COTA ELEVATOR UPGRADE

Pre-Final Phase
STATEMENT OF PROBABLE CONSTRUCTION COST

DIVISION 2 - SITE WORK

Service Elevator Equipment Demolition LS $15,000.00
HVAC Demolition 1 EACH $93.00
Electrical Demolition 1 EACH $1,500.00
Weekend Work Surcharge LS $10,000.00
Total

Passenger Elevators Equipment Demolition LS $37,000.00

HVAC Demolition 1 EACH $93.00
Electrical Demolition 1 LS $1,500.00
Wood Stair Demolition 1 EACH $500.00
Mezzanine Guardrail 1 EACH $500.00
Pit Ladder 1 EACH $500.00
Opening for Louver LS $2,000.00
Weekend Work Surcharge LS $10,000.00
Total

Trash Lift Equipment Demolition LS $10,000.00

Concrete Curb LS $1,000.00
Total

DIVISION 3 - CONCRETE
Passenger Elevator Pit Renovation LS $2,000.00
Total

Service Elevator Pit Renovation LS $2,000.00

Patch Hoistway Holes LS $5,000.00
Bevel Hoistway Projections LS $5,000.00
Total

Trash Lift Curb LS $1,000.00

Total

DIVISION 5 - METALS
Passenger Elevator Mezzanine Metal Floor 240.0 SF $10.50
Mezzanine Stair 1 EACH $1,200.00
Mezzanine Guardrail 40 LF $50.00
Rope Grab 1 EACH $500.00
Pit Ladders 2 EACH $1,000.00
Louver 1 EACH $1,000.00
Revise Structure for New Equipment 1 L.S. $4,000.00
Total

DIVISION 14- ELEVATORS

Passenger Elevator Equipment LS $261,000.00
Service Elevator Equipment LS $158,000.00
Trash Lift Equipment LS $48,000.00
Total
DIVISION 15- MECHANICAL
Elevators HVAC LS $9,863.00
Total Div

DIVISION 16- ELECTRICAL

Elevators Electrical LS $8,539.00
Service Elevator Feeder Upgrade LS $8,000
Card Reader System Upgrade LS $15,000.00
Total

PROBABLE CONSTRUCTION COSTS Total

ADDITIONAL ITEMS
PRFT / OVERHEAD 25%
DESIGN CONTINGENCY 2-1/2%
CONSTRUCTION CONTINGENCY 10%
Total

Grand Total

OPTIONS

Trash Lift Upsize LS $10,000.00

Sidewalk/Vault Renovation LS $7,000.00
Total

PROBABLE CONSTRUCTION COSTS Total

OF OPTIONS
PRFT / OVERHEAD 25%
DESIGN CONTINGENCY 2-1/2%
CONSTRUCTION CONTINGENCY 10%
Total

Grand Total of Options

PROBABLE CONSTRUCTION COSTS Total

WITH OPTIONS
TOTAL

$15,000
$93
$1,500
$10,000
$26,593

$37,000
$93
$1,500
$500
$500
$500
$2,000
$10,000
$52,093

$10,000
$1,000
$11,000

$2,000
$2,000

$2,000
$5,000
$5,000
$12,000

$1,000
$1,000

$2,520
$1,200
$2,000
$500
$2,000
$1,000
$4,000
$13,220

$261,000
$158,000
$48,000
$467,000
 $9,863
$9,863

$8,539
$8,000
$15,000
$31,539

$626,308

$156,577
$15,658
$62,631
$234,866

$861,174

$10,000
$7,000
$17,000

$17,000

$4,250
$425
$1,700
$6,375

$23,375

$884,549