31869156 Construction Cost Estimate Worksheet
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