The URL can be used to link to this page

Home My WebLink AboutFile Documents.285 Pfister Dr.0028-2020-BRES (13)1/20/2020 Division 1 GENERAL REQUIREMENTS $83,250.00 4.12% 01-100 Architectural Drawings By Others 0.00 01-140 Engineers By Others 0.00 01-150 Final Cleanup Labor Allowance for Construction Clean and Window Cleaning 8,500.00 01-190 General Laborers Labor Allowance 5,250.00 01-200 Insurance Allowance for Prorated GL & Umbrella 15,000.00 01-230 Permits & Fees By Others 0.00 01-240 Photographic/Reprographic Documentation 500.00 01-280 Project Manager No Charge 0.00 01-340 Temporary Toilet Allowance 1,500.00 01-370 Superintendent Labor Allowance 52,500.00 Division 2 SITEWORK $111,100.00 5.50% 02-140 Selective Demolition Labor Alowance to remove cabinets & walls at Kitchen/Pantry/Mudroom, (7) fireplaces and surrounds, Great Room ceiling, Entry & East wall window units, half wall at upper level, all Bath finishes per plan, Laundry Room flooring & cabinets, etc. 75,000.00 02-220 Moving & Storage By Others. Empty site assumed.0.00 02-250 Radon Mitigation Existing system?0.00 02-290 Site Protection Labor and Material Allowance 25,000.00 02-330 Testing & Inspections Asbestos Test for Permit Application 1,100.00 02-340 Trash Removal Allowance 10,000.00 Division 3 CONCRETE $8,500.00 0.42% 03-180 Gypcrete / Light Weight Concrete Labor and Material Allowance for new skinny slabs in Kitchen, Pantry, and Mud Room areas.8,500.00 Division 4 MASONRY $150,000.00 7.43% 04-120 Fireplace Masonry / Surrounds Labor and Material Allowance - All designs, material specifications, and details TBD.150,000.00 Schedule of Values for: Smith Residence: 285 Pfister Drive - Interior Remodel Page 1 of 4 03/30/2020 Division 5 METALS $59,500.00 2.95% 05-165 Railings - Interior Labor and Material Allowance for approximately 85 LF of glass rail with steel frames A $700.00/LF. All details, metal finishes, etc. TBD 59,500.00 Division 6 WOOD & PLASTICS $259,250.00 12.84% 06-110 Disposable Tools Material Allowance 5,000.00 06-140 Fasteners & Adhesives Material Allowance 7,500.00 06-150 Finish Carpentry Labor allowance for wood ceilings, column wraps, trim at East windows and doors, misc case & base, etc.75,000.00 06-160 Finish Lumber Material Allowance for items listed in 06-150.22,000.00 06-200 Foreman / Lead Carpenter Labor Allowance 85,000.00 06-210 Labor Rough Carpentry Labor Allowance to install Entry & East window and door units, interior partitions as drawn, fireplace surrounds and misc. interior framing.56,250.00 06-240 Rough Lumber Material Allowance 8,500.00 Division 7 THERMAL/MOIST. PROTECTION $7,500.00 0.37% 07-100 Batt Insulation Labor and Material allowance for new foam and batt assemblies at Great Room ceiling, new interior partitions, and misc. infill as needed.7,500.00 07-200 Snow Retention Reflected in 07-180 0.00 Division 8 DOORS & WINDOWS $97,500.00 4.83% 08-100 Door Hardware Material Allowance for new interior door and cabinet hardware throughout.17,500.00 08-120 Entrance Doors Material Allowance 5,000.00 08-200 Windows Material Allowance for East Windows and Doors, & Office Door. Reveal or equivalent. Verify Spec & Locations 75,000.00 Division 9 FINISHES $476,700.00 23.60% 09-100 Carpeting Material and Labor allowance. No specification provided.15,000.00 09-110 Drywall Labor and material allowance for patch and repair as necessary, Integral Plaster in Kitchen and Great Room, retexturing in areas of relocated doors, etc.100,000.00 09-130 Interior Painting Labor and material allowance to refinish interior doors/casing/baseboard, prefinish new wood ceilings & refinish trusses, paint over existing skip trowel finish in secondary spaces, etc.150,000.00 Page 2 of 4 03/30/2020 09-140 Mirrors Allowance for plate glass mirrors at new baths.1,200.00 09-150 Plaster Reflected in 09-110.0.00 09-170 Shower & Tub Enclosures Labor and material Allowance for 1/2" Starphire frameless glass enclosures at new baths.18,000.00 09-180 Slabwork Labor and Material Allowance for Kitchen, Wet Bars and New Baths.75,000.00 09-230 Tile Labor and Material Allowance for all areas listed in 09-180 + additional allowance for new floor in Kitchen/Mudroom/Pantry area.100,000.00 09-240 Wood Flooring Labor and Material Allowance to sand and refinish existing hardwood floors and stair treads & risers.17,500.00 Division 10 SPECIALTIES $61,500.00 3.04% 10-100 Fireplace & Stoves Labor and Material allowance for (5) new inserts with associated flueing.60,000.00 10-140 Toilet & Bath Accessories Material Allowance for towel bars, TP holders, etc.1,500.00 Division 11 EQUIPMENT $66,980.00 3.32% 11-100 Appliances Mountain High Appliance Bid #143556 dated 1/9/2010.66,980.00 11-110 Appliance Installation Reflected in 11-110 0.00 11-120 Audio-Visual By Others 0.00 Division 12 FURNISHINGS $258,000.00 12.77% 12-100 Blinds & Curtains Labor and Material Allowance - All fabric selections and locations TBD.75,000.00 12-110 Cabinetry Labor and Material Allowance for Kitchen/Pantry/Mudroom areas, New Baths, Wet Bars, Office and miscellaneous cabinetry. 175,000.00 12-170 Shelving Labor and Material Allowance for glass and steel shelving at Great Room Wet Bar. All other shelving reflected in 12-110.8,000.00 Division 13 SPECIAL CONSTRUCTION $5,000.00 0.25% 13-100 Fire Suppression Labor and Material Allowance to relocate heads for updated lighting/wood ceilings in Great Room and miscellaneous changes due to revised floorplans.5,000.00 Division 14 CONVEYING SYSTEMS $0.00 0.00% Page 3 of 4 03/30/2020 Division 15 MECHANICAL $225,000.00 11.14% 15-100 Fixtures Material Allowance for Kitchen, Wet Bars, and All Baths.60,000.00 15-130 HVAC Labor and Material Allowance for forced air in Kitchen and Great Room areas. Mini-split in Master Bedroom.65,000.00 15-150 Plumbing Labor and Material Allowance for rough-in changes at Kitchen, New Baths and Wet Bars. New radiant heat tubing assumed in Kitchen / Mud Room / Pantry, and New Baths.100,000.00 Division 16 ELECTRICAL $150,000.00 7.43% 16-100 Electrical-120/240 Volt Labor and Material Allowance for updated lighting and controls in Kitchen, Great Room, Master Bedoom/Bathroom, and Family Room. Secondary spaces assumed to be relamped with LED and new trims installed with new devices throughout.150,000.00 $2,019,780.00 Contractor's Fee @ 12%$242,373.60 $2,262,153.60 P.M. / Owner @ $125.00 Per Hour $0.00 Total:$2,262,153.60 Subtotal: Subtotal: Page 4 of 4 03/30/2020