16 SIR 16R00176_Atch 8_Constrution Cost Breakdown - 26Aug16.pdf

Page: 1 of 3

X

Unit Num Per Unit Total Per Unit Total Per Unit Total Per Unit Cost General Conditions

General Requirements LS 1 - - - - Mobilization/Demobilization LS 1 - - - - Submittals LS 1 - - - - Abatement LS 1 - - - - Cleaning LS 1 - - - -

Architectural Demolition Remov e coping (roof B) LF - - - Remov e parapet f lashing (roof B) SF - - - Remov e membrane SQ - - - Remov e insulation SF - - - Remov e wall f lashing (roof G) LF - - - Remov e edge f lashing (roof G) SF - - - Remov e ladders EA

Inspect deck SF - - -

Architectural New Work Patch deck SF - VB/Baseboard/Insulation/crickets SF - Cov erboard SF - Membrane SQ Parapet ply wood (roof B) SF - Vertical f lashing SF - Drains (roof B) EA -

Date:

Standard Design

TOTALMAT'L COST

ZMA-1404046 (103 pages)

M ZMA-D-1404046 (10 drawings)

DRAWING NUMBERS:

CHECKED BY:

SPECIFICATION NUMBER:

BASIS FOR ESTIMATE:

PREPARING ORG. UNIT:

ESTIMATOR:

Gov ernment Estimate

Project Design

Other: ROM

LABOR COST EQUIPMENTQUANTITY

ITEM

PROJECT:

LOCATION:

Miami (ZMA) ARTCC - Miami, FL

PSB Partial Roof Replacement

JCN: 1404046

Construction Cost Breakdown

Page: 2 of 3

Unit Num Per Unit Total Per Unit Total Per Unit Total Per Unit Cost

Date:

Standard Design

TOTALMAT'L COST

ZMA-1404046 (103 pages)

ZMA-D-1404046 (10 drawings)

DRAWING NUMBERS:

CHECKED BY:

SPECIFICATION NUMBER:

BASIS FOR ESTIMATE:

PREPARING ORG. UNIT:

ESTIMATOR:

Project Design

X Contractor Estimate Other: ROM

LABOR COST EQUIPMENTQUANTITY

ITEM

PROJECT:

LOCATION:

Miami (ZMA) ARTCC - Miami, FL

PSB Partial Roof Replacement

JCN: 1404046

ENGINEERING COST ESTIMATE

Scuppers (roof B) EA - Replace 3 Ladders (roof B) VLF

.00 ladder f abrication with saf ety climb rail LS - - - - Modif ication of ladder brackets LS - - - -

2,500.00

Copings LF 2.15 559.00 - Wall f lashing LF 31.68 1.72 27.52 - Roof edge LF 10.65 383.40 4.58 164.88 - 15.23 Testing LS - - 1,000.00 1,000.00 - 1,000.00

Electrical Demolition Lightning protection cable L.F. - 0.75 172.50 - 0.75 Air terminal and base Ea. 13 - 18.95 246.35 - 18.95

Electrical New Work

Lightning protection cable, alum. L.F. 300 1.40 1.84 552.00 - 3.24 Bonding strap Ea. 1 $4.62 4.62 29.50 - 34.12 34.12 Air terminal, aluminum, 5/8" x 24" Ea. 13 $15.42 200. 173.55 - 28.77 Air terminal adhesiv e base, alum. 5/8" Ea. 13 $9.83 127.79 383.50 - 39.33 Heav y -duty bonding lug Ea. 6 $18.35 110.10 270.00 - 63.35 380.10 Aluminum T-splice connector Ea. 4 $9.93 39.72 46.40 - 21.53 86.12 Aluminum, double bolt connector Ea. 6 $6.75 40.50 69.60 - 18.35 110.10 Bi-metal connector Ea. 4 $26.61 106.44 54.40 - 40.21 160.84 Aluminum, adhesiv e cable holder Ea. 100 $1.25 125.00 1,160.00 - 12.85 1,285.00 UL Letter of f indings, Certif ication Job 1 - 3,000.00 3,000.00 - 3,000.00 3,000.00

Page: 3 of 3

X

Unit Num Per Unit Total Per Unit Total Per Unit Total Per Unit Cost

Date Updated: Mar. 28, 2016

Standard Design

TOTALMAT'L COST

ZMA-1404046 (103 pages)

M Daugherty /J Schmitt ZMA-D-1404046 (10 drawings)

DRAWING NUMBERS:

CHECKED BY:

SPECIFICATION NUMBER:

BASIS FOR ESTIMATE:

PREPARING ORG. UNIT:

ESTIMATOR:

Gov ernment Estimate

Project Design

Other: ROM

AJW-2E12B

J Doby /D Marrero

LABOR COST EQUIPMENTQUANTITY

ITEM

PROJECT:

LOCATION:

Miami (ZMA) ARTCC - Miami, FL

PSB Partial Roof Replacement

JCN: 1404046

ENGINEERING COST ESTIMATE

Subcontractor Material Tax = FAA Security Requirements Surcharge =

Small Project Surcharge = Florida High Wind Zone Requirements =

Ov er head = Prof it =

Area cost f actor =

18% 6,759.62 10,494.32 63.44 17,317.38 5% 1,877.67 2,915.09 17.62 4,810.38 2% 751.07 1,166.04 7.05 1,924.15

Estimated High Range 168,981$ Estimated Low RangeEstimated Total 124,899$

52.86

9,620.77 5,830.18

14,431.15 8,745.27

$96,208TOTAL

2,628.74

$58,302$37,553 2,628.74

$352 7%

15% 10%

100% 146,940.25

528.63

+/- 15%Estimated Range

35.24

5,633.02 3,755.35

146,940$

GRAND TOTAL 87,452.67 58,958.95