Loading...
HomeMy WebLinkAboutFile Documents.155 Lone Pine Rd.0318.2017 (35).ARBKDate:Summary Amount Price/Sq. Ft. Project:Subtotal $370,837.50 $193.45 Architect:Profit/Ovrhd $38,010.84 $19.83 Square Footage:1,917 TOTAL $408,848.34 $213.28 Construction Period:3 Months Quantity Unit Unit Price Total Notes 1 1004.000 12 Weeks 3,400.00 40,800.00 9.98%21.28 1010.000 1 Each 350.00 350.00 0.09%0.18 1020.000 Each 0.00 0.00%0.00 1030.000 1 Each 5,500.00 5,500.00 1.35%2.87 1040.000 4 Weeks 1,400.00 5,600.00 1.37%2.92 1060.000 3 Each 125.00 375.00 0.09%0.20 1070.000 3 Each 250.00 750.00 0.18%0.39 1080.000 1 Each 1,500.00 1,500.00 0.37%0.78 1110.000 3 Each 900.00 2,700.00 0.66%1.41 1130.000 1 Each 500.00 500.00 0.12%0.26 1145.000 1 Each 2,500.00 2,500.00 0.61%1.30 1150.000 1 Each 1,150.00 1,150.00 0.28%0.60 1160.000 1 Each 1,500.00 1,500.00 0.37%0.78 1180.000 1 Each 3,000.00 3,000.00 0.73%1.56 1190.000 1 Each 3,500.00 3,500.00 0.86%1.83 1230.000 1 Each 7,075.20 7,075.20 1.73%3.69 1300.000 Each 0.00 0.00%0.00 1510.000 1 Each 2,500.00 2,500.00 0.61%1.30 1530.000 1 Each 350.00 350.00 0.09%0.18 1675.000 1 Each 750.00 750.00 0.18%0.39 $80,400.20 19.67%$41.94 2 2200.000 1 SC 9,200.00 9,200.00 2.25%4.80 $9,200.00 2.25%$4.80 3 3400.000 1 SC 2,500.00 2,500.00 0.61%1.30 $2,500.00 0.61%$1.30 4 4300.000 1 SC 2,500.00 2,500.00 0.61%1.30 $2,500.00 0.61%$1.30 6 6100.000 1 SC 12,900.00 12,900.00 3.16%6.73 6110.000 1 V/D 8,000.00 8,000.00 1.96%4.17 6150.000 1 SC 3,500.00 3,500.00 0.86%1.83 6160.000 1 V/D 2,500.00 2,500.00 0.61%1.30 6200.000 1 SC 9,500.00 9,500.00 2.32%4.96 6210.000 1 V/D 5,300.00 5,300.00 1.30%2.76 6410.000 1 SC 25,000.00 25,000.00 6.11%13.04 6420.000 1 V/D 500.00 500.00 0.12%0.26 $67,200.00 16.44%$35.05 7 7200.000 1 SC 3,000.00 3,000.00 0.73%1.56 7300.000 1 SC 11,400.00 11,400.00 2.79%5.95 7350.000 1 SC 2,350.00 2,350.00 0.57%1.23 7400.000 1 SC 1,850.00 1,850.00 0.45%0.97 $18,600.00 4.55%$9.70 8 8200.000 2 V/D 650.00 1,300.00 0.32%0.68 Adding 2 interior doors 8500.000 1 V/D 6,547.30 6,547.30 1.60%3.42 Sierra Pacific Bid / $1200 for Clerestory 8700.000 18 V/D 150.00 2,700.00 0.66%1.41 All new door hardware 8800.000 1 SC 15,600.00 15,600.00 3.82%8.14 8810.000 1 SC 1,500.00 1,500.00 0.37%0.78 8820.000 1 SC 750.00 750.00 0.18%0.39 $28,397.30 6.95%$14.81 9 9250.000 1 SC 20,000.00 20,000.00 4.89%10.43 Drywall patch and float to level 4 9300.000 1 SC 11,390.00 11,390.00 2.79%5.94 Includes tile surround at living fireplace 9350.000 1 V/D 6,650.00 6,650.00 1.63%3.47 Material allowance of $10 per square foot 9650.000 1 SC 23,000.00 23,000.00 5.63%12.00 9680.000 1 SC 6,500.00 6,500.00 1.59%3.39 9800.000 1 SC 12,500.00 12,500.00 3.06%6.52 9900.000 1 SC 12,500.00 12,500.00 3.06%6.52 $92,540.00 22.63%$48.27 12k for glass stair railing / $3600 for 2 glass showers Need to replace base/case for level 4 drywall Storage area patch to match existing stone Pour in master deck for extending bedroom Division Total: Cabinet Hardware Window Cleaning Gutters & Heat Tape Flashings Concrete Concrete Flatwork Wood Flooring Carpet Countertops Division Total: Drywall & Plaster Tile - Labor Tile - Material Painting Glass Division Total: Finishes Mirrors Cabinets Wood & Plastics Rough Framing - Labor Rough Framing - Material Siding & Exterior Trim - Labor Windows Hardware - Doors Wood Doors Roofing Division Total: Doors & Windows Division Total: Thermal/Moisture Protection Insulation Division Total: Division Total: Masonry Stonework - Patio Siding & Exterior Trim - Matrl Finish Carpentry - Labor Finish Carpentry - Material Liability Insurance Division Total: Site Work Temporary Heat/Power Permits - By Owner Project Identification & Signs Energy Efficiency Test/Consultation Demolition Temporary Fencing/Barriers Safety Final Clean Protection Winter Conditions/Snow Removal Common Labor Temporary Office Temporary Phone/Internet Temporary Sanitary Material & Equipment Miscellaneous Material Estimate of Materials & Cost of Construction General Requirements Project Superintendent Blueprints & Plans Trash Removal Item / Cost Code Price / Square Foot % of Total Proposal 10.04.2017 Landis Residence - Remodel Zone 4 Architects Description Contingency Page 1 of 2 12/13/2017 Quantity Unit Unit Price Total Notes General Requirements Item / Cost Code Price / Square Foot % of Total ProposalDescription 10 10300.000 1 SC 12,500.00 12,500.00 3.06%6.52 Montigo R520 $12,500.00 3.06%$6.52 11 11450.000 1 SC 10,000.00 10,000.00 2.45%5.22 $10,000.00 2.45%$5.22 12 12100.000 1 V/D 500.00 500.00 0.12%0.26 $500.00 0.12%$0.26 15 15100.000 1 SC 6,500.00 6,500.00 1.59%3.39 15400.000 1 SC 3,500.00 3,500.00 0.86%1.83 15700.000 1 SC 8,650.00 8,650.00 2.12%4.51 Move mini-split units to roof, dryer vent 15800.000 1 SC 2,850.00 2,850.00 0.70%1.49 Factored $4500 for mini-split condensors $21,500.00 5.26%$11.22 16 16100.000 1 SC 22,000.00 22,000.00 5.38%11.48 8k factored for runtal electric baseboard 16250.000 1 SC 3,000.00 3,000.00 0.73%1.56 $5,500 factored for electric heat mat $25,000.00 6.11%$13.04 $8,500 for misc wiring and lighting $370,837.50 $193.45 17 30000.000 18,541.88 5.00%9.67 31000.000 19,468.97 5.00%10.16 $38,010.84 10.00%$19.83 $408,848.34 100.00%$213.28 Radon Mitigation Division Total: Overhead Profit Division Total: Grand Total: Division Total: Subtotal Contractor Fees Electrical Wiring Electrical Fixtures Plumbing Fixtures HVAC Division Total: Division Total: Appliances Electrical Mechanical Plumbing Furnishings Division Total: Bath Accessories Fireplaces & Stoves Equipment Specialties Page 2 of 2 12/13/2017