|
824 South Main / 957 Main Street - Louisville Colorado Symnos'
<br />le Builders, Ine
<br />August 21. 2019 (revised 1.27. 2020)
<br />R.O.W Break -Out
<br />unit
<br />quantity
<br />unit price
<br />subtotal totals
<br />Scope Quantities
<br />are
<br />based on Building Permit
<br />Documents dated July
<br />C1.02 & A1.00
<br />15. 2019. Drawings C3.01,
<br />Demolition:
<br />$28,251
<br />o Sidewalk
<br />sf
<br />2,026
<br />$2.89
<br />$5,855
<br />o Asphalt Paving
<br />sf
<br />2,700
<br />$2.23
<br />$6,021
<br />o Abandon Sanitary Sewer
<br />Is
<br />1
<br />$500.00
<br />$500
<br />o Curb & Gutter
<br />If
<br />60
<br />$5.00
<br />$300
<br />o Brick Pavers
<br />sf
<br />445
<br />$35.00
<br />$15,575
<br />Earthwork / Site Prep:
<br />$6,387
<br />o Subgrade Prep
<br />Is
<br />1
<br />$3,360.00
<br />$3,360
<br />o Fine Grading
<br />sf
<br />2,242
<br />$1.35
<br />$3,027
<br />New Site Work:
<br />$59,160
<br />o Layout & Survey
<br />Is
<br />1
<br />$1,560.00
<br />$1,560
<br />o Curb & Gutter (Ind. tree grate concrete curbs)
<br />If
<br />84
<br />$30.00
<br />$2,520
<br />o Sidewalks
<br />sf
<br />2,026
<br />$7.50
<br />$15,195
<br />o Asphalt Patch
<br />sf
<br />2,700
<br />$12.75
<br />$34,425
<br />o Brick Pavers
<br />sf
<br />156
<br />$35.00
<br />$5,460
<br />Site Utilities
<br />$53,892
<br />o Layout & Survey
<br />Is
<br />1
<br />$990.00
<br />$990
<br />o Storm Sewer - Roof Drain
<br />If
<br />46.00
<br />$82.00
<br />$3,772
<br />o Water- Domestic
<br />If
<br />42.50
<br />$118.75
<br />$5,047
<br />o Water - Fire (incl. TC / Cut & Patch etc.)
<br />Is
<br />1.00
<br />$26,813.00
<br />$26,813
<br />o Sanitary Sewer
<br />If
<br />77.00
<br />$60.00
<br />$4,620
<br />o Sanitary Sewer -Grease Line
<br />If
<br />62.00
<br />$75.00
<br />$4,650
<br />o Traffic Control (Allowance)
<br />Is
<br />1.00
<br />$8,000.00
<br />$8,000
<br />Landscapine
<br />$8,464
<br />o Tree Grates 48" x 48"
<br />ea
<br />2
<br />$3,050.00
<br />$6,100
<br />o Trees - Honey Locust
<br />ea
<br />2
<br />$989.50
<br />$1,979
<br />o Drip irrigation to new trees
<br />Is
<br />1
<br />$385.00
<br />$385
<br />Others
<br />$15,730
<br />o Bike Racks (in ROW)
<br />Is
<br />1
<br />$2,250.00
<br />$2,250
<br />o Relocate Power Pole
<br />Is
<br />1
<br />$0.00
<br />$0
<br />o Decorative Lights / Poles
<br />ea
<br />2
<br />$4,250.00
<br />$8,500
<br />o Power Stub ups to trees
<br />Is
<br />1
<br />$2,500.00
<br />$2,500
<br />o South Street pavement Markings
<br />Is
<br />1
<br />$480.00
<br />$480
<br />o ROW Permit Fee's (Allowance)
<br />Is
<br />1
<br />$2,000.00
<br />$2,000
<br />SUBTOTAL Hard Costs
<br />$171,884
<br />o CM/GC General Conditions
<br />5.36%
<br />$9,213
<br />o CM/GC Overhead & Fee
<br />7.25%
<br />$12,462
<br />o CM/GC I nsurance (GL / BR)
<br />1.05%
<br />$1,805
<br />TOTAL Construction Costs
<br />$195,363
<br />CM/GC, Soft & Development Costs
<br />$30,099
<br />o Design / Engineering / Planning
<br />0.00%
<br />$0
<br />o Permitting & Use Taxes
<br />0.00%
<br />$0
<br />o Weather Related Premium Allowance
<br />0.75%
<br />$2,754
<br />o Development & Escalation Contingency
<br />2.00%
<br />$7,345
<br />TOTAL Development Costs
<br />
|