Standard Estimate Report - SM Wilson

S. M. Wilson & Co. Standard Estimate Report

20002 Alton CUSD 11-SD Estimate-Capital Improvements-200313 3/19/2020 7:04 AM

Project name 20002 Alton CUSD 11-SD Estimate-Capital Improvements-200313

Client Alton CUSD 11

Architect FGM Architects

Estimator Greg Kutz

Labor rate table 2019 St Louis Labor

Equipment rate table 2016 STL Small Tools

Job size 20000 sf

Duration 18 mo

Project School

Report format Sorted by 'Alternate/Bid Item/Phase'

'Detail' summary

Alternates 02A.1, 02A.2, 02A.3, 02A.4, 02A.5, 02A.6, 02B.1, 02B.2, 02B.3, 02C.1, 02C.2, 02C.3, 02C.4, 02D.1, 02E.1



Item Description Takeoff Qty

Total

Unit Cost Amount

02A.1 WEST ELEMENTARY-NEW TURF & TRACK-CI

26A ELECTRICAL

260100 ELECTRICAL

0010 Misc. electric items - empty conduit, etc. 1.00 ls 10,000.00 /ls 10,000

ELECTRICAL 10,000

26A ELECTRICAL 10,000

31A EARTHWORK

024100 DEMOLITION & STRUCTURE MOVING

0120 Remove asphalt base @ existing track 13,486.00 sf 0.28 /sf 3,776

0120 Remove rubber track surface 30,068.00 sf 0.15 /sf 4,510

0130 Remove conc. base @ existing high jump 5,552.00 sf 0.50 /sf 2,776

0130 Remove conc. base @ long jump 1,471.00 sf 0.50 /sf 736

0130 Remove concrete sidewalks 2,564.00 sf 0.50 /sf 1,282

0130 Remove conc. base @ triple jump 1,338.00 sf 0.50 /sf 669

0150 Remove goal posts 2.00 ea 250.00 /ea 500

DEMOLITION & STRUCTURE MOVING 14,249

312200 GRADING

0100 Excavation, mass cut @ new turf, 1/0 estimated 3,677.00 cy 2.50 /cy 9,193

0100 Excavation, compact cut mat'l @ locker building

location

3,677.00 cy 4.00 /cy 14,708

GRADING 23,901

312500 EROSION & SEDIMENTATION CONTROLS

0010 Erosion & Sedimentation Controls 1.00 ls 2,500.00 /ls 2,500

EROSION & SEDIMENTATION CONTROLS 2,500

329000 LANDSCAPE

0120 Seed disturbed areas 2,525.00 sy 1.50 /sy 3,788

LANDSCAPE 3,788

31A EARTHWORK 44,437

32G ATHLETIC SURFACES

116833 ATHLETIC FIELD EQUIPMENT

0180 Football goal posts 2.00 ea 5,000.00 /ea 10,000

ATHLETIC FIELD EQUIPMENT 10,000

313200 SOIL STABILIZATION

0100 Lime Stabilization @ turf area, 12" lift, 5% Code L

lime [A]

11,001.00 sy 5.75 /sy 63,256

SOIL STABILIZATION 63,256

321216 ASPHALT PAVING

0110 New asphalt area 280.00 sy 30.00 /sy 8,400

0110 Asphalt base @ track 301.00 sy 30.00 /sy 9,030




Total

Unit Cost Amount

ASPHALT PAVING 17,430

321600 CONCRETE CURBS, GUTTERS & SIDEWALKS

0100 Perimeter curb @ turf - 8" x 8" w/ 2x4 nailer 1,663.00 lf 12.50 /lf 20,788

0100 Perimeter curb @ long jump pit - 6" x 12" 97.00 lf 17.50 /lf 1,698

0120 Conc. base @ high jump, 4"t, WWF mesh, 4"

base

5,456.00 sf 4.70 /sf 25,643

0120 Conc. base @ long jump / triple jump, 4"t, WWF

mesh, 4" base

564.00 sf 4.70 /sf 2,651

0120 Sidewalk, 4"t, WWF mesh, 4" base 2,176.00 sf 4.70 /sf 10,227

CONCRETE CURBS, GUTTERS &

SIDEWALKS 61,006

204.072 Labor hours

321800 ATHLETIC SURFACING

0120 New track surface - high jump area 5,456.00 sf 6.00 /sf 32,736

0120 New track surface - long jump / triple jump area 564.00 sf 6.00 /sf 3,384

0120 New track surface - track area 32,780.00 sf 6.00 /sf 196,680

0150 New turf area - 4" base, 2" surface stone, pad, turf 99,009.00 sf 9.15 /sf 905,932

ATHLETIC SURFACING 1,138,732

32G ATHLETIC SURFACES 1,290,424

204.072 Labor hours

33A SITE UTILITIES

334000 SITE STORM

0110 Trench drain - concrete w/ r-4990 AX neenah

grate

510.00 lf 75.00 /lf 38,250

0180 Storm line - 12" hdpe 299.00 lf 72.00 /lf 21,528


0240 Storm line - 4" perf. pipe @ long jump pits 28.00 lf 40.00 /lf 1,120



0310 Grate Inlets 9.00 ea 2,400.00 /ea 21,600

0370 Connect to Existing 4.00 ea 1,000.00 /ea 4,000

0370 Re-set heights @ existing ara drains 8.00 ea 1,000.00 /ea 8,000

SITE STORM 135,568

33A SITE UTILITIES 135,568

02A.1 WEST ELEMENTARY-NEW

TURF & TRACK-CI

1,480,429

204.072 Labor hours

02A.2 WEST ELEMENTARY-NEW EXTERIOR SCOREBOARDS-CI

11I ATHLETIC EQUIPMENT - GYM & FIELD


0010 New Scoreboards 1.00 ls 186,057.00 /ls 186,057


11I ATHLETIC EQUIPMENT - GYM & FIELD 186,057




Total

Unit Cost Amount


EXTERIOR SCOREBOARDS-CI

186,057

02A.3 WEST ELEMENTARY-LED LIGHTING-CI

26A ELECTRICAL

260100 ELECTRICAL

0010 Replace existing field lights w/ LED lights 1.00 ls 211,690.00 /ls 211,690

ELECTRICAL 211,690


02A.3 WEST ELEMENTARY-LED

LIGHTING-CI

211,690

02A.4 WEST ELEMENTARY-NEW LOCKER ROOMS-CI

03A CONCRETE-STRUCTURAL

033000 CAST-IN-PLACE CONCRETE

0070 Grade beam - unformed, incl excav/bfill, conc,

re-steel [$/cy]

87.00 cy 360.00 /cy 31,320

CAST-IN-PLACE CONCRETE 31,320

03A CONCRETE-STRUCTURAL 31,320

03B CONCRETE-FLATWORK


0210 Slab-on-grade - 4-in thk, 4-in thk gran fill, vapor

barrier, WWF mesh matl+lab [$/sf]

3,484.00 sf 5.00 /sf 17,420


03B CONCRETE-FLATWORK 17,420

03C CONCRETE FLOOR FINISHES

033511 CONCRETE FLOOR FINISHES

0100 Floor sealer for service areas, standard, clear

[$/sf]

3,484.00 sf 0.559 /sf 1,947

CONCRETE FLOOR FINISHES 1,947

17.42 Labor hours

17.42 Equipment hours

03C CONCRETE FLOOR FINISHES 1,947

17.42 Labor hours


04A MASONRY

042200 CONCRETE UNIT MASONRY

0110 CMU - 8-in wide, complete, incl re-steel, bond

beams, embeds [$/sf]

2,417.00 sf 16.75 /sf 40,485




Total

Unit Cost Amount


0140 Split Face Block - 8-in wide, complete, incl

re-steel [$/sf]

2,762.00 sf 18.00 /sf 49,716

CONCRETE UNIT MASONRY 90,201

04A MASONRY 90,201

06A ROUGH CARPENTRY

061100 WOOD FRAMING

0090 Struct wood framing - sloped roof trusses

w/blocking, average [$/sf flat area]

4,112.00 sf 4.471 /sf 18,386

0110 Struct wood framing - sloped roof sheathing,

average [$/sf]

4,235.00 sf 2.793 /sf 11,827

WOOD FRAMING 30,213

166.94 Labor hours


06A ROUGH CARPENTRY 30,213

166.94 Labor hours


07F SHINGLE ROOFING

073100 SHINGLES & SHAKES

n 0110 Fiberglass asphalt shingles, standard color 3 tab

w/30# felt underlayment [A]

4,235.00 sf 2.80 /sf 11,858

SHINGLES & SHAKES 11,858

07F SHINGLE ROOFING 11,858

07I FLASHING & SHEET METAL

076200 SHEET METAL FLASHING & TRIM

n 0150 Downspout, shop fab smooth prefinished

aluminum, avg size

60.00 lf 15.00 /lf 900

n 0180 Gutter, prefinished aluminum, avg size 270.00 lf 23.00 /lf 6,210

n 0210 Fascia or canopy edge trim, +/- 12" high,

prefinished

270.00 lf 16.50 /lf 4,455

n 0210 Soffit, 2/0 overhang 333.00 sf 12.50 /sf 4,163

SHEET METAL FLASHING & TRIM 15,728

07I FLASHING & SHEET METAL 15,728

07Q JOINT SEALANTS

079200 JOINT SEALANTS

0010 Joint Sealants [Budget $/SFB] 3,484.00 sf 0.50 /sf 1,742

JOINT SEALANTS 1,742

07Q JOINT SEALANTS 1,742

08A DOORS / FRAMES / HARDWARE

081113 HOLLOW METAL DOORS & FRAMES

0020 Exterior HM door and frame complete, 3070,

single w/ closer hdwre

6.00 opng 1,290.132 /opng 7,741




Total

Unit Cost Amount


0050 Interior HM door and frame complete, 3070,

single w/ standard hdwre

7.00 opng 1,290.131 /opng 9,031

HOLLOW METAL DOORS & FRAMES 16,772

74.75 Labor hours


08A DOORS / FRAMES / HARDWARE 16,772

74.75 Labor hours


08M LOUVERS & VENTS

089200 LOUVERS & VENTS

0010 Louvers & Vents [Budget $/SFB] 3,484.00 sf 0.25 /sf 871

LOUVERS & VENTS 871

08M LOUVERS & VENTS 871

09A DRYWALL WORK

092116 GYPSUM BOARD ASSEMBLIES

0305 Interior gyp layers for wood framing, ceilings,

taped & sanded [A]

3,484.00 sf 2.65 /sf 9,233

GYPSUM BOARD ASSEMBLIES 9,233

09A DRYWALL WORK 9,233

09L PAINTING & WALLCOVERINGS

099100 PAINTING

0130 Walls - Masonry/Concrete - Epoxy 7,596.00 sf 1.44 /sf 10,938

0160 Ceiling - Epoxy 3,484.00 sf 1.02 /sf 3,554

0280 Door - Hollow Metal 13.00 ea 54.29 /ea 706

0300 Door Frame - HM - Single 13.00 ea 34.43 /ea 448

PAINTING 15,645

09L PAINTING & WALLCOVERINGS 15,645

10A VISUAL DISPLAY BOARDS

101100 VISUAL DISPLAY UNITS

0110 Markerboard, avg size, by SF 100.00 sf 17.292 /sf 1,729

0120 Tack Board, avg size, by SF 50.00 sf 23.894 /sf 1,195

VISUAL DISPLAY UNITS 2,924

6.778 Labor hours


10A VISUAL DISPLAY BOARDS 2,924

6.778 Labor hours


10D TOILET PARTITIONS

102113 TOILET COMPARTMENTS

0100 Tlt cmprts, floor mntd, metal or p-lam, standard

stall

4.00 stll 634.295 /stll 2,537




Total

Unit Cost Amount


0110 Tlt cmprts, floor mntd, metal or p-lam,

handicapped stall

2.00 stll 736.795 /stll 1,474

TOILET COMPARTMENTS 4,011

24.00 Labor hours


10D TOILET PARTITIONS 4,011

24.00 Labor hours


10I TOILET ACCESSORIES

102800 TOILET ACCESSORIES

0130 Tlt accs, grab bar, straight type, >= 30" long 6.00 ea 47.82 /ea 287

0150 Tlt accs, mirror, framed, avg size 5.00 ea 158.498 /ea 792

0160 Tlt accs, mop strip 1.00 ea 84.06 /ea 84

0200 Tlt accs, paper towel dispenser, surface mount,

manual

6.00 ea 135.533 /ea 813

0230 Tlt accs, robe hook 10.00 ea 12.644 /ea 126

0240 Tlt accs, shower rod 5.00 ea 38.314 /ea 192

0250 Tlt accs, shower seat, fold-up type for ADA

application

3.00 ea 351.067 /ea 1,053

0260 Tlt accs, soap dispenser, wall mount, avg cost 5.00 ea 34.912 /ea 175

0300 Tlt accs, toilet tissue dispenser, single roll 7.00 ea 31.569 /ea 221

TOILET ACCESSORIES 3,743

9.85 Labor hours


10I TOILET ACCESSORIES 3,743

9.85 Labor hours


10L LOCKERS

105100 LOCKERS

0110 Lockers, baked enamel, 36" high, by opening 120.00 opng 259.199 /opng 31,104

LOCKERS 31,104

120.00 Labor hours


10L LOCKERS 31,104

120.00 Labor hours


10Q FLAGPOLES

105100 LOCKERS

0170 Locker accessories, bench, wood with Pedestals,

by lf

80.00 lf 50.805 /lf 4,064

LOCKERS 4,064

10.00 Labor hours


10Q FLAGPOLES 4,064

10.00 Labor hours


21A FIRE PROTECTION




Total

Unit Cost Amount

211316 DRY-PIPE SPRINKLER SYSTEM

0010 Dry-Pipe Sprinkler System [Budget $/SFB]

21A FIRE PROTECTION 0

22A PLUMBING

220100 PLUMBING

0010 Plumbing [Budget $/SFB] 3,484.00 sf 10.00 /sf 34,840

PLUMBING 34,840

22A PLUMBING 34,840

23A HVAC

230100 HVAC

0010 HVAC - air exhaust [Budget $/SFB] 3,484.00 sf 2.50 /sf 8,710

HVAC 8,710

23A HVAC 8,710

26A ELECTRICAL

260100 ELECTRICAL

0010 Electrical [Budget $/SFB] 3,484.00 sf 10.00 /sf 34,840

ELECTRICAL 34,840


31A EARTHWORK

312200 GRADING

0100 Excavation, mass cut, earth 2,000.00 cy 3.80 /cy 7,600

GRADING 7,600

31A EARTHWORK 7,600

31B EROSION & SEDIMENT CONTROL


0100 Silt Fence including maintainance & removal 800.00 lf 5.00 /lf 4,000

0110 SWPPP - Inlet Protection 2.00 ea 250.00 /ea 500

0120 SWPPP - Construction Entrance 1.00 ea 8,500.00 /ea 8,500


31B EROSION & SEDIMENT CONTROL 13,000

32E CONCRETE CURBS, GUTTERS & SIDEWALKS


0120 Sidewalk, 4"t, WWF mesh, no base, large

entry/patio areas

100.00 sf 3.754 /sf 375


SIDEWALKS 375

1.50 Labor hours




Total

Unit Cost Amount

32E CONCRETE CURBS, GUTTERS &

SIDEWALKS

375

1.50 Labor hours

32K LANDSCAPING

329000 LANDSCAPE

0010 Landscape [Budget $/SF site area] 1.00 ls 5,000.00 /ls 5,000

LANDSCAPE 5,000

32K LANDSCAPING 5,000

33A SITE UTILITIES

331000 SITE WATER

0040 Water line - 6" 100.00 lf 75.00 /lf 7,500

SITE WATER 7,500

333000 SITE SANITARY

0101 Sanitary line - 4" 100.00 lf 60.00 /lf 6,000

SITE SANITARY 6,000

33A SITE UTILITIES 13,500


LOCKER ROOMS-CI

406,660

431.238 Labor hours


02A.5 WEST ELEMENTARY-PRESS BOX-CI

01C GENERAL REQUIREMENTS

012100 ALLOWANCES

0010 Press box renovations 1.00 ls 55,817.00 /ls 55,817

ALLOWANCES 55,817

01C GENERAL REQUIREMENTS 55,817

02A.5 WEST ELEMENTARY-PRESS

BOX-CI

55,817

02A.6 WEST ELEMENTARY-ELEVATOR-CI


012100 ALLOWANCES

0010 Add elevator in existing building 1.00 ls 569,335.00 /ls 569,335

ALLOWANCES 569,335





Total

Unit Cost Amount

02A.6 WEST

ELEMENTARY-ELEVATOR-CI

569,335

02B.1 ALTON MIDDLE SCHOOL-OLIN-ELEVATOR-CI


012100 ALLOWANCES


ALLOWANCES 569,335


02B.1 ALTON MIDDLE

SCHOOL-OLIN-ELEVATOR-CI

569,335

02B.2 ALTON MIDDLE SCHOOL-MAIN GYM-AC-CI

23A HVAC

230100 HVAC

0010 AC in existing gymnasium 1.00 ls 74,423.00 /ls 74,423

HVAC 74,423

23A HVAC 74,423

02B.2 ALTON MIDDLE

SCHOOL-MAIN GYM-AC-CI

74,423

02B.3 ALTON MIDDLE SCHOOL-AUXILLIARY GYM-CI


012100 ALLOWANCES

0010 New auxillary gymnasium 1.00 ls 1,860,573.00 /ls 1,860,573

ALLOWANCES 1,860,573

01C GENERAL REQUIREMENTS 1,860,573

02B.3 ALTON MIDDLE

SCHOOL-AUXILLIARY GYM-CI

1,860,573

02C.1 ALTON HIGH SCHOOL-SOCCER STADIUM LIGHTS-CI

26A ELECTRICAL

260100 ELECTRICAL

0010 New soccer stadium LED lights 1.00 ls 367,120.00 /ls 367,120

ELECTRICAL 367,120





Total

Unit Cost Amount

02C.1 ALTON HIGH

SCHOOL-SOCCER STADIUM

LIGHTS-CI

367,120

02C.2 ALTON HIGH SCHOOL-JV BASEBALL SCOREBOARD-CI



0010 New Scoreboard 1.00 ls 11,163.00 /ls 11,163



02C.2 ALTON HIGH SCHOOL-JV

BASEBALL SCOREBOARD-CI

11,163

02C.3 ALTON HIGH SCHOOL-JV SOFTBALL SCOREBOARD-CI



0010 New Scoreboard 1.00 ls 11,163.00 /ls 11,163



02C.3 ALTON HIGH SCHOOL-JV

SOFTBALL SCOREBOARD-CI

11,163

02C.4 ALTON HIGH SCHOOL-AUXILLARYGYM-CI


012100 ALLOWANCES

0010 New auxillary gymnasium 1.00 ls 1,860,573.00 /ls 1,860,573

ALLOWANCES 1,860,573

01C GENERAL REQUIREMENTS 1,860,573

02C.4 ALTON HIGH

SCHOOL-AUXILLARYGYM-CI

1,860,573

02D.1 EAST ELEMENTARY-ELEVATOR-CI


012100 ALLOWANCES


ALLOWANCES 569,335




Total

Unit Cost Amount


02D.1 EAST


569,335

02E.1 LOVEJOY ELEMENTARY-ELEVATOR-CI


012100 ALLOWANCES


ALLOWANCES 569,335


02E.1 LOVEJOY


569,335

S. M. Wilson & Co. Standard Estimate Report A


Estimate Totals

Description Amount Totals Hours Rate Cost Basis

Labor 48,466 635.310 hrs

Material 82,120

Subcontract 8,669,334

Equipment 3,088 432.808 hrs

Other

Subtotal Direct Cost 8,803,008 8,803,008

General Conditions 600,000 L

Permits 88,030 1.000 % C

Preconstruction Fee 26,000 L

Construction Fee 259,689 2.950 % T

Subtotal W/ Fees 973,719 9,776,727

G/L Insurance 6,000 L

Builders Risk Insurance T

Other Insurance T

Subtotal W/ Insurance 6,000 9,782,727

Design 978,273 10.000 % T

Contingency 978,273 10.000 % T

Total 11,739,273

S. M. Wilson & Co. Standard Estimate Report Page 13B


Cost per Unit Percent of Total

2.423 /sf 0.41%

4.106 /sf 0.70%

433.467 /sf 73.85%

0.154 /sf 0.03%

440.150 /sf 74.99% 74.99%

30.000 /sf 5.11%

4.402 /sf 0.75%

1.300 /sf 0.22%

12.984 /sf 2.21%

488.836 /sf 8.29% 83.28%

0.300 /sf 0.05%

489.136 /sf 0.05% 83.33%

48.914 /sf 8.33%

48.914 /sf 8.33%

586.964 /sf

S. M. Wilson & Co. Standard Estimate Report Page 1

20002 Alton CUSD 11-SD Estimate-Capital Improvements-200313 4/22/2020 1:59 PM

Project name 20002 Alton CUSD 11-SD Estimate-Capital Improvements-200313

Client Alton CUSD 11

Architect FGM Architects

Estimator Greg Kutz

Labor rate table 2019 St Louis Labor

Equipment rate table 2016 STL Small Tools

Job size 20000 sf

Duration 18 mo

Project School

Report format Sorted by 'Alternate/Group phase/Phase'

'Detail' summary

Alternates 02A.1, 02A.2, 02A.3, 02A.4, 02A.5, 02A.6, 02B.1, 02B.2, 02B.3, 02C.1, 02C.2, 02C.3, 02C.4, 02D.1, 02E.1




Total

Unit Cost Amount

02B.3 ALTON MIDDLE SCHOOL-AUXILLIARY GYM-CI

010000 GENERAL REQUIREMENTS

015100 TEMPORARY UTILITIES

0020 Power Consumption 12.00 mon 1,750.00 /mon 21,000

0040 Temp Heating, Cooling & Ventilation 3.00 mon 11,500.00 /mon 34,500

TEMPORARY UTILITIES 55,500

015500 VEHICULAR ACCESS & PARKING

0020 Temporary Roads - repair rock surface 8,024.00 sf 0.826 /sf 6,628

0050 Street cleaning 12.00 wks 536.00 /wks 6,432

VEHICULAR ACCESS & PARKING 13,060

015600 TEMPORARY BARRIERS & ENCLOSURES

0130 Temp Fencing 800.00 lf 10.00 /lf 8,000

0160 Temp Enclosures 750.00 sf 8.00 /sf 6,000

TEMPORARY BARRIERS & ENCLOSURES 14,000

017413 PROGRESS CLEANING

0010 General Clean-up, debris to dumpster, by MH 1,333.00 mh 69.00 /mh 91,977

0040 Dumpster, 40cy roll-off type, ,cost per pull,

average

24.00 ea 350.00 /ea 8,400

PROGRESS CLEANING 100,377

1,333.00 Labor hours

1,333.00 Equipment hours

GENERAL REQUIREMENTS 182,937



020000 EXISTING CONDITIONS

024100 DEMOLITION & STRUCTURE MOVING

0130 Remove Concrete Sidewalks 2,149.00 sf 1.00 /sf 2,149

0140 Remove Concrete Curb and Gutter 65.00 lf 6.50 /lf 423

0140 Remove trees 4.00 ea 1,200.00 /ea 4,800

DEMOLITION & STRUCTURE MOVING 7,372

EXISTING CONDITIONS 7,372

030000 CONCRETE


0050 Spread footing - unformed, incl excav/bfill, conc,

re-steel [$/cy]

5.00 cy 380.00 /cy 1,900

0110 Strip footing - unformed, incl excav/bfill, conc,

re-steel [$/cy]

301.00 cy 330.00 /cy 99,330

0130 Foundation wall - formed, incl conc, re-steel,

elevator pit [$/cy]

3.00 cy 600.00 /cy 1,800

0140 Foundation wall - formed, incl conc, re-steel,

taller than 8-ft [$/cy]

11.00 cy 850.00 /cy 9,350

0210 Slab-on-grade - 4-in thk, 4-in thk gran fill, vapor

barrier, WWF mesh matl+lab [$/sf]

14,765.00 sf 5.00 /sf 73,825

0270 Concrete fill for metal pan stairs/landings [$/flight] 1.00 flgh 1,800.00 /flgh 1,800




Total

Unit Cost Amount


034713 TILT-UP CONCRETE

0040 Tilt-up panel - 12-in thk insulated, incl conc,

re-steel, erection [$/sf}

19,682.00 sf 12.50 /sf 246,025

0050 Add to above for thin brick at tilt-up panel exterior 16,356.00 sf 10.00 /sf 163,560

TILT-UP CONCRETE 409,585

CONCRETE 597,590

040000 MASONRY




7,284.00 sf 16.25 /sf 118,365



3,228.00 sf 18.00 /sf 58,104

CONCRETE UNIT MASONRY 176,469

MASONRY 176,469

050000 METALS

051200 STRUCTURAL STEEL FRAMING

0100 Structural Steel Mat'l & Erection [$/ton] 4.85 tn 3,600.00 /tn 17,460

STRUCTURAL STEEL FRAMING 17,460

052100 STEEL JOIST FRAMING

0100 Joist & Girders Mat'l & Erection / Tons - gym 18.58 tn 3,645.00 /tn 67,724

0100 Joist & Girders Mat'l & Erection / Tons - lower roof 6.22 tn 3,350.00 /tn 20,837

STEEL JOIST FRAMING 88,561

053100 STEEL DECKING

0120 Metal Roof Deck, Mat'l & Erection /sq 62.30 sq 264.556 /sq 16,482

0140 Acoustical Metal Deck, Mat'l & Erection /sq 93.40 sq 425.00 /sq 39,695

STEEL DECKING 56,177

055213 METAL STAIRS & RAILINGS

0100 Metal pan stairs and landings, incl rails, no conc.

fill [$/flight]

1.00 flgh 11,411.60 /flgh 11,412

METAL STAIRS & RAILINGS 11,412

18.00 Labor hours


METALS 173,610

18.00 Labor hours


060000 WOOD, PLASTICS & COMPOSITES

061000 ROUGH CARPENTRY

0140 Roof Blckg, FT or PT, 2x12, top of parapet wall

[$/lf]

1,350.00 lf 10.375 /lf 14,006

0430 Interior Shthg, FT, 3/4"t, by SF wall backing [$/sf] 160.00 sf 4.011 /sf 642




Total

Unit Cost Amount

ROUGH CARPENTRY 14,648

130.387 Labor hours


WOOD, PLASTICS & COMPOSITES 14,648

130.387 Labor hours


070000 THERMAL & MOISTURE PROTECTION

071000 DAMPPROOFING & WATERPROOFING

n 0120 Wtrprfng, sheet membrane, below grade applctn 3,326.00 sf 4.50 /sf 14,967

DAMPPROOFING & WATERPROOFING 14,967

075400 TPO ROOFING

n 0100 Parapet wall treatment (vertical surface), 45 mil

TPO

1,614.00 sf 2.25 /sf 3,632

n 0110 TPO, 60 mil, mech fastened over R22, vap bar

[$/sf]

15,509.00 sf 9.50 /sf 147,336

TPO ROOFING 150,967

076200 SHEET METAL FLASHING & TRIM

n 0120 Top of wall cap, prefinished aluminum, 14" wide 675.00 lf 20.00 /lf 13,500

SHEET METAL FLASHING & TRIM 13,500

079200 JOINT SEALANTS

0010 Joint Sealants [Budget $/SFB] 15,418.00 sf 1.25 /sf 19,273

JOINT SEALANTS 19,273

079500 EXPANSION JOINT ASSEMBLIES

0100 Expansion joint assemblies, floor, cover,

pedestrian application

23.00 lf 55.846 /lf 1,284

0140 Expansion joint assemblies, wall, cover, interior 30.00 lf 57.953 /lf 1,739

0150 Expansion joint assemblies, wall, cover, exterior 30.00 lf 57.953 /lf 1,739

0160 Expansion joint assemblies, ceiling, cover, interior 23.00 lf 57.953 /lf 1,333

EXPANSION JOINT ASSEMBLIES 6,095

28.577 Labor hours


THERMAL & MOISTURE PROTECTION 204,801

28.577 Labor hours


080000 OPENINGS


0040 Exterior HM door and frame complete, 6070, pair

w/ panic hdwre

1.00 opng 2,935.33 /opng 2,935


single w/ standard hdwre

13.00 opng 1,290.132 /opng 16,772


double w/ standard hdwre

2.00 opng 2,206.61 /opng 4,413

HOLLOW METAL DOORS & FRAMES 24,120

109.25 Labor hours


083313 COILING DOORS & GRILLES




Total

Unit Cost Amount

083313 COILING DOORS & GRILLES

0120 Coiling Counter Door - 6 x 4, manual 1.00 ea 3,013.41 /ea 3,013

COILING DOORS & GRILLES 3,013

0.167 Labor hours

084313 ALUMINUM STOREFRONT

0120 Exterior storefront, insul. glazing, clear anodized

alum framing

400.00 sf 50.00 /sf 20,000

0170 Alum. storefront entrance door w/ glazing and

hardware, single

1.00 ea 1,500.00 /ea 1,500

0180 Alum. storefront entrance door w/ glazing and

hardware, double

2.00 ea 3,000.00 /ea 6,000

ALUMINUM STOREFRONT 27,500

089200 LOUVERS & VENTS

0010 Louvers & Vents [Budget $/SFB] 15,418.00 sf 0.20 /sf 3,084

LOUVERS & VENTS 3,084

OPENINGS 57,717

109.417 Labor hours


090000 FINISHES

092116 GYPSUM BOARD ASSEMBLIES

0240 Int ceiling, flat w/ suspension, 1 layer drywall [A] 2,058.00 sf 6.50 /sf 13,377

GYPSUM BOARD ASSEMBLIES 13,377

095100 ACOUSTICAL CEILINGS

0020 ACT - 2x2 w/ grid system, seismic d 2,907.00 sf 3.95 /sf 11,483

ACOUSTICAL CEILINGS 11,483

096400 WOOD FLOORING

0100 Wood flooring, average material Gym 9,196.00 sf 13.00 /sf 119,548

WOOD FLOORING 119,548

096500 RESILIENT FLOORING

0120 Vinyl Composition-1/8" 2,738.00 sf 2.75 /sf 7,530

0130 Vinyl Base-4" 802.00 lf 2.15 /lf 1,724

0140 Rubber treads & risers 221.00 lf 40.00 /lf 8,840

RESILIENT FLOORING 18,094

096700 FLUID-APPLIED FLOORING

0100 Resinious flooring, floors, avg qty 2,058.00 sf 10.50 /sf 21,609

0110 Resinious flooring, cove base 588.00 lf 16.00 /lf 9,408

0120 Floor sealer for service areas, standard, clear,

avg room sizes

780.00 sf 0.90 /sf 702

FLUID-APPLIED FLOORING 31,719

098400 ACOUSTIC WALL FINISHES

0120 Acoustic Wall Panels 1" - 10/0 tall at gym

perimeter

3,817.00 sf 11.50 /sf 43,896

ACOUSTIC WALL FINISHES 43,896

099100 PAINTING




Total

Unit Cost Amount

099100 PAINTING

0120 Walls - Masonry/Concrete - LE 26,239.00 sf 1.17 /sf 30,700

0130 Walls - Masonry/Concrete - Epoxy 6,711.00 sf 1.44 /sf 9,664

0160 Ceiling - Epoxy 2,058.00 sf 1.02 /sf 2,099

0280 Door - Hollow Metal 19.00 ea 54.29 /ea 1,032

0300 Door Frame - HM - Single 13.00 ea 34.43 /ea 448

0310 Door Frame - HM - Double 3.00 ea 41.24 /ea 124

0370 Metal Stairs - Complete 1.00 fl 438.00 /fl 438

0380 Pipe Rail - Wall 60.00 lf 2.50 /lf 150

0560 Paint Exposed Structure [A] 10,105.00 sf 1.487 /sf 15,026

PAINTING 59,680

FINISHES 297,796

100000 SPECIALTIES

101100 VISUAL DISPLAY UNITS

0110 Markerboard, avg size, by SF 80.00 sf 17.292 /sf 1,383

VISUAL DISPLAY UNITS 1,383

3.20 Labor hours


101200 DISPLAY CASES

0020 Display case - glass, per lf 47.00 lf 512.180 /lf 24,072

DISPLAY CASES 24,072

94.00 Labor hours



0100 Tlt cmprts, floor mntd, metal or p-lam, standard

stall

7.00 stll 634.297 /stll 4,440

0110 Tlt cmprts, floor mntd, metal or p-lam,

handicapped stall

4.00 stll 736.795 /stll 2,947

TOILET COMPARTMENTS 7,387

44.00 Labor hours


102800 TOILET ACCESSORIES

0120 Tlt accs, grab bar, straight 12.00 ea 45.681 /ea 548

0150 Tlt accs, mirror, framed, avg size 6.00 ea 158.498 /ea 951

0170 Tlt accs, mop strip wth overhead utility shelf 1.00 ea 122.56 /ea 123

0180 Tlt accs, napkin dispenser 5.00 ea 364.262 /ea 1,821

0190 Tlt accs, napkin disposal 5.00 ea 84.29 /ea 421

0200 Tlt accs, paper towel dispenser, surface mount,

manual

6.00 ea 135.533 /ea 813

0220 Tlt accs, paper towel dispenser/trash unit,

recessed

6.00 ea 315.507 /ea 1,893

0230 Tlt accs, robe hook 10.00 ea 12.644 /ea 126

0240 Tlt accs, shower rod 2.00 ea 38.315 /ea 77

0260 Tlt accs, soap dispenser, wall mount, avg cost 6.00 ea 34.912 /ea 209

0300 Tlt accs, toilet tissue dispenser, single roll 10.00 ea 31.568 /ea 316

0330 Tlt accs, towel ring 6.00 ea 26.62 /ea 160

TOILET ACCESSORIES 7,459

10.50 Labor hours


105100 LOCKERS

0100 Cubbies, by opening 60.00 opng 321.184 /opng 19,271

0100 Benches, 5/0 long 8.00 ea 251.299 /ea 2,010




Total

Unit Cost Amount

LOCKERS 21,281

83.800 Labor hours


107313 AWNINGS & CANOPIES

0120 Metal Canopies 182.00 sf 70.00 /sf 12,740

AWNINGS & CANOPIES 12,740

SPECIALTIES 74,323

235.50 Labor hours


110000 EQUIPMENT

116600 GYMNASIUM ATHLETIC EQUIPMENT

0100 Basketball Goal - Swing-Up 6.00 ea 4,750.00 /ea 28,500

0110 Gym Wall Pads 90.00 sf 10.269 /sf 924

0120 Volleyball post inserts 6.00 ea 250.00 /ea 1,500

0140 Gymnasium divider curtain, motorized 3,057.00 sf 7.50 /sf 22,928

0150 Gym scoreboard - large 1.00 ea 10,000.00 /ea 10,000

0160 Gym scoreboard - small 1.00 ea 6,000.00 /ea 6,000

GYMNASIUM ATHLETIC EQUIPMENT 69,852

2.700 Labor hours


EQUIPMENT 69,852

2.700 Labor hours


120000 FURNISHINGS

123600 COUNTERTOPS

0180 Solid Surface CounterTops 64.00 sf 96.329 /sf 6,165

COUNTERTOPS 6,165

16.00 Labor hours


126613 TELESCOPING BLEACHERS

0010 Telescoping Bleachers - 8 rows x 102 lnft 816.00 lf 145.00 /lf 118,320

TELESCOPING BLEACHERS 118,320

FURNISHINGS 124,485

16.00 Labor hours


140000 CONVEYING EQUIPMENT

142000 ELEVATORS

0020 Hydrlc elvtrs, 3500 lb, 150 ft/min, machine

room-less, std finishes

2.00 stop 40,000.00 /stop 80,000

ELEVATORS 80,000

CONVEYING EQUIPMENT 80,000

210000 FIRE SUPPRESSION

211313 WET-PIPE SPRINKLER SYSTEM




Total

Unit Cost Amount

211313 WET-PIPE SPRINKLER SYSTEM

0020 Wet-pipe system - norm haz, core & shell 15,418.00 sf 3.00 /sf 46,254

WET-PIPE SPRINKLER SYSTEM 46,254

FIRE SUPPRESSION 46,254

220000 PLUMBING

220100 PLUMBING

0020 Building plumbing - core & shell 15,418.00 sf 10.00 /sf 154,180

PLUMBING 154,180

PLUMBING 154,180

230000 HVAC

230100 HVAC

0020 HVAC - core & shell 15,418.00 sf 30.00 /sf 462,540

HVAC 462,540

HVAC 462,540

260000 ELECTRICAL

260100 ELECTRICAL

0020 Electrical - core & shell 15,418.00 sf 25.00 /sf 385,450

ELECTRICAL 385,450

ELECTRICAL 385,450

310000 EARTHWORK

311000 SITE CLEARING

0110 Clear and grub, strip vegetation, light 0.86 acre 1,000.00 /acre 860

0150 Strip Topsoil 35,000.00 sf 0.08 /sf 2,800

SITE CLEARING 3,660

312200 GRADING

0100 Excavation, mass cut, earth 4,000.00 cy 3.80 /cy 15,200

0110 Excavation, mass fill 500.00 cy 3.80 /cy 1,900

0130 Export excess fill 3,500.00 cy 16.00 /cy 56,000

0140 Spread Topsoil 250.00 cy 3.49 /cy 873

0200 Fine grading for building pad & paved areas 21,000.00 sf 0.18 /sf 3,780

GRADING 77,753


0100 Silt Fence including maintainance & removal 400.00 lf 5.00 /lf 2,000

0110 SWPPP - Inlet Protection 2.00 ea 250.00 /ea 500

0120 SWPPP - Construction Entrance 1.00 ea 8,500.00 /ea 8,500

0130 Temp. Constr. Road - fabric + 8" rock 8,024.00 sf 1.50 /sf 12,036


313116 TERMITE CONTROL

0100 Termite Control 15,418.00 sf 0.18 /sf 2,775




Total

Unit Cost Amount

TERMITE CONTROL 2,775

EARTHWORK 107,224

320000 EXTERIOR IMPROVEMENTS

321216 ASPHALT PAVING

0110 3" Asphalt on 8" Base 501.00 sy 30.00 /sy 15,030

ASPHALT PAVING 15,030

321313 CONCRETE PAVING

0100 Conc paving, 7"t over 4" granular base, plain,

unreinforced

864.00 sf 6.296 /sf 5,440

CONCRETE PAVING 5,440

44.744 Labor hours


0110 Curb and gutter, standard design 6" curb, 6"

gutter 24" w, 2ea #4's

442.00 lf 25.00 /lf 11,050

0130 Sidewalk, 4"t, WWF mesh, no base, linear type

(5' wide avg)

6,182.00 sf 4.016 /sf 24,824

0150 Add to above sidewalk for 4"t granular base 6,182.00 sf 0.671 /sf 4,148


SIDEWALKS 40,022

159.496 Labor hours

321700 PAVEMENT SPECIALTIES

0100 Striping Bid 1.00 ls 500.00 /ls 500

0130 H.C. Logo [A] 2.00 ea 85.00 /ea 170

0140 H.C. Signs [A] 2.00 ea 275.00 /ea 550

PAVEMENT SPECIALTIES 1,220

328400 IRRIGATION

0100 Irrigation System 1.00 ls 1,500.00 /ls 1,500

IRRIGATION 1,500

329000 LANDSCAPE

0100 Landscaping - average 1,000.00 sf 1.50 /sf 1,500

0120 Seed 1,529.00 sy 1.50 /sy 2,294

LANDSCAPE 3,794

EXTERIOR IMPROVEMENTS 67,005

204.239 Labor hours

330000 UTILITIES

331000 SITE WATER

0020 Water main - 8" 125.00 lf 90.00 /lf 11,250

0050 Tap existing water main 1.00 ea 4,000.00 /ea 4,000

0070 Detector check vault 1.00 ea 12,500.00 /ea 12,500

0080 Fire Hydrants 1.00 ea 2,200.00 /ea 2,200

SITE WATER 29,950


0100 Sanitary main - 8" 125.00 lf 80.00 /lf 10,000

0110 Sanitary Manholes 1.00 ea 2,500.00 /ea 2,500




Total

Unit Cost Amount


0120 Sanitary Cleanouts 1.00 ea 550.00 /ea 550

SITE SANITARY 13,050

334000 SITE STORM

0130 Storm line - 15" rcp 200.00 lf 90.00 /lf 18,000

0320 Curb inlets 2.00 ea 2,200.00 /ea 4,400

0340 Storm Manholes 1.00 ea 2,200.00 /ea 2,200

0370 Connect to Existing 2.00 ea 1,000.00 /ea 2,000

SITE STORM 26,600

UTILITIES 69,600

02B.3 ALTON MIDDLE

SCHOOL-AUXILLIARY GYM-CI

15,418.00 sf

217.528/sf 3,353,851



Takeoff Tab

20002 Alton CUSD AMS Auxillary GymBid No. 1

Quantity1 Quantity2 Quantity3HeightName AreaNo. UOM1 UOM2 UOM3

Takeoff

01 - General Conditions

(unassigned)

15,418 0 0(unassigned) Building area85 0" SF

02 - Demolition

(unassigned)

660 0 0(unassigned) Demo sidewalk9 0" SF

2,489 415 0(unassigned) Demo sidewalk - 6/0 wide avg.

8 0" SF LF

5 0 0(unassigned) Demo trees7 0" EA

03 - Concrete Flatwork

(unassigned)

14,765 182 605(unassigned) Slab on-grade - 4" thk., 4" agg., wwf

13 0" SF CY LF

241 3 64(unassigned) Stairs on-grade16 0" SF CY LF

03 - Concrete Foundations

(unassigned)

5 128 0(unassigned) Elevator pid spread footing - 1/0 thk.

15 0" CY SF

3 28 227(unassigned) Stem wall - 8" w x 4/0 tall, elevator pit

14 4' 0" CY LF SF

36 242 483(unassigned) Strip footing - 4/0 wide x 1/0 thk.

12 1' 0" CY LF SF

57 205 614(unassigned) Strip footing - 5/0 wide x 1/6 thk.

11 1' 6" CY LF SF

205 462 1,386(unassigned) Strip footing - 8/0 wide x 1/6 thk.

10 1' 6" CY LF SF

03 - Tilt-Up Concrete

(unassigned)

3,402 227 0(unassigned) Tilt-up concrete panel - 15/0 tall

18 15' 0" SF LF


19 27' 0" SF LF


17 40' 0" SF LF

04 - Masonry

(unassigned)

7,284 486 0(unassigned) 6" cmu - 15/0 tall22 15' 0" SF LF



05 - Misc. Metal

(unassigned)

53 2 0(unassigned) Wall-mounted handrail27 0" LF EA

05 - Structural Steel

(unassigned)

3:54:03PM3/23/2020 Page 1 of 5

Takeoff Tab



9,340 0 0(unassigned) Joist & deck - gym23 0" SF

6,224 0 0(unassigned) Joist & deck - lower roofs

24 0" SF

57 5 0(unassigned) Steel beam - W14x2286 0" LF EA

06 - Rough Carpentry

(unassigned)

675 0 0(unassigned) 2x blocking - top of tilt-up panel

25 0" LF

07 - Expansion Joints

(unassigned)

30 2 0(unassigned) Expansion joint - 15/0 tall, ext. wall

79 15' 0" LF EA

30 2 0(unassigned) Expansion joint - 15/0 tall, int. wall

80 15' 0" LF EA

22 0 0(unassigned) Expansion joint - int. ceiling

81 15' 0" LF

23 0 0(unassigned) Expansion joint - int. floor

82 15' 0" LF

07 - Flashing & Sheet Metal

(unassigned)

675 0 0(unassigned) Wall cap - top of tilt-up panel

26 0" LF

07 - TPO Roof

(unassigned)

15,509 807 0(unassigned) TPO roof28 0" SF LF

07 - Waterproofing

(unassigned)

1,484 186 0(unassigned) Waterproofing - 8/0 deep average

31 8' 0" SF LF

08 - Alum. Storefront/Curtainwall/Windows

(unassigned)

2 0 0(unassigned) Storefront entrance - double

29 0" EA

1 0 0(unassigned) Storefront entrance - single

30 0" EA

08 - Doors/Frames/Hardware

(unassigned)

1 0 0(unassigned) HM door & frame, double, exterior

32 0" EA

2 0 0(unassigned) HM door & frame, double, interior

33 0" EA

13 0 0(unassigned) HM door & frame, single, interior

34 0" EA

08 - OH Coiling Doors

(unassigned)

3:54:03PM3/23/2020 Page 2 of 5

Takeoff Tab



1 0 0(unassigned) Coiling counter door - concession stand

35 0" EA

09 - Acoustical Ceilings

(unassigned)

2,907 0 0(unassigned) Acoustical ceilings37 0" SF

09 - Acoustical Wall Treatment

(unassigned)

3,817 382 0(unassigned) Acoustic wall panels - 10/0 tall at gym perimeter wall

44 10' 0" SF LF

09 - Drywall

(unassigned)

2,058 0 0(unassigned) Drywall ceiling area36 0" SF

09 - Fluid-Applied Flooring

(unassigned)

192 192 0(unassigned) Cove base, both sides43 0" LF LF

2,058 204 0(unassigned) Fluid-applied epoxy flooring w/ integral cove base

42 0" SF LF

09 - Painting

(unassigned)

2,058 0 0(unassigned) Paint drywall ceiling - epoxy

53 0" SF

780 0 0(unassigned) Paint exposed ceiling - latex

52 0" SF

9,325 0 0(unassigned) Paint exposed gym ceiling - latex

51 0" SF

2,399 0 0(unassigned) Paint walls 1s - 12/0 tall, epoxy

45 12' 0" SF

4,122 0 0(unassigned) Paint walls 1s - 12/0 tall, latex

47 12' 0" SF


48 25' 0" SF


50 38' 0" SF

2,156 2,156 0(unassigned) Paint walls 2s - 12/0 tall, epoxy

46 12' 0" SF SF

2,735 2,735 0(unassigned) Paint walls 2s - 12/0 tall, latex

49 12' 0" SF SF

780 206 0(unassigned) Sealed concrete floor w/ rubber base

40 0" SF LF

09 - Resilient Flooring

(unassigned)

84 84 0(unassigned) Rubber base, both sides41 0" LF LF

2,738 428 0(unassigned) VCT w/ rubber base38 0" SF LF

09 - Wood Athletic Flooring

(unassigned)

3:54:03PM3/23/2020 Page 3 of 5

Takeoff Tab



9,196 406 0(unassigned) Wood gym floor w/ vented base

39 0" SF LF

10 - Cubbies

(unassigned)

8 0 0(unassigned) Benches - 5/0 long78 0" EA

60 0 0(unassigned) Cubbies - 18" square x 72" tall

73 0" EA

10 - Display Cases

(unassigned)

47 3 0(unassigned) Display case - 1/0 wide x 6/0 tall

72 0" LF EA

10 - Metal Canopy

(unassigned)

182 46 0(unassigned) Metal canopy - 4/0 wide74 0" SF LF

10 - Toilet Accessories

(unassigned)

12 0 0(unassigned) Grab bar62 0" EA

6 0 0(unassigned) Mirror66 0" EA

5 0 0(unassigned) Napkin disposal75 0" EA

5 0 0(unassigned) Napkin vendor64 0" EA

6 0 0(unassigned) Paper towel dispenser76 0" EA

6 0 0(unassigned) Recessed waste receptacle

77 0" EA

2 0 0(unassigned) Shower curtain rob & hooks

70 0" EA

6 0 0(unassigned) Soap dispenser68 0" EA

10 0 0(unassigned) Toilet paper dispenser67 0" EA

4 0 0(unassigned) Towel hook69 0" EA

1 0 0(unassigned) Utility shelf65 0" EA

10 - Toilet Compartments

(unassigned)

4 0 0(unassigned) Toilet partition handicap61 0" EA

7 0 0(unassigned) Toilet partition standard60 0" EA

10 - Visual Communications Specialties

(unassigned)

2 0 0(unassigned) Markerboard - 4/0 x 12/0

59 4' 0" EA

11 - Gym Equipment

(unassigned)

6 0 0(unassigned) Basketball goal - movable

54 0" EA

87 3,057 0(unassigned) Divider curtain - 35/0 tall56 35' 0" LF SF

2 0 0(unassigned) Scoreboard58 0" EA

3:54:03PM3/23/2020 Page 4 of 5

Takeoff Tab



90 15 0(unassigned) Wall pads @ main basketball goals - 6/0 tall

55 6' 0" SF LF

11 - Telescoping Bleachers

(unassigned)

102 0 0(unassigned) Bleachers -8 rows, overall length

57 0" LF

12 - Countertops

(unassigned)

32 0 0(unassigned) Countertop - 2/0 wide @ concession stand

71 0" LF

32 - Asphalt

(unassigned)

501 0 0(unassigned) Asphalt6 0" SY

32 - Landscape

(unassigned)

1,529 0 0(unassigned) Seed area84 0" SY

32 - Site Concrete

(unassigned)

442 33 0(unassigned) Curb & gutter4 1' 0" LF CY

864 199 0(unassigned) Pavement - entrances5 0" SF LF

6,182 1,494 0(unassigned) Sidewalk2 0" SF LF

203 81 0(unassigned) Stairs on-grade3 0" SF LF

33 - Site Water

(unassigned)

95 0 0(unassigned) Site water line83 0" LF

3:54:03PM3/23/2020 Page 5 of 5

Standard Estimate Report - SM Wilson

Documents

Transcript of Standard Estimate Report - SM Wilson