The URL can be used to link to this page

Home My WebLink AboutFile Documents.203 E Hallam St.0174.2018 (23).ARBKREV. 12/29/18 Division 1 GENERAL REQUIREMENTS $88,100.00 7.73% 01-140 Engineers By Others 0.00 01-150 Final Cleanup Allowance for Construction Cleaning 5,000.00 01-190 General Laborers Added for demo, slab prep, and misc. excavation at North patio and walkway.3,500.00 01-200 Insurance Allowance for Prorated GL and Umbrella - Revised due to increased scope of work.5,000.00 01-230 Permits & Fees To be paid seperately based on revised calculation.0.00 01-240 Photographic/Reprographic Documentation Allowance 500.00 01-280 Project Manager No Charge 0.00 01-340 Temporary Toilet Allowance 600.00 01-370 Superintendent Labor allowance adjusted to reflect increased scope at North Patio and access to Roof Deck.73,500.00 Division 2 SITEWORK $150,835.00 13.24% 02-140 Selective Demolition Labor allowance to remove sheetrock and framing as necessary, etc.16,250.00 02-170 Excavation Allowance for footings for new fences, removal of concrete on East side, prep for new wood deck, etc. based on MW estimate dated 6/26/18. 1.1 + $10K buffer for removal and slab prep at North Patio.61,260.00 02-210 Landscaping Creative Nature estimate dated 7/1/2018 based on T&M agreement.35,325.00 02-220 Moving & Storage By Others 0.00 02-290 Site Protection Labor and Material Allowance 25,000.00 02-320 Survey Allowance to locate fence and revised Improvement Survey 2,000.00 02-340 Trash Removal Allowance 1,000.00 02-350 Underground Utility 10,000.00 Division 3 CONCRETE $56,917.00 5.00% Schedule of Values for: Styslinger Residence Remodel: Page 1 of 5 1/7/2019 03-120 Concrete Cutting Allowance increased due to additional concrete cutting required at new snowmelted area on North Patio and walkway.5,000.00 03-130 Concrete Forms 0.00 03-150 Flatwork - Exterior Labor and Material Allowance based on K&W Concrete estimate dated 6/5/18. 1.1 + $25K additional allowance for new snowmelted area at North Patio and water feature (details TBD).51,917.00 03-160 Foundation Spa Pad Reflected in 03-150 0.00 Division 4 MASONRY $0.00 0.00% Division 5 METALS $202,665.00 17.79% 05-140 Metals Labor and Material allowance for steel structure at ships ladder per preliminary design provided by JMD.15,000.00 05-150 Ornamental Ironwork Myers & Co. quote #02146 and #02149 for Large planter and 2 small back planters. Includes automotive paint.66,195.00 05-160 Railings - Exterior - Fences Myers & Co. quote #02147 and #02148 for 42" and 72" fences. Includes automotive paint + $20K allowance for new glass sections and gates.103,470.00 05-165 Railings - Exterior - Deck Rails Labor and Material allowance for railing at Roof Deck (details TBD).18,000.00 Division 6 WOOD & PLASTICS $219,191.00 19.24% 06-110 Disposable Tools Material Allowance 3,000.00 06-140 Fasteners & Adhesives Material Allowance 4,000.00 06-150 Finish Carpentry Labor allowance for 42" and 72" horizontal fence pickets, wood on planters, etc. Adjusted to reflect custom wood treads at ships ladder, screening for HVAC equip., etc.65,000.00 06-160 Finish Lumber Allowance based on SWP quote dated 4/27/18 + $20K for Roof Deck material, benches at planters, RSWO stair treads, and misc. trim.61,191.00 06-210 Labor Rough Carpentry Labor allowance for roof modifications, roof deck, new West deck, trash enclosure and misc. rough carpentry tasks.48,750.00 06-240 Rough Lumber Material allowance 12,500.00 06-260 Siding Material allowance for phenolic panels and cedar siding at parapet walls, removal and replacement as necessary.8,500.00 Page 2 of 5 1/7/2019 06-270 Siding Labor Labor allowance for new installation at parapet wall, removal and replacement as necessary. 16,250.00 Division 7 THERMAL/MOIST. PROTECTION $24,000.00 2.11% 07-100 Batt Insulation Labor and Material allowance for Foam and Batt as needed, and under slab at snowmelted areas.5,500.00 07-130 Flashing & Sheet Metal Material Allowance for misc. flashings.1,000.00 07-180 Roofing Labor and Material Allowance for removal and replacement of membrane roofing.12,500.00 07-190 Waterproofing Labor and material allowance for misc. waterproofing details.5,000.00 Division 8 DOORS & WINDOWS $20,000.00 1.76% 08-120 Entrance Doors Jeld Wen door at Mudroom deleted.0.00 08-190 Skylights Material Allowance for automatic unit at access to Roof Deck. (Specification TBD).20,000.00 Division 9 FINISHES $150,479.00 13.21% 09-110 Drywall Labor and material allowance for patch and repair as required. Increased to reflect additional work at access to roof Deck & Closet, shade pocket, etc.30,000.00 09-120 Exterior Painting Labor and material allowance for wood portions of fences, trash enclosures, and misc.25,000.00 09-130 Interior Painting Labor and material allowance. Increased to reflect additional work at "ships ladder" structure and treads, shade pocket, etc.30,000.00 09-180 Slabwork Labor and material allowance for Wet Bar countertops.6,500.00 09-220 Stucco Labor and material allowance for repairs if necessary.5,000.00 09-230 Tile Revised based on additional exterior tile to be removed per latest plans and Aspen Tile estimates dated 11/9/2018. 1.1 53,979.00 Division 10 SPECIALTIES $18,800.00 1.65% 10-100 Fireplace & Stoves Allowance for Paloform Firepit 12,000.00 10-130 Specialties Cross Creek estimate date 7/11/2018.6,800.00 Division 11 EQUIPMENT $7,937.00 0.70% Page 3 of 5 1/7/2019 11-100 Appliances Mountain High Appliance quote dated 12/4/2018 7,937.00 11-120 Audio-Visual Need Scope of Work.0.00 Division 12 FURNISHINGS $50,634.00 4.44% 12-110 Cabinetry Heartwood quote dated 6/29/2018 1.1 + $22K allowance for additional cabinetry, door, and fixed panels at access to Roof Deck. (Final design and details TBD)40,634.00 12-170 Shelving Labor and Material allowance for (2) 66" steel and glass, illuminated floating shelves.10,000.00 Division 13 SPECIAL CONSTRUCTION $48,000.00 4.21% 13-100 Fire Suppression Labor and allowance to relocate heads as necessary.3,500.00 13-120 Spa/Hot Tub Allowance based on Diamond Spas quote dated 2/1/18. 1.25 44,500.00 Division 14 CONVEYING SYSTEMS $0.00 0.00% Division 15 MECHANICAL $62,000.00 5.44% 15-130 HVAC Labor and material allowance to relocate equipment and minor modifications.12,000.00 15-150 Plumbing Revised Labor and Material allowance for plumbing modifications needed for Wet Bar, gas piping to Firepit, hot tub, new snowmelted areas, etc.50,000.00 15-160 Snowmelt Reflected in 15-150 0.00 Division 16 ELECTRICAL $39,651.00 3.48% 16-100 Electrical-120/240 Volt Revised Labor and Material Allowance based on CEI estimate dated 5/31/18 1.1 Adjusted for power to automatic roof hatch, Roof Deck lighting, motorized shade at West elevation, and misc. modifications.39,651.00 $1,139,209.00 Contractor's Fee @ 12%$136,705.08 $1,275,914.08 P.M. / Owner @ $125.00 Per Hour $0.00 Total:$1,275,914.08 Subtotal: Subtotal: Page 4 of 5 1/7/2019 Page 5 of 5 1/7/2019