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
2
3
4
5
6
7
8
9
10

Mobilization
Temporary facilities
Sidewalk Bridge/Safety
Dumpsters
Engineering and Testing
Plans and Specs
General Labor

LS
LS
LS
EA
LS
LS
LS

1
85
1
1

$20,000.00
$30,000.00
$90,000.00
$1,100.00
$75,000.00
$15,000.00
$80,500.00

Division 1 Total

$20,000.00
$30,000.00
$90,000.00
$93,500.00
$75,000.00
$15,000.00
$80,500.00
$0.00
$0.00
$0.00

$404,000.00

Division 2: Sitework
1
2
3
4
5
6
7
8
9
10

Surveying
Clear and grub/drainage
Excavation/obstructions
Shoring/ shoring engineer
Backfilling/Misc Machine days
Plantings
Paving/Pavers/fencing/curbs
Sidewalk with removal
Site furnishings/play equipment/safety surface

LS
LS
CY
LS
Days
EA

1
2
3964
775
25
90

$15,000.00
$15,000.00
$50.00
$40.00
$1,500.00
$383.00
$110,678.00
88,652
$54,500.00

Division 2 Total

$15,000.00
$30,000.00
$198,200.00
$31,000.00
$37,500.00
$34,470.00
$110,678.00
$88,652.00
$54,500.00
$0.00

$600,000.00

Division 3: Concrete
1
2
3
4
5
6
7
8
9
10

Perimeter walls
Interior Walls
Perimeter and interior footings/stairs/misc. footings
Misc. Concrete/rat slab
Precast Concrete Plank
Precast stairs
Edge stops
Rebar
Pump days

CY
CY
CY
CY
SF
FLT
LF
LBS
EA

145
85
414
56
49118
7
5112
36953
10

$550.00
$550.00
$450.00
$400.00
$15.00
$5,000.00
$4.50
$1.50
$1,575.00

Division 3 Total

$79,750.00
$46,750.00
$186,300.00
$22,400.00
$736,770.00
$35,000.00
$23,004.00
$55,429.50
$15,750.00
$0.00

$1,201,153.50

Division 4: Masonry
1
2
3
4
5
6
7
8
9
10

Interior CMU Block
Exterior Block and Brick
Precast lintels, sills and bands
Grouting
Parapets
Flashing/Scaffold Installation
Washdown

SF
SF
LF
SF
LF
LS
LS

9482
17420
2488
7073
575
1
21613

$14.00
$31.00
$35.00
$3.00
$130.00
$24,500.20
$1.50

Division 4 Total

$132,748.00
$540,020.00
$87,080.00
$21,219.00
$74,750.00
$24,500.20
$32,419.50
$0.00
$0.00
$0.00

$912,736.70

Page 1 of 5

00 $3.00 $84.825.public areas.apartments Interior Painting .00 $20.00 $0.500.00 $32. stairs.00 $14.000.00 $17.00 $65.00 $3.100.00 $10.00 $12.00 $0.000.00 $21.000.00 Division 8: Doors and Windows 1 2 3 4 5 6 7 8 9 10 Storefront Misc glazing Windows HM Doors and Bucks Hardware Hardware Interiors Hardware Install Interior Doors Access doors SF SF LF SF LS LS LS EA 1260 1 246 60 60 404 1 322 10 $100.598.00 $19.00 $87.000.000. mechanical rooms Exterior Painting Ceramic Tile (floors/walls/backsplashes) Cementitious Underlayment Touch-up paint ACT Hung ceiling Protection and layout DU SF DU FLR LS SF SF DU LS LS 43 35684 43 4 1 6257 43000 43 1 1 $18. L.00 $350.00 $85.00 $400.000.784.00 $2.000.00 $7.00 $26.00 $73. Insulation VCT/Vinyl base Interior Painting .00 $900.70 $85.70 $2.00 Division 5 Total $1.655.50 $15.00 $1.400.00 $7.000.177.00 $35.00 Division 7: Thermal and Moisture Protection 1 2 3 4 5 6 7 8 9 10 Foundation Waterproof Caulking windows & misc Caulk ac sleeves Roofing & Insulation Additional Cavity Insulation Gravel stop flashing Roof Specialties Parapet flashing Coping cover SF EA LF EA SQR LF LF LF LF 4597 131 100 126 12600 141 1 575 575 $2.000.194.350.500.350.00 $12.00 $12.500.260.750.00 $3.00 $5.000.00 $30.650.00 $12.900.00 $7.00 Division 8 Total $126.350.500.000.00 $15.000.00 $98.00 $1.00 Division 7 Total $9.500.00 $24.500.000.000.00 $279.000.P.00 $4.00 $1.00 $40.00 $500.00 $0.000.00 $0.000.000.00 $60.00 $1.00 $0.500.500.00 $5.80 $107.00 $40.662.00 $5.00 $5.00 $5.00 $3.00 $15.000.000.00 $2.100.00 $44.800.00 Division 9 Total $774.00 $8.00 $0.000.000.00 $0.00 $7.250.00 $0.665.00 $364.00 $9.00 $85.751.500.00 $3.015.00 $3.000.690.00 Division 6 Total $4.00 $8.00 $6.000.00 Division 9: Finishes 1 2 3 4 5 6 7 8 9 10 Carpentry.00 $32.115.00 $139.00 $145.00 $12.00 $22.00 $35.00 $75.500.000.000.000. Division 5: Metals 1 2 3 4 5 6 7 8 9 10 Pit covers Elevator Ladder Interior stair rails Erect Structural steel Shop Drawings Window guards Carrying angles Entrance Canopy support Liberty Apartments LS LS LS TON EA LS EA LBS LS 1 1 1 1 20000 1 40 2533 1 $1.00 $500.00 $5.251.00 $1.00 $189. Sheetrock.Applicant Name Project Name 125 Fountain Avenue.00 $400.00 Division 6: Wood and Plastics 1 2 3 4 5 6 7 8 9 10 Stools and aprons Wood base Shelving Chair rail/crown molding Homework counters LF LF closet LF EA 850 10751 1 5700 22 $5.100.00 $46.00 $40.00 $18.80 Page 2 of 5 .

00 $0.00 $0.00 $4.00 $0.00 $9.200.400.000.00 $24.840.000.00 Division 13: Special Construction 1 2 3 4 5 6 7 8 9 10 $0.00 $9.000.00 $125.00 $400.100.00 $0.00 $200.00 $7.00 $0.00 $0.00 $0.810.00 Division 13 Total $0.00 $0.00 $300.000.250.00 $107.00 $10.00 $0.00 $0.900.00 $9.00 $40.00 $125.00 $165.00 $1.00 $3.600.340.00 $0.00 $0.400.125.100.00 $200.00 $0.00 $0.00 $43.500.00 $0.000.00 $0.00 $400.00 Division 14: Conveying System 1 Elevator (High efficiency) 2 Cab 3 4 5 6 7 8 9 10 ALW ALW 1 1 $115.00 $0.00 $1.00 Division 11: Equipment 1 2 3 4 5 6 7 8 9 10 Gas Ranges Refrigerators AC units Range hoods Microwave Compactor Chute EA EA EA EA EA EA FLR 44 44 5 44 1 1 4 $500.00 $24.00 $0.00 Page 3 of 5 .00 $130.500.00 $112.000.00 $0.740.00 $165.000.00 $0.00 $0.00 $69.00 Division 12: Furnishings 1 Kitchen cabinets 2 Vanities 3 Shades 4 5 6 7 8 9 10 DU EA DU 44 49 43 $2.125.800.00 $9.Applicant Name Project Name 125 Fountain Avenue.00 $5.840. L.00 Division 11 Total $22.00 $0.00 $8.000.000.00 $0.00 Division 12 Total $92.00 $0.00 $6.00 Division 14 Total $115.000.00 $21.00 $10.00 $0.00 $5.00 $0.00 $5.00 $3.000.260.000.00 $8.00 $0.00 $1.00 Division 10 Total $7.00 $0.000.P.000. Division 10: Specialties 1 2 3 4 5 6 7 8 9 10 Bath accessories Signage Medicine cabinets Mailboxes Fire extinguishers Mailbox shelf Driveway gate Blinds Cornice Liberty Apartments EA LS EA EA LS LS LS EA LF 49 1 49 50 4 1 1 246 337 $160.00 $485.

500.000.00 Division 15C Total $18.000.00 $3.500.000.00 $35.00 $6.00 $73.000.P.00 $15.00 $4.00 $31.400.00 $16.314.000.000.000.00 $2.00 $372.00 $0.00 $73. and house circuits CCTV $25.500.000.500.00 $0.000.00 $1.00 $15.500.000.Applicant Name Project Name 125 Fountain Avenue.00 $65.230.500.00 $29.875.00 $7.500.000.000.355.00 $18.00 $12.00 $15.00 $500.814.00 $0.00 $65.00 $166.00 Division 15A Total $65.000.814. tub and shower bodies Hot water heaters/storage tanks Coring and layout Overhead/return and supply Gas service and distribution Pumps/basins Service Risers with crotons Roughing Hung water/RPZ DU EA LS LF LS LS LS LF EA LS 44 2 1 840 1 1 1 1100 188 1 $2.000. L.00 $125.000.00 Division 15B: Plumbing 1 2 3 4 5 6 7 8 9 10 Fixtures.000.00 $85. dampers Breeching and chimney Insulation.00 $8.00 $15.000.00 $2.00 $506.00 $7.00 $30.000.525.00 $6.00 $65.00 Page 4 of 5 .00 $325.500.400.00 $86.750.000.00 $15.000.000.00 $0. curbs.00 Division 16B: Fire Alarm System 1 2 3 4 5 6 7 8 9 10 Main Panel Pull stations Coded smokes Wiring Expediting Relays Waterflows and tampers Strobes LS EA EA LS LS EA EA EA 1 5 5 1 1 10 10 3 $12.00 Division 16A Total $25.500.000.000.00 $10.00 $22.000.00 $16. unit heaters EMR Exhaust Supply/laundry exhaust Thermostats/motorized valves Liberty Apartments ALW ALW FLR LF LF ALW LF EA LS EA 1 1 14 70 1955 1 1778 9 2 62 $65.000.00 $35.00 Division 15C: Sprinklers 1 2 3 4 5 6 7 8 9 10 Core drilling Risers and drains Horizontal piping Pump Testing Heads LS LF LF EA LS EA 1 1650 4200 1 1 400 $18. Division 15A: HVAC 1 2 3 4 5 6 7 8 9 10 Ductwork Corridor supply system Fans.00 $2.000.000.000.400.500.00 $35.00 $16.000.00 $35.000.00 $350.000.00 $0.00 $30.700.000.00 $2.000.00 $92.000.800.500.00 $4.00 $31. Feeders and panels Fixtures Intercom Boiler wiring Apt.00 $62.00 Division 16A: Electrical 1 2 3 4 5 6 7 8 9 10 Temp Light and Power Service and meters Service Feeders House Panels and wire Apt.000.000.000.500.00 $125.00 $31.500.000.00 $400.000.00 $32.00 $350.000.00 $24.000.300.00 Division 15B Total $110.200. constant air regulators Boilers and pumps Circuiting and radiation Split ac units/thru wall/convectors.00 $35.00 $18.00 $1.00 $26.500.500.100.500.00 $125.00 Division 16B Total $12.00 $2.00 $8.00 $206.00 $25.00 $86.00 $350.00 $12.00 $3.000.00 $85.00 $15.00 $32. trim.00 $62.00 $16.00 $400.500.00 $25.00 $48.00 $18.00 $8.00 $62.00 $0.00 $12.000.500.500.00 $12.00 $4.

2nd & 3rd Floor Plan Cellar Plan Roof Plan Building Elevations Building Section & Details Renderings Date 2/25/08 2/25/08 2/25/08 2/25/08 2/25/08 2/25/08 2/25/08 2/25/08 2/25/08 Page 5 of 5 .Applicant Name 125 Fountain Avenue. Project Name Liberty Apartments Floor Plans Drawing Number A1 A2 A3 A4 A5 A6 A7 A8 A9 Drawing Title Cover Sheet & Zoning Analysis Site & Landscape Plan First Floor Plan Typical.P. L.