Loading...
HomeMy WebLinkAboutFile Documents.975 Chatfield Rd.0104.2018 (15).ARBKJOHN WALKER BUILDER, INC. Bernsten Remodel - Phase II Pool and Landscaping Schedule of Values AMOUNT NOTES DIVISION 1 GENERAL REQUIREMENTS 112 Project Management & Supervision 45,000.00 115 Vehicle Expense 3,500.00 120 Plans and Specs 500.00 125 Permit Fees 130 General Labor 8,500.00 135 Telephone 350.00 140 Contractor's Fee 35,000.00 143 Safety Supplies & Equipment 1,200.00 145 Trash Removal 4,200.00 147 Signage 0.00 152 Administrative & Office Supplies 350.00 154 Tools 650.00 155 Engineers 160 Quality Control: Testing/Surveying 4,500.00 185 Waste Management & Disposal 2,500.00 TOTAL GENERAL REQUIREMENTS 106,250.00 DIVISION 2 SITEWORK 24,000.00 Stucco/ siding demo 205 Demolition 15,000.00 Foundation, upper N. stairs, Tree removal 210 Construction Fencing 800.00 per CMP reqment 220 Landscaping 75,000.00 Creative Nature proposal 230 Excavation 45,000.00 Pool, Bunker, Site contour grading, Elect. upgrade 240 Fences 8,500.00 Electric bear fence 260 Site Wall 4,000.00 Boulder slope retainage 06/11/2018 270 Drainage 29,000.00 275 chrusher fines / topsoil 4,500.00 TOTAL SITEWORK 205,800.00 DIVISION 3 CONCRETE 310 Structural Concrete 28,500.00 Retaining walls, Bunker, Deck piers 320 Flat Concrete 35,000.00 pool slab, North steps, East walk 330 pre-cast steps 18,000.00 340 trench drains 8,500.00 TOTAL CONCRETE 90,000.00 DIVISION 4 MASONRY 430 Stone Veneer 6,000.00 CMU walls 450 Stucco 72,000.00 TOTAL MASONRY 78,000.00 DIVISION 5 METALS 510 Metal Coatings 12,500.00 520 Handrails/Railings/Screens 3,500.00 Grab rails 540 Glass Rails 42,000.00 560 Staircase 2,600.00 570 Steel Beams/Columns 0.00 580 Steel panels 27,000.00 TOTAL METALS 87,600.00 DIVISION 6 WOOD & PLASTICS 610 Rough Carpentry 0.00 6,500 615 Framing 4,500.00 Deck framing 640 Walkways 5,500.00 Entry Bridge 660 Decking 6,800.00 Bamboo decking 06/11/2018 670 siding/ soffit 85,000 TOTAL WOOD & PLASTICS 16,800.00 DIVISION 7 THERMAL & MOISTURE PROTECTION 720 Flashings & Sheet Metal 0.00 Fascia, parapets 26,000 725 Insulation 4,200.00 Heat mains, Snow melt sub grades 8,500 780 Waterproofing 1,800.00 waterproofing bunker 1800 TOTAL THERMAL & MOISTURE PROTECTION 4,500.00 DIVISION 8 DOORS & WINDOWS 805 Door Hardware 65.00 808 Door Installation 200.00 825 Bunker Door 650.00 TOTAL DOORS & WINDOWS 915.00 DIVISION 9 FINISHES 920 Painting 14,500.00 siding 935 Countertops 3,800.00 950 Tile 46,000.00 Pool deck, Kitchen walk out, Pool Coping TOTAL FINISHES 64,300.00 DIVISION 10 SPECIALTIES 1005 Cabinet Hardware 150.00 1070 Shades TOTAL SPECIALTIES 150.00 DIVISION 11 EQUIPMENT 06/11/2018 1105 Appliances 14,893.00 Fire Pit 2,250.00 TOTAL EQUIPMENT 17,143.00 DIVISION 12 FURNISHINGS 1210 Cabinetry 3,800.00 TOTAL FURNISHINGS 3,800.00 DIVISION 13 SPECIAL CONSTRUCTION Pool/spa 190,000.00 slot drains 20,000.00 TOTAL SPECIAL CONSTRUCTION 210,000.00 DIVISION 15 MECHANICAL 1510 Plumbing 61,450.00 1550 Snowmelt 3,500.00 additional snowmelt 1520 3,500.00 Bunker ventilation/punp TOTAL MECHANICAL 68,450.00 DIVISION 16 ELECTRICAL 1610 Electrical 18,000.00 1650 Security - Low Voltage 4,500.00 1620 Photo voltaic system 100,000.00 TOTAL ELECTRICAL 122,500.00 866,208.00 06/11/2018 06/11/2018 06/11/2018 06/11/2018 06/11/2018