|
S per SF ■
<br /> Description Quantity Unit$ Total$ Primary Oty ■
<br /> NEW SANITARY SEWER ALONG THE EAST SIDE OF SILVER LAKE CENTER 390.00 LNFT 35.00 13,650 0.03
<br /> CAP EXIST.STORM SEWER ALONG THE EAST SIDE OF SILVER LAKE CENTER 2.00 EACH 500.00 1,000 0.00
<br /> NEW STORM SEWER ALONG THE EAST SIDE OF SILVER LAKE CENTER 285.00 LNFT 65.00 18,525 0.04 ■
<br /> NEW MANHOLE STRUCTURES 0 STORM SEWER 2.00 EACH 2.000.00 4,000 0.01
<br /> NEW MANHOLE STRUCTURES®SANITARY SEWER 1.00 EACH 2,000.00 2,000 0.00
<br /> CAP EXIST.MONITORING WELLS 3.00 EACH 16,666.00 49,998 0.10 ■
<br /> Total Major Item Code 0250.000 SITE DRAINAGE&UTILITIES $713,523.00 $0.23
<br /> Major Item Code 0260.000 ROADS&WALKS
<br /> REPAIR EXIST.ASPHALT PAVING®NEW UTILITY LOCATIONS FOR 50%OF TOTAL LENGTH 988.00 SOYD 15.00 14,820 0.03 ■
<br /> REPAIR CURBS AND GUTTERS 0 NEW UTILITY LOCATIONS 0 50%OF TOTAL LENGTH 593.00 LNFT 18.00 10,674 0.02
<br /> Total Major Item Code 0260.000 ROADS&WALKS 525,494.00 $0.05
<br /> Major Item Code 0280.000 LAWNS&PLANTING .
<br /> REPAIR LANDSCAPED AREAS 0 NEW UTILITIES 10'-0'WIDE 11,850.00 SOFT 4.00 47,400 0.10
<br /> HYDRO SEED ENTIRE SITE 162,866.00 SOYD 0.35 57.003 0.12 .
<br /> SOD EROSION CONTROL ALONG EXISTING PROPERTY LINE 1,111.00 SOYD 3.50 3.889 0.01
<br /> Total Major Item Code 0280.000 LAWNS&PLANTING $108,291.60 $0.22
<br /> Major Item Code 1500.000 PLUMBING SYSTEMS&EQUIPMENT ■
<br /> DEMO EXISTING HOT WATER BOILERS(Included in demo costs above) 6.00 EACH
<br /> CAP EXIST.WATER MAINS 4.00 EACH 500.00 2,000 0.00
<br /> CAP EXIST.GAS MAINS _--- _- - 3.00 EACH 400.00 -.1,200- 0.00 ■
<br /> DISCONNECT AND REMOVE EXIST.GAS METERS(SILVER LAKE CENTER AND TACO BELL) 2.00 EACH 1,500.00 3,000 0.01
<br /> Total Major Item Code 1500.000 PLUMBING SYSTEMS&EQUIPMENT $6,200.00 $0.01
<br /> Major Item Code 1560.000 HVAC SYSTEMS&EQUIPMENT ■
<br /> DEMO DX MULTIZONE UNITS(Included in demo costs above) 3.00 EACH
<br /> DEMO EXIST.ROOF TOP UNITS(Included in demo costs above) 30.00 EACH ■
<br /> REMOVE/RECYCLE R-12 REFRIGERANT FROM DX UNITS 36.00 EACH 277.78 10,000 0.02
<br /> DEMO EXIST.FAN UNITS(included in demo costs above) 10.00 EACH
<br /> DEMO EXIST.COOLING TOWERS(Included in demo costs above) 3.00 EACH ■
<br /> DEMO EXIST.WATER-COOLED REFRIGERANT COMPRESSORS(included in demo costs above) 6.00 EACH
<br /> REMOVE EXIST.GLYCOL MATERIAL®LOADING DOCK 200.00 GAL 10.00 2,000 0.00
<br /> Total Major Item Code 1560.000 HVAC SYSTEMS 6 EQUIPMENT 572,000.08 50.02 ■
<br /> Major Item Code 1600.000 ELECTRICAL SYSTEMS&EQUIPMENT
<br /> DEMO EXISTING SWITCH GEAR(Included in demo costs above) 6.00 EACH
<br /> REMOVE EXIST.PARKING LOT LIGHT POLES 15.00 EACH 500.00 7.500 0.02 ■
<br /> DISCONNECT UNDERGROUND ELECTRICAL SERVICE 3.00 EACH 3,000.00 9.000 0.02
<br /> DISCONNECT AND REMOVE EXIST.ELECTRICAL TRANSFORMER(NEAR TACO BELL) 1.00 EACH 3,000.00 3,000 0.01
<br /> DISCONNECT UNDERGROUND PHONE LINE 1.00 EACH 1,000.00 1,000 0.00 ■
<br /> Total Major Item Code 1600.000 ELECTRICAL SYSTEMS&EQUIPMENT $20,500.00 $0.04
<br /> Major Item Code 1700.000 CONSTRUCTION CONTINGENCY ■
<br /> CONSTRUCTION CONTINGENCY 5% 1.00 LS 231,943.00 231,943 0.48
<br /> Total Major Item Code 1700.000 CONSTRUCTION CONTINGENCY $231,943.00 $0.48
<br /> Major Item Code 1800.000 CONTRACTOR FEE'S,BONDS,AND INSURANCE ■
<br /> GENERAL LIABILITY 1.00 LS 24,354.00 24,354 0.05
<br /> BUILDERS RISK 1.00 LS 25,109.00 25,109 0.05
<br /> CONTRACTORS FEE 5% 1.00 LS 246,013.00 246,013 0.51 .
<br /> PERFORMANCE BOND 1.5% 1.00 LS 77.494.00 77,494 0.16
<br /> Total Major Item Code 1800.000 CONTRACTOR FEE'S,BONDS,AND INSURANCE $372,970.00 $0.77
<br /> Major Item Code 1900.000 PROJECT ESCALATION ■
<br /> ESCALATION 4% 1.00 LS 209,751.00 209,751 0.43
<br /> Total Major Item Code 1900.000 PROJECT ESCALATION S209,751.00 $0.43
<br /> ESTIMATE TOTALS $5,453,525.67 511.25 ■
<br /> ■
<br /> ■
<br /> ■
<br /> 6
<br />
|