|
Page 61 of 150
<br />ESTIMATE Proj: Louisville Historical Museum ESTIMATE Proj: Louisville Historical Museum
<br />Date: December 1, 2014 Date: December 1, 2014
<br />CODE DESCRIPTION
<br />QUANTITY UNIT UNIT COST
<br />COST
<br />A New Construction - Community House
<br />Al
<br />A2
<br />A3
<br />A4
<br />A5
<br />A6
<br />A7
<br />A8
<br />A9
<br />Al0
<br />All
<br />Al2
<br />A13
<br />A14
<br />A15
<br />A16
<br />A17
<br />A18
<br />A19
<br />A20
<br />A21
<br />A22
<br />A23
<br />A24
<br />A25
<br />A26
<br />A27
<br />A28
<br />A29
<br />A30
<br />A31
<br />A32
<br />A33
<br />A34
<br />A35
<br />A36
<br />A37
<br />A38
<br />A39
<br />A40
<br />A41
<br />A42
<br />A43
<br />Site Demolition & Earthwork
<br />Building Earthwork - Basement/Cut & Haul
<br />- Rock Excavation Allowance
<br />- Shoring & Bracing @ South Elevation
<br />Underpin @ Jacoe Building/Assume not Needed
<br />Footings & Foundation Wall
<br />- Columns Footing
<br />Basement Retaining Walls - Conc/WP/Insul/Etc
<br />Slab -on -grade - Assume 5"
<br />Framing - Elevated Floors/Assume 12 LB/SF
<br />- Roof/Assume 10 LB/SF
<br />Decking - Elevated Floors/Composite
<br />- Roof/Open
<br />Stairs
<br />Roofing - Metal/Standing Seems Assembly
<br />- Skylight/Assume 100 SF/Premium
<br />- Structural Roof Above Basement/Premium
<br />Exterior Wall - Veneer Allowance & Backup Sys/71
<br />- Glazing/30%
<br />-Screen Wall/Premium
<br />Exterior Doors/Hdw/Frames - Glass/Alum/Sliding
<br />- Glass/Alum/Single/Assume 4
<br />Ext Support Structures - Stairs/Platforms
<br />Fitout - Partitions & Doors
<br />Flooring - Assume 75% VCT/25 % Carpet
<br />Walls - Painting Allowance/per Fir SF
<br />Ceiling - Assume 75% ACT/25% DW
<br />Millwork & Accessories Allowance
<br />Specialties - Exhibit/Premium/per Arch
<br />Equipment - Art Storage System Allowance
<br />Sprinklers - Pre -action System Allowance
<br />- Clean Agent/Premium
<br />Plumbing - Assume 10 Fixtures
<br />HVAC - System Allowance
<br />Electrical - System Allowance
<br />Utilities - New & Relocation Allowance
<br />Subtotal
<br />General Conditions / 0. H
<br />Contingency
<br />Total
<br />P. / Bond
<br />Page 2
<br />3,250 SF
<br />1
<br />500
<br />1
<br />400
<br />1
<br />160
<br />12
<br />1,600
<br />1,340
<br />10
<br />7
<br />1,580
<br />1,340
<br />38
<br />880
<br />100
<br />460
<br />2,210
<br />950
<br />660
<br />2
<br />4
<br />460
<br />3,250
<br />3,250
<br />3,250
<br />3,250
<br />3,250
<br />500
<br />1
<br />3,250
<br />1
<br />10
<br />3,250
<br />3,250
<br />1
<br />LS
<br />CY
<br />LS
<br />SF
<br />LS
<br />LF
<br />EA
<br />SF
<br />SF
<br />TN
<br />TN
<br />SF
<br />SF
<br />R
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />PR
<br />EA
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />LS
<br />SF
<br />LS
<br />EA
<br />SF
<br />SF
<br />LS
<br />15.0%
<br />15.0%
<br />20.00
<br />50,000.00
<br />60.00
<br />70.00
<br />800.00
<br />45.00
<br />7.50
<br />4,500.00
<br />4,500.00
<br />10.00
<br />4.00
<br />1,000.00
<br />35.00
<br />150.00
<br />50.00
<br />50.00
<br />90.00
<br />100.00
<br />5,000.00
<br />2,500.00
<br />20.00
<br />10.00
<br />5.00
<br />2.50
<br />6.25
<br />5.00
<br />400.00
<br />100,000.00
<br />6.00
<br />50,000.00
<br />5,000.00
<br />40.00
<br />35.00
<br />50,000.00
<br />$606
<br />w/ Site Development
<br />10,000
<br />50,000
<br />24,000
<br />NIC
<br />11,200
<br />9,600
<br />72,000
<br />10,050
<br />45,000
<br />31,500
<br />15,800
<br />5,360
<br />38,000
<br />30,800
<br />15,000
<br />23,000
<br />110,500
<br />85,500
<br />66,000
<br />10,000
<br />10,000
<br />9,200
<br />32,500
<br />16,250
<br />8,130
<br />20,310
<br />16,250
<br />200,000
<br />100,000
<br />19,500
<br />50,000
<br />50,000
<br />130,000
<br />113,750
<br />50,000
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />$1,489,200
<br />$223,800
<br />$257,000
<br />$1,970,000
<br />CODE DESCRIPTION
<br />QUANTITY UNIT UNIT COST
<br />COST
<br />B Jordinelli House - 870 SF
<br />B1
<br />B2
<br />B3
<br />B4
<br />B5
<br />B6
<br />67
<br />B8
<br />B9
<br />B10
<br />B11
<br />B12
<br />613
<br />B14
<br />615
<br />B16
<br />Structural & Exterior
<br />Demolition - Gutting © Renovated Areas
<br />Fitout - Partitions & Doors
<br />Flooring - Assume 75% VCT/25 % Carpet
<br />Walls - Painting Allowance/per Fir SF
<br />Ceiling - Assume 75% ACT/25% DW
<br />Millwork & Accessories Allowance
<br />Specialties - Exhibit/Premium/per Arch
<br />Equipment
<br />Sprinklers - New
<br />Plumbing - Assume 3 Fixtures
<br />HVAC - Minor Adjustments/Toilet Exah/Etc
<br />Electrical - Wiring/Receptacles/FA/Etc/Minor
<br />- New Lighting @ Renovated Areas/Assume
<br />Cut & Patch Allowance
<br />Subtotal
<br />General Conditions / 0. H. & P. / Bond
<br />Contingency
<br />Total
<br />600 SF
<br />1
<br />250
<br />250
<br />250
<br />250
<br />250
<br />250
<br />350
<br />1
<br />1
<br />3
<br />1
<br />250
<br />250
<br />870
<br />LS
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />LS
<br />LS
<br />EA
<br />LS
<br />SF
<br />SF
<br />SF
<br />15.0%
<br />15.0%
<br />Assume No Work
<br />10.00 2,500
<br />10.00 2,500
<br />5.00 1,250
<br />2.50 630
<br />6.25 1,560
<br />5.00 1,250
<br />400.00 140,000
<br />NIC
<br />See Alternate
<br />3,500.00 10,500
<br />2,500.00 2,500
<br />10.00 2,500
<br />15.00 3,750
<br />3.50 3,050
<br />0
<br />$171,990
<br />$26,010
<br />$30,000
<br />$380 $228,000
<br />C Jacoe Building - 1,320 SF
<br />C1
<br />C2
<br />C3
<br />C4
<br />C5
<br />C6
<br />C7
<br />C8
<br />C9
<br />C10
<br />C11
<br />C12
<br />C13
<br />C14
<br />C15
<br />C16
<br />C17
<br />C18
<br />Structural
<br />Exterior -Screen Wall
<br />Demolition - Gutting @ Renovated Areas
<br />Fitout - Partitions & Doors
<br />Flooring - Assume 75% VCT/25 % Carpet
<br />Walls - Painting Allowance/per Fir SF
<br />Ceiling -Assume 75% ACT/25% DW
<br />Millwork & Accessories Allowance
<br />Specialties - Exhibit/Premium/per Arch
<br />Equipment
<br />Sprinklers - Rework Existing Heads Only
<br />Plumbing
<br />HVAC - Minor Adjustments
<br />Electrical - Wiring/Receptacles/FA/Etc/Minor
<br />- New Lighting @ Renovated Areas/Assume
<br />Cut & Patch Allowance
<br />Subtotal
<br />General Conditions / 0. H. & P. / Bond
<br />Contingency
<br />Total
<br />Page 3
<br />1,200 SF
<br />1
<br />300
<br />300
<br />300
<br />300
<br />300
<br />300
<br />300
<br />900
<br />1
<br />1
<br />1
<br />1
<br />300
<br />300
<br />1,320
<br />LS
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />SF
<br />LS
<br />LS
<br />LS
<br />LS
<br />SF
<br />SF
<br />SF
<br />15.0%
<br />15.0%
<br />100.00
<br />10.00
<br />10.00
<br />5.00
<br />2.50
<br />6.25
<br />5.00
<br />400.00
<br />1,500.00
<br />2,500.00
<br />10.00
<br />15.00
<br />3.50
<br />$460
<br />Assume No Work
<br />30,000
<br />3,000
<br />3,000
<br />1,500
<br />750
<br />1,880
<br />1,500
<br />360,000
<br />NIC
<br />1,500
<br />NIC
<br />2,500
<br />3,000
<br />4,500
<br />4,620
<br />$417,750
<br />$62,250
<br />$72,000
<br />$552,000
<br />
|