|
Roen Associates
<br />121 South Wall Street
<br />Spokane, WA 99201
<br />Kittitas County
<br />Courthouse and Government Office Bldg
<br />Predesign Estimate
<br />RoEN
<br />ASS 0 C I ATE S
<br />DETAILED ESTIMATE
<br />Quantity
<br />Unit of
<br />MeasurE
<br />Unit
<br />Cost
<br />Total Estimated
<br />Cost
<br />No.
<br />Description
<br />Exterior Windows
<br />Glazing Allowance (30% of enclosure, mixture of aluminum windows
<br />and curtainwall)
<br />11,034
<br />sf
<br />$ 100.00
<br />$1,103,419
<br />Sunshades -Allowance
<br />15%
<br />on
<br />$1,103,419
<br />$165,513
<br />Exterior Doors
<br />Allowance
<br />1
<br />Is
<br />$ 75,000.00
<br />$75,000
<br />Exterior Paint & Sealants
<br />Misc Exterior Paint
<br />1
<br />Is
<br />$ 25,000.00
<br />$25,000
<br />Exterior - Control Joints, Caulking and Joint Sealants
<br />125,893
<br />gsf
<br />$ 1.00
<br />$125,893
<br />Building Graphics
<br />Allowance for Building Ext. Signage
<br />1
<br />Is
<br />$ 25,000.00
<br />$25,000
<br />SUBTOTAL EXTERIOR ENCLOSURE
<br />125,893
<br />BGSF
<br />$40.48
<br />$5,095,594
<br />B30 ROOFING
<br />Roof Coverings
<br />Membrane Roof
<br />67,030
<br />sf
<br />$ 20.00
<br />$1.340,600
<br />Canopies and Overhangs
<br />5%
<br />on
<br />$1,340,600
<br />$67,030
<br />Flashing and Sheet Metal
<br />Fascia, Misc. Roof Flashing & Blocking
<br />20%
<br />on
<br />$1,407,630
<br />$281,526
<br />Skylights
<br />Allowance
<br />1,000
<br />sf
<br />$ 120.00
<br />$120,000
<br />Roof Accessories
<br />Fall Protection
<br />1
<br />Is
<br />$ 50,000.00
<br />$50,000
<br />Misc. Roof Accessories (Walk Pads, Hatches, Ladders)
<br />67,030
<br />sf
<br />1.50
<br />$100,545
<br />SUBTOTAL ROOFING
<br />125,893
<br />BGSF
<br />$15.57
<br />$1,959,701
<br />C10 INTERIOR CONSTRUCTION
<br />Partitions
<br />Interior GWB Partitions & Assemblies - (Target Value Allowance
<br />based on 2 sf of partition per gsf building area)
<br />251,786
<br />sf
<br />15.00
<br />$3,776,790
<br />Premium for STC & Fire Rated Partitions & Assemblies
<br />10%
<br />on
<br />$3,776,790
<br />$377,679
<br />Interior Glazing
<br />Std. Interior Glazing Allowance (% Allowance of GWB Assemblies)
<br />10%
<br />on
<br />$3,776,790
<br />$377,679
<br />Interior Doors, Frames, Hardware
<br />Std. Doors, Frames and HW - (Allowance based on 1 door per 380
<br />gsf building area)
<br />331
<br />ea
<br />3,000.00
<br />$993,000
<br />Premium for Special Doors and Hardware (Int. Storefront Doors,
<br />Fire Rated, Electronic Hardware, Etc..
<br />35%
<br />on
<br />$993.000
<br />$347,550
<br />Interior Railings
<br />Sloping Stair Rails and Grabs - Included with Stairs Below
<br />Page 5 of 11
<br />28 UDLRGROUP
<br />
|