You are on page 1of 5

Construction Cost Estimate Worksheet

Applicant Name Project Name


125 Fountain Avenue, L.P. Liberty Apartments
Trade/Item Unit Quantity Unit Cost Total
Division 1: General Requirements
1 Mobilization LS $20,000.00 $20,000.00
2 Temporary facilities LS $30,000.00 $30,000.00
3 Sidewalk Bridge/Safety LS 1 $90,000.00 $90,000.00
4 Dumpsters EA 85 $1,100.00 $93,500.00
5 Engineering and Testing LS 1 $75,000.00 $75,000.00
6 Plans and Specs LS 1 $15,000.00 $15,000.00
7 General Labor LS $80,500.00 $80,500.00
8 $0.00
9 $0.00
10 $0.00
Division 1 Total $404,000.00
Division 2: Sitework
1 Surveying LS 1 $15,000.00 $15,000.00
2 Clear and grub/drainage LS 2 $15,000.00 $30,000.00
3 Excavation/obstructions CY 3964 $50.00 $198,200.00
4 Shoring/ shoring engineer LS 775 $40.00 $31,000.00
5 Backfilling/Misc Machine days Days 25 $1,500.00 $37,500.00
6 Plantings EA 90 $383.00 $34,470.00
7 Paving/Pavers/fencing/curbs $110,678.00 $110,678.00
8 Sidewalk with removal 88,652 $88,652.00
9 Site furnishings/play equipment/safety surface $54,500.00 $54,500.00
10 $0.00
Division 2 Total $600,000.00
Division 3: Concrete
1 Perimeter walls CY 145 $550.00 $79,750.00
2 Interior Walls CY 85 $550.00 $46,750.00
3 Perimeter and interior footings/stairs/misc. footings CY 414 $450.00 $186,300.00
4 Misc. Concrete/rat slab CY 56 $400.00 $22,400.00
5 Precast Concrete Plank SF 49118 $15.00 $736,770.00
6 Precast stairs FLT 7 $5,000.00 $35,000.00
7 Edge stops LF 5112 $4.50 $23,004.00
8 Rebar LBS 36953 $1.50 $55,429.50
9 Pump days EA 10 $1,575.00 $15,750.00
10 $0.00
Division 3 Total $1,201,153.50
Division 4: Masonry
1 Interior CMU Block SF 9482 $14.00 $132,748.00
2 Exterior Block and Brick SF 17420 $31.00 $540,020.00
3 Precast lintels, sills and bands LF 2488 $35.00 $87,080.00
4 Grouting SF 7073 $3.00 $21,219.00
5 Parapets LF 575 $130.00 $74,750.00
6 Flashing/Scaffold Installation LS 1 $24,500.20 $24,500.20
7 Washdown LS 21613 $1.50 $32,419.50
8 $0.00
9 $0.00
10 $0.00
Division 4 Total $912,736.70

Page 1 of 5
Applicant Name Project Name
125 Fountain Avenue, L.P. Liberty Apartments
Division 5: Metals
1 Pit covers LS 1 $1,500.00 $1,500.00
2 Elevator Ladder LS 1 $85.00 $85.00
3 Interior stair rails LS 1 $15,000.00 $15,000.00
4 Erect TON 1 $35,000.00 $35,000.00
5 Structural steel EA 20000 $2.00 $40,000.00
6 Shop Drawings LS 1 $8,000.00 $8,000.00
7 Window guards EA 40 $500.00 $20,000.00
8 Carrying angles LBS 2533 $5.00 $12,665.00
9 Entrance Canopy support LS 1 $7,500.00 $7,500.00
10 $0.00
Division 5 Total $139,750.00
Division 6: Wood and Plastics
1 Stools and aprons LF 850 $5.00 $4,250.00
2 Wood base LF 10751 $1.00 $10,751.00
3 Shelving closet 1 $32,350.00 $32,350.00
4 Chair rail/crown molding LF 5700 $3.00 $17,100.00
5 Homework counters EA 22 $900.00 $19,800.00
6 $0.00
7 $0.00
8 $0.00
9 $0.00
10 $0.00
Division 6 Total $84,251.00
Division 7: Thermal and Moisture Protection
1 Foundation Waterproof SF 4597 $2.00 $9,194.00
2 Caulking windows & misc EA 131 $75.00 $9,825.00
3 Caulk ac sleeves LF 100 $30.00 $3,000.00
4 Roofing & Insulation EA 126 $1,500.00 $189,000.00
5 Additional Cavity Insulation SQR 12600 $3.50 $44,100.00
6 Gravel stop flashing LF 141 $15.00 $2,115.00
7 Roof Specialties LF 1 $3,000.00 $3,000.00
8 Parapet flashing LF 575 $12.00 $6,900.00
9 Coping cover LF 575 $22.00 $12,650.00
10 $0.00
Division 7 Total $279,784.00
Division 8: Doors and Windows
1 Storefront SF 1260 $100.00 $126,000.00
2 Misc glazing SF 1 $5,000.00 $5,000.00
3 Windows LF 246 $400.00 $98,400.00
4 HM Doors and Bucks SF 60 $400.00 $24,000.00
5 Hardware 60 $350.00 $21,000.00
6 Hardware Interiors LS 404 $65.00 $26,260.00
7 Hardware Install LS 1 $12,000.00 $12,000.00
8 Interior Doors LS 322 $145.00 $46,690.00
9 Access doors EA 10 $500.00 $5,000.00
10 $0.00
Division 8 Total $364,350.00
Division 9: Finishes
1 Carpentry, Sheetrock, Insulation DU 43 $18,000.00 $774,000.00
2 VCT/Vinyl base SF 35684 $1.70 $60,662.80
3 Interior Painting - apartments DU 43 $2,500.00 $107,500.00
4 Interior Painting - public areas, stairs, mechanical rooms FLR 4 $4,500.00 $18,000.00
5 Exterior Painting LS 1 $7,500.00 $7,500.00
6 Ceramic Tile (floors/walls/backsplashes) SF 6257 $14.00 $87,598.00
7 Cementitious Underlayment SF 43000 $1.70 $73,100.00
8 Touch-up paint DU 43 $85.00 $3,655.00
9 ACT Hung ceiling LS 1 $5,000.00 $5,000.00
10 Protection and layout LS 1 $40,000.00 $40,000.00
Division 9 Total $1,177,015.80

Page 2 of 5
Applicant Name Project Name
125 Fountain Avenue, L.P. Liberty Apartments
Division 10: Specialties
1 Bath accessories EA 49 $160.00 $7,840.00
2 Signage LS 1 $5,000.00 $5,000.00
3 Medicine cabinets EA 49 $200.00 $9,800.00
4 Mailboxes EA 50 $165.00 $8,250.00
5 Fire extinguishers LS 4 $300.00 $1,200.00
6 Mailbox shelf LS 1 $3,000.00 $3,000.00
7 Driveway gate LS 1 $24,000.00 $24,000.00
8 Blinds EA 246 $40.00 $9,840.00
9 Cornice LF 337 $130.00 $43,810.00
10 $0.00
Division 10 Total $112,740.00
Division 11: Equipment
1 Gas Ranges EA 44 $500.00 $22,000.00
2 Refrigerators EA 44 $485.00 $21,340.00
3 AC units EA 5 $1,000.00 $5,000.00
4 Range hoods EA 44 $165.00 $7,260.00
5 Microwave EA 1 $400.00 $400.00
6 Compactor EA 1 $9,500.00 $9,500.00
7 Chute FLR 4 $1,100.00 $4,400.00
8 $0.00
9 $0.00
10 $0.00
Division 11 Total $69,900.00
Division 12: Furnishings
1 Kitchen cabinets DU 44 $2,100.00 $92,400.00
2 Vanities EA 49 $125.00 $6,125.00
3 Shades DU 43 $200.00 $8,600.00
4 $0.00
5 $0.00
6 $0.00
7 $0.00
8 $0.00
9 $0.00
10 $0.00
Division 12 Total $107,125.00
Division 13: Special Construction
1 $0.00
2 $0.00
3 $0.00
4 $0.00
5 $0.00
6 $0.00
7 $0.00
8 $0.00
9 $0.00
10 $0.00
Division 13 Total $0.00
Division 14: Conveying System
1 Elevator (High efficiency) ALW 1 $115,000.00 $115,000.00
2 Cab ALW 1 $10,000.00 $10,000.00
3 $0.00
4 $0.00
5 $0.00
6 $0.00
7 $0.00
8 $0.00
9 $0.00
10 $0.00
Division 14 Total $125,000.00

Page 3 of 5
Applicant Name Project Name
125 Fountain Avenue, L.P. Liberty Apartments
Division 15A: HVAC
1 Ductwork ALW 1 $65,000.00 $65,000.00
2 Corridor supply system ALW 1 $18,000.00 $18,000.00
3 Fans, curbs, dampers FLR 14 $2,500.00 $35,000.00
4 Breeching and chimney LF 70 $350.00 $24,500.00
5 Insulation, constant air regulators LF 1955 $25.00 $48,875.00
6 Boilers and pumps ALW 1 $85,000.00 $85,000.00
7 Circuiting and radiation LF 1778 $35.00 $62,230.00
8 Split ac units/thru wall/convectors, unit heaters EA 9 $2,000.00 $18,000.00
9 EMR Exhaust Supply/laundry exhaust LS 2 $4,000.00 $8,000.00
10 Thermostats/motorized valves EA 62 $125.00 $7,750.00
Division 15A Total $372,355.00
Division 15B: Plumbing
1 Fixtures, trim, tub and shower bodies DU 44 $2,500.00 $110,000.00
2 Hot water heaters/storage tanks EA 2 $7,500.00 $15,000.00
3 Coring and layout LS 1 $16,500.00 $16,500.00
4 Overhead/return and supply LF 840 $35.00 $29,400.00
5 Gas service and distribution LS 1 $15,000.00 $15,000.00
6 Pumps/basins LS 1 $30,000.00 $30,000.00
7 Service LS 1 $35,000.00 $35,000.00
8 Risers with crotons LF 1100 $15.00 $16,500.00
9 Roughing EA 188 $1,100.00 $206,800.00
10 Hung water/RPZ LS 1 $32,500.00 $32,500.00
Division 15B Total $506,700.00
Division 15C: Sprinklers
1 Core drilling LS 1 $18,000.00 $18,000.00
2 Risers and drains LF 1650 $16.00 $26,400.00
3 Horizontal piping LF 4200 $22.00 $92,400.00
4 Pump EA 1 $15,000.00 $15,000.00
5 Testing LS 1 $4,500.00 $4,500.00
6 Heads EA 400 $25.00 $10,000.00
7 $0.00
8 $0.00
9 $0.00
10 $0.00
Division 15C Total $166,300.00
Division 16A: Electrical
1 Temp Light and Power $25,000.00 $25,000.00
2 Service and meters $65,000.00 $65,000.00
3 Service Feeders $31,000.00 $31,000.00
4 House Panels and wire $73,000.00 $73,000.00
5 Apt. Feeders and panels $86,000.00 $86,000.00
6 Fixtures $125,000.00 $125,000.00
7 Intercom $12,500.00 $12,500.00
8 Boiler wiring $8,814.00 $8,814.00
9 Apt. and house circuits $62,000.00 $62,000.00
10 CCTV $12,000.00 $12,000.00
Division 16A Total $500,314.00
Division 16B: Fire Alarm System
1 Main Panel LS 1 $12,500.00 $12,500.00
2 Pull stations EA 5 $65.00 $325.00
3 Coded smokes EA 5 $400.00 $2,000.00
4 Wiring LS 1 $6,500.00 $6,500.00
5 Expediting LS 1 $2,000.00 $2,000.00
6 Relays EA 10 $350.00 $3,500.00
7 Waterflows and tampers EA 10 $350.00 $3,500.00
8 Strobes EA 3 $400.00 $1,200.00
9 $0.00
10 $0.00
Division 16B Total $31,525.00

Page 4 of 5
Applicant Name Project Name
125 Fountain Avenue, L.P. Liberty Apartments

Floor Plans
Drawing Number Drawing Title Date
A1 Cover Sheet & Zoning Analysis 2/25/08
A2 Site & Landscape Plan 2/25/08
A3 First Floor Plan 2/25/08
A4 Typical, 2nd & 3rd Floor Plan 2/25/08
A5 Cellar Plan 2/25/08
A6 Roof Plan 2/25/08
A7 Building Elevations 2/25/08
A8 Building Section & Details 2/25/08
A9 Renderings 2/25/08

Page 5 of 5