   |            | $       | 38,794 |   |
| WIRING IN POLES (3 # 10)                                              |   | 96       |   | EA       |   | $              | 41.34    |     | EA     |   |   |            | $       | 3,969 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| 1” RGS CONDUIT (Exposed in Parking Level)                        |   | 900      |   | LF       |   | $              | 13.35    |     | LF     |   |   |            | $       | 12,011 |   |
| LIGHTING CONTROL IN BUILDING                                          |   | 1        |   | LOT      |   | $              | 727.39   |     | LOT    |   |   |            | $       | 727 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| 2” RGS CONDUIT (3-Loc: Up Pole w/ Wire)                          |   | 90       |   | LF       |   | $              | 26.26    |     | LF     |   |   |            | $       | 2,363 |   |
| 2” RGS WEATHERHEAD                                               |   | 3        |   | LF       |   | $              | 106.65   |     | LF     |   |   |            | $       | 320 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| LIGHTING CONTROL PANELS W/P.C., TIME-CLOCK  RELAYS, FUSES, ETC. (W/P) |   | 3        |   | EA       |   | $              | 4,413.46 |     | EA     |   |   |            | $       | 13,240 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
| MISCELLANEOUS  MATERIAL                                               |   | 1        |   | LOT      |   | $              | 123.96   |     | LOT    |   |   |            | $       | 124 |   |
|                                                                  |   |     |   |     |   |           |     |     |   |   |   |            |    |
|                                                                  |   |     |   |     |   |           |     | TOTAL:   |   |   |   | $               | 113,200 |   |

 

5 of 7

----

 

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA.** |   |   |   |          |               |
|--------------|---------------------------------------------------------------|--------|--------|--------|---------------|--------------------|
|         | **site electrical  work**                                     |   |   |   | **ESTIMATE:** | **CM0631**         |   |
| **WORK:**    | **walkway &  landscaps lighting**                         |   |   |   | **SHEET:**    | **6 of :  7** |   |

 
| **MATERIAL  DESCRIPTION**                                               |   | **QTY.** |   | **UNIT** |   | **UNIT  COST** |     | **UNIT** |   | **TOTAL  COST** |   |
|-------------------------------------------------------------------------|--------|----------|--------|----------|--------|----------------|----------|----------|--------|-----------------|--------|
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| parking lot / walkway poles & fixtures:                             |   |     |   |     |   |           |     |     |   |            |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| b1   42” h. walkway light  bollard                       |   | 32       |   | ea       |   | $              | 611.62   |     | ea     |            | $      | 19,572 |   |
| f2   400 w met. halide bldg.  flood                           |   | 17       |   | ea       |   | $              | 458.71   |     | ea     |            | $      | 7,798 |   |
| f3   50 w met. halide  landscape flood                        |   | 17       |   | ea       |   | $              | 334.75   |     | ea     |            | $      | 5,691 |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| general construction work:                                              |   |     |   |     |   |           |     |     |   |            |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| excav. & b/f trench  12” w. x 30” D.                      |   | 1,720    |   | ea       |   | $              | 4.96     |     | ea     |            | $      | 8,528 |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| cast in place bollard base                                              |   | 32       |   | ea       |   | $              | 198.37   |     | ea     |            | $      | 6,348 |   |
| 12” sonotube (0’  Above / 4’ Below Ground)               |   |     |   |     |   |           |     |     |   |            |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| cast in place “f1 & f2  bases                                  |   | 34       |   | ea       |   | $              | 198.37   |     | ea     |            | $      | 6,744 |   |
| 12” sonotube (0’  Above / 4’ Below Ground)               |   |     |   |     |   |           |     |     |   |            |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| miscellaneous:                                                          |   |     |   |     |   |           |     |     |   |            |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| lighting control panels w/p.c., time-

clock, relays, Fuses, etc. (w/P) |   | 1        |   | ea       |   | $              | 1,818.48 |     | ea     |            | $      | 1,818 |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |   |   |
| MISCELLANEOUS MATERIAL                                                  |   | 1        |   | lot      |   | $              | 247.92   |     | lot    |            | $      | 248 |   |
|                                                                    |   |     |   |     |   |           |     |     |   |            |   |
| total :                                                                 |   |     |   |     |   |           |     | $        | 56,700 |            |

 
|           |   |   |   |
|----------------|--------|--------|--------|
| This sheet :   |   | $      | 56,700 |   |
| sheet 2 of 2 : |   | $      | 10,900 |   |
|           |   |   |   |
| total :        |   | $      | 67,600 |   |

 

6 of 7

----

 
| **PROJECT:** | **WHEELING DOWNS PHASE II EXPANSION,  WHEELING, W.VIRGINIA** |   |   |   |          |         |
|--------------|--------------------------------------------------------------|--------|--------|--------|---------------|--------------|
|         | **site electrical  work**                                    |   |   |   | **ESTIMATE:** | **CM0631**   |   |
| **WORK:**    | **walkway &  landscapE lighting**                        |   |   |   | **SHEET:**    | **7 of : 7** |   |
|              |                                                              |        |        |        |               |              |  |  |

 
| **MATERIAL  DESCRIPTION**                                              |   | **QTY.** |   | **UNIT** |   | **UNIT  COST** |   | **UNIT** |   | **TOTAL  COST** |   |
|------------------------------------------------------------------------|--------|----------|--------|----------|--------|----------------|--------|----------|--------|-----------------|--------|
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| conduIt & wire:                                                    |   |     |   |     |   |           |   |     |   |            |   |
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| 3/4” rgs elbows (In  Base)                                        |   | 132      |   | ea       |   | $              | 3.10   |     | ea     |            | $      | 409 |   |
| 3/4” rgs nipple (1ft.  Long)                                      |   | 132      |   | ea       |   | $              | 1.86   |     | ea     |            | $      | 245 |   |
| 3/4” rgs grd. bushing                                             |   | 132      |   | ea       |   | $              | 15.40  |     | ea     |            | $      | 2,033 |   |
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| 3/4” pvc conduit (Around  Track)                                  |   | 1,630    |   | lf       |   | $              | 106.66 |     | cf     |            | $      | 1,739 |   |
| 3.4” rgs conduit (Stub  From Hand Holes)                          |   | —   |   | lf       |   | $              | 357.99 |     | cf     |            | $      | 0 |   |
| 4” rgs elbows                                                     |   | 6        |   | ea       |   | $              | 19.23  |     | ea     |            | $      | 115 |   |
| 3/4” rgs grd. bushing                                             |   | 6        |   | ea       |   | $              | 18.30  |     | ea     |            | $      | 110 |   |
| 4/4”rgs unions                                                    |   | —   |   | ea       |   | $              | 28.11  |     | ea     |            | $      | 0 |   |
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| # 10 thhn copper wire                                                  |   | 7,500    |   | lf       |   | $              | 580.86 |     | mf     |            | $      | 4,356 |   |
| # 12 full wire                                                         |   | —   |   | lf       |   | $              | 473.39 |     | mf     |            | $      | 0 |   |
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| 3 / 4” Emt conduit (In  Garage Level)                             |   | 640      |   | lf       |   | $              | 234.34 |     | cf     |            | $      | 1,500 |   |
| 3 / 4” emt s / s coupl.                                           |   | 64       |   | ea       |   | $              | 1.46   |     | ea     |            | $      | 94 |   |
| 3 / 4” emt s / s conn.                                            |   | 8        |   | ea       |   | $              | 8.74   |     | ea     |            | $      | 70 |   |
| 3 / 4”    “      supports |   | 80       |   | ea       |   | $              | 0.43   |     | ea     |            | $      | 36 |   |
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| 4 - 11 / 16”  sq. box / blk cover                            |   | 4        |   | ea       |   | $              | 23.98  |     | ea     |            | $      | 96 |   |
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| miscellaneous material                                                 |   | 1        |   | lot      |   | $              | 123.96 |     | lot    |            | $      | 124 |   |
|                                                                   |   |     |   |     |   |           |   |     |   |            |   |
| total                                                                  |   |     |   |     |   |           |   | $        | 10,900 |            |

 

7 of 7

----

 

**clarifications /qualifications**

 

Our GMP Estimate ***excludes*****the following:

DIV 1

owners protective liabilityinsurance

construction phase change ordercontingency

temporary heat and/orprotection prior to building enclosure

A/E fees

Owner, Architect field officefacilities

clinical cleaning

financing costs

land acquisition costs

surveys

borings

accelerated schedule or phasedconstruction operations

overtime or shift work

watchman or guard service

 

DIV 2

rock excavation

extraordinary ground waterconditions

contaminated or hazardous soilremoval, disposal

site furnishings (benches,trash receptacles, bicycle racks, etc.)

amendment of on-site topsoil

select structural backfill @areas outside bldg footprint (use on-site excavated mat’l)

soil stabilization fabric @ newasphalt pavement

lawn irrigation systems

Pavement in the NE Parking lot(+/- 240’ x 625’)

Pavement in the East Parkinglot (+/- 180’ x 460’)

 

DIV 3

colored concrete or stampedpatterns @ site concrete paving

builtup concrete islands in theparking garage (to be paint striped)

isolated floor slabs

self leveling cementunderlayment

cement based pigmented topping(changed to ceramic floor tile)

 

 

----

 

DIV 4

water repellant coating onexterior masonry

colored mortar

hollow metal door frames are tobe grouted at cmu partitions only.

 

DIV 5

acoustical deck

non slip nosings @ concretefilled metal pan stairs 

unistrut system for thesecurity and lighting is included in the electrical cost.

 

DIV 6

None

 

DIV 7

composite sheet waterproofing

bituminous sheet vapor retarder

waterproof membrane @ ceramictile (wet) floor areas over occupied spaces.

roof repairs

enclosure or concealment ofsprayed on fireproofing @ exposed areas

 

DIV 8

doors and frames are based uponthe drawings not the door schedule.

hardware modifications @exist’g doors to remain

acoustical doors

Hotel closet doors assumed tobe prehung bi-folds w/hardware

aluminum entrances/vestibule atbus lobby set as allowance

 

DIV 9

refinishing or repainting ofexist’g doors & frames to remain

hotel tub surrounds have beenestimated as cermic tile and not 1” solid surface panels as

indicated on the drawings

 

carpet in showroom - to besealed concrete only

wallpaper borders

all ceramic & quarry tileflooring thin-set, not mud-set

waterproof underlayment @ceramic tile floors

resilient rubber stair treads,risers & rubber tile @ landings

abuse resistant or high impactgypsum board

level 5 gypsum wall boardfinish level

 

 

----

 

DIV 10

chalkboards, tackboards,markerboards

corner guards

crash / bumper rails

flagpoles

Interior signage except fordirectional & room signage

exterior buildings signageestablished as allowance

dedication plaque

display case/video wall at area197

postal specialties (mailboxes,chutes)

metal lockers

benches

wire mesh partitions

demountable partitions

portable partitions

storage shelving (moveable orfixed) unless noted on drawings

cubicle curtains or tracks

waste baskets

portable coat racks

electric hand dryers

recessed retractibleclothesline in guest rooms

guest room headboards

awnings

 

DIV 11

furniture, fixtures, &equipment, except as specifically identified

removal, relocation, or storageof exist’g furniture, fixture & equipment

coat room check equipment

maintenance equipment

security / vault equipment

money handling equipment

window washing davit system

portable acoustical shells

portable stage risers

Laundry Equipment

Projection Screen at Showroom& Casino Bar

Parking Equipment

Loading Dock Equipment assumedto be levelers not lifts

waste compactors

waste bins

dumpsters

 

 

----

 

Our GMP Estimate *excludes*the following:

Food Service Equipment

 

 

----

 

Our GMP Estimate *excludes*the following:

 

exercise equipment

ice makers

washers / dryers

coffee makers

Vending Machines

office equipment

computers

computer monitors

filing cabinets (undercounter& free-standing)

DIV 12

 

Window treatments (blinds,shades, drapery, curtain hardware, etc.)

fabric skirt at sinks ofmeeting room toollet rooms

artwork

trash receptacles

roll-up entrance mats

planters, other than built-in

furniture

seating

modular or open type moveableoffice partition systems

 

DIV 13

 

none

 

DIV 14

 

upgrading existing elevator orescalators

service contracts for elevators& escalators (bid alternate)

 

DIV 15

 

heat trace of piping orequipment

Oil separators

Water Softeners

Emergency eye wash/shower

metal or PVC jacket on anyinsulation in exposed or high abuse areas

refrigerant piping for kitchenequipment

 

 

----

Our GMP Estimate ***excludes*****the following:

 

DIV 16

 

telephone systems (PBX orinstruments)

telephone wiring (conduitstub-outs only)

clock & program systems

snow melting systems

master TV antenna equipment& systems

cable TV systems

television systems (conduitstub-outs only)

televisions & supportbrackets

computer / monitors

computer data racks, patching /electronics

computers wiring (conduitstub-outs only)

lightning protection system (ifrequired $80,000 add alternate allowance)

intercom system (use telephone)

pocket page system

CCTV security system

 

 

----

 

[LOGO]

 

Wheeling Island Gaming, Inc. -Phase II Expansion

LPC Project #: 33-01-0001

 

**GMP Estimate Review MeetingDAY 1**

 

Meeting Location:                                              LouisP Ciminelli Construction Co Inc’s Main OfficeLarge Conference RoomThe Cyclorama Building369 Franklin StreetBuffalo, New York 14202

 

Meeting Date:  Tuesday, March 12, 2002

 
|       |   | **Name**           |   | **Company**                     |   | **Fax**        |   |
|------------|--------|--------------------|--------|---------------------------------|--------|----------------|--------|
| Attendees: |   | Pat Thompson       |   | DNC [TT]                        |   | (304) 214-9499 |   |
|       |   | Roy Olsen          |   | DNC [Sr.  Project Manager]      |   | (716) 858-5424 |   |
|       |   | Peter Fabian       |   | JCJ [Project  Manager]          |   | (860) 524-8067 |   |
|       |   | Bob  Mortellaro    |   | LPC [Chief  Estimator]          |   | (716) 854-6655 |   |
|       |   | Kirk  Fitscher     |   | LPC [Sr.  Project Manager]      |   | (716) 854-6655 |   |
|       |   | Gene  Partridge    |   | LPC [Project  Executive]        |   | (716) 854-6655 |   |
|       |   | Dudley West        |   | LPC [Lead  Estimator]           |   | (716) 854-6655 |   |
|       |   | Tom Coryer         |   | LPC [Electrical  Estimator]     |   | (716) 854-6655 |   |
|       |   | Dave  Kosanovich   |   | LPC [HVAC  Estimator]           |   | (716) 854-6655 |   |
|       |   | Bob Westfall       |   | LPC  [Sprinkler/Plmb Estimator] |   | (716) 854-6655 |   |
|       |   | Phil Carter        |   | M/E  [Electrical Designer]      |   | (716) 845-6187 |   |
|       |   | Marty Fenara       |   | M/E  [Electrical Designer]      |   | (716) 845-6187 |   |
|       |   | Jennifer  Logel    |   | M/E [HVAC  Designer]            |   | (716) 845-6187 |   |
|       |   | Cal Puffer         |   | M/E [?]                         |   | (716) 845-6187 |   |
|       |   | Bob Reich          |   | M/E  [Plumbing Designer]        |   | (716) 845-6187 |   |
|       |   | Dave Schlant       |   | M/E  [Sprinkler Designer]       |   | (716) 845-6187 |   |
|       |   |               |   |                            |   |           |   |
| cc:        |   | Ron Sultemeir      |   | DNC                             |   | (716) 858-5424 |   |
|       |   | Frank  Ciminelli   |   | LPC                             |   | (716) 854-6655 |   |
|       |   | Chris DeRose       |   | LPC                             |   | (304) 214-9499 |   |
|       |   | Jeff Rodino        |   | LPC                             |   | (304) 214-9499 |   |
|       |   | Brian Davis        |   | JCJ                             |   | (860) 524-8067 |   |
|       |   | Edgar Dale         |   | JCJ                             |   | (860) 524-8067 |   |
|       |   | Mike  Wasokelewicz |   | JCJ                             |   | (860) 524-8067 |   |
|       |   | Dave  McKinley     |   | MKA                             |   | (304) 233-4613 |   |
|       |   | Denis Gill         |   | MKA                             |   | (304) 233-4613 |   |

 

The purpose ofthis all day meeting was to review Ciminelli’s GMP Budget and assumptions forHVAC, Plumbing, Sprinkler and Electrical. Listed herein are the topics that required clarification and action ifnecessary.

 

The Cyclorama Building **•**369 Franklin Street • Buffalo, New York 14202-1790Phone (716) 855-1200 Fax (716) 854-6655

 

1 of 10

----

 

**Electrical Review**

**8:00 a.m. - 11:00 a.m.**

 

1                                          SiteLighting – Electrical cost alone is +/- $261,700 fro parking lights plus$67,600 for walkways and landscape lighting. These cost do not include the excavation costs @ +/-$100,000. Sitelighting design was based on 2 foot candles of light.

 

**Action:  The parking light level is to be reduced by50% of dollars.  The landscape lightingshall be eliminated.  Revised sitelighting to be controlled from inside the building, not from 3 points currentlyshown on Drawing C30.2. McKinely’s Drawing C30.2 needs to be coordinated withM/E’s Drawing E002.**

 

2.                                       SiteSecurity – LPC has no costs for any security work.  Nothing is shown on GMP Drawings since thisis to be a design-build contract with ADT. ADT is to include all work necessary for a security system, includingconduit, cameras, low voltage and power wire. We can assume the conduit can be installed in the same excavated trenchas the power wiring for the light poles so ADT should not include costs toexcavate and bock fill.

 

**Action: ADT to submit design-build proposal for the entire security system ASAPto DNC.**

 

3.                                       HighVoltage Power Distribution - The existing Island Room and FairgroundsBuilding is, and will continue to be, fed from a separate power supply than thePhase II Addition.  There is also aseparate emergency generator for the existing facility and the Phase IIAddition.  This will remain designedthis way.

 

**Action: M/E’s Drawing E2.5.4 show a new power feed from the Phase II ElectricRoom to the existing facility, which is not required and will be deleted fromthe design.**

 

4.                                       UninterruptedPower Supply (UPS) - M/E Drawing E2.5.2 show two (2) 500 Kva (UPS) systemsfor the slot machines which will be deleted since the slot machines havebattery baok ups that will last for at least ten (10) seconds until theemergency generator turns on.

 

**Action: Delete two (2) 500 Kva UPS systems. Remaining UPS system to be reduced to 112 1/2 Kva to handle computer andsecurity loads.**

 

5.                                       EmergencyGenerator - A 1250 Kva emergency generator is designed to sit on the roofof the casino.  It is designed to powerthe slot machines, 60 hp fire pump, emergency lights, elevators, data, securitysurveillance and ventilation fans.  Anacoustic enclosure and special noise reducing muffler is included in the cost.

 

2 of 10

----

 

6                    Emergency Generator Fuel Tank – A6000 gallon tank, located on the ground with dual pumps, heat tracing on linesand environmental containment structure is designed. The consumption of the1250 Kva generator is about 100 gallons per hour.

 

**Action: A “skid mounted” fuel tank will be included with the1250 Kva generator where the tank is supplied right with the generator and theentire unit is now located on the roof. A dual pump system will be located onthe ground to pump fuel to this remote unit. An eight (8) hour fuel tank isrequired.**

 

**MKA will need the loading requirements ofthis generator with the fuel tank to check structural steel design in thisarea.**

 

7                    Exit Lights & Emergency BatteryPacks – The exit lights indicated do not have battery back ups.

 

**Action: Batteries need to be added to theexit lights. M/E to tell LPC the quantity of the battery packs to add foremergency lighting and adjust estimate.**

 

8                    Light Fixtures – The GMP documentsdo not have specific light fixtures selected in all areas.

 

**Action: LPC will create a list of certain fixture types withallowances.**

 

9                    M/C Cable – The specificationstates M/C cable can be used only in partitions.

 

**Action: For two (2) hour rated partitions, conduit should bespecified in these partitions. LPC to adjust estimate to include M/C wiring inlieu of conduit for lighting in the Gaming Area.**

 

10                 Dimming Capability – There ismoney in the budget to do manual dimming of lights. There is no overallmanagement system to override the local dimming systems.

 

**Action: M/E to provide in the energy management systemprovisions to allow the system to override all lighting controls during offhours. Dimming systems will be in the form of an allowance (no spec or extentof dimming is shown).**

 

11                 Slot Machine Power – LPC’s budgethas provided for power per the GMP Drawings.

 

12                 Slot Machine Data – DNC has allcosts to furnish and install all data cabling necessary to provide this system.

 

**Action: DNC says there can only be four (4)bends in the data cable when routing this cable from the slot machine to itsmonitoring device. M/E and DNC to find a pathway to get the data cable from theslots, under the access floor to the electric closets, up above the ceiling,across the Island Room ceiling and down to the Security/IT Room with only four(4) bends in the cable.**

 

3 of 10

----

 

**DNC, M/E & JCJ need to verify the sizes of the electricclosets. If a 4” floor is needed, a ramp needs to be designed to get from 2 1/2”to 4”.**

 

13                 Public Address/Intercom System –This is entirely Owner supplied and LPC will carry no money for this item.

 

14                 TV System – LPC will only providedempty conduit and boxes for this system in the hotel.

 

15                 Assistive Listening Systems – Nonewill be provided in the Showroom

 

**Action: LPC to delete the cost of this systemin the Showroom.**

 

16                 Showroom Sound System – The costis to be furnished and installed by Owner.

 

17                 Showroom Electrical Finishes –This is to be an ADD Alternate.

 

18                 Lightning Protection – Nothing isshown on the GMP Documents.

 

**Action: LPC to provide an ADD Alternateprice.**

 

19                 Data/Telephone in Hotel – GMPDrawings show data drops in every hotel room. 111 will be deleted from thesedrawings. LPC to include only the following: 0 data drops, 200 telephone, 160TV drops with no coaxle cable (plus 40 TV drops in the casino). Ciminelli isproviding only conduit and boxes.

 

**Action: M/E to revise their drawings toindicate these quantities. DNC to revise their budget to indicate thesequantities.**

 

**HVAReview**

**11:00a.m. – 1:00 p.m.**

 

20                 Fresh Air Ductwork for Hotel – Itwas recommended to delete this system. This could save +/_ $135,000.

 

**Action: Delete makeup air unit ductwork andinsulation. Add one (1) large PTAC unit on each floor of the elevator lobby,which will supply fresh air to the corridors.**

 

21                 PTAC Units in Hotel – 165 Unitsare shown. Ten (10) will be added for spares @ $1,500 each.

 

**Action: M/E to write in their specs thatcontractors are to include in their bids ten (10) spare units.**

 

4 of 10

----

 

22                 Casino Water Chillers – There arethree (3) chillers designed @ 340 tons each. Only two (2) are needed and one(1) was designed as a spare for additional loading.

 

**Action: Replace the three (3) chillers andthree (3) pumps with two (2) chillers at 400 tons each and two (2) pumps.**

 

23                 Casino Air Handling Units.

 

**Action: Reduce the four (4) air handlingunits from 35,000 cfm to four (4) units at 27,000 cfm. This will change thenumber of air changes per hour from 10 to 8.**

 

24                 Showroom – This is to be an ADDAlternate. All HVAC equipment, ductwork, etc to be part of the add.

 

25                 Administration Offices on Mezzanine– This is to be an ADD Alternate. The air handling unit, ductwork to the VAVboxes, and the VAV boxes themselves will be part of the base bid. The alternatewill include the ductwork and diffusers from the VAV boxes.

 

26                 Meeting Rooms – This is to be anADD Alternate, which will be handled the same way as the Administration Area.

 

27                 Temperature Control/Lighting Control– LPC has a budget of $307,828 for temperature controls wit no money forlighting controls.

 

**Action: M/E will design a lighting controlsystem for certain areas. This may encompass say 10 zones. LPC will have tocarry an allowance for this item.**

 

**PlumbingReview**

**1:00p.m. – 3:00 p.m.**

 

28                 Gas Line – M/E shows an 8” gasline 5’ outside the building feeding into the building. MKA’s Site Drawing C2.0and C2.1 from the site work performed in the Fall of 2001 shows a 4” gas lineapproximately 50’ from the building.

 

**Action: LPC has included the cost of the 8”line inside of the building only! M/E and MKA need to decide what size line isrequired to be required to be provided to feed this phase. LPC may have toinclude an allowance for this.**

 

29                 8” Backflow Preventor – Thedrawings indicate only one (1) 8” backflow preventor. LPC estimated two (2).

 

**Action: LPC to delete one (1) 8” backflowfrom their budget.**

 

30                 Elevators – Only the hydraulicelevator will have a sump pump and oil interceptor.

 

5 of 10

----

 

**Action: M/E to delete all sumps, oilinterceptors and alarms from the other three (3) elevators. Only a high levelwater alarm will remain in the freight elevator.**

 

31                 PVC Piping – LPC figured all castiron pipe. M/E’s spec allows for the use of PVC. If PVC is used, it will haveto be insulated and may create leaks.

 

**Action: M/E to delete PVC from the spec.**

 

32                 Showroom Bar – The bar that isshown on the Architectural Drawings is not to be built. It is meant to be aportable bar.

 

**Action: JCJ-M/E to delete bar from thedrawings and LPC to delete the cost from this GMP estimate.**

 

33                 Casino Toilets – The currentspecification requires casino toilets to be wall mounted.

 

**Action: M/E’s spec needs to be changed fromwall mounted to floor mounted.**

**This will not be a cost change.**

 

34                 Hotel Bath Tubs – The spec callsfor steel enameled tubs which require the traps cut into the concrete plank.

 

**Action:****The traps will be changed to DWV soldered joints.There will be 12”x12” access doors in the ceilings of the hotel rooms which JCJand M/E need to show on their drawings.**

 

35                 Public Restrooms – Thespecification does not require all sink faucets and toilets to be “hands free”operational with battery backup.

 

**Action: M/E to change their spec to specifyall sink faucets and toilets are “hands free” operational with battery backup.**

 

**SprinklerReview**

**3:00p.m. – 5:00 p.m.**

 

36                 EM200 Fire Suppression System –LPC’s budget included two (2), FM200 systems. Only one (1) will be needed forthe new IT Room inside the existing building. The existing Security Room haswet heads and will remain so.

 

37                 Elevators – The hydraulic andfreight elevator that go to the parking level will be designed so that thesprinkler pipe will not freeze.

 

38                 Fire Hoses – LPC has 37 fire hosecabinets with hoses in their estimate.

 

6 of 10

----

 

**Action: M/E to review with local building and fire officialsif the fire hoses are required to be included with the cabinets.**

 

39                 Sprinkler Heads – All public areasto have fully recessed sprinkler heads

 

**Action: M/E to change their spec to changefrom semi-recessed to fully recessed in these areas and the hotel bathrooms.Finish to be specified as black in color in the Casino/Bar/Showroom areas wherethere are ceilings that are to be painted black. Where there are white ceilings(i.e. meeting rooms, hotel lobby, hotel rooms, etc.) the heads are to be white.**

 

40                 Showroom – The Storage Areaunderneath Showroom stage will be about 4’ high. It will require sprinklers andheat to keep them from freezing.

 

**Action: M/E to design for this requirement.**

 

**GMP Estimate Review Meeting**

**DAY 2**

 
| Meeting  Location: |   | Louis  P Ciminelli Construction Co Inc’s Main Office |
|--------------------|--------|-----------------------------------------------------------|
|               |   | Large  Conference Room                                    |
|               |   | The  Cyclorama Building                                   |
|               |   | 369  Franklin Street                                      |
|               |   | Buffalo,  New York 14202                                  |

 

Meeting Date: Wednesday, March13, 2002

 
|              |   | **Name**         |   | **Company**                |   | **Fax**         |
|-------------------|--------|------------------|--------|----------------------------|--------|-----------------|
| Attendees:        |   | Roy  Olsen       |   | DNC  [Sr Project Manager]  |   | (716)  858-5424 |
|              |   | Peter  Fabian    |   | JCJ  [Project Manger]      |   | (860)  524-8067 |
|              |   | Edgar  Dale      |   | JCJ  [?]                   |   | (860)  524-8067 |
|              |   | Bob  Mortellaro  |   | LPC  [Chief Estimator]     |   | (716)  854-6655 |
|              |   | Gene  Partridge  |   | LPC  [Project Executive]   |   | (716)  854-6655 |
|              |   | Dudley  West     |   | LPC  [Lead Estimator]      |   | (716)  854-6655 |
|              |   | Chuck  Bauda     |   | LPC  [Estimating]          |   | (716)  854-6655 |
|              |   | Kirk  Fitscher   |   | LPC  [Sr. Project Manager] |   | (716)  854-6655 |
|              |   | Frank  Ciminelli |   | LPC  [Project Manager]     |   | (716)  854-6655 |
|              |   |             |   |                       |   |            |
| Conference  Call: |   | Dave  McKinley   |   | MKA                        |   | (304)  233-4613 |
|              |   | Denis  Gill      |   | MKA                        |   | (304)  233-4613 |
|              |   | Tim  Mizer       |   | MKA                        |   | (304)  233-4613 |

 

The purpose of this all daymeeting was to review Ciminelli’s GMP Budget and assumptions for Civil &Sitework, Structural and Architectural elements. Listed herein are the topicsthat required clarification and action.

 

7 of 10

----

 

**SiteCivil Work**

**8:30a.m. – 9:30 a.m.**

 

1.                                       Based on thelatest Drawing C10.4 date 2/15/2002, LPC’s estimate for the work of thatdrawing is $3,642,870, which is about $1.7 million over the last estimate doneby LPC.

 

**Action: LPC & JCJ will markup these sitedrawings to fit the budget of $2.1 million and will forward a copy to MKA toredesign.**

 

**Concrete**

**9:30a.m. – 10:00 a.m.**

 

2.                                       LPC has receivedbids ranging from +/- $1.6 million to $2.6 million. These bids were based ondrawings that have now been replaced with a more current set.

 

**Action: LPC needs to compare the scopes ofthe bidders and compare those bids against the latest drawings received by LPCon 3/12/2002.**

 

3.                                       The latestconcrete drawings date 2/15/2002 and revised via Addendum No.3 dated 3/8/2002show a number of items that were not included in the concrete bids. These itemsinclude: augered piles and grade beams at the porte cohere, added piles andgrade beams at the main entrance, foundations for the recessed slabs at thecoolers in the parking level, a new escalator pit design, the elevated slabs inthe showroom, piles with foundation and stairs at Stair #8. There are otheritems, but these are the biggest known issues.

** **

**Action: LPC to attempt to include in theirestimate all such items.**

 

**Steel**

**10:00a.m.-10:30 a.m.**

 

4.                                       Steel bids werereceived by LPC and three (3) bids are within $100,000 of each other. Thedrawings received by LPC on 3/13/2002 are to be sent to these three (3) biddersto get final pricing on the latest drawings. These drawings are dated 2/15/2002and revised via Addendum No. 3 dated 3/8/2002. This latest set of drawings willadd considerable cost and other items still need to be added such as: thepiping penetration through the corridor beam of the staggered truss, seats forthe precast plank @ exterior columns, etc.

 

**Action: LPC will attempt to account forunknowns in their budget. LPC, JCJ and Jerry Finley will be meeting 3/13/2002and tomorrow 3/14/2002 to get the concrete and steel drawings coordinated.**

 

8 of 10

----

 

 

**Architectural**

10:30 a.m. – 8:00 p.m.

 

4.                                       TheAdministration Offices will be an ADD Alternate with an allowance of 8,020 SF @$25/SF = $200,500.

 

5.                                       LPC will carryan allowance of $100,000 to renovate the existing Computer and Security Rooms.This allowance includes the FM-200 Fire Suppression System.

 

6.                                       The Showroomfinishes will be an ADD Alternate. LPC will include in the base budget theraised floors in the Showroom since it will be very difficult to add theselater. The rest of the finishes will be an add including the stage lighting.

 

7.                                       The stageequipment and curtains will be Owner furnished and installed.

 

8.                                       An allowancewill be used for the connection to the existing pre-engineered building.

 

9.                                       An allowancewill be used to relocate the existing doors at the bus drop-off area.

 

10.                                 The three (3) meetingrooms will be an ADD Alternate to complete the fit-out. This fit-out willreally only include interior partitions, accordion partitions, flooring, theceiling, lights, low pressure ductwork and diffusers, paint. Sprinklers will beprovided as part of the base budget.

 

11.                                 The entire Architecturalestimate was reviewed item by item and a number of adjustments andclarifications were made. The biggest concern is the lack of detail of thefireproofing at the hotel columns where they meet the staggered truss. No oneis sure how to meet the requirements of the code, but LPC will have to includemoney for this detail.

 

12.                                 Ten (10) corner roomsof the hotel will require additional steel framing since the cross bracing isin the way of the window. A “K” brace may resolve the problem.

 

**Action: MKA & JCJ to resolve ASAP. LPC toinclude money for additional steel.**

 

The Cyclorama Building * 369 Franklin Street* Buffalo, New York 14202-1790

Phone (716) 855-1200 Fax (716) 854-6655

 

9 of 10

----

 

The above constitutes the author’s interpretation of the items discussed.Any discrepancies should be reported in writing to the author within 5 workingdays of issuance.

 

**These meeting minutes are respectfullysubmitted.**

 

Sincerely,

 

**LOUIS P. CIMINELLI CONSTRUCTION CO., INC.**

 

 
| /s/ Kirk Fitscher      |   |
|------------------------|--------|
| Kirk Fitscher          |
| Senior Project Manager |
|                   |
| KDF-jak                |

 

10 of 10

----

 

WHEELING ISLAND GAMING, INC.

WHEELING, WEST VIRGINIA

PHASE II EXPANSION PROJECT

 

 

# [LOGO]

#  

# **EXHIBIT D**

** **

**Completion Schedule**

 

See attached 36”x44” GMP Planning

Schedule with a date of March 15, 2002

 

 

----

 

WHEELING ISLAND GAMING, INC.

WHEELING, WEST VIRGINIA

PHASE II EXPANSION PROJECT

 

# [LOGO]

#  

# **EXHIBIT E**

** **

**Alternate Prices**

 

 

----

 

EXHIBIT E TO AMENDMENT NO. 1

TO AGREEMENT BETWEEN WHEELING

ISLAND GAMING, INC AND

LOUIS P. CIMINELLI CONSTRUCTION CO. INC.

Date of Amendments 03/15/02

 

ALTERNATES

 
| **Alternate Number** |   | **Alternate  Amount**    |   | **Description**                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   | **Accepted  or  Rejected from  GMP** |   | **Included  or  Excluded to GMP**                                                                                                              |
|----------------------|--------|--------------------------|--------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------------------------------|--------|------------------------------------------------------------------------------------------------------------------------------------------------|
| No. 1                |   | $0                       |   | Omit the  Steel Pan, lightweight concrete filled raised floor system and provide the  Steel-Covered, Wood-Core panel raised floor system. Refer to Drawings XXX and  specification Section 10240.                                                                                                                                                                                                                                                                                                                       |   | Accepted from GMP                         |   | The GMP  includes the wood core panel floor.                                                                                                   |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 2                 |   | DEDUCT  <$421,367> |   | Omit the  construction of the Showroom, including but not limited to: wall, floor and  ceiling finishes; stage, ramps and stairs within the space; items identified  as #405 thru #419 (underbar, backbar and beverage dispensing equipment) in  Section 11400. Add four (4) portable bars as selected by the Owner. Provide  the partition walls finished to the public and other completed spaces and the  complete construction of the exterior walls. Refer to Drawings AXXX, K4A and  Specification Section 11400. |   | Rejected from GMP                         |   | The GMP  includes the construction of the showroom and its finishes.                                                                           |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 3                 |   | Cost not  identified     |   | Add three  (3) Barg liquor dispensing systems including 16 brand remote gun, conduit and  tubing to pump house, ring system. Refer to Drawing K4B and Specification  Section 11400                                                                                                                                                                                                                                                                                                                                      |   | Rejected from GMP                         |   | The GMP  includes nothing for this alternate since this system is Furnished and  Installed by Owner.                                           |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 4                 |   | DEDUCT  <$291,372> |   | Omit the  construction of the Meeting rooms. Provide the partition walls finished to  the public and other completed spaces and the complete construction of the  exterior walls. Refer to Drawings XXX and specification Section XXXX.                                                                                                                                                                                                                                                                                 |   | Rejected from GMP                         |   | The GMP  includes the construction of the showroom and its finishes.                                                                           |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 5                 |   | Cost not  identified     |   | Provide  large capacity liquor system pump house in lieu of small: Omit the small  capacity liquor system pump house and provide the large capacity liquor  system pump house construction. Refer to Drawings K4A, K4B and Specification  Section 11400.                                                                                                                                                                                                                                                                |   | Rejected from GMP                         |   | The GMP  includes the construction of the small pump house room in the parking level.  All equipment and walk in coolers are F&I by Owner. |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 6                 |   | DEDUCT  <$7,971>   |   | Omit the  quarry tile in kitchen and food preparation areas and provide the “Altro”  kitchen flooring system in its place. Refer to Drawings XXX and specification  Section 09310 and XXX.                                                                                                                                                                                                                                                                                                                    |   | Rejected from GMP                         |   | The GMP  includes the Quarry Tile.                                                                                                             |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 7                 |   | Cost not  identified     |   | Provide  trash cooler and associated electrical, plumbing and mechanical connections.  Refer to Drawings XXX and specification Section XXXX.                                                                                                                                                                                                                                                                                                                                                                            |   | Rejected from GMP                         |   | The GMP  excludes all work for this item.                                                                                                      |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 8                 |   | Cost not  identified     |   | Provide  remote cooler rack and associated electrical, plumbing and mechanical  connections. Refer to Drawings K6B and specification Section 11400.                                                                                                                                                                                                                                                                                                                                                                     |   | Rejected from GMP                         |   | The GMP  excludes all work for this item.                                                                                                      |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 9                 |   | Cost not  identified     |   | Provide the  food service cold prep area on the Garage Level with associated electrical,  plumbing and mechanical connections. Refer to Drawings K7A and Specification  Section 11400.                                                                                                                                                                                                                                                                                                                                  |   | Rejected from GMP                         |   | The GMP  includes the MEP services to the room and the concrete/masonry walls. All  equipment and walk-in coolers are F&I by Owner         |
|                 |   |                     |   |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                                      |   |                                                                                                                                           |
| No 10                |   | Cost not  identified     |   | Provide  laundry room Fit-Out, Equipment, Furnishings and Associated electrical,  plumbing and mechanical connections. Refer to Drawings XXX and Specification  Section XXXX.                                                                                                                                                                                                                                                                                                                                           |   | Rejected from GMP                         |   | The GMP  includes the MEP services to the room and the concrete/masonry walls. All  equipment and furnishings are F&I by Owner.            |

 

1 of 1

----

 

WHEELING ISLAND GAMING, INC.

WHEELING, WEST VIRGINIA

PHASE II EXPANSION PROJECT

 

[LOGO]

 

EXHIBIT F

 

Unit Prices

 

None

 

 

----