|
Owner: City of Ramsey
<br />Estimator: H. Jacobson
<br />Eluiciesl Park Building
<br />Ramsey, MN
<br />Date: 12/02/13
<br />CSI
<br />07200(s) 'Building Insulation
<br />07410(s) Preformed Metal Panels
<br />High Temp Underlayment
<br />Ridge Ventilator
<br />Snow Guards at Doors
<br />Flashing / Sheetmetal
<br />Plumbing StacKs
<br />07600(s) ICement Board Siding
<br />ICaulkSiding
<br />Description
<br />I Qty I Unit I Mat! I Mat! Ext I Hrs I L Ext I Matl I Sub Extension I
<br />07900(s) ICaulking
<br />1ILS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 Ls
<br />1lLS
<br />1 J LS
<br />08100(m) Steel Doors Frames/ Hdwr 1 LS
<br />08330(s) Coiling Doors 1 LS
<br />Door at Fireplace Opening 1 LS
<br />08400(s) Aluminum Entrances 1ILS
<br />08550(s) Wood Windows 1 LS
<br />09250(s) Gyp. Bd / Steel Framing 1 LS
<br />Impact Resistant Gyp Board 1 LS
<br />09300(s) Ceramic Tile 1 LS
<br />09680(s) Carpet 1ILS
<br />Resilient Base 0 LF
<br />09900(s) Painting 1 LS
<br />Exterior Siding 1 LS
<br />Interior Gypsum Board 1 LS
<br />Wood Ceilings & Trim 1 LS
<br />Doors & Windows 1 LS
<br />10000(m) Toilet Compartments
<br />'Interior Signs
<br />Fire Extinguishers
<br />$o
<br />$0
<br />$0
<br />so
<br />so
<br />so
<br />so
<br />$o
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />so_
<br />$0
<br />$0
<br />$6
<br />$6
<br />$0
<br />Toilet Accessories
<br />10200(m) Louvers
<br />11400(s) Food Service E9uipt.
<br />13 Compartment & Hand Sink
<br />'Counters at Coiling Doors
<br />IShelvin Allowance
<br />15400(s) ',Plumbing
<br />15850(s) HVAC
<br />16000(s) Electrical
<br />1 J LS
<br />1LS
<br />1LS
<br />1 LS
<br />1ILS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1LS
<br />1 LS
<br />SUBTOTAL
<br />01000 General Conditions
<br />SUBTOTAL
<br />01104 Builder's Risk Insur.
<br />ISU131UFAL
<br />17000 Overhead/Profit
<br />'SUBTOTAL
<br />Perf/Pay Bond
<br />Perf/Pay Bond
<br />TOTAL
<br />IGMP PRICE
<br />so $0
<br />so so
<br />$0 so
<br />so so
<br />so
<br />so
<br />so
<br />so
<br />so
<br />$o
<br />so
<br />$0
<br />$o $o
<br />$0 so
<br />so $0
<br />so so
<br />so so
<br />so so
<br />so so
<br />$0 $0
<br />$0 so
<br />$o so
<br />so so
<br />so $0
<br />so so
<br />so so
<br />so so
<br />so so
<br />so so
<br />so $0
<br />so so
<br />so so
<br />so so
<br />$0 so
<br />$0 so
<br />so $0
<br />$0 $0
<br />so
<br />so
<br />so
<br />$0
<br />$0 $0
<br />$0 $0
<br />$0 $0
<br />$0 $0
<br />so DSO
<br />so so
<br />$0 so
<br />$0 so
<br />$4,280
<br />$59,770
<br />$11,705
<br />See General Conditions
<br />7%
<br />1.54%J First $500,000
<br />0.97% To $2,500,000
<br />$4,588
<br />$8,188
<br />$265
<br />$478
<br />$4,280
<br />$59,770
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$24,700 $24,700
<br />$1,596 $1,596
<br />$11,705
<br />$19,494 $19,494
<br />$2,360 $2,360
<br />$15,000 $15,000
<br />$4,588
<br />$24,385 $24,385
<br />$0
<br />$12,965
<br />$0
<br />$0
<br />$16,235 $16,235
<br />$0
<br />I so
<br />$0
<br />$0
<br />$8,188
<br />$0
<br />$12,965
<br />w/Tile
<br />$265
<br />$7,785
<br />$0
<br />$478
<br />$7,785
<br />$0
<br />$0
<br />$3,000 3,000
<br />$33,850 $33,850
<br />$21,500 $21,500
<br />$28,620 $28,620
<br />$625,316
<br />$35,966
<br />$661,282
<br />$0
<br />$661,282
<br />$46,290
<br />$707,572
<br />Max $7200 $7,200 $7,200
<br />Zero if negative $2,013 $2,013
<br />$716,785
<br />$716,785.00
<br />Not Included
<br />02900(s)
<br />Landscaping
<br />02920s)
<br />02922(s�
<br />07160(s)
<br />07190(s)
<br />Sodding
<br />Seecdi ng
<br />Dampproofing
<br />Anti Grafitti Coating
<br />1 LS 1 $0 $0� $0
<br />0 SY $0 $0 I I $0
<br />8 so $o $0
<br />1 LS $0 $01
<br />$0
<br />1 LS I $0 $0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />so
<br />$0
<br />so
<br />so
<br />$0
<br />AMERICAN LitBtR 11( CONSTRUCTION, INC
<br />2 of 3
<br />
|