31869156 Construction Cost Estimate Worksheet

Published on June 2016 | Categories: Documents | Downloads: 94 | Comments: 0 | Views: 531
of 5
Download PDF   Embed   Report

Comments

Content

Construction Cost Estimate Worksheet
Applicant Name

Project Name

125 Fountain Avenue, L.P.

Liberty Apartments

Trade/Item

Unit

Quantity

Unit Cost

Total

Division 1: General Requirements
1
2
3
4
5
6
7
8
9
10

Mobilization
Temporary facilities
Sidewalk Bridge/Safety
Dumpsters
Engineering and Testing
Plans and Specs
General Labor

LS
LS
LS
EA
LS
LS
LS

1
85
1
1

$20,000.00
$30,000.00
$90,000.00
$1,100.00
$75,000.00
$15,000.00
$80,500.00

Division 1 Total

$20,000.00
$30,000.00
$90,000.00
$93,500.00
$75,000.00
$15,000.00
$80,500.00
$0.00
$0.00
$0.00

$404,000.00

Division 2: Sitework
1
2
3
4
5
6
7
8
9
10

Surveying
Clear and grub/drainage
Excavation/obstructions
Shoring/ shoring engineer
Backfilling/Misc Machine days
Plantings
Paving/Pavers/fencing/curbs
Sidewalk with removal
Site furnishings/play equipment/safety surface

LS
LS
CY
LS
Days
EA

1
2
3964
775
25
90

$15,000.00
$15,000.00
$50.00
$40.00
$1,500.00
$383.00
$110,678.00
88,652
$54,500.00

Division 2 Total

$15,000.00
$30,000.00
$198,200.00
$31,000.00
$37,500.00
$34,470.00
$110,678.00
$88,652.00
$54,500.00
$0.00

$600,000.00

Division 3: Concrete
1
2
3
4
5
6
7
8
9
10

Perimeter walls
Interior Walls
Perimeter and interior footings/stairs/misc. footings
Misc. Concrete/rat slab
Precast Concrete Plank
Precast stairs
Edge stops
Rebar
Pump days

CY
CY
CY
CY
SF
FLT
LF
LBS
EA

145
85
414
56
49118
7
5112
36953
10

$550.00
$550.00
$450.00
$400.00
$15.00
$5,000.00
$4.50
$1.50
$1,575.00

Division 3 Total

$79,750.00
$46,750.00
$186,300.00
$22,400.00
$736,770.00
$35,000.00
$23,004.00
$55,429.50
$15,750.00
$0.00

$1,201,153.50

Division 4: Masonry
1
2
3
4
5
6
7
8
9
10

Interior CMU Block
Exterior Block and Brick
Precast lintels, sills and bands
Grouting
Parapets
Flashing/Scaffold Installation
Washdown

SF
SF
LF
SF
LF
LS
LS

9482
17420
2488
7073
575
1
21613

$14.00
$31.00
$35.00
$3.00
$130.00
$24,500.20
$1.50

Division 4 Total

$132,748.00
$540,020.00
$87,080.00
$21,219.00
$74,750.00
$24,500.20
$32,419.50
$0.00
$0.00
$0.00

$912,736.70

Page 1 of 5

Applicant Name

Project Name

125 Fountain Avenue, L.P.
Division 5: Metals
1
2
3
4
5
6
7
8
9
10

Pit covers
Elevator Ladder
Interior stair rails
Erect
Structural steel
Shop Drawings
Window guards
Carrying angles
Entrance Canopy support

Liberty Apartments
LS
LS
LS
TON
EA
LS
EA
LBS
LS

1
1
1
1
20000
1
40
2533
1

$1,500.00
$85.00
$15,000.00
$35,000.00
$2.00
$8,000.00
$500.00
$5.00
$7,500.00

Division 5 Total

$1,500.00
$85.00
$15,000.00
$35,000.00
$40,000.00
$8,000.00
$20,000.00
$12,665.00
$7,500.00
$0.00

$139,750.00

Division 6: Wood and Plastics
1
2
3
4
5
6
7
8
9
10

Stools and aprons
Wood base
Shelving
Chair rail/crown molding
Homework counters

LF
LF
closet
LF
EA

850
10751
1
5700
22

$5.00
$1.00
$32,350.00
$3.00
$900.00

Division 6 Total

$4,250.00
$10,751.00
$32,350.00
$17,100.00
$19,800.00
$0.00
$0.00
$0.00
$0.00
$0.00

$84,251.00

Division 7: Thermal and Moisture Protection
1
2
3
4
5
6
7
8
9
10

Foundation Waterproof
Caulking windows & misc
Caulk ac sleeves
Roofing & Insulation
Additional Cavity Insulation
Gravel stop flashing
Roof Specialties
Parapet flashing
Coping cover

SF
EA
LF
EA
SQR
LF
LF
LF
LF

4597
131
100
126
12600
141
1
575
575

$2.00
$75.00
$30.00
$1,500.00
$3.50
$15.00
$3,000.00
$12.00
$22.00

Division 7 Total

$9,194.00
$9,825.00
$3,000.00
$189,000.00
$44,100.00
$2,115.00
$3,000.00
$6,900.00
$12,650.00
$0.00

$279,784.00

Division 8: Doors and Windows
1
2
3
4
5
6
7
8
9
10

Storefront
Misc glazing
Windows
HM Doors and Bucks
Hardware
Hardware Interiors
Hardware Install
Interior Doors
Access doors

SF
SF
LF
SF
LS
LS
LS
EA

1260
1
246
60
60
404
1
322
10

$100.00
$5,000.00
$400.00
$400.00
$350.00
$65.00
$12,000.00
$145.00
$500.00

Division 8 Total

$126,000.00
$5,000.00
$98,400.00
$24,000.00
$21,000.00
$26,260.00
$12,000.00
$46,690.00
$5,000.00
$0.00

$364,350.00

Division 9: Finishes
1
2
3
4
5
6
7
8
9
10

Carpentry, Sheetrock, Insulation
VCT/Vinyl base
Interior Painting - apartments
Interior Painting - public areas, stairs, mechanical rooms
Exterior Painting
Ceramic Tile (floors/walls/backsplashes)
Cementitious Underlayment
Touch-up paint
ACT Hung ceiling
Protection and layout

DU
SF
DU
FLR
LS
SF
SF
DU
LS
LS

43
35684
43
4
1
6257
43000
43
1
1

$18,000.00
$1.70
$2,500.00
$4,500.00
$7,500.00
$14.00
$1.70
$85.00
$5,000.00
$40,000.00

Division 9 Total

$774,000.00
$60,662.80
$107,500.00
$18,000.00
$7,500.00
$87,598.00
$73,100.00
$3,655.00
$5,000.00
$40,000.00

$1,177,015.80

Page 2 of 5

Applicant Name

Project Name

125 Fountain Avenue, L.P.
Division 10: Specialties
1
2
3
4
5
6
7
8
9
10

Bath accessories
Signage
Medicine cabinets
Mailboxes
Fire extinguishers
Mailbox shelf
Driveway gate
Blinds
Cornice

Liberty Apartments
EA
LS
EA
EA
LS
LS
LS
EA
LF

49
1
49
50
4
1
1
246
337

$160.00
$5,000.00
$200.00
$165.00
$300.00
$3,000.00
$24,000.00
$40.00
$130.00

Division 10 Total

$7,840.00
$5,000.00
$9,800.00
$8,250.00
$1,200.00
$3,000.00
$24,000.00
$9,840.00
$43,810.00
$0.00

$112,740.00

Division 11: Equipment
1
2
3
4
5
6
7
8
9
10

Gas Ranges
Refrigerators
AC units
Range hoods
Microwave
Compactor
Chute

EA
EA
EA
EA
EA
EA
FLR

44
44
5
44
1
1
4

$500.00
$485.00
$1,000.00
$165.00
$400.00
$9,500.00
$1,100.00

Division 11 Total

$22,000.00
$21,340.00
$5,000.00
$7,260.00
$400.00
$9,500.00
$4,400.00
$0.00
$0.00
$0.00

$69,900.00

Division 12: Furnishings
1 Kitchen cabinets
2 Vanities
3 Shades
4
5
6
7
8
9
10

DU
EA
DU

44
49
43

$2,100.00
$125.00
$200.00

Division 12 Total

$92,400.00
$6,125.00
$8,600.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$107,125.00

Division 13: Special Construction
1
2
3
4
5
6
7
8
9
10

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Division 13 Total

$0.00

Division 14: Conveying System
1 Elevator (High efficiency)
2 Cab
3
4
5
6
7
8
9
10

ALW
ALW

1
1

$115,000.00
$10,000.00

Division 14 Total

$115,000.00
$10,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$125,000.00

Page 3 of 5

Applicant Name

Project Name

125 Fountain Avenue, L.P.
Division 15A: HVAC
1
2
3
4
5
6
7
8
9
10

Ductwork
Corridor supply system
Fans, curbs, dampers
Breeching and chimney
Insulation, constant air regulators
Boilers and pumps
Circuiting and radiation
Split ac units/thru wall/convectors, unit heaters
EMR Exhaust Supply/laundry exhaust
Thermostats/motorized valves

Liberty Apartments
ALW
ALW
FLR
LF
LF
ALW
LF
EA
LS
EA

1
1
14
70
1955
1
1778
9
2
62

$65,000.00
$18,000.00
$2,500.00
$350.00
$25.00
$85,000.00
$35.00
$2,000.00
$4,000.00
$125.00

Division 15A Total

$65,000.00
$18,000.00
$35,000.00
$24,500.00
$48,875.00
$85,000.00
$62,230.00
$18,000.00
$8,000.00
$7,750.00

$372,355.00

Division 15B: Plumbing
1
2
3
4
5
6
7
8
9
10

Fixtures, trim, tub and shower bodies
Hot water heaters/storage tanks
Coring and layout
Overhead/return and supply
Gas service and distribution
Pumps/basins
Service
Risers with crotons
Roughing
Hung water/RPZ

DU
EA
LS
LF
LS
LS
LS
LF
EA
LS

44
2
1
840
1
1
1
1100
188
1

$2,500.00
$7,500.00
$16,500.00
$35.00
$15,000.00
$30,000.00
$35,000.00
$15.00
$1,100.00
$32,500.00

Division 15B Total

$110,000.00
$15,000.00
$16,500.00
$29,400.00
$15,000.00
$30,000.00
$35,000.00
$16,500.00
$206,800.00
$32,500.00

$506,700.00

Division 15C: Sprinklers
1
2
3
4
5
6
7
8
9
10

Core drilling
Risers and drains
Horizontal piping
Pump
Testing
Heads

LS
LF
LF
EA
LS
EA

1
1650
4200
1
1
400

$18,000.00
$16.00
$22.00
$15,000.00
$4,500.00
$25.00

Division 15C Total

$18,000.00
$26,400.00
$92,400.00
$15,000.00
$4,500.00
$10,000.00
$0.00
$0.00
$0.00
$0.00

$166,300.00

Division 16A: Electrical
1
2
3
4
5
6
7
8
9
10

Temp Light and Power
Service and meters
Service Feeders
House Panels and wire
Apt. Feeders and panels
Fixtures
Intercom
Boiler wiring
Apt. and house circuits
CCTV

$25,000.00
$65,000.00
$31,000.00
$73,000.00
$86,000.00
$125,000.00
$12,500.00
$8,814.00
$62,000.00
$12,000.00
Division 16A Total

$25,000.00
$65,000.00
$31,000.00
$73,000.00
$86,000.00
$125,000.00
$12,500.00
$8,814.00
$62,000.00
$12,000.00

$500,314.00

Division 16B: Fire Alarm System
1
2
3
4
5
6
7
8
9
10

Main Panel
Pull stations
Coded smokes
Wiring
Expediting
Relays
Waterflows and tampers
Strobes

LS
EA
EA
LS
LS
EA
EA
EA

1
5
5
1
1
10
10
3

$12,500.00
$65.00
$400.00
$6,500.00
$2,000.00
$350.00
$350.00
$400.00

Division 16B Total

$12,500.00
$325.00
$2,000.00
$6,500.00
$2,000.00
$3,500.00
$3,500.00
$1,200.00
$0.00
$0.00

$31,525.00

Page 4 of 5

Applicant Name

125 Fountain Avenue, L.P.

Project Name

Liberty Apartments

Floor Plans
Drawing Number
A1
A2
A3
A4
A5
A6
A7
A8
A9

Drawing Title
Cover Sheet & Zoning Analysis
Site & Landscape Plan
First Floor Plan
Typical, 2nd & 3rd Floor Plan
Cellar Plan
Roof Plan
Building Elevations
Building Section & Details
Renderings

Date
2/25/08
2/25/08
2/25/08
2/25/08
2/25/08
2/25/08
2/25/08
2/25/08
2/25/08

Page 5 of 5

Sponsor Documents

Or use your account on DocShare.tips

Hide

Forgot your password?

Or register your new account on DocShare.tips

Hide

Lost your password? Please enter your email address. You will receive a link to create a new password.

Back to log-in

Close