Loading...
HomeMy WebLinkAboutFile Documents.905 Chatfield Rd.0111.2018 (126).ARBK G.F. WOODS CONSTRUCTION general contracting+construction management 430 E Hyman Ave Aspen, CO 81611 Silverstein Residence Permit Submittal Estimate Greg Woods,Owner Cell.970.948.6483 Proposal for: Karyn &Bill Silverstein 905 Chatfield Rd Aspen,CO 81611 Date:4.19.18 CCY Architects Plans Dated 9.5.18 Size:5,554 SF(livable)+518 SF(garage)=6,072 SF Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 1000 General Conditions 1100 Supervision, Project Manager, On-Site Superintendent, Foreman 16 mnths 400320 400320 1326 Temp Toilet 16 mnths 6400 6400 1327 Temp wall/flooring protection 1 Isum 7500 7500 1328 Temp field office 16 mnths 10039 10039 1329 Temp construction fencing 1 Isum 5575 5575 1330 Temp heat 1 Isum 3750 3750 1640 Tools& Equipt Consumables 1 Isum 5575 5575 1705 Blue Prints 1 Isum 2250 2250 1706 First Aid 1 Isum 425 425 1707 Temp Fire Protection 1 Isum 625 625 1709 Misc tool/equipment rental 1 Isum 5300 5300 1710 4WD Telehandler Forklift 1 Isum 8500 8500 1711 Trash Haul, (40) 30 yd roll off dumpsters 1 Isum 34000 34000 1712 Job site signage 1 Isum 385 385 1713 Window cleaning 1 Isum 3400 3400 1800 Final Clean 1 Isum 7250 7250 ;r' EIVED 1000 General Conditions Sub Total 400320 33925 67049 501294 501294 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 2000 Site Work 2015 Silt fencing, storm water run-off 1 Isum 3750 3750 2200 Demo existing house and haul off 1 Isum 45680 45680 2201 Tree removal 1 Isum 1870 1870 2202 Excavation for new foundation 1 Isum 30680 30680 2203 Backfill foundation,foundation drain&drywell for foundation drain 1 Isum 40495 40495 2204 Interior slab prep 1 Isum 10290 10290 2205 Excavate & backfill for seat wall and fire pit 1 Isum 2820 2820 2206 Slab prep for driveway 1 Isum 4625 4625 2207 Slab prep for outdoor patios 1 Isum 5750 5750 2208 2"water line(assumes tie in on Homestake Dr) 1 Isum 19650 19650 2209 Sewer line (assumes reusing existing line with new tie in @ foundatio 1 Isum 2830 2830 2210 Electrical power trench (assumes tie on Homestake Dr) 1 Isum 13390 13390 2211 Gas trench(assumes reusing existing gas lateral with new tie in @ foundation 1 Isum 1585 1585 2213 Drainage control (Nyoplast basins and rain garden) 1 Isum 29070 29070 2214 Asphalt, driveway 1100 SF 9250 9250 2215 Transportation of heavy equipment 1 Isum 1500 1500 2700 Trees 21 Isum 15590 15590 2701 Shrubs 58 Isum 9070 9070 2702 Sod 6350 SF 8255 8255 2703 Perennials, bulbs,ground cover 787 Isum 28544 28544 2704 Native seed, (dryland and woodland) 3750 SF 1875 1875 2705 Irrigation 1 Isum 25800 28500 2706 Miscellaneous landscape materials 1 Isum 52368 52368 2000 Site Work Subtotal 364737 364737 364737 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 3000 Concrete 3010 Footings and stem walls, including pump (house & site walls) 308 yds 182180 182180 3011 Slab on grade at Mech Room, including pump 93 SF 1850 1850 3012 Garage slab on grade, including pump 492 SF 3000 3000 3013 Exterior flat work, sub slabs (front walk, back patios) 1360 SF 12500 12500 3014 Driveway apron, exposed aggregate 152 SF 3750 3750 3015 Sono tubes for steel retaining walls 15 Isum 5750 5750 3016 Concrete site walls for retaining, smooth wall finish 1 Isum 32800 32800 3017 Concrete beams @ master bedroom landscape 4 Isum 16633 16633 3018 Pads for AC units 5 Isum 1150 1150 3019 Concrete spa vault 1 Isum 12500 12500 3000 Concrete Subtotal 272113 272113 272113 Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 4000 Masonry 4001 Interior& Exterior stone venner panels 1 Isum 88600 88600 4002 Capstones 1 Isum 6850 6850 4003 Sand set and wet set pavers on exterior walkways and patios, (Co Buff) 1 Isum 60500 60500 4005 Sealing of vertical & horizontal stone 1 Isum 4500 4500 4000 Masonry Subtotal 160450 160450 160450 Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 5000 Steel 5100 Structural steel sub 1 Isum 125000 125000 5200 Balcony railing,powder coated steel flat bar railing 26 Inft 8375 8375 5201 Living room blackened steel fire place surround 1 Isum 12863 12863 5000 Steel Subtotal 146238 146238 146238 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 6000 Wood&Plastics 6101 Rough framing labor 1 Isum 142509 142509 6102 Wooden siding labor 1 Isum 62700 62700 6103 Labor to install windows & exterior doors 1 Isum 48750 48750 6200 Rough framing materials 1 Isum 165000 165000 6201 Framing labor to install blue board on exterior walls 1 Isum 18500 18500 6202 Wooden siding materials, CVG Western Red Cedar(exterior) & Hemk 1 Isum 97500 97500 6300 Finish carpentry labor 1 Isum 113110 113110 6400 Bathroom 1 vanity and med cabinet 1 Isum 3892 3892 6401 Bathroom 2 vanity and med cabinet 1 Isum 4350 4350 6402 Bathroom 3 vanity and med cabinet 1 Isum 3916 3916 6403 Den cabinetry 1 Isum 13343 13343 6404 Dining, flush doors on Techtus hinges with cabinetry behind 1 Isum 7000 7000 6405 Dining/kitchen,built-in shelving,2 sided,one face in dining one face in kitchen 1 Isum 2240 2240 6406 Garage cabinetry 1 Isum 11988 11988 6407 Guest bath 1,vanity and med cabinet 1 Isum 5451 5451 6408 Guest bath 2,vanity and med cabinet 1 Isum 5465 5465 6409 Hall closet, shelf and rod 1 Isum 488 488 6410 Kitchen, all millwork including wood paneling 1 Isum 27180 27180 6411 Laundry room, all millwork including shelf and divider 1 Isum 6955 6955 6412 Master bath, vanity and med cabinet 1 Isum 10133 10133 6413 Master closet, all millwork including wood CTOP for luggage 1 Isum 12577 12577 6414 Mudroom, all millwork assuming drawers under bench 1 Isum 11457 11457 6415 Rec room, all millwork including wood CTOP 1 Isum 18905 18905 6416 Powder room, vanity and niche 1 Isum 4260 4260 6417 Entry/Kitchen coat closet, shelf and rod 1 Isum 352 352 6418 Bed 2 Queen &Twin bunks, luggage counter with wooden CTOP 1 Isum 21900 21900 6419 Bed 3 wardrobe, luggage counter with wooden CTOP 1 Isum 63111 6311 6420 Tax and delivery on millwork 1 Isum 11575 11575 6421 Interior wooden walls, materials 1 Isum 11500 11500 6000 Wood&Plastics Sub Total 463738 385569 849307 849307 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 7000 Thermal & Moisture Protection 7010 Waterproof foundation walls&rigid insulation 1 Isum 14847 14847 7101 Insulation,closed cell spray foam& batt 1 Isum 51275 51275 7200 TPO Membrane taper insulation flat roof 3250 SF 107016 107016 7201 Tapered internal gutter system 1 Isum 6744 6744 7202 Grey river rock roof ballast @ entry and back balcony roofs 602 SF 7685 7685 7203 Heat tape and scuppers 8 Isum 7172 7172 7204 Metal fascia, 18 ga 1 Isum 16292 16292 7300 Below slab rigid insulation (snowmelt areas) 2798 SF 5596 5596 7301 Exterior wall ridgid insulation 4500 SF 7500 7500 7400 Rain chain at entry 1 Isum 1500 1500 7000 Thermal & Moisture Protection Sub Total 0 225627 225627 225627 Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 8000 Windows & Doors 8011 Interior doors, standard pre-hung, (Exposed ball baring hinges) 25 Isum 33960 33960 8012 Interior pocket doors 3 Isum 7500 7500 8013 20 min door 1 Isum 1850 1850 8020 Windows/exterior doors, Rynears 1 Isum 270665 270665 8022 Garage door, wood clad 1 Isum 12500 12500 8100 Mirrors @ each bathroom vanity 1 Isum 9250 9250 8200 Glass shower enclosure, master bathroom (shower only/starphire) 1 Isum 4500 4500 8201 Glass shower enclosure, guest bathroom #1 shower surround 1 Isum 3500 3500 8202 Glass shower enclosure, guest bathroom #2 shower surround 1 Isum 3500 3500 8203 Glass shower enclosure, Bedroom #1 shower surround 1 Isum 2900 2900 8204 Glass shower enclosure, Bedroom #2 shower surround 1 Isum 2900 2900 8205 Glass shower enclosure, Bedroom #3 shower surround 1 Isum 2900 2900 8206 Glass railing at Living Room Patio 16 lnft 7350 7350 8000 Windows & Doors Subtotal 363275 0 363275 363275 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 9000 Finishes 9010 Sheetrock,Level 5 finish(no door or window casings) 1 Isum 143672 143672 9011 Dropped hard lid ceiling @ lower level+shade pocket framing 1 Isum 20276 23575 9015 Stucco,Finess Smooth Wall 1277 SF 33202 33202 9020 Painting of sheet rock surfaces 1 Isum 14140 14140 9021 Staining of interior doors and door jambs 1 Isum i 8160 8160 9023 Staining of wooden walls and interior wooden ceilings 1 Isum 24786 24786 9024 Painting of reglets 1 Isum 1275 1275 9025 Painting of shade pockets 1 Isum 1166 1166 9027 Staining exterior wood siding 1 Isum 11300 11300 9028 Staining soffit&fascia 1 Isum 8486 8486 9029 Painting exterior steel columns 1 Isum 1700 1700 9030 Staining garage door 1 Isum 1275 1275 9031 Staining main entry door 1 Isum 1230 1230 9040 Vinyl base board in Mech Rm and Garage 1 Isum 2750 2750 9100 Slab,Bath 1,2,3(vanity&shower curb) 1 Isum 4733 4733 9101 Slab,Guest Bath 201&202 1 Isum 3793 3793 9102 Slab,Kitchen, backsplash&Island 1 Isum 30168 30168 9103 Slab,Bar 1 Isum 2053 2053 9104 Slab,Laundry 1 Isum 4093 4093 9105 Slab,Shower shampoo niche perimeters and shower curbs(all showers) 1 Isum 7500 7500 9106 Slab,Master bath vanity,bench and shower 1 Isum 65753 65753 9107 Master bedroom fire place hearth,Ceasarstone 1 Isum 6545 6545 9108 Living Room fire place hearth,Ceasarstone 1 Isum 4883 4883 9109 BBQ,Decton slab material 1 Isum 3425 3425 9202 Tile,M&L-Bath 1 1 Isum 8959 8959 9203 Tile M&L-Bath 2 1 Isum I 8221 8221 9204 Tile,M&L-Bath 3 1 Isum 5192 5192 9205 Tile,M&L-Entry,Kitchen,Dining,Living, Mud Rm 1626 SF 68621 68621 9206 Tile,M&L-Guest Bath 1 1 Isum 11253 11253 9207 Tile,M&L-Guest Bath 2 1 Isum 12265 12265 9208 Tile,M&L-Laundry 1 Isum 2693 2693 9209 Tile,M&L-Master Bath 1 Isum 21890 21890 9210 Tile,M&L-Powder 1 Isum 2232 2232 9300 Schluter trim material 1 Isum 3500 3500 9400 Wood flooring(master bed/closet,Office&UL Hall) 802 SF 17500 17500 9401 Carpet 1844 SF 23500 23500 9000 Finishes Subtotal 0 592190 595489 595489 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 12000 Equipment 12100 Living room fire place,Montingo open flame(with make up air) 1 Isum I 14500 14500 12101 Master bedroom fire place,Montigo concealed unit 1 Isum 8000 8000 12201 UC Beverage Center,Sub Zero UC-24BAG/0 1 Isum 2263 2263 12202 Microwave,Wolf MDD3OCF/B/TH 1 Isum 1990 1990 12203 Wine storage,Sub Zero BW-30A/0 1 Isum 7055 7055 12204 UC Ice Maker,Sub Zero UC-151P 1 Isum 3780 3780 12205 Dishwasher,Miele G4993SCVi 1 Isum 1362 1362 12206 Kitchen hood liner and remote blower,Wolf PL341912 1 Isum 2010 2010 12207 Gas range,Wolf GR364G 1 Isum 6781 6781 12208 Freezer,24"Subzero IC-24FI 1 Isum 7423 7423 12209 Refrigerator,24"Subzero IC-24R 1 Isum 7002 7002 12210 Washer,Maytag MHW3505FW 1 Isum 847 847 12211 Electric Dryer, Maytag MED3500FW 1 Isum 847 847 12212 Appliance install and delivery 1 Isum 2750 2750 12000 Equipment Subtotal 44110 22500 66610 66610 Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 15000 Mechanical 15100 HVAC ducted heating and cooling system with humidification +ventir 1 Isum 287640 287650 15200 Plumbing Sub &fixtures 1 Isum 185850 185850 15201 Plumbing side of HVAC heating 1 Isum 59000 59000 15202 2" water line from foundation wall to Mech Room 1 Isum 1800 1800 15500 Fire suppression system 1 Isum 33000 33000 15600 Radon mat and vent 1 Isum 6250 6250 15700 Snowmelt, driveway apron, walkway to front door, back patios 1358 SF 24300 24300 15000 Mechanical Subtotal 597840 597850 597850 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 16000 Electrical 16100 Electrical Labor 1 Isum 154613 154613 16200 Misc electrical material 1 Isum 77008 77008 16201 Electric service gear, 1000 AMP 1 Isum 25808 25808 16202 Lighting package, includes exterior fixtures 1 Isum 94,871 94871 16203 Lighting controls, Lutron 1 Isum 42599 42599 16204 Lighting control programming 1 Isum 6480 6480 16205 Electric heat matts in all bathrooms 1 Isum 11010 11010 16206 Electrical permit 1 Isum 3000 3000 16207 Tax on electrical materials 1 Isum 24453 24452 16208 Fire alarm 1 Isum 11275 11275 16209 Lutron motorized shades 1 Isum 45564 45564 16210 Low voltage data/ phone prewire 1 Isum 14752 14752 16000 Electrical Subtotal 511433 511432 511432 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 18000 Allowances 18001 Rough clean 1 Isum 97500 97500 18002 Winter conditions 1 Isum 27500 27500 18003 Door hardware 28 Isum 19500 19500 18004 Cabinet hardware 1 Isum 5500 5500 18005 Bathroom hardware 1 Isum 9500 9500 18006 Sheetrock patching 1 Isum 5000 5000 18007 Main entry pivot door(material,install,hardware&finish) 1 Isum 15000 15000 18008 Speciality hangers/fasteners 1 Isum 7500 7500 18009 Mailbox 1lsum 500 500 18010 Doorbell,Ring.com 1 Isum 375 375 18011 Dropped soffits/shade pocket framing 1 Isum 12500 12500 18012 Furred walls for MEP 1 Isum 4250 4250 18013 Steel penetrations 1 Isum 2500 2500 18014 Concrete cutting for MEP penetrations 1 Isum 3500 3500 18015 Blackened steel finish on exposed structural columns 1 Isum 5700 5700 18016 Building wrap material,(Tyvek or equal) 1 Isum 9750 9750 18017 Metal siding panels 1 Isum 50988 50988 18018 Metal flashings at perimeter of windows&exterior doors(L&M) 1 Isum 28876 28876 18019 Test and balance for fan coils at completion 1 Isum 3500 3500 18020 Test and balance on snowmelt at completion 1 Isum 1000 1000 18021 Interior floating stair system(single steel stringer) 1 Isum 25000 25000 18022 Handrail at stairwell(steel with white oak cap) 60 lnft 18000 18000 18023 Mockups 1lsum 7500 7500 18024 Faux painting 1 Isum 8500 8500 18025 Steel landscape retaining walls with blackened finish 1 Isum 39500 39500 18026 Decorative electrical fixtures 1 Isum 20500 20500 18027 Sun shade on Living Room Patio 1 Isum 17500 17500 18028 Scuppers and lambs tongues 1 Isum 10500 10500 18029 Concret vault and access door for Spa 1 Isum 18500 18500 18030 Wooden CTOP @ Powder Room 1 Isum 4500 4500 18031 Wooden stair treads llsum 18500 18500 18032 Custom kitchen hood schroud 1 Isum 11500 11500 18033 Steet cut&asphalt patching for new water,gas,electrical lines(if necessary) 1 Isum 10500 10500 18034 Infared patio heaters 1 Isum 8500 8500 18035 Painting touchup @ punch&after furniture move in 1 Isum 9500 9500 18036 Roof top Solar PV system 1 Isum 43000 43000 18037 Flush ceiling speakers(throughout and back patio) 1 Isum 26198 26198 18038 Surveying 1 Isum 8500 8500 18000 Allowance Subtotal 57000 559637 616637 616637 RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT Division Description Takeoff Qty Labor Material Subcontractor Sub Total Total 19000 Permits/Insurance/Misc 19001 Liability Insurance 1 Isum 52710 52710 19000 Insurance Subtotal 52710 52710 52710 Subtotal 5323769 GF Woods Construction Overhead & Profit, 8.5% 457040 Total 5780809 Total in Words= Five Million,Seven Hundred Eighty Thousand, Eight Hunred Nine Dollars and Zero Cents. Cost Per SF= 952.00 Exclusions: Building Permit Fees Builder's Risk Insurance Soil Nailing/soil stabilization Acts of God,damage from wind,rain,snow Stone veneer on concrete retaining walls Water and Sanitation Tapp Fees Blackened steel on cabinetry Removal of abnormally large boulders Sound mitigation fence Architect/Engineers Fee TV's Fence RECEIVED 04/26/2018 ASPEN BUILDING DEPARTMENT