Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Japonski Island Boat House Phase 1 95% Estimate
Prepared for:NorthWind Architects, LLC1225 E. International Airport Road, Suite 205 119A 2nd AvenueAnchorage, Alaska 99518 Juneau, Alaska 99801907.561.0790 907.586.6150Japonski Island Boat HousePhase 1 Restoration and Adaptive ReuseSitka, Alaska Construction Cost Estimate95% Level SubmittalMay 14, 2010 Japonski Island Boat House Construction Cost Estimate Phase 1 Restoration and Adaptive Reuse 95% Level Submittal Prepared for NorthWind Architects, LLC by Estimations May 14, 2010 Documents Notes and Assumptions95% Level Submittal 1 Based on 2010 procurement/2010 construction.Plans and Specifications Dated: May 5, 2010 2 Labor rates based on Davis Bacon, 50 hours/week.3 Weather, logistics and construction time window has beenconsidered.4 Assumes open competitive bid procurement.5 Materials storage area will be designated near the building.6 Local contractor with limited room and board.Notes on the Estimate Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010DescriptionEstimated CostEstimated Cost Plus Contingency & Escalation Div.Basic Bid01 - GENERAL REQUIREMENTS$417,903 $446,412 1 02 - SITEWORK$321,127 $343,033 2 03 - CONCRETE$51,105 $54,591 3 05 - METALS$48,615 $51,931 5 06 - WOOD AND PLASTIC$115,731 $123,626 6 07 - THERMAL & MOISTURE PROTECTION$110,571 $118,114 7 08 - DOORS AND WINDOWS$65,106 $69,547 8 09 - FINISHES$28,317 $30,249 9 10 - SPECIALTIES$1,828 $1,953 10 13 - SPECIAL CONSTRUCTION$27,127 $28,978 13 14 - CONVEYING$71,371 $76,240 14 15 - MECHANICAL$77,657 $82,955 15 16 - ELECTRICAL$129,704 $138,552 16 Total Estimated Cost - Basic Bid:$1,466,162 $1,566,180 <<<<< Estimating Contingency: 5.0% Escalation For Inflation: 6 Mths @ 3.5% 1.7%Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMSummary Page 1 of 1 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & P101 - GENERAL REQUIREMENTS23Project Management4 Project Manager, 16 Hour/Week 19 WEEKS 16.000 304.0 $23,408 $23,408 $23,408 5 Supervisor, 50 Hour/Week 17 WEEKS 50.000 850.0 $46,750 $46,750 $46,750 67Subsistence8 Room & Board 284 MANDAY $75.00 $21,327 $21,327 $21,327 910Travel11 Air Fare - Juneau - Site 20 EA $280.00 $5,600 $5,600 $5,600 1213Small Tools & Consumables14 Consumables 1 LS $2,600.00 $2,600 $2,600 $2,600 15 Small Tools 1 LS $2,930.00 $2,930 $2,930 $2,930 1617Mobilization18 Mobilization/Demob - Allow 1 LS $5,000.00 $5,000 171.429 171.4 $11,689 $16,689 $16,689 1920Equipment21 Pickup (2 Ea) 17 WEEKS $7,933 $7,933 $7,933 22 Forklift (1 Ea) 13 WEEKS $8,667 $8,667 $8,667 23 Flatbed (1 Ea) 13 WEEKS $6,500 $6,500 $6,500 24 Manlift (1 Ea) 13 WEEKS $5,850 $5,850 $5,850 25 Boom Truck (1 Ea) 2 WEEKS $3,000 $3,000 $3,000 2627Freight37 TONS $200.00 $7,342 2.286 83.9 $5,722 $13,064 $13,064 2829Other Requirements30 Project Meetings 4 EA 4.000 16.0 $616 $616 $616 31 Project Schedule 1 LS $2,500.00 $2,500 $2,500 $2,500 32 Project Layout 3,541 SF $0.25 $885 $885 $885 33 Shop Drawings 70 HRS 1.000 70.0 $2,695 $2,695 $2,695 34 Test Lab Services 20 EA $250.00 $5,000 $5,000 $5,000 353637Labor Hours Material CostsJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 1 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs3839 Temporary Services40 Chemical Toilets 4 MTHS $250.00 $1,000 $1,000 $1,000 41 Power 4 MTHS $106.23 $425 $425 $425 42 Lighting 3,541 SF $0.02 $71 0.002 7.1 $484 $555 $555 43 Water Use 4 MOS $100.00 $400 $400 $400 4445 Cleaning 1 LS $10,000.00 $10,000 $10,000 $10,000 4647 Dumpsters 4 MTHS $600.00 $2,400 $2,400 $2,400 4849 Construction Fence 400 LF $15.00 $6,000 $6,000 $6,000 5051 Erosion & Sediment Control 1 LS $2,500.00 $2,500 $2,500 $2,500 5253 SWPPP 1 LS $10,000.00 $10,000 $10,000 $10,000 5455 Record Documents 40 EA $200.00 $8,000 $8,000 $8,000 5657 Contract Closeout and Training 1 LS $2,500.00 $2,500 $2,500 $2,500 5859 Certified Payroll Fee 1 LS $5,000.00 $5,000 $5,000 $5,000 606162636465666768General Contractor Overhead6%$76,383 69General Contractor Profit (Fee)6%$80,966 70General Contractor Bond & Insurance2.5%$35,760 7172Subtotal: 01 - GENERAL REQUIREMENTS: Cost based on 3,541 SF$101,480 1,502.4 $91,364 $31,950 $224,794 $417,903 73 Average Unit Price for this division is: $118.02 per SF74 Average Labor Rate for this division: $60.81 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 2 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs757602 - SITEWORK777802080 Asbestos Abatement79Hazmat Abatement80 Roofing W/ ACM 80 SF 0.086 6.9 $432 $432 $562 81 Walls Of Furnace Room 768 SF 0.072 55.3 $3,465 $3,465 $4,505 82 GWB With ACM 400 SF 0.100 40.0 $2,506 $2,506 $3,258 838402090 Lead Based Paint85Solvents & Paints - By Others86 Lead Paint Removal - Scrape & Collect 2,656 SF 0.040 106.2 $6,654 $6,654 $8,650 87No Fuel Tank Removal88 PCB Ballasts 20 EA $5.00 $100 0.114 2.3 $144 $244 $317 89 Fixtures W/ PCB Ballasts 20 EA 0.643 12.9 $808 $808 $1,050 9091 Cleanup 6 DAYS $300.00 $1,800 8.000 48.0 $3,007 $2,100 $6,907 $8,979 92 Equipment, Supplies and Support 6 DAYS $300.00 $1,800 8.000 48.0 $3,007 $2,100 $6,907 $8,979 93 Monitoring 6 DAYS $450.00 $2,700 $2,700 $3,510 94 Debris Handling & Disposal 2.0 TONS 2.000 4.0 $251 $251 $326 95 Hauling and Dump Fees 2.0 TONS $48.00 $96 0.580 1.2 $75 $29 $200 $260 969702225 Demolition98Structural & Architectural Demolition99 Remove Existing Siding Intact 2,656 SF 0.043 114.2 $7,894 $1,328 $9,222 $9,222 100 Demo Winch House Roof Assembly 74 SF 0.127 9.4 $650 $186 $836 $836 101 Demo Winch House Walls 17 LF $2.03 $35 0.753 13.0 $899 $17 $951 $951 102 Remove Winch For Rehabilitation 1 EA $50.00 $50 6.000 6.0 $415 $85 $550 $550 103 Remove Existing Roofing & Building Papers 3,591 SF 0.043 154.4 $10,673 $1,796 $12,469 $12,469 104 Remove Damaged Board Type Roof Sheathing (Assume 5%)180 SF 0.079 14.2 $982 $982 $982 105 Remove Windows for Restoration 10 EA $15.00 $150 3.000 30.0 $2,074 $2,224 $2,224 106 Remove Door & Frame For Restoration 8 EA 3.000 24.0 $1,659 $1,659 $1,659 107 Remove Door & Frame, Dbl For Restoration 2 EA 3.000 6.0 $415 $415 $415 108 Remove Siding & Panels Which Obstruct Framed Opening72 SF 0.079 5.7 $394 $394 $394 109Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 3 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs110111 Remove Existing Cabinetry & Millwork Only As Needed To Perform Restoration Work - Allow1 LS $500.00 $500 24.000 24.0 $1,659 $2,159 $2,159 112 Remove Existing Marine Way Cradle, Coordinate With W-Series Drawings For Rehabilitation1 LS $150.00 $150 40.000 40.0 $2,765 $850 $3,765 $3,765 113 Remove Exist OH Canvas Door Assembly and Weather Shroud, Retain For Rehabilitation1 EA 4.000 4.0 $276 $276 $276 114 Remove Existing Debris, Track, Ties and Timber Decking at Marine Ways Bay200 LF $2.03 $406 0.300 60.0 $4,147 $2,000 $6,553 $6,553 115 Remove Exist Stair and Landing Assembly 2 EA $15.00 $30 3.000 6.0 $415 $445 $445 116 Expose Header For Inspection, Patch 12 EA $100.00 $1,200 4.000 48.0 $3,318 $4,518 $4,518 117 Remove/Retain Building Signage For Reinstallation. Provide Temp Support For Display Towards Seward Ave Away From The Work Area1 LS $150.00 $150 6.000 6.0 $415 $565 $565 118 Remove Hinged Panels In Exist Openings. Retain For Rehabilitation and Reinstallation6 EA $15.00 $90 2.000 12.0 $829 $919 $919 119 Salvage Radiators 2 EA 1.000 2.0 $136 $136 $136 120 Debris Handling & Disposal 24 TONS 2.000 48.0 $3,197 $3,197 $3,836 121 Hauling and Dump Fees 24 TONS $48.00 $1,152 0.580 13.9 $926 $348 $2,426 $2,911 12212302300 Earthwork 124 Clearing - Sub Price 545 SF $0.11 $60 0.003 1.6 $107 $167 $200 125126 Rough Grading 1,056 SF 0.010 10.6 $706 $63 $769 $923 127 Excavation For Crawl Space, 3.67 Ft 47 CY 0.014 0.7 $47 $80 $127 $153 128 Foundation Excavation 106 CY 0.014 1.5 $100 $181 $281 $337 129 Haul Exc To Waste 152 CY 0.014 2.1 $140 $261 $401 $482 130 Backfill Foundations 201 TONS $8.75 $1,756 0.091 18.3 $1,219 $762 $3,737 $4,485 131 Excavation For Column Footings, 4 Ft 13 EA $25.00 $325 16.000 208.0 $13,852 $6,760 $20,937 $25,124 132133134135Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 4 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs136137Earthwork for New Concrete Floor at Marine Ways Bay 138 Area Of New Slab 1,250 SF139 Excavation Under Slab, 0.5 Ft 27 CY 0.029 0.8 $53 $91 $144 $173 140 Haul Exc To Waste 27 CY 0.029 0.8 $53 $91 $144 $173 141 NFS Beach Gravel - Underslab, 0.5 Ft 2 TONS $2.00 $4 0.091 0.2 $13 $8 $25 $30 142143Ramp144 Excavation For Parking, Walks, Drives, 2 Ft 72 CY 0.014 1.0 $67 $124 $191 $229 145 Haul Exc To Waste 72 CY 0.063 4.6 $306 $158 $464 $557 146 D-1 17 TONS $11.00 $183 0.091 1.5 $100 $63 $346 $415 147 Bollards - 6" Pipe 2 EA $150.00 $300 1.000 2.0 $133 $433 $520 148 Bollard Bases 2 EA $65.00 $130 1.000 2.0 $133 $70 $333 $400 149 Chain 25 LF $5.00 $125 0.043 1.1 $73 $198 $238 150 Shackles 7/8" Pin 2 EA $35.00 $70 0.250 0.5 $33 $103 $124 15115202510 Water Distribution 153Water Main 4" & 6" 30 LF154 Trench Excavation W/ Hyd. Exc. 75 CY 0.053 4.0 $266 $215 $481 $577 155 Backfill In Trenches 75 CY $17.50 $1,313 0.053 4.0 $266 $215 $1,794 $2,153 156 Pipe Bedding 6 CY $21.88 $131 0.050 0.3 $20 $20 $171 $205 157 Connect To Existing 1 EA $200.00 $200 8.000 8.0 $533 $733 $880 158 6" DIP CL 52 30 LF $14.00 $420 0.243 7.3 $486 $906 $1,087 159 Hydrostatic Testing 30 LF 0.040 1.2 $80 $80 $96 16016102530 Sanitary Sewer162Sewer Piping, PVC Pipe 6" 40 LF163 Trench Excavation W/ Hyd. Exc. 119 CY 0.053 6.3 $420 $341 $761 $913 164 Backfill In Trenches 119 CY $14.00 $1,664 0.053 6.3 $420 $341 $2,425 $2,910 165 Pipe Bedding 9 CY $19.80 $176 0.050 0.4 $27 $29 $232 $278 166 Pipe 6" PVC 40 LF $12.50 $500 0.200 8.0 $533 $1,033 $1,240 167 Cleanout 2 EA $350.00 $700 8.000 16.0 $1,066 $1,766 $2,119 168 Pressure Testing 40 LF 0.030 1.2 $80 $80 $96 169170171172Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 5 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs17317402880 Marine Ways 200 LF175 Excavation 500 CY $5.00 $2,500 0.120 60.0 $4,553 $2,500 $9,553 $12,419 176 Backfill 407 TONS $16.00 $6,519 0.091 37.1 $2,815 $1,304 $10,638 $13,829 177 Ties CXT 429-20 @ 25" o.c. 97 EA $141.67 $13,742 1.500 145.5 $11,040 $2,425 $27,207 $35,369 178 115 LB AREMA Rails 400 LF $30.00 $12,000 2.200 880.0 $66,773 $78,773 $102,405 179 Splices @ 40'o.c. 8 EA $75.00 $600 1.000 8.0 $607 $1,207 $1,569 180 Misc Hardware 97 SETS $35.00 $3,395 $3,395 $4,414 18118202910 Seeding183 Topsoil & Seed 1 LS $1,000.00 $1,000 $1,000 $1,000 18418502990 Structural Moving186 Relocate Office Structure 1 LS 64.000 64.0 $4,424 $2,400 $6,824 $6,824 187188189190191192193194195196197198199200201202203204205206207Subtotal: 02 - SITEWORK: Cost based on 3,541 SF$58,222 2,480.5 $176,031 $29,340 $263,593 $321,127 208 Average Unit Price for this division is: $90.69 per SF209 Average Labor Rate for this division: $70.97 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 6 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs21021103 - CONCRETE21221303300 Cast-In-Place Concrete 214Footings - Strip 16 In x 12 In 66 LF215 Forms 132 SF $1.70 $224 0.120 15.8 $1,092 $1,316 $1,316 216 Re-steel 439 LBS $0.60 $263 0.019 8.3 $574 $837 $837 217 Concrete 3 CY $180.00 $616 2.000 6.8 $470 $86 $1,172 $1,172 218 Anchor Bolts, W/ Foundation Wall 50 EA $4.00 $200 0.125 6.3 $435 $635 $635 219220Column Footings 2 Ft x 2 Ft x 1 Ft 13 EA221 Forms 104 SF $2.40 $250 0.150 15.6 $1,078 $1,328 $1,328 222 Re-steel 217 LBS $0.60 $130 0.019 4.1 $283 $413 $413 223 Concrete 2 CY $180.00 $364 2.000 4.0 $276 $51 $691 $691 224 Anchor Bolts 52 EA $7.00 $364 0.314 16.3 $1,127 $1,491 $1,491 225226Column Footings 4 Ft x 2 Ft x 1 Ft 10 EA227 Forms 120 SF $2.40 $288 0.150 18.0 $1,244 $1,532 $1,532 228 Re-steel 417 LBS $0.60 $250 0.019 7.9 $546 $796 $796 229 Concrete 3 CY $180.00 $560 2.000 6.2 $429 $78 $1,067 $1,067 230 Anchor Bolts 40 EA $7.00 $280 0.314 12.6 $871 $1,151 $1,151 231232Column Footings 1.5 Ft x 1.5 Ft x 0.83 Ft 2 EA233 Forms 10 SF $2.40 $24 0.150 1.5 $104 $128 $128 234 Re-steel 25 LBS $0.60 $15 0.019 0.5 $35 $50 $50 235 Concrete 0.15 CY $180.00 $26 2.000 0.3 $21 $4 $51 $51 236 Anchor Bolts 8 EA $7.00 $56 0.314 2.5 $173 $229 $229 237238Grout Column Bases239 Grout Column Bases 3 EA $12.00 $36 0.500 1.5 $104 $140 $140 240241Slab On Grade at Addition 4" 60 SF242 Resteel 61 LBS $0.60 $37 0.019 1.2 $83 $120 $120 243 Concrete 1 CY $180.00 $140 2.450 1.9 $131 $19 $290 $290 244 Finish - Subcontract 60 SF $1.45 $87 $87 $87 245 Cure 60 SF $0.02 $1 0.002 0.1 $7 $8 $8 246Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 7 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs247248Column Pilasters 3 EA249 Forms 53 SF $2.40 $127 0.150 7.9 $546 $673 $673 250 Re-steel 184 LBS $0.60 $110 0.019 3.5 $242 $352 $352 251 Concrete 1 CY $180.00 $115 2.000 1.3 $90 $16 $221 $221 252253Foundation Walls 8 In x 4 Ft 66 LF254 Forms 528 SF $2.00 $1,056 0.120 63.4 $4,382 $5,438 $5,438 255 Re-steel 1,584 LBS $0.60 $950 0.019 30.1 $2,081 $3,031 $3,031 256 Concrete 7 CY $180.00 $1,232 2.000 13.7 $947 $171 $2,350 $2,350 257 Anchor Bolts 50 EA $4.00 $200 0.100 5.0 $346 $546 $546 258259Site Concrete260 New Conc Stairs, 5' Wide 13 RISERS $82.50 $1,073 2.000 26.0 $1,731 $117 $2,921 $3,505 261 Guardrails 16 LF $65.00 $1,040 0.329 5.3 $361 $1,401 $1,401 262 Stair Landings & Door Stoops, 4" 113 SF $4.00 $452 0.057 6.4 $436 $57 $945 $945 263 Slab on Grade, 6" 16 SF $5.55 $89 0.079 1.3 $89 $12 $190 $190 26426503301 Concrete for Marine Ways266Slab On Grade at Marine Ways Bay 4" 1,250 SF267 Resteel 1,275 LBS $0.60 $765 0.019 24.2 $1,673 $2,438 $2,438 268 Concrete 16 CY $180.00 $2,917 2.450 39.7 $2,744 $405 $6,066 $6,066 269 Finish - Subcontract 1,250 SF $1.45 $1,813 $1,813 $1,813 270 Control Joints 125 LF $0.50 $63 0.040 5.0 $346 $409 $409 271 Cure 1,250 SF $0.02 $25 0.002 2.5 $173 $198 $198 272 Drainage Sumps 2 EA $1,500.00 $3,000 20.000 40.0 $2,664 $1,000 $6,664 $7,997 273274275276277278279280281Subtotal: 03 - CONCRETE: Cost based on 3,541 SF$19,238 406.7 $27,934 $2,015 $49,187 $51,105 282 Average Unit Price for this division is: $14.43 per SF283 Average Labor Rate for this division: $68.68 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 8 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs28428505 - METALS28628705120 Structural Steel28805500 Metal Fabrications 289 Structural Channels & Beams 1,573 LBS $1.75 $2,753 0.016 25.2 $1,912 $4,665 $6,065 290 HSS Columns 295 LBS $1.75 $517 0.021 6.2 $470 $987 $1,283 291 Misc Metals 1 LS $531.14 $531 15.175 15.2 $1,153 $1,684 $2,189 292 Framing Hardware 607 LBS $2.00 $1,213 $1,213 $1,577 293 Bracing 4 EA $150.00 $600 4.000 16.0 $1,214 $1,814 $2,358 29429505510 Metal Stairs296 Ships Ladder, Steel, Galv, W/ Grating Steps 14 RISERS $250.00 $3,500 1.200 16.8 $1,275 $56 $4,831 $6,280 2972980552 Handrails and Railings299 Wall Mounted, Handrailing, 1 1/2" at Stairs 35 LF $16.50 $578 0.114 4.0 $304 $882 $1,147 300 Stair Guardrail/Handrail 16 LF $150.00 $2,400 0.329 5.3 $402 $2,802 $3,643 301 Catwalk Guardrail 36 LF $110.00 $3,960 0.329 11.8 $895 $4,855 $6,312 30230305531 Gratings and Floor Plates 304 Steel Grating Catwalk 141 SF $44.00 $6,210 0.343 48.4 $3,672 $9,882 $12,847 305 Steel Grating Waste Oil Boiler Heater Platform, Galv54 SF $44.00 $2,376 0.343 18.5 $1,404 $3,780 $4,914 306307308309310311312313314315316317Subtotal: 05 - METALS: Cost based on 3,541 SF$24,638 167.4 $12,701 $56 $37,395 $48,615 318 Average Unit Price for this division is: $13.73 per SF319 Average Labor Rate for this division: $75.87 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 9 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs32032106 - WOOD AND PLASTIC32232306100 Rough Carpentry 324Exterior Wall325 1x PT Furring 1,128 BF $0.23 $259 0.015 16.9 $1,168 $1,427 $1,427 326 2x6 Framing 922 BF $0.60 $553 0.021 19.4 $1,341 $1,894 $1,894 327 Plywood Sheathing 5/8" 3,108 SF $0.70 $2,176 0.017 52.8 $3,650 $5,826 $5,826 328 3/8" Treated Plywood at New Foundation 264 SF $0.90 $238 0.030 7.9 $546 $784 $784 329 1" X 8" Ship-Lap Siding - Refurbish 50% Of Existing1,202 SF $0.88 $1,058 0.035 42.1 $2,910 $3,968 $3,968 330 1" x 8" Ship-Lap Siding - New To Match Existing1,453 SF $3.83 $5,566 0.035 50.9 $3,518 $9,084 $9,084 331 Holddowns 33 EA $35.00 $1,164 1.500 49.9 $3,449 $4,613 $4,613 332 Re-nail Wall Sills To Floor 230 LF 0.031 7.1 $491 $491 $491 333 Additional Bracing Between Posts & 6x6 Beams34 EA $80.00 $2,720 3.000 102.0 $7,051 $9,771 $9,771 334 Contingency For Removal Of Rotten Timbers In Walls1 LS $2,000.00 $2,000 102.857 102.9 $7,113 $9,113 $9,113 335336Watch For Pressure Treatment337338Partitions339 2x6 PT Framing 100 BF $1.06 $106 0.043 4.3 $293 $399 $399 340 2x6 Framing 296 BF $0.60 $178 0.021 6.2 $429 $607 $607 341 1/2" PT Plywood 80 SF $1.72 $138 0.017 1.4 $97 $235 $235 342 Ceiling Joists & Plywood Above New Bathroom1 LS $300.00 $300 12.000 12.0 $829 $1,129 $1,129 343 Infill Walls For Two Door Relocations 42 SF $1.50 $63 0.057 2.4 $166 $229 $229 344 New Headers 4 EA $35.00 $140 2.000 8.0 $553 $693 $693 345346347348349350351Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 10 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs352353Roof Framing354 Replacement Of Damaged Roof Decking - 5%180 SF $2.84 $510 0.050 9.0 $622 $1,132 $1,132 355 Facia Framing 64 SF $0.60 $38 0.031 2.0 $138 $176 $176 356 Porch Framing357 2x10 Rafters 184 BF $1.06 $195 0.031 5.7 $394 $589 $589 358 Beams 6X10 PT 60 BF $1.19 $71 0.021 1.3 $90 $161 $161 359 Beams 4x12 PT 44 BF $1.19 $52 0.020 0.9 $62 $114 $114 360 Posts 6x6 PT 54 BF $1.04 $56 0.031 1.7 $118 $174 $174 361 Soffits 1x6 Ship-Lap 117 SF $3.98 $466 0.035 4.1 $283 $749 $749 362 Hardware 1 LS $600.00 $600 $600 $600 363 Roof Ledger & Ridge Board @ Addition 130 BF $0.68 $88 0.021 2.7 $187 $275 $275 364 Add Double Lag Screws @ Each Wall Stud @ Roof Ledger Connection @ Shop & Storage Rooms108 EA $1.50 $161 0.050 5.4 $373 $534 $534 365 Facia Board/Eave Trim 418 LF $6.00 $2,510 0.044 18.4 $1,272 $3,782 $3,782 366 Install 3/4" Plywood Strapping @ 24" O.C. 3,591 SF $0.15 $539 0.004 14.4 $995 $1,534 $1,534 367 Nailers 2x2 418 LF $0.12 $50 0.006 2.5 $173 $223 $223 368 Trim Board 2x 209 LF $6.00 $1,255 0.044 9.2 $627 $1,882 $1,882 369 Improve Connections W/ Long Screws Between Rafters and Top Plates39 EA $6.00 $232 0.500 19.3 $1,334 $1,566 $1,566 370 Improve Connections W/ Ties Between Shop and Storage Room Rafters and Marine Ways Walls24 EA $7.00 $168 0.500 12.0 $829 $997 $997 371 3/4" Roof Sheathing 632 SF $0.70 $442 0.025 15.8 $1,078 $1,520 $1,520 372 Remediate Roof Cricket Removal Area On Relocated Office Building100 SF $20.00 $2,000 $2,000 $2,000 373374375376377378379380381Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 11 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs382Floor Framing383 2X12 Trtd 192 BF $1.19 $228 0.024 4.6 $318 $546 $546 384 4X12 Trtd Ledger 32 BF $1.19 $38 0.021 0.7 $48 $86 $86 385 6X12 Trtd Ledger 48 BF $1.19 $57 0.020 1.0 $69 $126 $126 386 4X12 Joists 80 BF $0.85 $68 0.021 1.7 $118 $186 $186 387 2X10 Joists 257 BF $0.85 $219 0.021 5.4 $373 $592 $592 388 Add Ties Connecting Shop and Storage Room Floor Joists To Marine Ways Foundation Walls24 EA $5.00 $120 0.500 12.0 $829 $949 $949 389 Double Floor Joists In Furnace Rooms 60 BF $1.02 $61 0.042 2.5 $173 $234 $234 390 Ledger at New Addition 30 LF $3.50 $105 0.064 1.9 $131 $236 $236 391 Glass Panel Floor Framing392 4x12 Beams 124 BF $1.02 $126 0.042 5.2 $359 $485 $485 393 New 6x6 Posts Under Furnace Room 120 BF $1.98 $238 0.083 10.0 $691 $929 $929 394 Cross Bracing & Hardware 10 EA $60.00 $600 1.000 10.0 $691 $1,291 $1,291 395 Replace Rotten Sill Plate @ North Wall Of Marine Ways51 LF $5.00 $255 4.706 240.0 $16,590 $16,845 $16,845 396 New 4X4 Post at Midspan Of Existing 4X12 Beam In Shop5 BF $2.86 $15 0.400 2.1 $145 $160 $160 397 Add Hardware To Remaining Post Connections To 4X12 Beam In Shop1 LS $100.00 $100 8.000 8.0 $553 $653 $653 398 Improve Connection at Marine Ways Roof Rafters and Ridge Beam78 EA $1.00 $78 0.250 19.5 $1,348 $1,426 $1,426 399 Floor Soffit 144 SF $0.75 $108 0.014 2.0 $138 $246 $246 400401Decks, Ramps & Stairs402 2x6 Decking AWW 334 BF $1.19 $397 0.012 4.0 $276 $673 $673 403 Deck Joists 488 BF $1.19 $581 0.031 15.1 $1,044 $1,625 $1,625 404 Beams 6x10 PT 215 BF $1.19 $256 0.020 4.3 $297 $553 $553 405 Mud Sills 4x12 PT 108 BF $1.19 $129 0.021 2.3 $159 $288 $288 406 Stair Stringers 2x12 150 BF $1.19 $179 0.031 4.7 $325 $504 $504 407 Ledgers 4x12 PT 280 BF $1.19 $333 0.021 5.9 $408 $741 $741 408 Hardware 1 LS $1,000.00 $1,000 $1,000 $1,000 409 Handrailing - 2x6 101 LF $6.90 $693 0.040 4.0 $276 $969 $969 410 Stair Risers 114 BF $1.04 $119 0.029 3.3 $228 $347 $347 411 Deck Facia 164 BF $1.19 $195 0.021 3.4 $235 $430 $430 412 Posts 6x6 PT 117 BF $1.04 $122 0.031 3.6 $249 $371 $371 Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 12 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs413414Laminated Veneer Lumber415 5 1/4"x16" Red LAM 11 LF $12.50 $138 0.050 0.6 $41 $179 $179 416 14" RED I65 126 LF $3.50 $441 0.036 4.5 $311 $752 $752 417 Web Stiffener 55 LF $3.50 $193 0.036 2.0 $138 $331 $331 418419Prefab Wood Trusses420 12" TJI Rafters @ 24" O.C. 297 LF $3.10 $921 0.036 10.7 $740 $1,661 $1,661 421 Floor Joists 10" TJI at 16" O.C. 300 LF $1.98 $594 0.036 10.8 $747 $1,341 $1,341 42242306200 Finish Carpentry 424 Wood Base 275 LF $3.00 $825 0.030 8.3 $574 $1,399 $1,399 425 Misc Trim, Interior 570 LF $5.00 $2,850 0.040 22.8 $1,576 $4,426 $4,426 426 Ext Trim 336 LF $3.00 $1,008 0.030 10.1 $689 $1,697 $1,697 427 1"x10" Hemlock Plank Flooring, Addition 300 SF $1.50 $450 0.055 16.5 $1,062 $1,512 $1,814 428 FRP 232 SF $2.00 $464 0.025 5.8 $371 $835 $1,002 429 Plywood Hinged Panel W/ Latch & Finished Opening1 EA $50.00 $50 4.000 4.0 $256 $306 $367 430431432433434435436437438439440441442443444445446Subtotal: 06 - WOOD AND PLASTIC: Cost based on 3,541 SF$40,446 1,083.9 $74,755 $115,201 $115,731 447 Average Unit Price for this division is: $32.68 per SF448 Average Labor Rate for this division: $68.97 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 13 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs44945007 - THERMAL & MOISTURE PROTECTION45145207115 Bituminous Dampproofing 453 Bituminous Dampproofing 200 SF $0.40 $80 0.019 3.8 $252 $332 $432 45445507212 Board & Batt Insulation 456Vapor Retarders457 Vapor Shield Air Barrier 2,656 SF $0.63 $1,673 0.009 23.9 $1,528 $3,201 $3,841 458 Vapor Retarder, Certain Tweed Smart Membrane703 SF $0.20 $141 0.006 4.2 $268 $409 $491 459 Certain Tweed Smart Membrane, Roof 4,106 SF $0.20 $821 0.006 24.6 $1,572 $2,393 $2,872 460 Vapor Retarder, Crawl Space 63 SF $0.20 $13 0.016 1.0 $68 $81 $81 461462Building Insulation463 R-21 Batt, Walls 941 SF $0.64 $602 0.010 9.4 $601 $1,203 $1,444 464 R-21 Batt, Floor 144 SF $1.00 $144 0.010 1.4 $95 $239 $239 465 2" Rigid at Foundation, Extruded Polystyrene536 SF $1.00 $536 0.007 3.8 $243 $779 $935 466 Roof 12" Insulation R-40 Batt 398 SF $1.95 $775 0.007 2.8 $179 $954 $1,145 467 Sound Insulation 349 SF $0.40 $140 0.010 3.5 $224 $364 $437 46846907411 Preformed Metal Roof Panels 4,223 SF470 Corrugated Alum, Exposed Fasteners 4,223 SF $5.00 $21,114 0.036 152.0 $10,089 $31,203 $40,564 471 Vapro Shield/Slope Shield 4,223 SF $0.95 $4,012 0.007 29.6 $1,965 $5,977 $7,770 472 1/2" Plywood Sheathing Over Existing 3,591 SF $0.60 $2,155 0.010 35.9 $2,383 $4,538 $5,899 473 Furring 3,591 SF $0.60 $2,155 0.019 68.2 $4,527 $6,682 $8,687 474 Insulation 2" XPS, R10 7,182 BF $0.60 $4,309 0.002 14.4 $956 $5,265 $6,845 475 Flashings 592 LF $5.00 $2,962 0.057 33.8 $2,243 $5,205 $6,767 476477 Ridge Cap Ventilation - Cor-A-Vent V-400E 11"W64 LF $12.00 $768 0.057 3.6 $246 $1,014 $1,014 478479480481482483Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 14 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs48448507461 Wood Siding and Trim486 Exterior Trim 708 LF $5.00 $3,541 0.030 21.2 $1,465 $5,006 $5,006 487 1" x 6" Ship-Lap Wall Paneling - New To Match Existing1,338 SF $3.98 $5,325 0.035 46.8 $3,235 $8,560 $8,560 48848907631 Gutters & Downspouts490 Base Flashing 250 LF $6.00 $1,501 0.040 10.0 $664 $2,165 $2,815 491 Misc Flashings 125 LF $2.00 $250 0.040 5.0 $332 $582 $757 492 Alum Gutter, PVDF Finish 120 LF $5.00 $600 0.057 6.8 $451 $1,051 $1,366 493 Downspouts 9 EA $120.00 $1,080 1.000 9.0 $614 $1,694 $1,694 49449507900 Joint Sealers3,541 SF $0.05 $177 0.003 10.6 $733 $910 $910 496497498499500501502503504505506507508509510511512513514515516517Subtotal: 07 - THERMAL & MOISTURE PROTECTION: Cost based on 3,541 SF$54,874 525.3 $34,933 $89,807 $110,571 518 Average Unit Price for this division is: $31.23 per SF519 Average Labor Rate for this division: $66.50 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 15 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs52052108 - DOORS AND WINDOWS52252308212 Stile & Rail Wood Doors524 Refinish and Repair Existing Multipanel Single Doors4 EA $100.00 $400 4.000 16.0 $1,106 $1,506 $1,506 525 Refinish and Repair Existing Multipanel Double Doors1 PR $200.00 $200 8.000 8.0 $553 $753 $753 526 Refinish and Repair Existing Single Door Frames4 EA $70.00 $280 2.000 8.0 $553 $833 $833 527 Refinish and Repair Existing Double Door Frames1 EA $105.00 $105 3.000 3.0 $207 $312 $312 528 New Multipanel Doors To Match Existing, Single5 EA $475.00 $2,375 4.000 20.0 $1,382 $3,757 $3,757 529 New Wood Door Frames To Match Existing, Single5 EA $70.00 $350 2.000 10.0 $691 $1,041 $1,041 530 New Multipanel Doors To Match Existing, Double1 EA $950.00 $950 8.000 8.0 $553 $1,503 $1,503 531 New Wood Door Frames To Match Existing, Double1 EA $100.00 $100 3.000 3.0 $207 $307 $307 532 New Solid Core Entry Door With Full Glazing 1 PR $1,200.00 $1,200 8.571 8.6 $594 $1,794 $1,794 53353408310 Access Doors & Panels535 Floor Access Door 30x30 Steel 1 EA $350.00 $350 1.000 1.0 $69 $419 $419 536 Insulated Plywood Hatch To Plumbing Area 1 EA $50.00 $50 2.000 2.0 $138 $188 $188 537 Home-Built - Fabric Door 1 EA $10,000.00 $10,000 $10,000 $10,000 53853908550 Wood Windows540 Refurbished Wood Windows, 20% New Glass78 SF $26.00 $2,018 0.229 17.8 $1,230 $3,248 $3,248 541 Matching True-Divided Litho Storm Sash 78 SF $60.00 $4,658 0.200 15.5 $1,071 $5,729 $5,729 542 New Wood/Aluminum Clad Thermal Windows55 SF $50.00 $2,734 0.229 12.5 $864 $3,598 $3,598 543544545546Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 16 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs54754808710 Door Hardware 549 Int Hardware Sets, Oil Rubbed Bronze 5 EA $800.00 $4,000 4.000 20.0 $1,382 $5,382 $5,382 550 Int Hardware Sets, Double Doors Oil Rubbed Bronze1 EA $1,400.00 $1,400 6.000 6.0 $415 $1,815 $1,815 551 Ext Hardware Set, Oil Rubbed Bronze 6 EA $1,900.00 $11,400 6.000 36.0 $2,488 $13,888 $13,888 552 Ext Hardware Set, Double Doors, Oil Rubbed Bronze1 EA $2,600.00 $2,600 8.000 8.0 $553 $3,153 $3,153 55355408800 Glazing 555 Glass Plank Floor 28 SF $200.00 $5,500 0.200 5.5 $380 $5,880 $5,880 556557558559560561562563564565566567568569570571572573574575576577578579Subtotal: 08 - DOORS AND WINDOWS: Cost based on 3,541 SF$50,670 208.9 $14,436 $65,106 $65,106 580 Average Unit Price for this division is: $18.39 per SF581 Average Labor Rate for this division: $69.10 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 17 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs58258309 - FINISHES58458509260 Gypsum Board Assemblies586 GWB 5/8" Walls 1,456 SF $0.50 $728 0.019 27.7 $1,915 $2,643 $3,172 587 GWB 5/8" Ceilings 351 SF $0.50 $175 0.020 7.0 $484 $659 $791 588 Tape & Finish 1,807 SF $0.12 $217 0.021 37.9 $2,620 $2,837 $3,404 58959009300 Tile 591 Ceramic Mosaic Floor Tile 51 SF $8.60 $435 0.107 5.4 $352 $787 $984 592 Ceramic Wall Tile 6" 100 SF $8.60 $863 0.107 10.7 $698 $1,561 $1,951 593 CBB 100 SF $0.70 $70 0.010 1.0 $65 $135 $169 594 CT Base 29 LF $5.90 $168 0.107 3.0 $196 $364 $455 59559609650 Resilient Flooring597 Rubber Tile 12x12 1/8"t 186 SF $6.00 $1,116 0.057 10.6 $682 $1,798 $2,158 598 Rubber Base 138 LF $0.75 $104 0.014 1.9 $122 $226 $271 59960009900 Paints and Coatings601 Paint 1,304 SF $0.15 $196 0.019 24.8 $1,667 $1,863 $2,236 602 Paint Exterior 3,118 SF $0.22 $686 0.021 65.5 $4,404 $5,090 $6,108 603 Paint Exposed Plywood Floor Soffiting 1,979 SF $0.22 $435 0.021 41.6 $2,797 $3,232 $3,878 604 Paint Ceilings 300 SF $0.22 $66 0.021 6.3 $424 $490 $588 605 Concrete Sealers 90 SF $0.20 $18 0.013 1.2 $81 $99 $119 606 Paint Doors & Frames 16 EA $5.00 $80 1.500 24.0 $1,614 $1,694 $2,033 607608609610611612613614615616Subtotal: 09 - FINISHES: Cost based on 3,541 SF$5,357 268.6 $18,121 $23,478 $28,317 617 Average Unit Price for this division is: $8.00 per SF618 Average Labor Rate for this division: $67.46 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 18 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs61962010 - SPECIALTIES62162210523 Fire Extinguishers and Accessories623 FE Bracket Mounted, ABC 20 LB 2 EA $120.00 $240 0.500 1.0 $64 $304 $365 624 Fire Blanker F.R. Wool 62x84 1 EA $70.00 $70 0.500 0.5 $34 $104 $104 62562610800 Toilet, Bath and Laundry Accessories 627 Toilet Paper Dispenser 1 EA $19.95 $20 0.500 0.5 $32 $52 $62 628 Paper Towel/Waste - Recessed 1 EA $234.00 $234 1.500 1.5 $96 $330 $396 629 Soap Dispensers 1 EA $28.10 $28 0.500 0.5 $32 $60 $72 630 Mirror 18" X 24", Framed 1 EA $55.00 $55 0.500 0.5 $32 $87 $104 631 Seat Cover Dispenser 1 EA $28.00 $28 0.250 0.3 $19 $47 $56 632 Grab Bar, Handicap, 36" 2 EA $70.00 $140 1.000 2.0 $128 $268 $322 633 Coat Hook 1 EA $12.00 $12 0.125 0.1 $6 $18 $22 634 Janitor Shelf W/ Mop/Broom Holder, 34" 1 EA $226.00 $226 0.743 0.7 $45 $271 $325 635636637638639640641642643644645646647648649650651652653Subtotal: 10 - SPECIALTIES: Cost based on 3,541 SF$1,053 7.6 $488 $1,541 $1,828 654 Average Unit Price for this division is: $0.52 per SF655 Average Labor Rate for this division: $64.21 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 19 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs65665713 - SPECIAL CONSTRUCTION65865913910 Fire Protection Basic Materials and Methods660 Included In 1392566166213915 Identification for Fire Suppression Piping & Equipment663 Included In 1392566466513925 Fire Suppression Sprinklers666 Dry Pipe Sprinkler Riser 1 EA $4,000.00 $4,000 48.000 48.0 $3,255 $7,255 $9,069 667 Ord. Hazard Dry Pipe Sprinkler System 3,541 SF $0.96 $3,399 0.046 162.9 $11,047 $14,446 $18,058 668669670671672673Subtotal: 13 - SPECIAL CONSTRUCTION: Cost based on 3,541 SF$7,399 210.9 $14,302 $21,701 $27,127 674 Average Unit Price for this division is: $7.66 per SF675 Average Labor Rate for this division: $67.81 per hour67667714 - CONVEYING67867914201 Cradle680 Reconstruct Cradle 1 LS $50,000.00 $50,000 $50,000 $50,000 68168214301 Winch683 Winch 1 EA $12,563.00 $12,563 16.000 16.0 $1,214 $13,777 $17,910 684 Controls 1 EA $2,055.00 $2,055 8.000 8.0 $607 $2,662 $3,461 685686687688689690Subtotal: 14 - CONVEYING: Cost based on 3,541 SF$64,618 24.0 $1,821 $66,439 $71,371 691 Average Unit Price for this division is: $20.16 per SF692 Average Labor Rate for this division: $75.88 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 20 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs69369415 - MECHANICAL69569615010 General Mechanical697 Submittals 40 HRS $5.00 $200 1.000 40.0 $1,540 $1,740 $1,740 698 Mob & Demob 1 LS $1,500.00 $1,500 48.000 48.0 $3,274 $4,774 $4,774 699 Supervision 2 WEEKS 20.000 40.0 $2,200 $125 $2,325 $2,325 700 Materials Control 2 WEEKS 20.000 40.0 $880 $138 $1,018 $1,018 701 Bond and Insurance 1 LS $800.00 $800 $800 $800 702 Tools and Equipment 1 LS$300 $300 $300 703 Seismic & Vibration Control 1 LS $1,600.00 $1,600 $1,600 $1,600 70470515075 Mechanical Identification1 LS $500.00 $500 $500 $625 70670715082 Pipe Insulation 708 Fiberglass Pipe Insulation, 1" Thick VB709 PVC Jackets 10Mil710 Domestic Hot/Cold Water711 1/2" Pipe, Fittings 45 LF $1.80 $81 0.070 3.2 $230 $311 $435 712 3/4" Pipe, Fittings 30 LF $1.80 $54 0.070 2.1 $151 $205 $287 713 1" Pipe, Fittings 40 LF $2.16 $86 0.073 2.9 $208 $294 $412 714 1-1/2" Pipe, Fittings 40 LF $2.23 $89 0.076 3.0 $215 $304 $426 71571615128 Gages & Meters717 Meter, Brass Body Turbine Meter, 1-1/2" 1 EA $510.00 $510 2.000 2.0 $136 $646 $808 718 Pressure Gages 1 EA $85.00 $85 0.250 0.3 $20 $105 $131 719 Thermometers, Stem Type 1 EA $75.00 $75 0.250 0.3 $20 $95 $119 72072115145 Plumbing Piping722Sanitary Waste and Vent Piping 723 Above Grade DWV, ABS724 1-1/2" Pipe 25 LF $2.00 $50 0.200 5.0 $339 $389 $486 725 2" Pipe 10 LF $2.40 $24 0.250 2.5 $170 $194 $243 726 3" Pipe 12 LF $4.50 $54 0.286 3.4 $231 $285 $356 727 4" Pipe 44 LF $6.00 $264 0.314 13.8 $936 $1,200 $1,500 728 Fittings 1 LS $130.00 $130 16.857 16.9 $1,146 $1,276 $1,595 729 Vent Thru Roof, 4" 1 EA $65.00 $65 1.000 1.0 $68 $133 $166 Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 21 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs730731Domestic Water Piping 732 Domestic HW/CW Supply, Type L Copper733 1/2" Pipe 45 LF $4.11 $185 0.114 5.1 $346 $531 $664 734 3/4" Pipe 30 LF $4.92 $148 0.121 3.6 $244 $392 $490 735 1" Pipe 40 LF $9.77 $391 0.136 5.4 $366 $757 $946 736 1-1/2" Pipe 40 LF $14.00 $560 0.186 7.4 $502 $1,062 $1,328 737 Fittings 1 LS $190.00 $190 6.571 6.6 $448 $638 $798 738 Sterilization 1 LS $25.00 $25 2.000 2.0 $136 $161 $201 73974015146 Plumbing Specialties741 Floor Drains742 FD-1: 2", Cast Iron Body, Ni-Bronze Grate 2 EA $220.00 $440 2.000 4.0 $271 $711 $889 743 FS-1: Floor Sink 1 EA $235.00 $235 1.500 1.5 $102 $337 $421 744 Cleanouts 2 EA $116.00 $232 1.000 2.0 $136 $368 $460 745 Hose Bibb 1 EA $195.00 $195 6.000 6.0 $407 $602 $753 746 Double Check Valve Assemblies 4" - Prices In Sprinkler Riser747 Water Hammer Arrestors PDI-WH201 2 EA $150.00 $300 $300 $375 748 Mixing Valve 1 EA $700.00 $700 1.500 1.5 $102 $802 $1,003 749 Misc Valving 10 EA $25.00 $250 0.743 7.4 $502 $752 $940 75075115191 Fuel Oil Piping 752 Fuel Tank, 275 Gal Dbl Wall, Incl Level Gauge, Valves, Fittings, Vent, Stand1 EA $2,000.00 $2,000 24.000 24.0 $1,628 $3,628 $4,535 753 Concrete Pad For Tank 21 SF $7.00 $147 0.086 1.8 $122 $269 $336 754 FOS, FOR Piping, 1/2" Steel Sch 40 120 LF $4.56 $547 0.159 19.1 $1,295 $1,842 $2,303 755 Vent 2" 25 LF $13.00 $325 0.250 6.3 $427 $752 $940 756 Ball Valve 3 EA $20.00 $60 0.500 1.5 $102 $162 $203 757 Swing Check Valve 3 EA $30.00 $90 0.500 1.5 $102 $192 $240 758 Fusible Valve 1/2" 2 EA $26.00 $52 0.500 1.0 $68 $120 $150 759 Fusible Valve 3/4" 1 EA $94.00 $94 0.500 0.5 $34 $128 $160 76076115410 Plumbing Fixtures 762 WC-1: Water Closet, Flush Valve 1 EA $490.00 $490 8.000 8.0 $543 $1,033 $1,291 763 LC-1: Wall Hung Lavatory, IR Faucet 1 EA $600.00 $600 8.000 8.0 $543 $1,143 $1,429 764 SS Service Sink, Corner Style 28x28 1 EA $800.00 $800 6.000 6.0 $407 $1,207 $1,509 Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 22 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs76515430 Plumbing Equipment766 HWT-1: 20 Gal Electric DHW Heater, A.O. Smith DSE-20 Commercial1 EA $3,070.00 $3,070 4.000 4.0 $271 $3,341 $4,176 76776815535 Oil Fired Heating Units769 Waste Oil Heater - 140 MBH, Cleanburn CB-14001 EA $4,000.00 $4,000 16.000 16.0 $1,085 $5,085 $6,356 770 Compressor - OFCI 1 EA $50.00 $50 3.000 3.0 $203 $253 $316 771 Fuel Tank, Stand, Piping, Valves, Fittings 1 EA $2,800.00 $2,800 40.000 40.0 $2,713 $5,513 $6,891 772 OHU-1: Toyotomi L-73AT 40 MBH Oil Fired Heater W/ Blower, Direct Vented1 EA $2,500.00 $2,500 8.000 8.0 $543 $3,043 $3,804 773 OHU-2: Toyotomi L-73AT 40 MBH Oil Fired Heater W/ Blower, Direct Vented1 EA $2,500.00 $2,500 8.000 8.0 $543 $3,043 $3,804 77477515550 Breechings, Chimneys, and Stacks 776 Pressure Stack, 8'' 33 LF $52.00 $1,716 0.308 10.2 $692 $2,408 $3,010 777 Fittings, 8'' 2 EA $270.00 $540 0.615 1.2 $81 $621 $776 778 Roof Support Assy, Penetration, Curb 1 EA $324.00 $324 0.769 0.8 $54 $378 $473 779 Stack Cap, Supports 1 EA $216.00 $216 0.410 0.4 $27 $243 $304 78078115810 Ducts 782 Ductwork For Toilet Exhaust, Dust Collection, MUA, Incl Outlets, Dampers, Specialties, Etc - Allowance1 LS $1,500.00 $1,500 6.000 6.0 $429 $1,929 $2,411 78378415835 Power Ventilators785 TEF-1: Exhaust Fans 80 CFM, Panasonic FV-11VQ1 EA $225.00 $225 4.000 4.0 $286 $511 $639 786 EF-1: Marine Wasy O5 1500 CFM 1/2HP Inline Centrifugal Fan1 EA $1,200.00 $1,200 6.000 6.0 $429 $1,629 $2,036 78778815850 Air Outlets and Inlets789 EG 30x30 1 EA $50.00 $50 1.000 1.0 $71 $121 $151 790791Subtotal: 15 - MECHANICAL: Cost based on 3,541 SF$35,914 463.2 $28,024 $563 $64,501 $77,657 792 Average Unit Price for this division is: $21.93 per SF793 Average Labor Rate for this division: $60.50 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 23 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs79479516 - ELECTRICAL79679716050 Basic Electrical Materials and Methods798 Field Engineering: Submittals, Shop & Record799 Dwgs, Operating Instructions, O&M Manuals 40 HRS $5.00 $200 1.000 40.0 $1,540 $1,740 $1,740 800 Permits, Tests, Inspections 1 LS $100.00 $100 40.000 40.0 $2,728 $2,828 $2,828 801 Supervision 3 WEEKS 20.000 60.0 $3,300 $188 $3,488 $3,488 802 Materials Control 3 WEEKS 20.000 60.0 $1,320 $206 $1,526 $1,526 803 Bond and Insurance 1 LS $1,300.00 $1,300 $1,300 $1,300 804 Small Tools 1 LS $1,000 $1,000 $1,000 805 Equipment 1 LS $1,500 $1,500 $1,500 806 Seismic Engineering and Supports 3,541 SF $0.30 $1,062 0.002 7.1 $504 $1,566 $1,958 807 Electrical Identification 3,541 SF $0.05 $177 $177 $221 80880916060 Grounding and Bonding 1 LS $500.00 $500 24.000 24.0 $1,637 $2,137 $2,137 81081116120 Conductors & Cables812 Included With System81381416130 Raceways & Boxes815 Included With System816817818819820821822823824825826827828829830Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 24 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs83183216140 Wiring Devices 833Receptacles: Complete Assemblies 47 EA834 Duplex 20A 125V 25 EA $4.25 $106 0.200 5.0 $355 $461 $576 835 Dbl Duplex 20A 125V 2 EA $8.50 $17 0.400 0.8 $57 $74 $93 836 GFCI Receptacles 2 EA $16.50 $33 0.250 0.5 $35 $68 $85 837 WP GFCI Receptacles 5 EA $25.00 $125 0.300 1.5 $102 $227 $227 838 Jbox 10 EA $5.00 $50 0.200 2.0 $136 $186 $186 839 Special Purpose Outlet 3 EA $30.00 $90 0.300 0.9 $64 $154 $193 840 Add For:841 3/4in. EMT 1,175 LF $0.55 $646 0.035 41.1 $2,915 $3,561 $4,451 842 3/4in. EMT CONN 94 EA $1.84 $173 0.030 2.8 $199 $372 $465 843 3/4in. EMT CPLG 94 EA $1.81 $170 $170 $213 844 3/4in. EMT STRAP 1-H 141 EA $0.16 $23 0.025 3.5 $248 $271 $339 845 #10 THHN 1,904 LF $0.46 $876 0.006 11.4 $808 $1,684 $2,105 846 #12 THHN 1,904 LF $0.30 $571 0.005 9.5 $674 $1,245 $1,556 847 UTILITY BOX 2-1/2 D 1/2 KO 47 EA $2.90 $136 0.200 9.4 $667 $803 $1,004 848 1G SS RECEPTACLE PLATE 47 EA $3.45 $162 0.025 1.2 $85 $247 $309 849 1in. x10 S-TAP SCREW 235 EA $0.03 $7 0.020 4.7 $333 $340 $425 850 Wiremold, 4000 W/ Receptacles @ 24" O.C. 38 LF $39.00 $1,482 0.300 11.4 $808 $2,290 $2,863 851 Add For Receptacles 21 EA $4.25 $89 0.200 4.2 $286 $375 $375 85285316410 Enclosed Switches and Circuit Breakers854 Fractional To 1/4 HP 1 EA $65.00 $65 1.000 1.0 $71 $136 $170 855 Wiring: Nom. 3/4" EMT 3#10, 1N 50 LF $2.77 $139 0.094 4.7 $333 $472 $590 856 EF-1 - Disconnect By Div 15 1 EA $15.00 $15 4.000 4.0 $284 $299 $374 857 3/4" EMT, 3#10, 1#10 50 LF $2.77 $139 0.094 4.7 $333 $472 $590 858 Starter/Disconnect, Winch 15 HP 1 EA $1,075.00 $1,075 8.000 8.0 $567 $1,642 $2,053 859 3/4" EMT, 3#10, 1#10 50 LF $2.77 $139 0.094 4.7 $333 $472 $590 86086116442 Panelboards 862 Panel A: 208/120V 3Ph 4W 400A MCB W/ Sh1 EA $2,800.00 $2,800 14.000 14.0 $955 $3,755 $3,755 863 Panel B5/13/2010 208/120V, 3 Phase, 4 Wire, 225A, MLO, 42 Circuit, W/ Breakers1 EA $1,650.00 $1,650 10.000 10.0 $709 $2,359 $2,949 864 CT Cabinet 1 EA $1,500.00 $1,500 4.000 4.0 $273 $1,773 $1,773 865866Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 25 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs867868Feeders & Subfeeds869 400 Amp: 3-1/2" RGS, 4#500 KCMIL, 1#3 60 LF $82.50 $4,950 0.581 34.9 $2,475 $7,425 $9,281 870 Trenching 60 LF $2.00 $120 0.200 12.0 $818 $420 $1,358 $1,358 871 225 Amp: 2-1/2" RGS, 4#4/0, 1#4 55 LF $40.17 $2,209 0.390 21.5 $1,525 $3,734 $4,668 87287316511 Interior Lighting 874 A: 20" Dia Pendant Mt CF 10 EA $330.00 $3,300 1.500 15.0 $1,064 $4,364 $5,455 875 AE: 20" Dia Pendant Mt CF W/ Emerg. Pwr 1 EA $596.00 $596 1.500 1.5 $106 $702 $878 876 AH: 20" Dia Pendant Mt HID 7 EA $526.00 $3,682 1.500 10.5 $745 $4,427 $5,534 877 AHE: 20" Dia Pendant Mt HID W/ Emerg. Pwr1 EA $526.00 $526 1.500 1.5 $106 $632 $790 878 B: 4' Sfc Mt Linear Fluor, Industrial 9 EA $221.00 $1,989 1.500 13.5 $957 $2,946 $3,683 879 C: Halo 2 Ckt Power Track 40 LF $16.75 $670 0.250 10.0 $709 $1,379 $1,724 880 C1: Track Mtd CF 4 EA $252.00 $1,008 0.500 2.0 $142 $1,150 $1,438 881 C2: Track Mtd LED Spot 16 EA $255.00 $4,080 0.500 8.0 $567 $4,647 $5,809 882 F: 4' Wall Mtd Direct/Indirect Linear Fluor, Industrial1 EA $185.20 $185 1.500 1.5 $106 $291 $364 883 G: 4' Sfc Mt Linear Fluorescent Micro Strip 10 EA $75.40 $754 1.500 15.0 $1,064 $1,818 $2,273 884 GE: 4' Sfc Mt Linear Fluorescent Micro Strip 1 EA $75.40 $75 1.500 1.5 $106 $181 $226 885 H: Wall Mtd CF Die Cast Alum Housing 2 EA $200.00 $400 1.500 3.0 $213 $613 $766 886 K: Ceiling Mtd CFL 42W 4 EA $120.00 $480 1.000 4.0 $284 $764 $955 887 L1: Pendant Mtd Incandescent Bare Lamp Fi 5 EA $99.00 $495 1.500 7.5 $532 $1,027 $1,284 888 L2: Pendant Mtd Incandescent Bare Lamp Fi 4 EA $99.00 $396 1.500 6.0 $426 $822 $1,028 889 Exit Lights 7 EA $75.00 $525 1.000 7.0 $477 $1,002 $1,002 890 Remote Emergency Power Supply, 1000W 1 EA $7,800.00 $7,800 2.000 2.0 $142 $7,942 $9,928 891 Occupancy Sensors 1 EA $75.00 $75 1.000 1.0 $71 $146 $183 892 Switches 16 EA $17.81 $285 0.529 8.5 $603 $888 $1,110 893 Jboxes 3 EA $8.00 $24 0.200 0.6 $43 $67 $84 894 Wiring: 3/4" Cond, 3-#12, Gnd 1,416 LF $1.52 $2,152 0.091 128.9 $9,141 $11,293 $14,116 895 Wiring: 3/4" Cond, 3#10, 4#12, G 60 LF $1.52 $91 0.091 5.5 $390 $481 $601 896 Wiring: 3/4" Cond, 3#10, 5#12, G 20 LF $1.52 $30 0.091 1.8 $128 $158 $198 897 Wiring: 3/4" Cond, 3#10, 8#12, G 34 LF $1.52 $52 0.091 3.1 $220 $272 $340 898 Wiring: 1" Cond, 6#10,5#12, G 80 LF $1.52 $122 0.091 7.3 $518 $640 $800 899900901Japonski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 26 of 27 Japonski Island Boat HouseConstruction Cost EstimatePhase 1 Restoration and Adaptive Reuse95% Level SubmittalPrepared for NorthWind Architects, LLC by EstimationsMay 14, 2010LineLabor Equip Total Total CostNo. Description Qty UNITS Unit Total Units Totals Cost Cost Cost w/ OH & PLabor Hours Material Costs902903 D: Wall Mtd CF Clear Jar 1 EA $300.00 $300 2.000 2.0 $142 $442 $553 904 DE: Wall Mtd CF Clear Jar W/ Emerg Power 9 EA $250.00 $2,250 1.500 13.5 $957 $3,207 $4,009 905 Wiring: 3/4" Cond, 3-#12, Gnd 200 LF $1.52 $304 0.091 18.2 $1,291 $1,595 $1,994 906 Photocell 1 EA $70.00 $70 1.000 1.0 $71 $141 $176 90790816740 Communication and Data Processing Equipment909 Data To Building By Utility910 TBB 1 EA $64.00 $64 2.000 2.0 $142 $206 $268 911 Punch Blocks 2 EA $18.00 $36 1.000 2.0 $136 $172 $172 912 Outlets, Incl Cat 5e Wiring, Conduit 2 EA913 Outlet 2 EA $16.00 $32 1.000 2.0 $136 $168 $168 914 1" Conduit 70 LF $1.05 $74 0.045 3.2 $218 $292 $292 915 Cat 5e Cable 70 LF $0.15 $11 0.010 0.7 $48 $59 $59 916 Design, Test System 1 LS $100.00 $100 $100 $130 917918919920921922923924925926927928929930931932933934935936Subtotal: 16 - ELECTRICAL: Cost based on 3,541 SF$55,929 775.3 $49,478 $3,314 $108,721 $129,704 937 Average Unit Price for this division is: $36.63 per SF938 Average Labor Rate for this division: $63.82 per hourJaponski Island Boat House Phase 1 95% Estimate.xls / 5/14/10 / 9:54 AMEstimate Page 27 of 27