|
Owner: City of Ramsey
<br />Estimator: H. Jacobson
<br />Elmcrest Park Building
<br />Date: 9/17/13
<br />CSI Description
<br />Ceiling Paint - Drywall
<br />Ceiling Stain - Wood
<br />Wall Paint - Drywall
<br />Wall Stain - Wood
<br />Exterior Paint - Hardiboard
<br />Paint - HM Doors & Frames
<br />10155(m) Toilet Compartments
<br />10200(m) Louvers
<br />10440(m) Interior Signs
<br />10520(m) Fire Extinguishers
<br />10800(m) Toilet Accessories
<br />11400(s) Food Service Equipt.
<br />SS Door Counter
<br />SS Counters
<br />SS Sink
<br />13700(s) Security Systems
<br />15400(s) Plumbing
<br />Budget for upgrades
<br />15850(s) HVAC
<br />Budget for upgrades
<br />15900(s) Temperature Control
<br />15950(s) Test and Balance
<br />16000(s) Electrical
<br />Budget for upgrades
<br />Voice & Data
<br />Temp Power & Lights
<br />Xcel Energy Charges
<br />SUBTOTAL
<br />01000 General Conditions
<br />SUBTOTAL
<br />01104 Builder's Risk Insur.
<br />(SUBTOTAL
<br />17000 Overhead/Profit
<br />'SUBTOTAL
<br />02300(s)
<br />03300(s)
<br />Perf/Pay Bond
<br />Perf/Pay Bond
<br />TOTAL
<br />Qty I Unit
<br />206& iF
<br />2232 ;F
<br />3633 �F
<br />336 iF
<br />3350 ;F
<br />14. Ea.
<br />Matl 1 Matl Ext
<br />$0.80
<br />$1.25
<br />$0.80
<br />$1.25
<br />$1.00
<br />$150
<br />1 LS
<br />1, LS
<br />1 LS
<br />2 Ea.
<br />L LS
<br />1 LS
<br />12 LF
<br />1 LS
<br />1 LS
<br />L LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1/ LS
<br />1, LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />L LS
<br />1 LS
<br />See General Conditions
<br />7%
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />$1,654
<br />$2,790
<br />$2,906
<br />$420
<br />$3,350
<br />$2,100
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0 4
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />(Annual $180,000)
<br />1.54% First $500,000
<br />0.97% To $2,500,000
<br />ALTERNATE 1: Masonry Fireplace
<br />Earthwork
<br />CIP Concrete
<br />Footing
<br />Floor Slab
<br />04200(s) Masonry
<br />Fireplace w/Chimney & Damper
<br />Flue Cover
<br />06000(s) Lumber - Credit
<br />08340(s) Coiling Door - Credit
<br />P&O
<br />7%
<br />Hrs I L Ext I Matl
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$2,720
<br />$680
<br />$187
<br />$170
<br />$1,063
<br />$0
<br />$199
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$3,200
<br />$1,000
<br />$600
<br />$260
<br />$2,015
<br />$1,500
<br />NIC
<br />Sub
<br />W/Plumbing
<br />NIC
<br />$24,200
<br />$3,800
<br />$17,750
<br />$2,250
<br />NIC
<br />Included
<br />$17,550
<br />$5,000
<br />$1,500
<br />$890
<br />$2,500
<br />Max $72001
<br />Zero if negative
<br />$7,200
<br />$998
<br />Extension I
<br />$1,654
<br />$2,790
<br />$2,906
<br />$420
<br />$3,350
<br />$2,100
<br />$5,920
<br />$1,680
<br />$787
<br />$430
<br />$3,078
<br />$0
<br />$1,699
<br />$0
<br />$0
<br />$0
<br />$24,200
<br />$3,800
<br />$17,750
<br />$2,250
<br />$0
<br />$0
<br />$17,550
<br />$5,000
<br />$1,500
<br />$890
<br />$2,500
<br />$510,429
<br />$52,981
<br />$563,410
<br />$0
<br />$563,410
<br />$39,439
<br />$602,849
<br />$7,200
<br />$998
<br />$611,046
<br />$800.00
<br />$0.00
<br />$1,000.00
<br />($500.00)
<br />$16,000.00
<br />Ind
<br />$300.00
<br />NC
<br />($1,500.00)!
<br />$16,100.00
<br />$1,150.00
<br />$17,250.00
<br />AMERICAN LIBERTY CONSTRUCTION, INC
<br />2 of 2
<br />
|