construction cost estimate - draft - gatra.org project details basis of estimate this estimate has...

Construction Cost Estimate - DRAFT

Schematic Design Cost Estimate

GATRA / Town of PlymouthPlymouth Intermodal Transit CenterPlymouth, MA

Prepared for:

Fennick | McCredie Architecture65 Franklin Street,Boston, MA 02110

June 3, 2015

Schematic Design Cost EstimatePlymouth Intermodal Transit Center

Description

Project Details

Basis of Estimate

This estimate has been prepared at the request of Fennick McCredie Architecture and is to provide a Schematic Design Cost Estimate for the construction of the proposed intermodal transit center, located in Plymouth, MA.

The estimate is based upon measured quantities and built-up rates prepared from the Schematic Design drawings issued to RLB on May 29th, prepared by Fennick McCredie Architecture.

Where information was insufficient, assumptions and allowances were made based wherever possible on discussions with the architect and engineers.

It is assumed that the project will be competitively bid by four to six general contractors and that the awarded contractor and all subcontractors will be required to pay prevailing wage rates.

Unit pricing is based on June 2014 costs. A Design / Estimating Contingency of 10.0% has been included, and Construction Cost Escalation has also been included at 8.0%.

Items Specifically Included

Please refer to estimate detail

Items Specifically Excluded

. Hazardous materials abatement

. Excavation in rock and/or contaminated soils

. Excavation within ground water table

. Removal / relocation of existing utility pole and overhead power

. Deep foundation systems

. Site utilities diversions and upgrades, unless noted otherwise

. Interior fit-out to leasable tenancies (by Tenant)

. Security systems (none indicated)

. Costs associated with phasing the works, including out of hours work

. Photovoltaics and other renewable energy resources

. Furniture, Fittings and Equipment (FF&E)

. Murals and works of art

. Special testing & inspections

. Utility tap fees and charges

. Permits & plan review fees

. Construction management fees

. Owner's contingency

. Construction phase contingency

. Land and legal costs

. Architectural, Engineering and other professional fees

. Geotechnical, traffic and all other studies

. Items marked as "Excl." in the estimate

. Escalation beyond Q4 2015

Documents

Please refer to basis of estimate

Page 1 of 47BOS13027-251 Printed 3 June 2015 11:02 AM

DRAFT


Total CostCost/SFGFA SFLocation

GFA: Gross Floor AreaRates Current At June 2014Location Summary

6,542,15653.25122,857.0PUBLIC PARKINGP

2,593,93162.9441,214.0BUSWAYB

450,973391.471,152.0TRANSIT CENTERTC

133,47668.101,960.0VISITOR CENTERV

412,483318.771,294.0LEASABLE SPACE; MEZZANINELSM

950,525263.523,607.0LEASABLE SPACE; LEVEL 2.5LS2

1,700,584SITE CONSTRUCTIONS

$12,784,128$74.29172,084ESTIMATED NET COST

MARGINS & ADJUSTMENTS

Excl.Phasing / Temporary Works

$1,150,5729.0 %General Conditions

$376,2372.7 %Bonds and Insurances

$643,9924.5 %Overhead and Profit

$1,495,49310.0 %Design / Estimating Contingency

$1,319,5788.0 %Escalation - Q4 2015

$17,770,000$103.26172,084ESTIMATED TOTAL COST


DRAFT


Total CostCost/SFDescription

Gross Floor Area: 172,084 SFRates Current At June 2014Divisions/Elements Summary

Existing Conditions02

184,0461.07Site Demolition and RelocationsG1020

Excl.Hazardous Waste RemediationG1040

$184,046$1.07Existing Conditions

Concrete03

784,1104.56Standard FoundationsA1010

318,6331.85Slab on GradeA1030

353,1312.05Basement WallsA2020

2,379,17313.83Floor ConstructionB1010

27,1350.16Roof ConstructionB1020

749,3254.35Exterior WallsB2010

554,5603.22PartitionsC1010

3,1500.02FittingsC1030

12,6250.07Stair ConstructionC2010

$5,181,842$30.11Concrete

Masonry04



$106,128$0.62Masonry

Metals05

550,9883.20Floor ConstructionB1010



1,196,3886.95FittingsC1030

104,4000.61Stair FinishesC2020

$2,209,275$12.84Metals

Wood, Plastics, and Composites06



22,8200.13FittingsC1030

$43,420$0.25Wood, Plastics, and Composites

Thermal and Moisture Protection07





57,5880.33Roof CoveringsB3010


DRAFT




86,0420.50FittingsC1030

6,5100.04Rain Water DrainageD2040

$319,365$1.86Thermal and Moisture Protection

Openings08


133,5600.78Exterior WindowsB2020

62,6000.36Exterior DoorsB2030


51,8000.30Interior DoorsC1020

135,1000.79FittingsC1030

$530,915$3.09Openings

Finishings09



82,0360.48FittingsC1030

14,6550.09Stair FinishesC2020

26,0180.15Wall FinishesC3010

118,0060.69Floor FinishesC3020

84,4810.49Ceiling FinishesC3030

$407,300$2.37Finishings

Specialties10

158,4970.92FittingsC1030

$158,497$0.92Specialties

Equipment11

265,0001.54Vehicular EquipmentE1030

Excl.Other EquipmentE1090

$265,000$1.54Equipment

Special Construction13

28,8000.17Special Construction SystemsF1030

$28,800$0.17Special Construction

Conveying Equipment14

300,0001.74Elevators & LiftsD1010

$300,000$1.74Conveying Equipment

Fire Suppression21

101,9430.59SprinklersD4010

$101,943$0.59Fire Suppression


DRAFT




Plumbing22

31,5100.18Plumbing FixturesD2010

46,7850.27Domestic Water DistributionD2020

123,6800.72Sanitary WasteD2030

63,7110.37Rain Water DrainageD2040

8,5000.05Other Plumbing SystemsD2090

$274,186$1.59Plumbing

Heating, Ventilating, and Air Conditioning23

18,5000.11Heat Generating SystemsD3020

56,5000.33Cooling Generating SystemsD3030

165,8450.96Distribution SystemsD3040

21,6380.13Other HVAC Systems & EquipmentD3090

$262,483$1.53Heating, Ventilating, and Air Conditioning

Electrical26

125,9900.73Electrical Service & DistributionD5010

250,4901.46Lighting and Branch WiringD5020

68,6250.40Other Electrical SystemsD5090

95,9880.56Electrical DistributionG4010

$541,093$3.14Electrical

Communications27

11,0000.06Communications & SecurityD5030

$11,000$0.06Communications

Electronic Safety and Security28

41,7250.24Communications & SecurityD5030

$41,725$0.24Electronic Safety and Security

Earthwork31

91,7160.53Standard FoundationsA1010

Excl.Special FoundationsA1020


20,0000.12Site ClearingG1010

715,6804.16Site EarthworkG1030

$905,341$5.26Earthwork

Exterior Improvements32

186,8311.09RoadwaysG2010

50,0000.29Parking LotsG2020

80,4070.47Pedestrian PavingG2030


DRAFT




300,2881.75Site DevelopmentG2040

6,7580.04LandscapingG2050

$624,284$3.63Exterior Improvements

Utilities33

15,0000.09Site Demolition and RelocationsG1020

7,7000.04Water SupplyG3010

82,8750.48Sanitary WaterG3020

126,0100.73Storm SewerG3030

1,0500.01Other Site Mechanical UtilitiesG3090

29,8500.17Electrical DistributionG4010

25,0000.15Site LightingG4020

$287,485$1.67Utilities

$12,784,128$74.29ESTIMATED NET COST

MARGINS & ADJUSTMENTS

Excl.Phasing / Temporary Works

$1,150,5729.0 %General Conditions

$376,2372.7 %Bonds and Insurances

$643,9924.5 %Overhead and Profit

$1,495,49310.0 %Design / Estimating Contingency

$1,319,5788.0 %Escalation - Q4 2015

$17,770,000$103.26ESTIMATED TOTAL COST


DRAFT


TotalRateQtyUnitDescription

GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING

Location Divisions/Elements Item

Concrete03

Standard FoundationsA1010

162,925190.00857.5CYConcrete to spread footing; 5,000 psi1

59,660190.00314.0CYConcrete to strip footing; 5,000 psi2

2,090190.0011.0CYConcrete to grade beam; 5,000 psi3

71,9961.2059,996.5LbBar reinforcement to spread footing4

37,6211.2031,351.0LbBar reinforcement to strip footing5

1,3151.201,096.0LbBar reinforcement to grade beam6

35,8699.003,985.5SFFormwork to spread footing7

17,7889.001,976.5SFFormwork to strip footing8

2,7909.00310.0SFFormwork to grade beam9

$392,054$3.19/SFStandard Foundations

Basement WallsA2020

12,635190.0066.5CYConcrete to knee wall; 5,000 psi23

14,6951.2012,246.0LbBar reinforcement to knee wall25

26,21311.002,383.0SFFormwork to knee wall27

7,5007,500.001.0EAAllowance for elevator pit42

$61,043$0.50/SFBasement Walls

Floor ConstructionB1010

4,066190.0021.4CYConcrete to topping slab on metal deck; 5,000 psi16

1,2370.901,374.0SFMesh reinforcement to topping slab17

2,0611.501,374.0SFPlace and finish topping slab18

6870.501,374.0SFAllowance for joints19

1,009,17010.00100,917.0SFPrecast concrete suspended double tee's20

232,650275.00846.0LFPrecast concrete column; approx. 36" x 24"21

49,350350.00141.0LFPrecast concrete column; approx; 36" x 36"22

481,95045.0010,710.0SFPrecast concrete lite wall; 12" thick29

180,05050.003,601.0SFPrecast concrete shear wall; 12" thick30

95,600400.00239.0LFPrecast concrete inverted tee; 36" deep32

41,85075.00558.0LFExpansion joint240

25,2300.25100,917.0SFAllowance for miscellaneous toppings, curbs, etc111

$2,123,901$17.29/SFFloor Construction

Roof ConstructionB1020

13,56745.00301.5SFPrecast concrete roof; stair / elevator shaft41

$13,567$0.11/SFRoof Construction

Exterior WallsB2010

637,42545.0014,165.0SFPrecast concrete spandrel panel; allow 12" thick45


DRAFT



GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)


111,900150.00746.0LFAllowance for precast concrete vertical fins47

$749,325$6.10/SFExterior Walls

PartitionsC1010

218,40040.005,460.0SFPrecast concrete stair / elevator shaft31

62,56040.001,564.0SFReinforced concrete partition wall; allow 8" thick53

$280,960$2.29/SFPartitions

FittingsC1030

3,150150.0021.0EAPrecast concrete wheelstop112

$3,150$0.03/SFFittings

$3,624,000$29.50/SFConcrete

Masonry04

PartitionsC1010

36,43218.002,024.0SFCMU Partition; allow 8" thick52


$36,432$0.30/SFMasonry

Metals05


90,1564,000.0022.539TStructural steel floor framing33

5,4093.001,803.0SFMetal floor deck; 2" thick34

2,7066.00451.0EAShear studs35

8,000500.0016.0EABase plates and anchor bolts37

4,5164,000.001.129TAllowance for miscellaneous steel, plates, and connections36

$110,787$0.90/SFFloor Construction

Exterior WallsB2010

12,1416.002,023.7SFMetal stud exterior wall framing51

110,56535.003,159.0SFMetal mesh facade screen410


FittingsC1030

596,02575.007,947.0LFArchitectural vertical metal fin / blade; allow 36" centers (stainless steel)

48

298,02525.0011,921.0LFArchitectural horizontal fin / blade; allow 24" centers (wood)49

169,27575.002,257.0LFMetal handrail to spandrel panel411

1,5001,500.001.0EAElevator pit ladder113

92,1420.75122,857.0SFAllowance for miscellaneous metals81

$1,156,967$9.42/SFFittings


DRAFT





Stair FinishesC2020

49,5601,200.0041.3FT/R4'-0" Wide metal pan stair w/- concrete filled treads and landings, including guardrails

86

$49,560$0.40/SFStair Finishes

$1,440,020$11.72/SFMetals



4,5082.501,803.0SFSpray-applied fireproofing to underside of structural steel framing / metal deck

116


Exterior WallsB2010

20,23610.002,023.6SFFiber cement siding44


Roof CoveringsB3010

2,7139.00301.5SFRoofing membrane; stair / elevator121

1,99020.0099.5LFAluminum fascia capping125

1510.50301.5SFAllowance for miscellaneous trims and flashings126

$4,854$0.04/SFRoof Coverings

FittingsC1030

30,7130.25122,857.0SFAllowance for miscellaneous caulking and sealing83

30,7130.25122,857.0SFAllowance for miscellaneous fire-proofing84


$91,024$0.74/SFThermal and Moisture Protection

Openings08

Exterior DoorsB2030

7,0007,000.001.0PrDouble leaf fully glazed door, including frame, finish, and hardware

87

4,0002,000.002.0EASingle leaf fire-rated door, including frame, finish, and hardware

88

$11,000$0.09/SFExterior Doors

PartitionsC1010

3,57565.0055.0SFFixed interior window242


Interior DoorsC1020

3,0003,000.001.0PrDouble leaf hollow metal door, including frame, finish, and hardware

91

19,2001,600.0012.0EASingle leaf hollow metal door, including frame, finish, and hardware

94


DRAFT





24,0002,000.0012.0EASingle leaf fire-rated door, including frame, finish, and hardware

92

$46,200$0.38/SFInterior Doors

$60,775$0.49/SFOpenings

Finishings09

Exterior WallsB2010

3,0361.502,023.7SFGypboard wall lining to metal stud framing60


PartitionsC1010

30,1928.003,774.0SFGypboard partition; standard54

24,28812.002,024.0SFGypboard partition; fire-rated55


FittingsC1030

61,4290.50122,857.0SFAllowance for miscellaneous painting127


Stair FinishesC2020

2,0302.001,015.0SFConcrete floor sealer to stair treads and landings68


Wall FinishesC3010

16,3441.2013,619.8SFPaint finish to gypboard wall lining57

4,8581.204,048.0SFPaint finish to CMU partition58

$21,202$0.17/SFWall Finishes

Floor FinishesC3020

13,47216.00842.0SFCeramic floor tile; restrooms64

6,46416.00404.0SFCeramic floor tile; ground floor elevator lobby61

6044.00151.0SFVCT Flooring; parking office67

1,4101.201,175.0SFConcrete floor sealer; plant rooms, etc65

5,02416.00314.0LFCeramic tile floor base; restrooms70

2,08016.00130.0LFCeramic tile floor base; ground floor elevator lobby69

1,3263.00442.0LFRubber floor base; plant rooms, etc71

1503.0050.0LFRubber floor base; parking office73

14,0622.007,030.8LFLinemarking; parking bays128

13,500ItemLinemarking; miscellaneous (hatching, logos, arrows, etc)129

$58,092$0.47/SFFloor Finishes

Ceiling FinishesC3030

6,7368.00842.0SFGypboard ceiling system; restrooms78

3,2328.00404.0SFGypboard ceiling; ground floor elevator lobby75


DRAFT





6804.50151.0SFACT Ceiling system; parking office80

$10,648$0.09/SFCeiling Finishes

$210,917$1.72/SFFinishings

Specialties10

FittingsC1030

4,0001,000.004.0EARestroom accessories; toilet partition cubicle (std)99

4,2001,400.003.0EARestroom accessories; toilet partition cubicle (ADA)100

600600.001.0EARestroom accessories; urinal partition screen109

1,200100.0012.0EARestroom accessories; grab rail101

1,000100.0010.0EARestroom accessories; toilet tissue dispenser102

65065.0010.0EARestroom accessories; sanitary liner dispenser103

45565.007.0EARestroom accessories; sanitary napkin receptacle104

6,0001,000.006.0EARestroom accessories; hand dryer105

48080.006.0EARestroom accessories; soap dispenser106

15025.006.0EARestroom accessories; robe hook107

3,15035.0090.0SFRestroom accessories; mirror108

31,500900.0035.0EAAllowance for concrete filled steel bollards130

7,400200.0037.0EAAllowance for fire extinguishers131

61,4290.50122,857.0SFAllowance for interior signage85


$122,214$0.99/SFSpecialties

Equipment11

Vehicular EquipmentE1030

75,00025,000.003.0EAParking equipment; pay station (pay on foot)132

20,00020,000.001.0EAParking equipment; ticket dispenser / pay station133

10,00010,000.001.0EAParking equipment; boom gate135

$105,000$0.85/SFVehicular Equipment

Other EquipmentE1090

Excl.ItemSnow melt system - Excluded136

Excl.Other Equipment

$105,000$0.85/SFEquipment


Elevators & LiftsD1010

120,000120,000.001.0EAPassenger elevator; (4) stop139

$120,000$0.98/SFElevators & Lifts

$120,000$0.98/SFConveying Equipment


DRAFT





Fire Suppression21

SprinklersD4010

1,5003,000.000.5EA6" DVCA278

3,7507,500.000.5EAAllowance for backflow preventer assembly279

2,0002,000.001.0EAFire department connections280

15,0001,500.0010.0EA2-1/2" FDV281

8,58585.00101.0LFStandpipe, black steel welded - 4"283

86734.0025.5LFStandpipe drain, black steel threaded - 2"414

7,08735.00202.5LFFire department piping, underground- 4"284

4,38030.00146.0LFSprinkler piping, black steel threaded - assume avg. 1-1/2"285

86275.0011.5EASprinkler head - pendant286

1,2303.00410.0SFAllowance for undesigned fire suppression to parking structure offices and storage

288

$45,261$0.37/SFSprinklers

$45,261$0.37/SFFire Suppression

Plumbing22

Plumbing FixturesD2010

3,3001,100.003.0EAWater closet - ADA289

4,4001,100.004.0EAWater closet290

1,0001,000.001.0EAUrinal291

6,0001,200.005.0EALavatory292

2,000ItemAllowance for undesigned fixtures - connection only293

$16,700$0.14/SFPlumbing Fixtures

Domestic Water DistributionD2020

7501,500.000.5EADomestic water meter - 2"415

3,900300.0013.0EADomestic water fixture rough-in419

4,49257.0078.8LFDomestic water hot and cold piping, copper type L - 2-1/2"417

3,55945.0079.1LFDomestic water hot and cold piping, copper type L - 1"416

4,46840.00111.7LFDomestic water hot and cold piping, copper type L - 1/2"418

2,4169.00268.4LFPiping insulation423

2,7505,500.000.5EAElectric water heater, with solenoid shut-off valve - 40 gal, 4.5 295

1,500ItemAllowance for corresponding equipment - including recirculation pump, expansion tank, air seperator etc

297

$23,835$0.19/SFDomestic Water Distribution

Sanitary WasteD2030

23,400650.0036.0EAFloor drain - 4"298

5,0005,000.001.0EAAllowance for gas/oil interceptors300

2,600200.0013.0EAAllowance for sanitary fixture rough-in 301


DRAFT





19,04040.00476.0LFSanitary and vent piping, cast iron - 4"305

2,12220.00106.1LFSanitary and vent branch piping - assume avg. 2"420

5,83240.00145.8LFGarage waste risers, cast iron - 4"422

$57,994$0.47/SFSanitary Waste

Rain Water DrainageD2040

4,15255.0075.5LFStorm drain piping - 4"424


3,500700.005.0EARoof drains - 4"307

850850.001.0EARoof drains - 6"427

$11,784$0.10/SFRain Water Drainage

Other Plumbing SystemsD2090

3,000ItemCoordination and management372

1,250ItemFees and bonds373

$4,250$0.03/SFOther Plumbing Systems

$114,563$0.93/SFPlumbing


Heat Generating SystemsD3020

5,0005,000.001.0EABoilers - allowance 125 MBH428

1,5001,500.001.0EABoiler hook-ups429

2,0002,000.001.0EAHot water circulation pumps - allowance430

375750.000.5EAExpansion tank - allowance432

375750.000.5EAAir seperator - allowance433

$9,250$0.08/SFHeat Generating Systems

Cooling Generating SystemsD3030

20,00040,000.000.5EAChiller - allowance of 50 tons434

3,7507,500.000.5EAChiller hook-ups435

3,0003,000.001.0EAChilled water pumps - allowance436

750750.001.0EAPump hook-ups437



$28,250$0.23/SFCooling Generating Systems

Distribution SystemsD3040


6,0006,000.001.0EAAllowance for ductless split systems - ACC/AC440

3,00020.00150.0EAAllowance for refrigerant piping444

10,00020,000.000.5EARooftop condenser - allowance441

1,200800.001.5EAHot water heaters443


DRAFT





750750.001.0EACabinet unit heaters445

750500.001.5EAExhaust fans447

11,25045.00250.0LFAllowance for chilled water distribution - assume avg. 1-1/4"448

11,25045.00250.0LFAllowance for hot water distribution - assume avg. 1-1/4"449

4,5009.00500.0LFPipework insulation450

5,7967.00828.0LbAllowance for ductwork451

350175.002.0EAAllowance for diffusers, registers grille - assume 1/200SF453

$55,596$0.45/SFDistribution Systems

Other HVAC Systems & EquipmentD3090

5,000ItemRigging and handling374



2,5690.505,137.5SFTemporary heating/cooling377

$11,069$0.09/SFOther HVAC Systems & Equipment

$104,165$0.85/SFHeating, Ventilating, and Air Conditioning

Electrical26

Electrical Service & DistributionD5010

Excl.ItemGenerator - Excluded (not shown)259

18,00018,000.001.0EAMain switchboard - 1,200 A, 120/208V313

5,0005,000.001.0EAMain cabinet with meter314

12,00012,000.001.0EADistribution panel - 800A, 120/208V315

5,0002,500.002.0EAPanelboard - 200A, 120/208V317

3,0001,500.002.0EAPanelboard - 100A, 120/208V318

1,5001,500.001.0EAPanelboard LCRP - allowance 100A455

24,500350.0070.0LFFeeder - 800 A319

13,00040.00325.0LFFeeder - 200 A321

14,49023.00630.0LFFeeder - 100 A322

5,000ItemAllowance for power to mechanical charging stations458

20,000ItemAllowance for mechanical connections324

$121,490$0.99/SFElectrical Service & Distribution

Lighting and Branch WiringD5020

37,600400.0094.0EALight Fixture Type F1 - LED pendant garage328

2,200200.0011.0EALight Fixture Type F3 - 4 ft Fluorescent wraparound331

1,350225.006.0EALight Fixture Type F4 - 4 ft Fluorescent strip with wireguard332

7,700550.0014.0EALight Fixture Type F5 - 4 ft LED with occupancy sensor333

1,400350.004.0EALight Fixture Type F8 - allowance350

10,5003,500.003.0EALight Fixture P1- LED double head pole mounted 336


DRAFT





8,0004,000.002.0EALight Fixture P1- LED triple head pole mounted337

4,250250.0017.0EALight Fixture - Exit sign338

6,825175.0039.0EALight Fixture - Emergency battery unit with double heads339

10025.004.0EASwitches340

19,000100.00190.0EAWiring to lighting points341

5025.002.0EADuplex receptacle 342

40040.0010.0EADuplex receptacle - GFI343

26065.004.0EADuplex receptacle - GFI, WP344

3,200200.0016.0EAWiring to branch power points346

18,4290.15122,857.0SFAllowance for undesigned lighting, controls and branch power348

$121,264$0.99/SFLighting and Branch Wiring

Other Electrical SystemsD5090



17,2080.10172,084.0SFTemporary power370

34,4170.20172,084.0SFGrounding and bonding371

$60,125$0.49/SFOther Electrical Systems

Electrical DistributionG4010

33,408384.0087.0LFAllowance for secondary feeder - 3 sets of 4#600KCMIL (4) 4" C

311

7,84070.00112.0LFAllowance for communication feeder - (2) 4" C only325

49,840140.00356.0LFAllowance for feeder to existing building - (4) 4" C only326

3,50035.00100.0LFAllowance for feeder to traffic control - (1) 4" C only327

$94,588$0.77/SFElectrical Distribution

$397,467$3.24/SFElectrical

Communications27

Communications & SecurityD5030

10,000ItemAllowance for additional communications infrastructure378

$10,000$0.08/SFCommunications & Security

$10,000$0.08/SFCommunications



3,0006,000.000.5EAFire alarm - control panel349

1,2502,500.000.5EAFire alarm - annunciator351

500250.002.0EAFire alarm - remote alarm indicator352

500200.002.5EAFire alarm - monitor module457

360180.002.0EAFire alarm - control module353


DRAFT





495165.003.0EAFire alarm - manual pull station354

400200.002.0EAFire alarm - horn/strobe356

2,250250.009.0EAFire alarm - horn/stobe, WP357

205205.001.0EAFire alarm - smoke detector360

5,500250.0022.0EAWiring to fire alarm points363

Excl.122,857.0SFSecurity Systems - Excluded379


$14,460$0.12/SFElectronic Safety and Security

Earthwork31


17,01612.001,418.0CYExcavate for foundations201

2,83812.00236.5CYBackfill to foundations using excavated materials202

26,00422.001,182.0CYRemove and dispose spoil from site200


Special FoundationsA1020

Excl.ItemDeep foundation system - Excluded203

Excl.Special Foundations

$45,858$0.37/SFEarthwork


LandscapingG2050

Excl.ItemTrees - Excluded (assume not required)234

Excl.Landscaping

Excl.Exterior Improvements

$6,542,156$53.25/SFPUBLIC PARKING


DRAFT



GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY


Concrete03


162,925190.00857.5CYConcrete to spread footing; 5,000 psi1

59,660190.00314.0CYConcrete to strip footing; 5,000 psi2

2,090190.0011.0CYConcrete to grade beam; 5,000 psi3

71,9961.2059,996.5LbBar reinforcement to spread footing4

37,6211.2031,351.0LbBar reinforcement to strip footing5

1,3151.201,096.0LbBar reinforcement to grade beam6

35,8709.003,985.5SFFormwork to spread footing7

17,7899.001,976.5SFFormwork to strip footing8

2,7909.00310.0SFFormwork to grade beam9


Slab on GradeA1030

76,361190.00401.9CYConcrete to slab on grade; 5,000 psi (allow 5" thick)10

44,650190.00235.0CYConcrete to structural slab on grade; 5,000 psi (allow 7" thick)110

52,1441.2043,453.0LbBar reinforcement to structural slab on grade11

23,4050.9026,006.0SFMesh reinforcement to slab on grade12

8,4409.00937.8SFFormwork to slab on grade13

61,8211.5041,214.0SFPlace and finish slab on grade14

30,9110.7541,214.0SFAllowance for joints15

58010.0058.0SFReinforced concrete refuge island243

$298,312$7.24/SFSlab on Grade

Basement WallsA2020

12,635190.0066.5CYConcrete to knee wall; 5,000 psi23

47,500190.00250.0CYConcrete to ramp / retaining wall; 5,000 psi24

14,6951.2012,246.0LbBar reinforcement to knee wall25

55,2851.2046,071.0LbBar reinforcement to ramp / retaining wall26

26,21311.002,383.0SFFormwork to knee wall27

128,26011.0011,660.0SFFormwork to ramp / retaining wall28

7,5007,500.001.0EAAllowance for elevator pit42

$292,088$7.09/SFBasement Walls


201,37010.0020,137.0SFPrecast concrete suspended double tee's20

5,0340.2520,137.0SFAllowance for miscellaneous toppings, curbs, etc111



DRAFT



GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)



13,56845.00301.5SFPrecast concrete roof; stair / elevator shaft41


PartitionsC1010

273,60040.006,840.0SFPrecast concrete stair / elevator shaft31


$1,476,028$35.81/SFConcrete

Metals05

FittingsC1030

1,5001,500.001.0EAElevator pit ladder113



Stair FinishesC2020

54,8401,200.0045.7FT/R4'-0" Wide metal pan stair w/- concrete filled treads and landings, including guardrails

86


$87,251$2.12/SFMetals


Slab on GradeA1030

2,4000.504,799.0SFVapor barrier (occupied spaces)114

11,9982.504,799.0SFRigid insulation; allow 2" thick (occupied space)115


Roof CoveringsB3010

2,7149.00301.5SFRoofing membrane; stair / elevator121




FittingsC1030

10,3040.2541,214.0SFAllowance for miscellaneous caulking and sealing83

10,3040.2541,214.0SFAllowance for miscellaneous fire-proofing84



Finishings09

FittingsC1030

20,6070.5041,214.0SFAllowance for miscellaneous painting127



DRAFT





Floor FinishesC3020

1,5622.00781.2LFLinemarking; parking bays128

1,500ItemLinemarking; miscellaneous (hatching, logos, arrows, etc)129



42,00020.002,100.0SFExterior grade curved ceiling at transit entrance241



Specialties10

FittingsC1030

13,500900.0015.0EAAllowance for concrete filled steel bollards130

1,600200.008.0EAAllowance for fire extinguishers131

20,6070.5041,214.0SFAllowance for interior signage85


$35,707$0.87/SFSpecialties

Equipment11


25,00025,000.001.0EAParking equipment; pay station (pay on foot)132

20,00020,000.001.0EAParking equipment; ticket dispenser / pay station133

10,00010,000.001.0EAParking equipment; boom gate135




Elevators & LiftsD1010

180,000180,000.001.0EAPassenger elevator; (6) stop w/-rear opening doors140

$180,000$4.37/SFElevators & Lifts

$180,000$4.37/SFConveying Equipment

Fire Suppression21

SprinklersD4010

1,5003,000.000.5EA6" DVCA278

3,7507,500.000.5EAAllowance for backflow preventer assembly279

2,0002,000.001.0EAFire department connections280

3,0001,500.002.0EA2-1/2" FDV281

5,62575.0075.0LFFire department piping,underground- 8"282

86734.0025.5LFStandpipe drain, black steel threaded - 2"414

7,08835.00202.5LFFire department piping, underground- 4"284



DRAFT






4,2543.001,418.0SFAllowance for undesigned fire suppression to parking structure offices and storage

288



Plumbing22


2,2001,100.002.0EAWater closet - ADA289

1,1001,100.001.0EAWater closet290

1,2001,200.001.0EALavatory292



7501,500.000.5EADomestic water meter - 2"415

1,200300.004.0EADomestic water fixture rough-in419

2,97535.0085.0LFIncoming water service, black steel underground - 4"294

2,51957.0044.2LFDomestic water hot and cold piping, copper type L - 2-1/2"417

2,24645.0049.9LFDomestic water hot and cold piping, copper type L - 1"416

1,77240.0044.3LFDomestic water hot and cold piping, copper type L - 1/2"418

1,2389.00137.6LFPiping insulation423

2,7505,500.000.5EAElectric water heater, with solenoid shut-off valve - 40 gal, 4.5 295

1,500ItemAllowance for corresponding equipment - including recirculation pump, expansion tank, air seperator etc

297


Sanitary WasteD2030

5,850650.009.0EAFloor drain - 4"298

1,600200.008.0EAFloor cleanout299

5,0005,000.001.0EAAllowance for gas/oil interceptors300

800200.004.0EAAllowance for sanitary fixture rough-in 301

37,18055.00676.0LFSanitary piping, underground - 4"304

1,03820.0051.9LFSanitary and vent branch piping - assume avg. 2"420

2,88840.0072.2LFGarage waste risers, cast iron - 4"422



7,600100.0076.0LFStorm drain piping, underground - 15"365






DRAFT






3,500700.005.0EARoof drains - 4"307

850850.001.0EARoof drains - 6"427


Other Plumbing SystemsD2090



$4,250$0.10/SFOther Plumbing Systems



Heat Generating SystemsD3020

5,0005,000.001.0EABoilers - allowance 125 MBH428

1,5001,500.001.0EABoiler hook-ups429

2,0002,000.001.0EAHot water circulation pumps - allowance430



$9,250$0.22/SFHeat Generating Systems

Cooling Generating SystemsD3030

20,00040,000.000.5EAChiller - allowance of 50 tons434

3,7507,500.000.5EAChiller hook-ups435

3,0003,000.001.0EAChilled water pumps - allowance436




$28,250$0.69/SFCooling Generating Systems





10,00020,000.000.5EARooftop condenser - allowance441

1,200800.001.5EAHot water heaters443


750500.001.5EAExhaust fans447

11,25045.00250.0LFAllowance for chilled water distribution - assume avg. 1-1/4"448

11,25045.00250.0LFAllowance for hot water distribution - assume avg. 1-1/4"449

4,5009.00500.0LFPipework insulation450



DRAFT





350175.002.0EAAllowance for diffusers, registers grille - assume 1/200SF453


Other HVAC Systems & EquipmentD3090

5,000ItemRigging and handling374



2,5690.505,137.5SFTemporary heating/cooling377

$10,569$0.26/SFOther HVAC Systems & Equipment


Electrical26



14,500500.0029.0EALight Fixture Type F1A - LED pendant garage329

7,650450.0017.0EALight Fixture Type F2 - 4 ft LED330



550550.001.0EALight Fixture Type F5 - 4 ft LED with occupancy sensor333

500250.002.0EALight Fixture Type F6 - Elevator pit light334


2,750250.0011.0EALight Fixture - Exit sign338

4,550175.0026.0EALight Fixture - Emergency battery unit with double heads339






16040.004.0EAQuad receptacle345


6,1820.1541,214.0SFAllowance for undesigned lighting, controls and branch power348


Other Electrical SystemsD5090



$8,500$0.21/SFOther Electrical Systems



DRAFT







3,0006,000.000.5EAFire alarm - control panel349

1,2502,500.000.5EAFire alarm - annunciator351


500200.002.5EAFire alarm - monitor module457

360180.002.0EAFire alarm - control module353


555185.003.0EAFire alarm - strobe355


2,000250.008.0EAFire alarm - horn/stobe, WP357

150150.001.0EAFire alarm - knox box358

275275.001.0EAFire alarm - exterior beacon359

1,025205.005.0EAFire alarm - smoke detector360

410205.002.0EAFire alarm - heat detector361

1,200200.006.0EAFire alarm - tamper switch, flow switch362





Earthwork31


17,01612.001,418.0CYExcavate for foundations201

2,83812.00236.5CYBackfill to foundations using excavated materials202

26,00422.001,182.0CYRemove and dispose spoil from site200


Special FoundationsA1020

Excl.ItemDeep foundation system - Excluded203

Excl.Special Foundations

Site EarthworkG1030

24,4248.003,053.0CYExcavate existing fill beneath proposed slab on grade212

91,59030.003,053.0CYImported structural fill to building platform213

67,16622.003,053.0CYRemove and dispose excavated spoil from site214

$183,180$4.44/SFSite Earthwork

$229,038$5.56/SFEarthwork


DRAFT






LandscapingG2050


Excl.Landscaping


Utilities33

Storm SewerG3030

30,76040.00769.0LFUnderslab / perimeter drainage; 6" perforated PVC239

$30,760$0.75/SFStorm Sewer

$30,760$0.75/SFUtilities

$2,593,931$62.94/SFBUSWAY


DRAFT



GFA: 1,152.0 SF Cost/SF: $391.47Rates Current At June 2014TC TRANSIT CENTER


Concrete03

Slab on GradeA1030



6659.0073.9SFFormwork to slab on grade13


8640.751,152.0SFAllowance for joints15


$7,695$6.68/SFConcrete

Masonry04

Exterior WallsB2010

69,69618.003,872.0SFCMU Backup to siding; allow 8" thick50


$69,696$60.50/SFMasonry

Metals05


12,6524,000.003.163TStructural steel roof framing38

7593.00253.1SFMetal roof deck; 2" thick39

6364,000.000.159TAllowance for miscellaneous steel, plates, and connections40


FittingsC1030

8640.751,152.0SFAllowance for miscellaneous metals81

$864$0.75/SFFittings

$14,911$12.94/SFMetals


FittingsC1030

1,7281.501,152.0SFAllowance for wood blocking / rough carpentry82


$1,728$1.50/SFWood, Plastics, and Composites


Slab on GradeA1030

5760.501,152.0SFVapor barrier (occupied spaces)114




8863.50253.1SFRigid insulation; allow 3" thick118


DRAFT



GFA: 1,152.0 SF Cost/SF: $391.47Rates Current At June 2014TC TRANSIT CENTER (continued)


6332.50253.1SFSpray-applied fireproofing to underside of structural steel framing / metal deck

117


Exterior WallsB2010



Roof CoveringsB3010

1,1259.00125.0SFRoofing membrane; transit center120

3753.00125.1SFRigid insulation409


5,12040.00128.0SFAllowance for green roof to transit center248



FittingsC1030

2880.251,152.0SFAllowance for miscellaneous caulking and sealing83

2880.251,152.0SFAllowance for miscellaneous fire-proofing84



Openings08

Exterior WindowsB2020

91,440120.00762.0SFFixed window unit46

$91,440$79.38/SFExterior Windows

Exterior DoorsB2030


87


90


Interior DoorsC1020


94



Finishings09

Exterior WallsB2010

15,4884.003,872.0SFGypboard wall lining on furring to CMU backup59



DRAFT





PartitionsC1010

4,9288.00616.0SFGypboard partition; standard54


Wall FinishesC3010



Floor FinishesC3020

10,17018.00565.0SFPorcelain floor tile; transit center66

4281.20357.0SFConcrete floor sealer; plant rooms, etc65

1,99818.00111.0LFPorcelain tile floor base; transit center72

3213.00107.0LFRubber floor base; plant rooms, etc71



2,5434.50565.0SFACT Ceiling system; transit center79



Specialties10

FittingsC1030

5760.501,152.0SFAllowance for interior signage85


$576$0.50/SFSpecialties

Equipment11


105,00035,000.003.0EATransit equipment; ticket machine134




Special Construction SystemsF1030

28,80025.001,152.0SFInterior fit-out and miscellaneous finishes; transit center137

$28,800$25.00/SFSpecial Construction Systems

$28,800$25.00/SFSpecial Construction

Fire Suppression21

SprinklersD4010

2,8802.501,152.0SFAllowance for undesigned fire suppression to transit center277




DRAFT





Plumbing22


5,000ItemAllowance for fixtures to transit center270










Electrical26


1,800450.004.0EALight Fixture Type F2 - 4 ft LED330



350175.002.0EALight Fixture - Emergency battery unit with double heads339






12040.003.0EAQuad receptacle345


1730.151,152.0SFAllowance for undesigned lighting, controls and branch power348



Communications27


1,000200.005.0EATele/data oultets - conduit and backbox only347


$1,000$0.87/SFCommunications






DRAFT












LandscapingG2050


Excl.Landscaping


$450,973$391.47/SFTRANSIT CENTER


DRAFT



GFA: 1,960.0 SF Cost/SF: $68.10Rates Current At June 2014V VISITOR CENTER


Concrete03

Slab on GradeA1030



7149.0079.3SFFormwork to slab on grade13





Metals05

Exterior WallsB2010

9,5956.001,599.1SFMetal stud exterior wall framing51


FittingsC1030



$11,065$5.65/SFMetals



2,61050.0052.2LFArchitectural exterior column244


FittingsC1030





Slab on GradeA1030

9830.501,966.0SFVapor barrier (occupied spaces)114



Exterior WallsB2010



FittingsC1030



DRAFT



GFA: 1,960.0 SF Cost/SF: $68.10Rates Current At June 2014V VISITOR CENTER (continued)





Openings08

Exterior WindowsB2020

42,120120.00351.0SFFixed window unit46

$42,120$21.49/SFExterior Windows

PartitionsC1010

8,58055.00156.0SFAluminum framed storefront system56


Interior DoorsC1020

4,0004,000.001.0EASingle leaf fully glazed door, including frame, finish, and hardware

93



Finishings09

Exterior WallsB2010

2,3991.501,599.1SFGypboard wall lining to metal stud framing60


Wall FinishesC3010



Floor FinishesC3020

Excl.1,839.0SFFloor finish to leasable tenancy; excluded (tenant improvement)

62

Excl.Floor Finishes


Excl.1,839.0SFCeiling finish to leasable tenancy; excluded (tenant improvement)

76

Excl.Ceiling Finishes




Excl.1,960.0SFInterior fit-out and miscellaneous finishes; leasable tenancy - excluded (tenant improvement)

138

Excl.Special Construction Systems

Excl.Special Construction


DRAFT





Fire Suppression21

SprinklersD4010


1,12575.0015.0EASprinkler head - pendant286



Plumbing22


2,000ItemAllowance for branch piping connection for leasable areas296


Sanitary WasteD2030

300ItemAllowance for branch piping connection for leasable areas302

$300$0.15/SFSanitary Waste




2,0002,000.001.0EAFan coil units -allowance442


1,2753.00425.0SFDuctwork insulation452

1,750175.0010.0EAAllowance for diffusers, registers grille - assume 1/200SF453



Electrical26


Excl.ItemFuture tenant distribution - Excluded456

Excl.Electrical Service & Distribution



250250.001.0EALight Fixture - Exit sign338





200200.001.0EAWiring to branch power points346





DRAFT










500250.002.0EAWiring to fire alarm points363





LandscapingG2050


Excl.Landscaping


$133,476$68.10/SFVISITOR CENTER


DRAFT



GFA: 1,294.0 SF Cost/SF: $318.77Rates Current At June 2014LSM LEASABLE SPACE; MEZZANINE


Concrete03







Stair ConstructionC2010

12,62525.00505.0SFReinforced concrete stair on grade (exterior feature entry stair)96

$12,625$9.76/SFStair Construction


Metals05






Exterior WallsB2010

5,5816.00930.1SFMetal stud exterior wall framing51


FittingsC1030

9710.751,294.0SFAllowance for miscellaneous metals81


$144,145$111.39/SFMetals





FittingsC1030

10,80075.00144.0SFArchitectural trim / molding at top of columns246





DRAFT



GFA: 1,294.0 SF Cost/SF: $318.77Rates Current At June 2014LSM LEASABLE SPACE; MEZZANINE (continued)





116


Exterior WallsB2010

9,30110.00930.1SFFiber cement siding44


FittingsC1030





Openings08

Exterior WallsB2010



FittingsC1030

37,800350.00108.0LFExterior glazed guardrail (balcony)95

28,350350.0081.0LFExterior glazed guardail (exterior entry stair)97



Finishings09

Exterior WallsB2010

1,3951.50930.1SFGypboard wall lining to metal stud framing60


Stair FinishesC2020

12,62525.00505.0SFFeature finish to exterior feature entry stair98


Wall FinishesC3010

1,1161.20930.1SFPaint finish to gypboard wall lining57


Floor FinishesC3020

16,12515.001,075.0SFWood decking to balcony; leasable tenancy63


62



DRAFT






10,75010.001,075.0SFExterior grade ceiling system; leasable tenancy (balcony)77


76






138



Fire Suppression21

SprinklersD4010





Plumbing22




Sanitary WasteD2030


8,47055.00154.0LFSanitary piping, underground - 4"304

1,96040.0049.0LFKitchen waste piping, cast iron - 4"421






800800.001.0EAHot water heaters443

6,500100.0065.0LFFinned tube radiation446


7203.00240.0SFDuctwork insulation452





DRAFT





Electrical26



Excl.Electrical Service & Distribution








2,1502.001,075.0SFAllowance for exterior/canopy lighting366













LandscapingG2050


Excl.Landscaping


$412,483$318.77/SFLEASABLE SPACE; MEZZANINE


DRAFT



GFA: 3,607.0 SF Cost/SF: $263.52Rates Current At June 2014LS2 LEASABLE SPACE; LEVEL 2.5


Concrete03








Metals05







182,3484,000.0045.587TStructural steel roof framing38

12,5853.004,194.9SFMetal roof deck; 2" thick39



Exterior WallsB2010

1,5136.00252.1SFMetal stud exterior wall framing51


FittingsC1030

1,000500.002.0EACast iron downspout boot124



$511,883$141.91/SFMetals





FittingsC1030





DRAFT



GFA: 3,607.0 SF Cost/SF: $263.52Rates Current At June 2014LS2 LEASABLE SPACE; LEVEL 2.5 (continued)





116



14,6823.504,194.9SFRigid insulation; allow 3" thick118


117


Exterior WallsB2010



Roof CoveringsB3010

25,1706.004,195.0SFAsphalt shingles; leasable tenancy119

12,5853.004,194.9SFRigid insulation409

2,0970.504,194.8SFAllowance for miscellaneous trims and flashings126


FittingsC1030





4,58535.00131.0LFAluminum fascia and gutter122

1,92525.0077.0LFAluminum downspout123



Openings08

Exterior WallsB2010



Exterior DoorsB2030


87

8,0004,000.002.0EASingle leaf fully glazed door, including frame, finish, and hardware

89



DRAFT





FittingsC1030

68,950350.00197.0LFExterior glazed guardrail (balcony)95



Finishings09

Exterior WallsB2010

3781.50252.1SFGypboard wall lining to metal stud framing60

$378$0.10/SFExterior Walls

Wall FinishesC3010

3031.20252.1SFPaint finish to gypboard wall lining57

$303$0.08/SFWall Finishes

Floor FinishesC3020

27,81015.001,854.0SFWood decking to balcony; leasable tenancy63


62



18,54010.001,854.0SFExterior grade ceiling system; leasable tenancy (balcony)77


76






138



Fire Suppression21

SprinklersD4010


1,72575.0023.0EASprinkler head - pendant286



Plumbing22


5,3106.00885.0SFAllowance for undesigned fixture to kitchen - connection only271



DRAFT








Sanitary WasteD2030


$300$0.08/SFSanitary Waste





10,500100.00105.0LFFinned tube radiation446


1,5183.00506.0SFDuctwork insulation452




Electrical26


4,50060.0075.0LFPathway for future tenant - (2) 4" C only454


$4,500$1.25/SFElectrical Service & Distribution







200200.001.0EAWiring to branch power points346








Excl.Communications & Security

Excl.Electronic Safety and Security


DRAFT






LandscapingG2050


Excl.Landscaping


$950,525$263.52/SFLEASABLE SPACE; LEVEL 2.5


DRAFT



Rates Current At June 2014S SITE CONSTRUCTION


Existing Conditions02

Site Demolition and RelocationsG1020

39,8420.7553,123.0SFBreak-up and dispose existing asphalt parking lot178

7550.751,007.0SFBreak-up and dispose existing asphalt walkway146

3,1191.003,119.0SFBreak-up and dispose existing concrete sidewalk149

1,200ItemBreak-up and remove existing concrete stairs159

50,000ItemDemolish and remove existing visitors center building156

5,35025.00214.0LFRemove and dispose existing timber rail / fence142

1,50025.0060.0LFRemove and dispose existing chain link fence143

4,20050.0084.0LFRemove and dispose existing stone retaining wall171

7,000500.0014.0EARemove and dispose existing bollard180

1,000500.002.0EARemove and dispose existing metal posts141

6,000500.0012.0EARemove and dispose existing parking sign145

250250.001.0EARemove and dispose existing bench163

1,000250.004.0EARemove and dispose existing concrete pads170

1,050350.003.0EARemove and dispose existing tree186

21,60025.00864.0LFRemove and dispose existing in-ground sewer service197

Excl.ItemRemove and dispose existing utility guy pole - Excluded (by Utility Company)

165

Excl.ItemRemove and dispose existing gas meter - Excluded (by Utility Company)

168

Excl.ItemRemove and dispose existing gas gate - Excluded (by Utility Company)

169

7,0001,000.007.0EARemove and relocate existing traffic sign162

5,0001,000.005.0EARemove and relocate existing parking sign187

2,5002,500.001.0EARemove and relocate existing granite sign164

1,5001,500.001.0EARemove and relocate existing fire hydrant158

Excl.2.0EARemove and relocate existing dumpster - Excluded (by Others)144

Excl.ItemRemove and relocate existing utility pole - Excluded (by Utility Company)

160

Excl.ItemRemove and relocate existing overhead power - Excluded (by Utility Company)

161

Excl.ItemRemove and relocate existing transformer and pad - Excluded (by Others)

184

Excl.ItemRemove and relocate street lighting - Excluded (by Others)193

Excl.ItemRemove and relocate existing "walk to the sea" sign - Excluded (by Others)

195

1,43010.00143.0LFRemove and salvage existing granite curb153

500500.001.0EARemove and salvage existing traffic sign151


DRAFT



Rates Current At June 2014S SITE CONSTRUCTION (continued)


500500.001.0EARemove and salvage existing wood post parking sign150

500500.001.0EARemove and salvage existing parking meter157

250250.001.0EARemove and salvage existing trash receptacle166

2,0001,000.002.0EARemove and salvage automated pay station179

500500.001.0EARemove and salvage existing bicycle rack190

2505.0050.0LFProtect and maintain existing chain link fence147

25010.0025.0LFProtect and maintain existing concrete retaining wall185

750250.003.0EAProtect and maintain existing utility pole148

500500.001.0EAProtect and maintain existing granite sign191

250250.001.0EAProtect and maintain existing stone trough173

1,0001,000.001.0EAProtect and maintain existing bus shelter189

250250.001.0EAProtect and maintain existing trash receptacle188

1,000ItemProtect and maintain existing generator and pad183

1,000ItemProtect and maintain existing HVAC equipment and pad181

500ItemProtect and maintain existing natural gas meter182

250250.001.0EAProtect and maintain existing tree192

2,500ItemAllowance to remove and salvage existing granite steps196

5,000ItemAllowance to remove and relocate existing metal sculpture in Cambridge Street

194

5,000ItemAllowance for miscellaneous demolition not identified198

$184,046Site Demolition and Relocations

Hazardous Waste RemediationG1040

Excl.ItemHazardous materials abatement - Excluded199

Excl.Hazardous Waste Remediation

$184,046Existing Conditions

Electrical26



$3,684Lighting and Branch Wiring


1,40070.0020.0LFAllowance for primary feeder - (2) 4" C only310

$1,400Electrical Distribution

$5,084Electrical

Earthwork31

Slab on GradeA1030

13,9928.001,749.0CYExcavate for slab on grade204

25,47525.001,019.0CYImported granular fill sub-base205


DRAFT





38,47822.001,749.0CYRemove and dispose excavated spoil from site206

$77,945Slab on Grade

Site ClearingG1010

20,000ItemAllowance for miscellaneous site clearing207

$20,000Site Clearing

Site EarthworkG1030

240,0004.0060,000.0SFAllowance for site earthworks / grading208

Excl.ItemExcavation in rock and / or contaminated soil209

Excl.ItemDewatering210

Excl.ItemTreatment and / or disposal of contaminated soil211

292,50050.005,850.0SFAllowance for temporary sheet piling to Northern site boundary250

$532,500Site Earthwork

$630,445Earthwork


RoadwaysG2010

36,6141.5024,409.0SFMill existing asphalt roadway413

37,98214.002,713.0SYTop course to existing roadway219

80,79555.001,469.0LFGranite curb220

5,50050.00110.0LFMake good connection to existing public road218

36010.0036.0LFLinemarking; dashed white lane line (DWLL)403

1,00010.00100.0LFLinemarking; single white lane line (SWLL)402

2,47010.00247.0LFLinemarking; single white edge line (SWEL)404

1,54020.0077.0LFLinemarking; stop line (SL)405

5,0705.001,014.0SFLinemarking; crosswalk406

4,000500.008.0EALinemarking; logo / text407

11,500500.0023.0EATraffic sign408

$186,831Roadways

Parking LotsG2020

50,000ItemAllowance for re-grading / repairs to loading dock at Memorial Hall

249

$50,000Parking Lots

Pedestrian PavingG2030

77,0328.009,629.0SFReinforced concrete sidewalk215

3,37525.00135.0SFDetectable warning strip412

$80,407Pedestrian Paving

Site DevelopmentG2040

81,57525.003,263.0SFReinforced concrete retaining wall (ramp / walkway)221


DRAFT





9,55025.00382.0SFReinforced concrete retaining wall (exterior entry stair)222

17,47575.00233.0LFReinforced concrete strip footing to retaining walls223

9,4248.001,178.0SFReinforced concrete slab on grade (ramp / walkway)225

14,64020.00732.0SFReinforced concrete suspended slab (ramp / walkway)226

36,45010.003,645.0SFArchitectural concrete finish to retaining walls224

23,0505,000.004.610TStructural steel framing to canopy; allow 5 lbs / sqft (ramp / walkway)

228

5,5263.001,842.0SFMetal roof deck to canopy (ramp / walkway)229

16,5789.001,842.0SFMembrane roofing system to canopy (ramp / walkway)230

2,37015.00158.0LFAluminum fascia to canopy (ramp / walkway)231

36,450150.00243.0LFPainted metal guardrail (ramp / walkway)227

7,20050.00144.0LFArchitectural trim / molding to canopy (ramp / walkway)247

15,000ItemAllowance for site signage232

25,000ItemAllowance for miscellaneous site furniture / site development233

$300,288Site Development

LandscapingG2050

6,7581.006,758.0SFAllowance for loam and seeding216

Excl.ItemGardens / plantings - Excluded (assume not required)217


$6,758Landscaping

$624,284Exterior Improvements

Utilities33

Site Demolition and RelocationsG1020

15,000ItemAllowance for miscellaneous site utilities demolition not identified

235

$15,000Site Demolition and Relocations

Water SupplyG3010

4,000100.0040.0LFAllowance for domestic / fire water service to garage275

1,0001,000.001.0EACut and cap existing water service155

1,5001,500.001.0EAConnection to existing water main in street383

1,20030.0040.0LFExcavation / backfill / disposal; trenching397

$7,700Water Supply

Sanitary WaterG3020

19,77535.00565.0LFSanitary sewer pipe; 6" PVC276

20,0004,000.005.0EASanitary sewer manhole384

4,0002,000.002.0EAAdjust existing sewer manhole175

6,0001,000.006.0EACut and cap existing sewer service152

1,5001,500.001.0EAConnection to existing sewer manhole385


DRAFT





3,0001,500.002.0EAConnection to existing sewer service386


6,0001,200.005.0EAExcavation / backfill / disposal; drainage structure399

$82,875Sanitary Water

Storm SewerG3030

36,28040.00907.0LFUnderslab / perimeter drainage; 6" perforated PVC239

2,65050.0053.0LFStorm drainage pipe; 12" PVC387

4,76035.00136.0LFStorm drainage pipe; 6" PVC388

15,0005,000.003.0EAStorm drainage manhole389

10,5003,500.003.0EACatch basin390

2,0002,000.001.0EAAdjust existing drainage manhole176

3,0001,500.002.0EAAdjust existing catch basin174

1,5001,500.001.0EAAdjust existing area drain382

3,0001,500.002.0EAConnection to existing storm drainage service391


9,0001,500.006.0EAExcavation / backfill / disposal; drainage structure401

$95,250Storm Sewer

Other Site Mechanical UtilitiesG3090

Excl.35.0LFGas service to building - Excluded (by Others)395

Excl.ItemCut and cap existing natural gas service - Excluded (by Utility Company)

154

Excl.ItemConnection to existing gas main - Excluded (by Utility Company)

392


$1,050Other Site Mechanical Utilities


Excl.2.0EAAdjust existing electrical manhole - Excluded (by Utility Company)

177

6,0006,000.001.0EAConcrete transformer pad309

23,85030.00795.0LFExcavation/backfill/disposal - trenching312

$29,850Electrical Distribution

Site LightingG4020

25,000ItemAllowance for site lighting367

$25,000Site Lighting

$256,725Utilities

$1,700,584SITE CONSTRUCTION


DRAFT