Loading...
HomeMy WebLinkAbout04 Kenny Lake Cost EstimateBuilding M BTU/HRSchool 1,800,000 TOTAL 1,800,000 HEAT BUILDING Crew Type Crew Rate Crew Hours Labor Materials Freight Fuel & Equipment Total Direct CostComponent TotalsFoundation General $251 50 $12,550 10,000$ 1,500$ $2,000 $26,050Building Shell General $251 120 $30,120 15,000$ 2,000$ $2,000 $49,120Heating Plant General $251 60 $15,060 104,700$ 10,000$ $1,000 $130,760Piping & Appurtenances General $141 90 $12,690 6,000$ 2,500$ $1,000 $22,190Heat Exchanger in school General $141.00 40 $5,640 20,000$ 1,400$ $27,040Pumps Plumbing $141 30 $4,230 4,000$ 400$ $40 $8,670Electrical & Controls Electrical $138 120 $16,560 25,000$ 250$ $41,810Fuel Storage General $251 60 $15,060 27,000$ 4,000$ $5,000 $51,060$356,700Underground Piping Crew Type Crew Rate Crew Hours Labor Materials Freight Fuel & Equipment Total Direct Cost4" Pex 300 Feet General $182 40 $7,280 12,590$ 1,259$ $3,500 $24,629$24,629Junction Boxes Crew Type Crew Rate Crew Hours Labor Materials Freight Fuel & Equipment Total Direct CostHeat BuildingPb & Carp $141 10 $1,410 500$ 25$ $50 $1,985SchoolPb & Carp $141 10 $1,410 1,000$ 50$ $50 $2,510$4,496Building Interface Crew Type Crew Rate Crew Hours Labor Materials Freight Fuel & Equipment Total Direct CostSchoolPlumbing $141 90 $12,690 20,000$ 1,000$ $150 $33,840$33,840$16,000$16,000$435,665$435,665$43,566$34,853Subtotals720 134,701 245,790 24,384 14,790 $514,085$51,400$565,485TotalComplete Work (As‐Built Drawings, O&M Manuals, Startup, Operator Training, Warranty Work, Etc.)COPPER RIVER SCHOOL DISTRICTProposed Wood Pellet Heating System Cost EstimateBuilding Heating LoadsSubtotalConstruction Management, 10%Engineering, 8%Contingency (10%)100817 Kenny Lake Cost Estimate.xlsx Page 1 of 1Date Printed: 9/15/2010