The URL can be used to link to this page

Home My WebLink AboutFile Documents.550 S Alps Rd.0018.2017 (11).ARBK 550 Aspen Alps South Road Heirloom Residence Aspen, Colorado 81611 0018.2017.ARBK Exterior Remodel WILLIAM H.BAKER CONSTRUCTION Division Project Summary Division totals %Cost 01 General Conditions $ 38,590 18.9% 02 Sitework $ 2,500 1.2% 03 Concrete $ - 0.0% 04 Masonry $ 33,714 16.5% 05 IV1`talc $ - 0.0% 06 Woods and Plastics $ 79,160 38.8% 07 ThermalIVbisture Protection $ 42,700 21.0% 08 Doors and Windows $ - 0.0% 09 Interior Finishes $ - 0.0% 10 Specialties $ - 0.0% 11 Equipment $ - 0.0% 12 Furnishings $ - 0.0% 13 Special Construction $ - 0.0% 14 Conveying $ - 0.0% 15 Plumbing/HVAC $ 4,600 2.3% 16 Electrical $ 2,500 1.2% Project Cost Subtotal I $ - $ 203,764 100.0% Project Contingency 5.0% $ 10,188.20 Subtotal $ 213,952 Overhead&Profit 10.00% $ 21,395 Subtotal $ 235,347 Project Total $ 235,347 City of Aspen Received n °aepartment Page 1 of 8 Buildi Heirloom Residence \i\)0 Exterior Remodel WILLIAM H.BAKER CONSTRUCTION 01 Cost Codes Description of Work Quantity unit Cost Current Budget (Notes, Assumptions for Allowances I CO GENERAL CONDITIONS $ 38,590_ 1 1001 Mobilization 1 LS $350.00 $ 350.00 2 1002 Demobilization 1 LS $350.00 $ 350.00 3 1020 Mockups/Allowance 1 LS $0.00 $ - 4 1035 Temporary Protection 1 LS $1,500.00 $ 1,500.00 Protection of the window and door package 5 1036 Site Fire Protection 1 LS $0.00 $ - 6 1040 Professional Consultants LS - By owners or Change order. 9 1055 Working supervisor 360.00 HRS $60.00 $ 21,600.00 10 weeks of combined supervision and PM at 36 hours per week 10 1060 Project Management 0.00 HRS $90.00 $ - Combinded with above _ 13 1070 Permits and Fees 1 LS $0.00 $ - By owners or Change order. 14 1076 Federal Express 1 LS $250.00 $ 250.00 Budget for document/item conveyence 15 1080 Blueprints 1 LS $250.00 $ 250.00 Budget for document printing 16 1500 Temp Facilities Porta Potty 3 MO $280.00 $ 840.00 19 1530 Temp. Const./Locks/Keys 1 LS $500.00 $ 500.00 Budget for temporary construction 21 1590 Equipment Rental 1 LS $1,000.00 $ 1,000.00 small tool rental 22 1600 Scaffold Rental 1 LS $ - No scaffolding included here (within siding install bid) 26 1605 Crane Allowance 1 LS $0.00 $ - Not included 25 1605 Forklift 3 MO $2,000.00 $ 6,000.00 Forklift for mobilization of materials on daily basis 23 1740 Waste Removal 1 LS $4,250.00 $ 4,250.00 Project Clean up and debris removal 24 1750 Wnter Protection 1 LS $500.00 $ 500.00 Winter protection allowance - plowing and snow removal. This may vary based on local winter conditions. Includes temporary heat 27 1785 Final Clean 1 LS $1,200.00 $ 1,200.00 Construction Cleaning at end of project City of Aspen Received Page 2 of 8 Building°aepartment Heirloom Residence \i\)0 Exterior Remodel WILLIAM H.BAKER CONSTRUCTION Scope I I Description of Work I Quantity I unit I Cost Current Budget Notes, Assumptions for Allowances 02 Sitework/Excavation $ 2,500 Landscape Repair 1 LS $2,500.00 $ 2,500.00 Repair of the access to the back side of the house. City of Aspen Received VOW Page 3 of 8 Building°aepartment Heirloom Residence VO Exterior Remodel WILLIAM H.BAKER CONSTRUCTION Scope cost Code Description of Work Quantity unit Cost Current Budget Notes, Assumptions for Allowances 04 !Masonry $ 33,714 1 'Demo stone veneer Terrace above Garage 96 MH ' $59.00 $ 5,664.00 Remove stone veneer at all walls on terrace above garage. This assumes that the stone veneer will support during the construction process. Includes upper and lower level of terrace 2 Demo tile flatwork 490 SF $10.00 $ 4,900.00 Remove tile and mortar setting at all terrace area above garage 3 Stone Paving 490 SF $35.00 $ 17,150.00 Allowance: material specification TBD. A responsible allowance that would cover random flagstone, _ certain tiles, etc. _ 4 Stone Veneer 150 SF $40.00 $ 6,000.00 Allowance: Installation of stone veneer once waterproofing and horizontal paving has been completed. To match existing. More stone veneer may need replaced if stone does not support on the wall during the repair 5 $ - 6 $ - City of Aspen Received VOW Page 4 of 8 Buildin °department Heirloom Residence \i\)0 Exterior Remodel WILLIAM H.BAKER CONSTRUCTION Scope I Cost Codes I I Description of Work I Quantity I unit I Cost Current Budget Notes, Assumptions for Allowances 06 Woods and Plastics $ 79,160 6100 Parklex panel materials package 45 PA $423.00 $ 19,035.00 Materials package for parklex 6100 Freight for parklex panels 1 LS $2,525.00 $ 2,525.00 Trucking for two palets 7501bs each _ 6100 Labor For Cutting Panels 45 PA $120.00 $ 5,400.00 Prepping parklex panels for installation, panels are delivered at 4x8 and need to be custom fit. 6100 Parklex installation 7200 SF $6.00 $ 43,200.00 Installation of panels Siding Scaffolding 7200 SF $1.25 $ 9,000.00 Allowance: Scaffolding for siding $ $ $ $ $ City of Aspen Received Page 5 of 8 Building°aepartment Heirloom Residence VO Exterior Remodel CONSTRUCTION Scope Cost Codes Description of Work Quantity unit Cost Current Budget Notes, Assumptions for Allowances 107 Thermal/Moisture Protection $ 42,700 1 Materials budget for Knight system 1 LS $7,200.00 $ 7,200.00 Allowance for membrane materials. rain shield. Knight System Accessories 1 LS $4,950.00 $ 4,950.00 metal,fasteners and 9" flashing for knight system 2 Installation of Knight system 7200 SF $3.00 $ 21,600.00 Installation of Knight system which includes membrane and track 3 Custom flashing 1 LS $1,200.00 $ 1,200.00 Allowance for materials and installation of items that may be necessary for window and doors in connection with Knight System rain shield. 4 Water proofing around spa above 1 LS $7,750.00 $ 7,750.00 Water proofing with tapered insulation. It is unknow what system has been used for waterproofing. If garage there is no sub structure slope to drain it is recommended that a slope be installed. If the tapered insulation is not necessare that portion of the budget can be removed 5 $ - 6 $ - City of Aspen Received Page 6 of 8 Buildinbibepartment Heirloom Residence VO Exterior Remodel WILLIAM H.BAKER CONSTRUCTION Scope Cost Description of Work Quantity unit Cost Current Budget Notes,Assumptions for Allowances Code 115 Plumbing/HVAC (Allowance) 1 I $ 4,600 Snowmelt 460 SF $10.00 $ 4,600.00 Replace snowmel, assumes that the snowmelt is in a setting bed above the concrete slab. If snowmelt is embedded in slab this will not be required. City of Aspen Received VOW BuildinVa leplartment Page 7 of 8 Heirloom Residence \i\)0 Exterior Remodel WILLIAM H.BAKER CONSTRUCTION Scope(Cost code I (Description of Work 1 Quantity I unit I Cost Current Budget Notes, Assumptions for Allowances 16 Electrical $ 2,500 I Removing exterior sconces and 1 LS $2,500.00 $ 2,500.00 Allowance to move and waterproof sconces. replacing City of Aspen Received VOW Page 8 of 8 Building°aepartment