|
Draft: 2/13/24 TASK 1 JAIL RENOVATIONS Page 4of4
<br />FOR KITTITAS COUNTY
<br />Quantity I Unit I SSS I Est Cost
<br />JAIL RENOVATION WORK:
<br />(Continued from the previous page.)
<br />Slab Replacement at First Floor Corridor
<br />$55,322.40
<br />Mobilization.
<br />1.00
<br />LS
<br />$2,000.00
<br />$2,000.00
<br />Allowance for project set-up.
<br />Provisions for staging, storage and detouring.
<br />1.00
<br />LS
<br />$6,000.00
<br />$6,000.00
<br />Allowance, temporary access to be addressed.
<br />Remove existing interior floor slab.
<br />600.00
<br />SF
<br />$20.00
<br />$12,000.00
<br />Per #3/A2/11, hand work in a secured area.
<br />Prep existing subgrades.
<br />600.00
<br />SF
<br />$6.00
<br />$3,600.00
<br />#3/A2.11, with granular base and vapor barrier, hand work.
<br />New 4" slab -on -grade.
<br />600.00
<br />SF
<br />$16.00
<br />$9,600.00
<br />#3/A2.11, a short load with a line pumper.
<br />Add for slab tie-ins and pick-up.
<br />180.00
<br />LF
<br />$15.00
<br />$2,700.00
<br />Allowance around slab perimeter, possible drilled dowels.
<br />Possible repainting of interior walls.
<br />1,800.00
<br />SF
<br />$2.00
<br />$3,600.00
<br />in #3/A2.1 I area, with minor prep.
<br />Final pick-up, clean-up and closeout.
<br />4.00
<br />MD
<br />$4.00
<br />$16.00
<br />Allowance for first floor slab replacement work.
<br />Add for access & logistics premiums.
<br />0.40
<br />LS
<br />$39,516.00
<br />$15,806.40
<br />Allowance for working in a secured poor access area.
<br />Modifications at Basement Shower Area
<br />$47,85T50
<br />Mobilization.
<br />1.00
<br />LS
<br />$2,000.00
<br />$2,000.00
<br />Allowance for set-up & coordination.
<br />Provisions for staging and storage.
<br />1.00
<br />LS
<br />$1,000.00
<br />$1.000.00
<br />Mostly from contractor vans, possibly an onsite container.
<br />Interior demolition and prep.
<br />1.00
<br />MD
<br />$950.00
<br />$950.00
<br />#4&5/A2.10, minor cuts to prepare for a new modifications.
<br />New stainless partition with an access panel.
<br />1.00
<br />LS
<br />$4,000.00
<br />$4,000.00
<br />Per #4/A2.10, less than 5 LF of a new gage framed partition.
<br />Plumbing modifications.
<br />1.00
<br />LS
<br />$6,500.00
<br />$6,500.00
<br />Water line revisions and a ball valve, based on a Hutlz budget.
<br />New exhaust fan & controls.
<br />1.00
<br />LS
<br />$9,000.00
<br />$9,000.00
<br />Within modified shower area, based on an initial Hultz budget.
<br />Add for duct cleaning.
<br />1.00
<br />LS
<br />$4,000.00
<br />$4,000.00
<br />" " " " " " " "
<br />Add for electrical revamping & connections.
<br />1.00
<br />LS
<br />$4,000.00
<br />$4,000.00
<br />Within modified shower area, based on an initial BHU budget.
<br />Interior restoration, clean-up & pick-up.
<br />4.00
<br />MD
<br />$1,000.00
<br />$4,000.00
<br />Allowance for shower renovation work.
<br />Add 15% for poor access premiums.
<br />0.35
<br />LS
<br />$35,450.00
<br />$12,407.50
<br />Allowance for working in a secured area.
<br />Sallvport Ceiling Replacement
<br />$280,920.00
<br />Mobilization.
<br />1.00
<br />LS
<br />$2,000.00
<br />$2,000.00
<br />Allowance for set-up and coordination.
<br />Provisions for staging and storage.
<br />1.00
<br />LS
<br />$1,500.00
<br />$1,500.00
<br />Mostly onsite in storage containers.
<br />Ceiling demo and prep.
<br />300.00
<br />SF
<br />$5.00
<br />$1,500.00
<br />#7/A2.11,suspended GWB and/or plaster.
<br />Clean and coat rusted steel above.
<br />1.00
<br />LS
<br />$2,500.00
<br />$2,500.00
<br />Allowance per#7/A2.11 notes.
<br />New finished ceiling.
<br />300.00
<br />SF
<br />$25.00
<br />$7,500.00
<br />#7/A2.11,suspended GWB and/or plaster.
<br />Mechanical removal & replacement.
<br />1.00
<br />LS
<br />$90,000.00
<br />$90,000.00
<br />Within Sallyport area, based on an initial Hultz budget.
<br />Electrical removal & replacement.
<br />1.00
<br />LS
<br />$102,500.00
<br />$102,500.00
<br />Within Sallyport area, based on an initial BHU budget.
<br />New outside comer security lighting.
<br />1.00
<br />LS
<br />$11,000.00
<br />$11,000.00
<br />At two outside building corners, based on an BHU budget.
<br />Possible repainting of Sallyport interiors.
<br />1,000.00
<br />SF
<br />$6.00
<br />$6,000.00
<br />Allowance after all ceiling work is completed, including walls.
<br />Final patches, pick-up, clean-up & closeout.
<br />10.00
<br />MD
<br />$960.00
<br />$9,600.00
<br />Allowance in Sallyport, interior and exterior.
<br />Add for access & logistics premiums.
<br />0.20
<br />LS
<br />$234,100.00
<br />$46,820.00
<br />Working in a secured space with some flexibility.
<br />8) Miscellaneous Repairs, Before G.C. Mark -Ups:
<br />$384,099.90
<br />Mobilization.
<br />1.00
<br />LS
<br />$12,000.00
<br />$12,000.00
<br />Allowance for set-up & coordination.
<br />Provisions for staging and storage.
<br />1.00
<br />LS
<br />$10,000.00
<br />$10,000.00
<br />Mostly onsite in storage containers.
<br />Ceiling demolition @ basement level.
<br />10,000.00
<br />SF
<br />$2.50
<br />$25,000.00
<br />Typically suspended ceilings of various types.
<br />Ceiling demolition @ first floor level.
<br />12,200.00
<br />SF
<br />$2.50
<br />$30,500.00
<br />"
<br />Ceiling demolition @ second floor level.
<br />11,300.00
<br />SF
<br />$2.50
<br />$28,250.00
<br />"
<br />Replacement of fire sprinkler system.
<br />1.00
<br />LS
<br />$270,000.00
<br />$270,000.00
<br />Based on an initial Hultz budget.
<br />Fire alarm modifications.
<br />1.00
<br />LS
<br />$5,000.00
<br />$5,000.00
<br />Based on an initial BHU budget.
<br />Replaced and restored finish ceilings.
<br />33,500.00
<br />SF
<br />$16.00
<br />$536,000.00
<br />Allowance at sprinkler replacement work areas.
<br />Minor overhead M&E revamping.
<br />33,500.00
<br />SF
<br />$5.00
<br />$167,500.00
<br />Allowance with ceiling replacement work.
<br />Minor restoration and repainting of walls.
<br />33,500.00
<br />SF
<br />$4.00
<br />$134,000.00
<br />Allowance at sprinkler replacement work areas.
<br />Final pick-up, clean-up and closeout.
<br />12.00
<br />MD
<br />$960.00
<br />$11,520.00
<br />" " " " " " " " " " " "
<br />Add for access & logistics premiums.
<br />0.50
<br />LS
<br />$1.229,770
<br />$614,885.00
<br />Allowance for working in mostly secured & all occupied areas.
<br />9) Fire Sprinkler Protection Replacement, Before G.C. Mark -Ups:
<br />$1,844,655.00
<br />JAIL RENOVATION BASE ESTIMATE WORK:
<br />$5,463:963
<br />35% General Contractor Mark-Up:$7,376350
<br />For: Knit Designing Community A PRE -DESIGN COST STUDY From: Bill Acker Consulting Services
<br />
|