HomeMy WebLinkAboutFile Documents.200 E Durant Ave.0029.2017 (3).ARBUdoug@dtconstruction.net
Price By Unit Type Unit Qty Unit Cost Item Total Percent
1.001 Mobilization/Demobilization DTC Job 2 1,000 2,000
1.100 Site Supervision DTC month 6 8,000 48,000
1.150 Project Management DTC month 6 4,000 24,000
1.180 Job Truck DTC month 6 200 1,200
1.310 Site Maintenance DTC month 4 4,000 16,000
1.410 Tools & Machinery historic month 6 200 1,200
1.420 Construction Aids historic allowance 1 5,500 5,500
1.500 Temporary Utilities (By Owner)historic month 0 350 0
1.550 Construction Facilities Colorado Site month 6 350 2,100
1.600 Winter Conditions DTC allowance 3 1,000 3,000
1.700 Construction Waste Removal Colorado Site dumpsters 15 800 12,000
1.750 Construction Clean historic square foot 4,000 2.25 9,000
1.800 Testing/Samples/Mock-ups historic allowance 1 1,500 1,500
1.900 Misc. Job Site Overhead historic month 6 250 1,500
127,000 11.5%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
2.220 Demolition DTC allowance 1 15,000 15,000
2.225 Protection DTC allowance 1 2,500 2,500
2.500 Concrete demolition/slab prep DTC allowance 1 3,500 3,500
21,000 1.9%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
3.051 Concrete Labor DTC allowance 1 500 500
3.300 Concrete Slabs (terrace) Heath allowance 70 12 840
1,340 0.1%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
4.100 Masonry repair (ext brick)DTC allowance 0 3,500 0
0 0.0%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
5.100 Structural Steel Sopris Steel allowance 1 31,000 31,000
5.500 Architectural Steel Sopris Steel allowance 1 32,735 32,735
Division 02 Site Work
Division 03 Concrete
Division 04 Masonry
Division 05 Metals
Tel: 970-920-1719
Division 01 General Requirements
Nazarian Residence
Doug Throm Construction, Inc.
617 West Main Street
Aspen, Colorado 81611
November 25, 2016
200 E Durant Unit A
Preliminary Construction Budget
City of Aspen
Received
03/07/17
Building Department
63,735 5.8%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
6.060 Framing Materials Pro-Build allowance 1 7,500 7,500
6.061 Framing Labor GP Const allowance 1 27,500 27,500
6.200 Exterior Trim labor GP Const allowance 1 2,500 2,500
6.250 Exterior Trim material Pro-Build allowance 1 1,500 1,500
6.450 Interior Trim Labor Fine Trim allowance 1 25,000 25,000
6.451 Interior Trim Material Sun Mtn allowance 1 12,000 12,000
76,000 6.9%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
7.250 Insulation Aspen Insulat allowance 1 21,510 21,510
7.500 Deck Waterproofing (repair)Western Slop allowance 70 15 1,050
7.750 Gutters, heat tape, snow retention Ajax allowance 1 0 0
22,560 2.0%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
8.100 Interior Doors Sun Mtn allowance 20 1,000 20,000
8.110 Door Hardware DDH allowance 20 150 3,000
8.500 Windows & Exterior Doors Sierra Pacific allowance 0 5,400 0
8.510 Windows & Doors Labor G.P Const allowance 0 2,000 0
8.830 Mirrors R. F. Glass allowance 1 2,500 2,500
25,500 2.3%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
9.200 Drywall Hang, Tape & Texture Kevin Hunter allowance 1 28,000 28,000
9.300 Tile Material Decorative Mat allowance 1,400 20 28,000
9.310 Tile labor & prep Blue Sky allowance 1,400 20 28,000
9.500 Wood Flooring AVH allowance 2,000 20 40,000
9.680 Carpet by others allowance 0 0 0
9.910 Interior Paint R.F. Paintworks allowance 1 30,940 30,940
9.915 Exterior paint R.F. Paintworks allowance 1 2,500 2,500
157,440 14.3%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
10.400 Stair railing R. F. Glass allowance 1 22,500 22,500
10.500 Gas fireplaces Ute City allowance 1 28,085 28,085
10.820 Bath Accessories AGI allowance 1 2,000 2,000
10.821 Shower Doors & tub enclosure R. F. Glass allowance 1 11,500 11,500
64,085 5.8%
Division 06 Wood
Division 07 Thermal & Moisture Protection
Division 08 Doors & Windows
Division 09 Finishes
Division 10 Specialties
City of Aspen
Received
03/07/17
Building Department
Price By Unit Type Unit Qty Unit Cost Item Total Percent
11.450 Appliances Mtn High allowance 1 30,000 30,000
11.451 Appliance Installation Mtn High allowance 1 1,600 1,600
31,600 2.9%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
12.300 Cabinets w install Barlow's allowance 1 106,000 106,000
12.321 Cabinet hardware DDH allowance 1 2,500 2,500
12.323 Counter tops Argento allowance 260 125 32,500
141,000 12.8%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
13.300 Radon mitigation Radon Enginee allowance 1 2,500 2,500
13.400 Fire Protection Flame Out allowance 1 5,000 5,000
13.750 PV Solar Sunsense allowance 1 0 0
7,500 0.7%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
15.400 Plumbing/gas piping Superior allowance 1 26,000 26,000
15.410 Plumbing Fixtures Superior allowance 1 22,000 22,000
15.500 Gas hot water Superior allowance 1 10,000 10,000
15.800 HVAC Western allowance 1 25,000 25,000
15.830 Bath Fans/dryer vent/hood Western allowance 1 5,000 5,000
88,000 8.0%
Price By Unit Type Unit Qty Unit Cost Item Total Percent
16.050 Electrical Reeves allowance 1 59,490 59,490
16.051 Lighting Control Reeves allowance 1 5,200 5,200
16.150 Light fixtures Reeves allowance 1 18,590 18,590
16.400 Low Voltage/security Pre-wire & trim Audio Edge allowance 1 10,170 10,170
16.450 A/V Equipment Audio Edge allowance 1 30,400 30,400
123,850 11.2%
5%47,531 4.3%
Liability Insurance @ 1.5%14,972 1.4%
89,833 8.1%
Total New Residence $1,102,945 100.0%
Division 15 Mechanical
Division 13 Specialties
Contractor's Contingency
General Contractor Fee @ 9%
Division 16 Electrical
Division 12 Furnishings
Division 11 Equipment
City of Aspen
Received
03/07/17
Building Department