Construction Cost Estimate Worksheet

Iflilm‘vuu'
125 Fountain Avenue, L.P. Liberty Apartments
Trade/ltem Unit
Division 1: General Requirements
1 Mobilization
2 Temporary facilities
3 Sidewalk Bridge/Safety
4 Dumpsters
5 Engineering and Testing
6 Plans and Specs
7 General Labor
8
9
10

Division 2: Sitework
1 Surveying
2 Clear and grub/drainage
3 Excavation/obstructions
4 Shoring/ shoring engineer
5 Backfilling/Misc Machine days
6 Plantings
7 Paving/Pavers/fencing/curbs
8 Sidewalk with removal
9 Site furnishinqs/plav equipment/safetv surface
10

Division 3: Concrete
1 Perimeter walls
2 Interior Walls
3 Perimeter and interior footinqs/stairs/misc. footings
4 Misc. Concrete/rat slab
5 Precast Concrete Plank
6 Precast stairs
7 Edge stops
8 Rebar
9 Pump days
10

Division 4: Masonry
1 Interior CMU Block
2 Exterior Block and Brick
3 Precast lintels, sills and bands
4 Grouting
5 Parapets
6 Flashinq/Scaffold Installation
7 Washdown
8
9
10
 m-vlllr
Apartments
Quantity Unit Cost Total

$20,000.00 $20,000.00
$30,000.00 $30,000.00
$90,000.00 $90,000.00
$1,100.00 $93,500.00
$75,000.00 $75,000.00
$15,000.00 $15,000.00
$80,500.00 $80,500.00
$0.00
$0.00
$0.00
$404,000.00 Division 1 Total

$15,000.00 $15,000.00
$15,000.00 $30,000.00
$50.00 $198,200.00
$40.00 $31,000.00
$1,500.00 $37,500.00
$383.00 $34,470.00
$110,678.00 $110,678.00
88,652 $88,652.00
$54,500.00 $54,500.00
$0.00
$600,000.00 Division 2 Total

145 $550.00 $79,750.00

85 $550.00 $46,750.00
414 $450.00 $186,300.00
56 $400.00 $22,400.00
49118 $15.00 $736,770.00
7 $5,000.00 $35,000.00
5112 $4.50 $23,004.00
36953 $1.50 $55,429.50
10 $1,575.00 $15,750.00
$0.00
$1,201,153.50 Division 3 Total

9482 $14.00 $132,748.00

17420 $31.00 $540,020.00
2488 $35.00 $87,080.00
7073 $3.00 $21,219.00
575 $130.00 $74,750.00
1 $24,500.20 $24,500.20
21613 $1.50 $32,419.50
$0.00
$0.00
$0.00
$912,736.70 Division 4 Total
Page 1 0f 5
Division 5: Metals
1 Pitcovers
2 Elevator Ladder
3 Interior stair rails
4 Erect
5 Structural steel
6 Shop Drawings
7 Window guards
8 Carrying angles
9 Entrance Canopy support
10

1 Stools and LF 850

2 Wood base LF 10751
3 Shelving closet 1
4 Chair rail/crown molding LF 5700
5 Homework counters EA 22
6
7
8
9
10

Division 7: Thermal and Moisture Protection

1 Foundation Waterproof 4597
2 Caulking windows & misc 131
3 Caulk sleeves 100
4 Roofing & Insulation 126
5 Additional Cavity Insulation 12600
6 Gravel stop flashing 141
7 Roof Specialties 1
8 Parapet flashing 575
9 Coping 575
10

Division 8: Doors and Windows

1 Storefront 1260
2 Misc qlazinq 1
3 Windows 246
4 HM Doors and Bucks 60
5 Hardware 60
6 Hardware Interiors 404
7 Hardware Install 1
8 Interior Doors 322
9 Access doors 10
10

Division 9: Finishes
1 Carpentry, Sheetrock, Insulation 43
2 VCT/Vinvl base 35684
3 Interior Painting apartments 43
stairs,
4 Interior Painting public rooms - 4
mechanical
5 Exterior Painting 1
6 Ceramic Tile (floors/walls/backsplashes) 6257
7 Cementitious Underlayment 43000
8 Touch-up paint 43
9 ACT Hung ceiling 1
10 Protection and layout 1
$1,500.00 $1,500.00
$85.00 $85.00
$15,000.00 $15,000.00
$35,000.00 $35,000.00
$2.00 $40,000.00
$8,000.00 $8,000.00
$500.00 $20,000.00
$5.00 $12,665.00
$7,500.00 $7,500.00
$0.00
$139,750.00 Division 5 Total

$5.00 $4,250.00 aprons

$1.00 $10,751.00
$32,350.00 $32,350.00
$3.00 $17,100.00
$900.00 $19,800.00
$0.00
$0.00
$0.00
$0.00
$0.00
$84,251.00 Division 6 Total

$2.00 $9,194.00
$75.00 $9,825.00
$30.00 $3,000.00 ac
$1,500.00 $189,000.00
$3.50 $44,100.00
$15.00 $2,115.00
$3,000.00 $3,000.00
$12.00 $6,900.00
$22.00 $12,650.00 cover
$0.00
$279,784.00 Division 7 Total

$100.00 $126,000.00
$5,000.00 $5,000.00
$400.00 $98,400.00
$400.00 $24,000.00
$350.00 $21,000.00
$65.00 $26,260.00
$12,000.00 $12,000.00
$145.00 $46,690.00
$500.00 $5,000.00
$0.00
$364,350.00 Division 8 Total

$18,000.00 $774,000.00
$1.70 $60,662.80
$2,500.00 $107,500.00 -
$4,500.00 $18,000.00 areas,
$7,500.00 $7,500.00
$14.00 $87,598.00
$1.70 $73,100.00
$85.00 $3,655.00
$5,000.00 $5,000.00
$40,000.00 $40,000.00
$1,177,015.80 Division 9 Total
Page 2 0f 5