Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
101005 CC WS AgP
CITY OF SHOREWOOD CITY COUNCIL WORK SESSION MONDAY, OCTOBER 10, 2005 AGENDA 1. CONVENE CITY COUNCIL WORK SESSION A. Roll Call B. Review Agenda 2. CITY HALL BUILDING 3. ADJOURN 5755 COUNTR\?CLUB ROAD COUNCIL CHAMBERS 5:30 PM Mayor Love _ Lizee Turgeon _ Callies Wellens Shorewood City Hall BKV I 0/06/05 The Basement Question Asset or Liability an addition to satisfy needs assessment Issues: Assumes water infiltration can be solved Basement space to become office space Existing building systems/envelope to be upgraded Does not take advantage of adjacent property asset (possible parking) Possible lower initial construction cost Work done in multiple phases/building still occupied nt property to satisfy needs assessment and demolish existing Issues: Utilizes adjacent property asset for building and parking Eliminates water infiltration issue Build new/move - no city work in construction zone Additional parking for other city uses New image for city hall SHOREWOOD CITY HALL SP,.4CE ANALYSIS FORM SUMMARY TOTALS Shorewood, Mn SPACE NEEDS ASSESSMENT DATE: July 1, 2005 SPACE DEPARTMENT: SHEET CODE COMM.#: 1613.01 BOARMAN KROOS VOGEL GROUP Total ADMINISTRATION PLANNING ENGINEERING & PARKS FINANCE 7 3 4 3 7 3 5 3 7 3 5 3 1,250 634 564 475 1,250 634 635 475 1,250 634 635 475 Subtotal, Departments 17 18 18 2,923 2,993 2,993 Shared Areas GENERAL SHARED AREAS 7,610 7,610 7,610 Subtotal, Shared Areas 7,610 7,610 7,610 Total Net SF 10,533 10,603 10,603 Efficiency Factor. Percentage of Total 25% 2,633 2,651 2,651 TOTAL PROJECTED GROSS 13,166 13,254 13,254 TOTAL EXISTING GROSS (9,200) (9,200) (9,200) DIFFERENCE 3,966 4,054 4,054 (O}Office (W}Workstation (R}Room (A}Area (L}Lobby (SW}Shared Workstation (M}Millwork Shorewood City Hall Needs Assessment Study Shorewood, Minnesota Comm No 1613.01 BKV City Hall Space Comparison - Group A (Population: 0 - 10,000) Municipality Municipality Area Population Total Full-Time Staff Year of Notes Occupancy Arden Hills 12 sq mi 9,620 13 15,000 sf 2001 City Hall only Big Lake 5,300 13 7,000 sf 1970 Remodeled in last few years Hermantown 36 sq mi 8,599 8 3,200 sf 1985 Hugo 8,760 13 11,000 sf 2002 City Hall only Lake Elmo 7,790 9 3,000 sf 1987 Looking for a site for new City Hall Little Canada 9,890 10 9,000 sf 1974 City Hall only, building addition in 1990 Mahtomedi 8,105 6 4,200 sf 1978 City Hall only, remodeled in 1998 Minnetrista 5,250 31 11,560 sf 1988 City Hall, Police, & separate public works facility Mound 4 sqmi 9,740 15 7,000 sf 1990 Orono 7,728 50 40,750 sf 1992 Minnetonka, Spring Lake Park, & Long Lake make up Orono St. Anthony Village 7,855 89 1996 City Hall & Police St. Michael 36 sqmi 9,099 26 10,490sf 1990 St. Francis 24 sq mi 6,500 4 14,000 sf 2001 Waconia 8,622 26,000 sf 2004 City Hall, Police, Sheriffs Substation, & Library Average 8,061 22 10,678 sf Shorewood (Existing) 6 sq. mi 7,540 15 9,200 sf 1979 Shorewood (Proposed) 17-18 12,115 sf BKV Group ArohlIecl8 and Engineers OWNER: PROJ: LOC.: City of ShOrewood Concept Investigations Shorewood, Minnesota DATE_: REV#_: PROJ#_: nTLE: Potential Cost Impacts FILE#_: 05.Oet.o5 New Building Concept Construction Factor 12,000 LINE COSTI BUILDING PERCENT NO. DESCRIPTION BUILDING SF TOTAL 1 100 ADMINISTRATION 12,000 $ 1.97 0.89% 2 SITE SURVEYS AND TOPOGRAPHY $ 3 GEOLOGICAL TESTING (SOIL BORINGS) $ 6,000 4 MATERIALS TESTING $ 1,500 5 PLAN REVIEW FEES $ 1,000 6 BUILDING PERMIT $ 2,000 7 BUILDERS RISK INSURANCE $ 2,000 8 MOVING EXPENSES $ 10,000 9 DOCUMENT PRINTING $ 800 10 MISCELLANEOUS $ 300 11 12 13 14 200 FEES 12,000 $ 18.31 8.27 15 ARCHITECT I ENGINEER $ 214,200 16 ARCHITECT I ENGINEER REIMB. $ 3.500 17 ATTORNEY FEES $ 2,000 18 COMMISSIONING 19 20 21 22 300 CONSTRUCTION COSTS 12,000 $ 170.00 76.83% 23 SITEWORK & BUILDING CONSTRUCTION $ 2,O4O~000 12,000 $ 170.00 24 25 26 27 400 FURNISHINGS, FIXTURES & EQUIPMENT 12,000 $ 10.00 4.52% 28 FURNISHINGS $ 120,000 29 30 31 32 500 TECHNOLOGY 12,000 $ 12.50 5.65% 33 DATA I COMMUNICATIONS $ 150,000 34 AUDIO I VISUAL - COUNCIL CHAMBERS $ 35 36 37 600 CONTINGENCY. estimating 12,000 $ 8.50 3.84% 38 CONTINGENCY (5%) $ 102,000 39 40 41 42 700 FINANCING $ 12,000 $ 0.00% 43 44 45 4(l 47 TOTAL 12,000 $ 221.28 100. 48 Note: Based on cbnstruction CO$ts for 2006 Page 1 BKV Group Architects and Engineers OWNER: PROJ: LOC.: City of Shorewood Concept Investigations Shorewood, Minnesota DATE_: REV#_: PROJ#_: 05-oct.o5 TITLE: Potential Cost Impacts FILE#_: Addition Concept Construction Factor 4,594 LINE COSTI BUILDING COST PERCENT NO. DESCRIPTION BUILDING SF SF TOTAL 1 100 ADMINISTRATION 9,300 $ 5.76 2.25% 2 SITE SURVEYS AND TOPOGRAPHY $ 3 GEOLOGICAL TESTING (SOIL BORINGS) $ 6,000 4 MATERIALS TESTING $ 1,500 5 PLAN REVIEW FEES $ 1,000 6 BUILDING PERMIT $ 2,000 7 BUILDERS RISK INSURANCE $ 2,000 8 MOVING EXPENSES $ 40,000 9 DOCUMENT PRINTING $ 800 10 MISCELLANEOUS $ 300 11 12 13 14 200 FEES 9,300 $ 21,19 8.26% 15 ARCHITECT I ENGINEER $ 191,600 16 ARCHITECT I ENGINEER REIMB. $ 3,500 17 ATTORNEY FEES $ 2,000 18 COMMISSIONING 19 20 21 22 300 CONSTRUCTION COSTS 9,300 $ 187.28 72.98% 23 SITEWORK & BUILDING CONSTRUCTION $ 1,741,662 4,594 $ 185.00 24 25 26 27 400 FURNISHINGS, FIXTURES & EQUIPMENT 9,300 $ 12.90 5.03% 28 FURNISHINGS $ 120,000 29 30 31 32 500 TECHNOLOGY 9,300 $ 10.75 4.19% 33 DATA I COMMUNICATIONS $ 100,000 34 AUDIO I VISUAL - COUNCIL CHAMBERS $ 35 36 37 600 CONTINGENCY 9,300 $ 18.71 7.29% 38 CONTINGENCY10%) $ 174,000 39 40 41 42 700 FINANCING $ 9,300 $ 0.00% 43 44 45 46 47 TOTAL 9,300 $ 256.60 100.00% 48 Note: Based on construction costs for ar2006 Page 1 'Ii' .. :'V- All Items C:\MC2 Software\estfiles\Shorewood New City Hall 091905.est g.~!~m~!~.~.~~m.~!YJ~_....L......._..__.....L_......_..._....L-.-_..m.L._....m"J__._..._.c_____.... '~.~dateJ._.___J.Ql~2095 G..it.y.H~.!!:G.~t.yQt~horewood-New BuH~~r!g.. ' mm mmmmmmm mmmmm:mmmm ...mm! : J:.}KY.qrQ.I,IRJ.JD9...m........... mmmm.......~....mmmmm...... .......... mm' m. .................. ............ ..... ........mm~.mmm..m..!m...................................m....l ~?g,Ngrth ~~QDQ..~!.r~~t..i.._--.-._.....-:-.....-.m.---.m..m..mmmmmmm...'.. mm..m.___...m.m...__L.m..._.l..._12,009~.~F ____._...__ Mi.nD.~~R9.'.i.~ mmmmm.mmm..........mmmmm:m .mm mmm . ........... .mmmm. ......mmm.mm' MN .................hmm........................ i $29,946 $0 Gross receipts tax Builder's risk insurance $88,646 $88,646 $0 $0 $0 $0 $0 $0 $0 $88,646 Subcontract bond 0.00% $0 Performance bond $17,127 $17,127 Miscellaneous 1 0.00% $0 Miscellaneous 2 0.00% $0 Page 1 COST ANALYSIS - City Hall- City of Shorewood Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ltemCode Description Quantitv UM TotalCost Alternates Blank General requirements Allowances 01212.000 . Construction Contingency *** Total Allowances Project management and coordination 01310.110 SUPElrintendent 01310.150projec;trnanager Q131Q~ 1?() .GEl!lElr~Lp'urpQ~Ellal:>()[Elr 01310.180 Generalpupose carpenter 01310.200 Permit 01310.210 Purchase drawings *** Total Project management and coordination Construction pmgress documentation 01?20JQQ Pr()g~~~.phQ1()gr~R!1~. .... *** Total Construction progress documentation Quality control 01450.100. .. Laboratory testing *** Total Quality control Temporary utilities 01510.100 Tempor~rywiring Q 191 ()-,1JQJ().l:>t~~I:l()I151 ....... 01510.120 Electric lightbill 01510.130 Water bill 01510.140 Tempor~ry heat 0151 0.150 T ~rnp()r~ryJirEl.pr()!El.c:.ti()n *** Total Temporary utilities Construction facilities 01520.100 Office trailer ........-..... ......... . 01520.110 Job tool house o 19?0.12Q . p()rtal:lle.c:bElrnic:~IJ()ilet 01520.130 Water, ice and cups 01520.140 First aid supplies 01520.150 .. ~Clfety supplies 01520.160 Qffic;esuppliElS *** Total Construction facilities Construction aids 01540.180 Small tools C:\Mca Software\estfiles\Shorewood New City Hall 091905.est 1,300,000.00 $$ 32.00 WEEK 13.00 WEEK 32.00 WEEK 32.00 WEEK 9,900.00 LS 1,000.00 LS ....1,00.... MO 12,000.00 L,S 7.00 MO 7.00 MO ....7:6'0'.1\.10 7.00 MO 2.00 MO 7.00 MO ~ ". ___._...'.m.....m...'~_~..^. 7.00 MO 1.00 EACH 28.00 MO 7.00 MO 7.00 MO 7.00 MO 7.o6'MQ~ 7.00 MO Page 1 Lab.Total 50,368.00 25,441.00 29,920.00 . 31,584:66' $137,313 Mat.Total Sub.Total Tmp.Mat.Tot 65,000.00 $65,000 73,977.36 $73,977 57,324,49 28,954.7.4 34,052.35 "'35;946:W $156,278 938.00 ,.........,.....,.._^.^..~.~w_.. .A"'_'_'_ .. $938 ......1tQQI~.~~L . $1,068 1,806.()Q 2,055.43 J.t'i'~Q.~{)'? . 2,254.60 709.04 2,521.72 1.,64.1 ~.1.6 $10,923 .. ......... .1&~.~~Q() .... m.......".....,____,.~~o.~_._m ccw_~_~__.w" ....___~___ _.. 1,981.00 623.00 2,2J5.70 .. .m. . J1..~4?OQ $8,068 o._......,.....,__cc.w_"......c_____"....., $1,428 2, 114~00 3,379~Qq ..?1.~4?:()()......... 997.50 350.00 . . . " 1,Q{)9:Z9 . ... ....... 584.50 ..w..... ..$1;650.... .......$9-;2..00 2,405.97 3,841.13 .?,7J~Q:4.1 1,135.27 398.34 .. .1. t?~~.~O{) 712.46 ... .'lf2;573-. 1,336.43 101612005 01:40 PM COST ANALYSIS - City Hall- City of Shorewood Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor Item Code Groups ItemCode Description Quantity UM TotalCost 01!?40.240 Pickup truck.rental 01540.520 Mason's scaffolding,96'long *** Total Construction aids 7.00 MO 1.00 EACH Temporary barriers and enclosures 01 !5t)Q.J ~Q IelTlpgr~ryjQI:>J~I1C:~ 01560.130 Protect trees *** Total Temporary barriers and enclosures Project identification 0158Q,1QQw~gl:>.~i9I1." ..... '.' ........... *** Total Project identification Cleaning 01[40.10Q JQbclt9?n up 01740,11Q.. G1ean,glass *** Total Cleaning ** Total General requirements Sitework Site demolition 02224.130 Demo Existing (;jty Hall 02224.1.30. . Qt9rn9\iVopd fri!rI1~I:>Icl9 02224.200 .' Demo one stprY house 02224.20Q .. Demo Woodfrarne Garage 0222 4,.??Q. gle.Clf!?rlll:lb/clQ:ze.r me.diurl1.. c:le.?riI19,. ..., 02224.330 Remove tree *** Total Site demolition ....... ?,QQCl,QCl ...b.j\JFL.. 5.00 EACH 1.00 EACH '_"""__'."""'~'~"""m'._~ _. _.',___"" 12,849.00 SQFT 1,60Q.ClO SQFT 1Q,?,??':QQSQFI. 2,400.00SQFT 5~376:0()mSQFT 576.00 SQFT 2.00 ACRE . . 5:00' EACH Earthwork 02300.902 * Basement Excavation Area * ... .. ".-, , -....0.'.'." ",."".""".". . 0?30Q,,9.()~... .~Eipt9.Ir~I1c;I),b~l1gth*^. *** Total Earthwork Grading 02310.127 EXc:Clv-load basement excavation 02310.205m Fine grade footings *** Total Grading Excavation and fill 0231.9. Q?Q . .~Clc;l<fiILbClst9rnt9r'lt\iVIJ()Q,t9.artb 02315.454 Excavate pipe trench w/backhoe 02315.462 Machinebackfill pipe trench 02316.001 Fine grade floor by hand C:\Mca Software\estfiles\Shorewood New City Hall 091905.est 4,176.67 CUYD 672.00 SQFT .'. 1.,?'9.t)~~?. mg~YQ 60.00 CUYD 27.28 g~YD t),712~OO $9fT Page 2 Lab.Total Mat.Total Sub.Total Tmp.Mat.Tot 4,780.08 1.67 $6,118 3m&4:0.00 ..... m'" m~^~!.~4.Q,QClm...^ 122.50 80.50 $3,963 $33,921 ,4eim&1.~,-ei9. 237.54 $45,856 275.00 m$275'" 114.00 ....'..'$114. m . 451.94 "$452 m 4,8.~2~t32 816.00 $5,699 $147,249 $83,285 5,55t).97 928.70 $6,486 $313,730 $37,113 39,244.80 ... "Tn ... ... ...mm..m.mmmm..~.m.m~m,~~;.n~~~.t3.~~. €>!.272.t)4 . . m..n.. J~.Q.ClQ,-ClClT 1,000.00 $80,934 .... T^ .:41,t)t)?:Q? . ...m~~!.311 ,72 7,138,97 6,82~.6~m 1 ,138.11 $92,113 4,314,5Q 364.69 $4,679 8,285.39 415.06 $8,700 .: ei!.~~:g~IZ... 449.32 1Z4,ClQ ..... "'m~,ClQ4~9.6, .... 1 ?!??~"~€)' 555.77 205.79 ~,.4.1.9...~9 101612005 01:40 PM Detail- With Taxes and Insurance ,Indirect Costs are Spread COST ANALYSIS - City Hall- City of Shorewood Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups IternCode Descriotion TotalCost 02316.022 Washedgravel slab fill 02317 .110 Excavation Q?:317.1Ei:1.. .~Cl~I<tIQ.~,1:1/4gYI:>.L1c~(;}t. 02317.162 . Glay-silt 02317.230 Backfill 02317 .230 Backfill '.. . ()?3JZ:?~~ . ..MCl9Dlll(;}J:~Cl9.<ml,!QOl)~. 02317.240 (;ravelbedding 0231].?5Q .. Surplus (;}Clrth 02317.253 Haul, on-site (f23ff255"Haul'-off~sfte.' ..... . ... .... ... ... ....... N.L.....~.. 0231 ~.01()R(;}tCliniOg \Nalls ..... ....... ... ...... 02318.012. MCl9hine(;}x~yatef()otingl) ... Q?:31~,()J~_.._MCl<;:DlmLI:>Ci.9.<flU__.... .. ... ....... ......... . *** Total Excavation and fill Utilities 02500.010 Piping.acgessories 02500.027 Thrust block 10" 02501.913 8"_F'YGpip(;} S.(;}\NerLine, 02501.914 . 10"PYCpipe \iVaterLin(;} 02502.203 CIP concrete manhole-Distribution 02502.205 5' plCllTleter precast manh()le 02502.273 ?4"3t;Q#stcl MH .cvr/frlTl *** Total Utilities Storm drainage 0263~,~()1. . * Qr.CiiD99e,pip(;} length.* *** Total Storrn drainage Bound base courses 02710.013 4" hot mix base *** Total Bound base courses Unbound courses and ballasts 027?O, () 1? .Ei"9QrrlPCl.~t(;}c1I()9ClLQ..fCl.y(;}1 *** Total Unbound courses and ballasts Flexible pavement 0?740.012. 1~"asphCllt wearing~urse 02749.901 . * AsphaltpavernentareCi * *** Total Flexible pavement Paving specialties C:\MC2 Software\estfiI88\Shorewood New City Hall 091905.88t Quantity UM 124.30 CUYD **** **** Lab.Total 2,225.90 964.00 CUYD 1,14?JQ G~Yp' 47.67 CUYD **** 641.40 ',__.'A'_~'~'" 142.28 ..-...,-,-_......-------------------. 6.22 CUYD 265.74 CUYD c"c_.u__~~~_~.......w..~v.__m."'._'.'.w.,.w,'.".,.,w..w.w_ _', **** 4.00 EACH LNFT ,'__""",' _,_.vuv~~~.~.W^ LNFT 24.00 VLF 54.00 VLF 3.00 EACH 133.33 SOYD 53.59 .?Lt;42,-~lL_ .. $14,899 Mat.Total 2,392.70 $2,393 ?,2:3t.49... ...... .?.47.94 $2,489 1,748.59 $1,749 .1~~.,-3.3$QYP ..........__JJH~~!?Ei. $1,749 133.33 SOYD 133.33 SOYD Page 3 1 ,O?E>.Q!? $1,076 Sub.Total Tmo.Mat.Tot 5,449.84 302.78 ..I?9.~~ 161.93 120.38 60.05 67.71 ..~Q.?!?_f).L $26,473 172.92 1 t;,QOO..OQ 17,071.70 9,QQj.75 . ...~ 97():.?4. $27,217 9 ,:3Qt..f)() 564.48 $5~999-"'" ....nw$15~OOO 435.20 $435 341.33 '.$341".' 405.51 $406 2,520.56 $2,521 ..?,4QE>J? . $2,406 1,718.95 $1,719 10161200501:40 PM COST ANALYSIS - City Hall- City of Shorewood , Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH , Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description Quantity UM TotalCost 02760.012 Parkinglinestriping 02760.020. Precastparkingbumpers *** Total Paving specialties Curbs and gutters 0277().0:1 () ~p!1alt clJrbil}g. .... 02770.150 **Curt>anclgutt~r** .. 02770.153 35()0 psi c()ncr~te O?7.?Q.t6.J ..'t'(()()cl <;:lJJ:I:>,C3D.(:L9lJ~!~Lf()rll]s... .. 02770.1615 c;urb .anclgutterfil}ish 02770.167 Curb ancl. gutter excavation 02770.168 ClJrbancl. gutt~r. t>ackfill O??Z(),1Z() ~'~m~~Q~iQI} j()!nt_, mmmmvn ...... m 02770.171 Protect and cure vertical C&G surfaces 62776..172 "'Prote6fand curehorizontaiC&Gsuifaces .................,,- ,.....".......-,. ..""....--.....--.,-,... 027m71~ ()9j m ~.9lJ.r:I::>J~l}g.tt1 *.. m *** Total Curbs and gutters Sidewalks 027.?!5,()1(),.~~9()I}~I~t~Jn~icJ~yiCiII.<~.** 02775.013350() psiclirect 02775.150$idewalkedge forms 02775.230 Fine grade for sidewalk 02775.270 Sandfill 02775.330 Trowel and broom sidewalk 02775.380 Protect and cure sidewalk horizontal surfac 02775.382 Protect and cure vertical sidewalk surfaces 02775j96~"~~p~6~jQnjoi6t . .... ....... . .... .......... '. .. .... 02779.891 * Sidewalk area * *** Total Sidewalks Retaining walls ()2830,1 00 **R~ta.irlir1g WCillf()()ting concrete** 0?83(),11.34()()()P.s.iconc;poufVlf/c;rCirle 02830.150 **Retaining wallconcrete** 02830.1634000 psi c()nc pOllr w/crane 0?~3().~~() m pr()~~t~l}mclC:lJIe.[~~inil}g .VlfCiUy~rti<;:a.ls.u.rf 02830.291 Protec;t. and Cllre retaining yiaU.. horizontalsu 02830.300 Ret:>arin reta.iningwall' . 02830.400 Pointanclpat9h 02~m3.0,!5()1. E()()!i!lgX~YY'C3Y~.. ." .. ... . . 02830.524Re~ining waUfonns 14-16' 0283().!)4(). .F=()nnr~I~Ci~~..Ci9~r1t. C:\MCa Software\estfiles\Shorewood New City Hall 091905.est 675.00 LNFT 15.00 EACH 120.00 LNFT ,...~^~.,.~""'.'.A_'.'.'.~'''_^ **** 12.27 CUYD 120.00 LNFT 494:40. 50FT'" 44.44'COYO 8.89c;lJ'(D 16.56 SOFT "T186.6o'.SQFT.' ......,. ...-..---..- ".....",. 480.()() SOFT. .. J?Q~()Q l.,~fL **** .. .. :H.66 CUYD 710.00 LNFT 1,75(),QQ SOFT 32.41 CUYD 1,750.00 SOFT 1,750.00 SOFT 710.00 SOFT 19.44 $QFI 1,750.00 Sqft **** 49, nt glJ'(() **** 99.56 CUYD 4,1 ()4.()() SOFT 840.00 SOFT . 5.38 ToN$ 3,584.pO SOFT ..... ...... ...JJ~~()() LNFT 3,584.00 SOFT .. ..3,584:99..$9Ff Page 4 Lab.Total 1,180.04 189.35 $1,369 . .. ..JJQ4~,g 117.68 621.58 .. "25:3:23-"." 1,1522,~0 163.99 UTT.1..6..Q? 18.04 42.34 . .... ...$3,8()5 Mat.Total 43.20 345.60 $389 307.20 n'~~'..'" o~ ~~_.. w '_~"""""" 907.73 139.80 ....."mw_~.'._,..~~.~._w~~~.,~~........,_.'. 19.08 2.30 6.14 .$1~382'. . .. ... .246.75...._..1,59~.!T. 1,138.77 707.59 777.35 222.08 ,.'..,..'...'..'....'._....".~_..mr _ 849.10 206.85 90.95 28.68 $3,561 1 ,361.07 529.42 103.24 :3,~?~~ 11 440.47 71.94 . {S,42i:1C).'. ... 882:74 127.04 ,..'....'..^.,~^._'_..,..~ .._~_....~.. 22.40 $2,456 7,616.()0 98.50 1 5.12 ~,()6.4.:32 22.94 46.31 ..11,480:63..m..., 82.43 Sub.Total Tmp.Mat.Tot 1,395.67 636.76 $2,032 .1.,.?Q.8A7. . 1,?4(),~9 .~E.8l 288.21 1,733.11 186.64 41.55 ,_ '~____W_'~._'.."'__'._' '."_ 23.34 55.67 ._~_"_T'___'__' .,.... .._, $6,015 2,229.60 2,158~54 884.71 407.59 ,.'...........,'...'~..w'...,.. >~_." 966.37 235.42 103.51 59.95 $7,046 '.T.......,..,..........,... ....., 5,~89.46 10,~3?35 722.59 __ . F" .. .....w _.._,. ~ W",. 135.92 8,?0()JO 529.27 mm__13~.'.~.?, 29,275.52 .1,1()5~14.. 10161200501:40 PM COST ANALYSIS ~ City Hall~ City of Shorewood . ," Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description Sub.Total Tmp.Mat.Tot TotalCost 02830.541 Wall form hardware . . ... . .... ....... ............ ..... -,,, .--.... 02830.702 Bituminous coating 2~coats 02830.89.0 * R~taiflil1gw~nlengtl1* *** Total Retaining walls Lawns and grass 0?~?Q,O()1....~~Jl.(j.s~~~iI15L_... ...... .... .. 02920.100 . petentionPonds *** Total Lawns and grass ** Total Sitework Concrete Structural CIP forms 03110.510 QontinuousfQQting ec:tge fOl'l11s ()~J1Q.?,~QFEpoJtl'l.9.K~~Y~_...., ..... ... ...... ... .. 03111 ,?()O ..$lapedgeJol'l11s~tmetaldeck 031.17.Q1?. If3mppr~ryshp~l'lgJordE:)ck *** Total Structural CIP forms Concrete accessories 0~1!50JQ1~aV{~tjQinL .. 03150.650 Screeds for slab 03150.651. Construction Joints *** Total Concrete accessories Reinforcing steel .o~?1 Q ,?QO .QQl'ltinljplj~Jootil'l.9.r~bar 03219]71 .Dowels.5/8")(2"@12" 03219.789 Dowels, total weight *** Total Reinforcing steel Welded wire fabric 03220.012 6x6 W2.9/W2.9 mesh *** Total Welded wire fabric Fibrous reinforcing 03240.021 Acrylic fiber reinforcing. *** Total Fibrous reinforcing Structural concrete 03310.1?0 **Qoncretein. c<>ntinupusJQQting** 0~31 OJ.f?8 .4()QQ.p~LV{Lcr~!lf3. 0~31 0 .35.0 .**Q<:>ncr~tf3 in slab . pn. grade** 03310.400 .. Pump topping C:\MCa Software\estfUes\Shorewood New City Hall 091905.est Quantity UM 1,792.00 SOfT. 1,792.00SqFT 1.12:QO..bNEI. . ..tQO_J::~.......m.~~" 1.00 LS .1,()4f?,QQ SqFI 520.00 LNFT . f2,77~r.OOm[N'FT" 6,137.bQ...sQIT 530.00 LNFT 73tf44 "'IN'FT~'" 150.00 LNFT 2.60 TONS 530.00 EAcH 92.13 LBS 67.51 SQ$ 53.47 LBS **** 57.78 CUYD m"_, .'_ .~'..~__~..' _-.._~__'<****w.,.~.~__'~_...... 57.17 clivi:> Page 5 Lab.Total 1,377.51 .. $22:774'" $58,148 5,1€)5,?5 239.72 .. 2t~~~:$'6" 6.~?1.J8 $39,596 444.25 757:'SCI 308.60 $1,510 J.,?63-4f? 2,836.30 $4,700 1,738.12 $1,738 Mat.Total 183.50 344.06 $26:762 $40,563 ?,656.11 218.24 1~~!61:2'3 1,350.14 $16,986 235.66 .-------------.....,,-....... 133.55 $369 . 1,4~?..QO.m . 39.59 $1,522 843.84 """$844' 212.81 $213 ....... .m.~t3:4~E)~ ......_4,4~.Q&()m.._. 739.85 4,144:58 223.67 1,987.15 $58,539 ~........29.100<>:00. F 12,OOQ.QQ .. $72,000 $167,934 ..,.J!?.t.2J3~~?.Q... . 13,E)51.36 $81,944 $316,725 9,116.22 538.85 . ..,..4!,?39:S~ ?,874:9? $65,769 596.08 . "_"'~_'.'.Y'~'____'V'__"__"_"_V_ _~__ 1,149.37 . 514.00 $2,259 3,927,26 3,276.28 $7,204 3,006.75 ,.....$3:007' .. 259.39 .. .................. $259 . ...._f?,.~~4,?Q.m.. 6,252.44 10161200501:40 PM COST ANALYSIS - City Hall- City of Shorewood . Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Descriotion Quantitv UM TotalCost 03310.421 4000psiw/pump,laserscreed 03311.700 ** Slab over metal deck** 0?311 ,I?,Q .,. 4QQ_Q_p~L\!(p~I!IP ."_'~" . 03312.200 .1I.1~talpa.n~ncrE:lte fill 03315. 971 ~G()l1til1lJQusfO()til1gJel1gth * 03315,976 *$OG area *.. 03315.977 * Th.i9!<.~neds.I~I;>J~fl9.th: ...... '03315.991 * Slab over metal deck area * *** Total Structural concrete Finishing 03350.112 Finishfootingconcrete top surface 03350.130 Machine trowel finish 03350.130 Machine trowel finish 03350.133 Screecledfinish' . .. 03350.140 Laser screed slab .... ,......"...... .,,,.,.,,.,,.,,.,,,,.. .....-....... 03350.146 Trowel finish mtl panfill *** Total Finishing Curing 03390.010 Protect and cure 03390.011 Protect and cure vertical surfaCes 03390.011 Protect and cure vertical surfaces 03390.011 Protect and cure vertical surfaces 03390.0.12 Protect and cure horizontal surfaces 03390.012 ,. Protecfancf cure.' horizollialsuiiaces 03390.012 protect and cure. horizontal surfaces *** Total Curing Lightweight concrete roof insulation 0352().1..2.o... P()lJrE:l<:l. il1~.~I~~~<:l gQQC[~tE:l cI~91< *** Total Lightweight concrete roof insulation ** Total Concrete Masonry Masonry accessories 0409().011 ... VVElepholes *** Total Masonry accessories Clay masonry units 0421().011 .. M.ortar 04210.011 Mortar 04216.011" .Mortar..... 8.29 CUYD **** 56.82 CUYD '0.65 cLivo" 520.00 LNFT 6,712,00 SOFT . . ..!')?Q~QO ._.~NFT... 6,137.00$QFT 1 J560.00~qft 6,712.66 SQFT 6,137,00 SOFT .6,174.00 SOFT 6,712.00 SOFT 113.00 SqFT 113.00 SOFT 1,046.60 SOFT 60.67 SOFT 4,258.00 SOFT 1,t5l5Q.OQ SQFT, 6,712.00 SOFT 6,137.00 SOFT 11,Q? CUYD 35.00 Each 11.20 CUYD 73.74 CUYD 4.65'COVO- Lab.Total 104.82 766.06 ,..~," M_._.'.~'..__"~~^,_~n_.~',....., 26.07 $2,521 137.59 2.,4.75.3~ 2,263.33 j,294:07 .m .. . 2,?1Q,?6 69.46 $8,450 13.89 ~. ''',,'' ......,__.__.w_"...." 134.93 7.83 549.28 191.72 824.90 754.24 $2,477 411.06 ,"'" '," ..~_v,.~_v_,~_, u $411 $61,403 29.92 $30 377.79 .1,~.?Q~~..9 156.68 Mat.Total 623.55 ........4,~47~()~.... ., 47.29 $13,582 2.17 .~ .^__.~.~_A.'~__H.~_ 25.10 1.46 102.19 28.08 , .,...,.~~..'.'...'u.'.'.'..,.'.'....____,.~ 120.82 110.47 $390 874.43 .. .'$874 ..... $34,780 20.30 $20 818.60 . ... ?!~l3J!~13~ 339.50 Sub.Total TmD.Mat.Tot 931.32 l5,f)?l5,.~Q_ 87.31 $20,192 156.60 2,817.27 . ..?,..5I?~? 1 ,472.80 7,32l;l.11 79.05 $14,430 18.45 184.17 10.68 749.71 252.43 1,086.10 993.06 $3,295 1,533~70 $1,534 $117,948 58.80 .. _n_n.....'.",..... $59 1A154,3T.. ~m(),l5I . .. 607.33 C:\MC2 Software\estfiles\Shorewood New City HaJl 091905.est Page 6 10161200501:40 PM COST ANALYSIS.; City Hall- City of Shorewood Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ltemCode OescriDtion TotalCost 04210.012 Add. for color mortEJf, 04210.150 Exterior rowlock sill . . '" , . '''. U' ,.........,_,',,'._____. 04210.201 Standard size face brick 64210.201 '''StandarcfslZefaee brick" 0421().SooAdd for stack:edbond .0421 0:$'77 'AddfOrstru~j()int" 04?19.?82 .,A<:tc:ffQLrEJt<~<:t.QtJ!jQiDJ, ",."""'" 04219.990 * Masonry wall area * ***Total Clay masonry units Concrete masonry units 04220.102 Fill voids wI concrete 04220.500 4x8x16 concrete block 04220.504 12x8x16 concrete block 04220.514 12" bond beam concrete block: 04224.121 Dovetail anchors . ",., "......,....--.....-..--......... 04224.122 Masonryrebar 04224.1 3.0 Yn~\AlEJIIJi~~ *** Total Concrete masonry units Unit masonry cleaning 04930.011 Clean face brick 04930.011 Clean face brick 04930.9J 4.. c;l~EJn J:>IQc:k 04930.014 Clean block *** Total Unit masonry cleaning ** Total Masonry Metals Steel joists 05210.013 Steeljoists,series LH 05210.0.13 .St~eljoists, seriesLH 0f)219: ~().1... c;~aDn~ll>ri<:t9irl~gfQr JQist.. . 05219.99.0 .* I3.EJrJQi~t Cirea * *** Total Steel joists Steel deck . 05310.018 2" metal deck 05310.0221Y40gametal dec:k painted 0531 0~0?f? .~)(?OgCl me.tCiL<:t~c:k. 9CiIYCl'li~~g.. *** Total Steel deck Metal stairs and ladders Quantitv UM 5.81 CUYD .------..-----.---------....,.----.... 89.10. .~NF" . n.w.:tl;lLQ25~2~L.Ec;~L. . 12.54 PCS .-----.--..---------..-..--..----,,----.,--.-- .............-. 31 ,1~6.().o ~qr=,. 31,3513.00SQFT .'''m~:Jf?Q~9Q,w,~9FI, . 31,356.00 .SOET 201.93 CUYD 3,276.()0 Pc;~ 39,?!5Z:l:>?, ... Pc;~ 1,641.00 PCS 1 ,456.00pc;~ 13.05 TONS :36.09 PG.~. 2,752.00 1,792.00 .. 2,7?2.00 28,444.00 137.20 49.00 3.60 ,.--~.."-~..~.'."'..',..'.'..'.'.'...,, 1..,190.00 SOFT SOFT ~qFT SOFT CWT CWT CWT ,.,........".....,...w..w~',.., SOFT 6,137.00 SOFT 1,190~00 sqFI 91Q..99 ~QE,. Lab.Total Mat.Total Sub.Total Tmp.Mat.Tot 746.82 128.16 .mwwM?!!.3? .. 4.08 910.31 428.67 .,?0,J4~.~,4 14.02 43,503~76 8,000.95 ..:~~4!>.... $84,035 239.39 11,424.63 mnm ww 7.9Smm. 3~,~~4A6 7,030,.02 ,. .........~?,Z~'m'w""wmm $59,352 1 ,449.81 6,112.69 48,435.68 3,I4i:8~. 2,9?7':~~ 374.89 -42.69 .A..._..".,.-.....,_..v..'",.p'"".'v '. $61,500 1,.~48.86 813.21 778.27 .,".............~.'__m__"mm.__n~m'..^' ".. 5,~7.Q3 $8,287 $129,169 3,221.46 1,150.52 123.97 $4,496 3,.066.05 552.76 454.64 .w$4,073'..'.'" . $13,284 14,~Q.10 ~,2f?0.44 .......?4....94 7"'40....... ~,?f?7',~3 223.64 7,440.65 -7.14 w..'" ~",'"~~___'hy',"__",,,,,,,,~o'^'~w,_A $82,772 1~,495.15 ~, 712.23 .,.."t?b1.o,t!~ . 7,55tt?8 .. .~,57~.94 . 9,496.22 -57.29 $170:886w $96,077 ,421.34 925.52 885.75 6,1~9.33 $9,432 $264,412 5,831.00 2,082.50 153.00 10,773.90 3,847.82 327.59 $8,067 $14,949 5,341.64 822.53 ...1,Q??,Qf... $7,189 10,000.54 1,631.69 1,7J>13.8Q. $13,399 C:\MC2 Software\estfiles\Shorewood New City HaJl 091905.est 10161200501:40 PM Page 7 COST ANALYSIS - City Hall- City of Shorewood Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ltemCode Description QuantitvUM TotalCost 05510.011 Structural steel stairs ...... .._""_""...""",,. " " _'.'_m.. 05510.031. Steel ladder y,ith()tjt cage 05510.090 * No. of steel risers * ",***. Total Metarstairsandladders Handrails and railings 05520.011 1 %" steel stair handrail 65526.012 . 1%iiwaIT"llanarair~~~.~..... *** Total Handrails and railings Formed metal fabrications 05580.501 Steel lintel *** Total Formed metal fabrications ** Total Metals Wood and plastics Wood framing 06110.140 Nails and rough hardware 061.12.:()?1 .. .Mi~~n~fl~()tj~.~r()()f bl.Qckiflg *** Total Wood framing Closet and utility wood shelving 06270.062 ..Closet rod & end brackets *** Total Closet and utility wood shelving Custom cabinets 06410.010 Base/wall cabinets wlcounter *** Total Custom cabinets Countertops 06415.12() PI(istic l(iminat~d counter *** Total Countertops Standing and running trim Q64150.: ~?Q J.&)g~out~.clllct 1~99~~.. 06450.572 Lookouts,2x6 06450,1574 ..LEKig~,2x6 ().l34.!:)(),13~O._.Jg" . (iIQminl,lm"~L\!~TCiP!dl!! 06450.685 . JriJll. 1x8S4S~cJ~r *** Total Standing and running trim Wood frames 06460.100 Interior wood sill 0646Q .12() V'{()fJ9c:fgQI frame *** Total Wood frames C:\Mca Software\estfiles\Shorewood New City Hall 091905.est 1,303.8? LBS 18.00 LNFT . ... 18..00. EACH 18.00 LNFT 18~0(r TNFf" .. -48.00 LNFT 17.42 LBS 2.()A15t5:t57" BDFT 180.00 LNFT 56.00 LNFT 68.00 LNFT 985.60 BDFT ~.'~__ "'~__mm.w.'.'^'..""""'" 823.00 LNFT 162.60 LNFT 162.~t5Q LNFT 108.45.BDFT" 80.10 LNFT . 2:QQ .~~gtt_... Page 8 Lab.Total 1,312.A7 102.67 $1,415 220.01 ...-~1.54~0 1~ $374 -53.47 -$53 $10,305 Mat. Total Sub.Total Tmp.Mat.Tot 751.02 184.32 2,409.17 341.52 $935 ,_. Hn ',_,y> >'__~.__~ $2,751 345.60 ...._.A~~_.'_~~~~~<~~~ 230.40 $576 671.66 ,.. ".-..,.-'....-..--'....., 456.12 $1,128 -175.10 -$175 $16,592 -274.29 -$274 $31,953 18.95 . . 47'..~42..2.4." .. .. ....~J.t54:!:)~ $47,942 $9,184 354.35 $354 1,905.05 $1,905 672.96 $673 . .J.J.Q.91.:82 945.05 180.45 133.36 _v,_v_~_"_^__""n""'w_ 65.41 $2,418 23.10 t5!:>.!7'~..13Q $65,758 .1,485.00 $1,485 2,213.38 $2,213 .. .10,393.60 $10,394 14,837.12 $14,837 1,()44A8 $1,044 2.0~~.Q4 $2,039 ......24Q&4. .. . ... 2.,Q~.?.It3... 1 ,075.57 205.38 338.09 ~v~,',',.'.w."_.n" ~,_ ., 233.08 $3,878 152.84 ,_""'...A...."..'.,~_._.'~~....",_v.."...'_v.._.".,' _..,_ 130.15 $924 166.09 138.41 98.96 64.00 .$265....... ......... ... $202 357.74 190.64 ...--.$548 .. 101612005 01:40 PM COST ANALYSIS - City Hall- City of Shorewood Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description Quantity UM TotalCost ** Total Wood and plastics Thermal and moisture protection Built up bituminous waterproofing 07120~012 2 ply felt membra,ne waterproofing *** Total Built up bituminous waterproofing Building insulation 0721 (), Qt? .?" '~9J<:lil}s.l,Ila,ti()n 07219.012 2" rigidil}sulati()n 07210.040 2" founda,ti()ninsulation 07210.181 4" batt insulation 07210.201 3" batt insulation 07'210.203 6"battlnsulatiCin *** Total Building insulation Roof and deck insulation 07220.042 40lb felt 07220~ 1Q~!5"polyis()c;ya,flurat~ insLJlation. *** Total Roof and deck insulation Vapor retarders 07260.012 6 mil plastic supgradepaper *** Total Vapor retarders Shingles, tiles and coverings 07309.900 .. Roof area .. . - ',' "" ....... .'. .......'.,~. -' . "~...,, .. --.., *** Total Shingles, tiles and coverings Siding 0'74€)()~024"Ea,n~ls.iclil}g ................. .. .....". 07460~040 fl.\luminum exterior comers 07460.056 Aluminum vented soffit 07460.060 Subfascia 67460.663" ..... $ubfascla '1)(16 .... ....".............. ..~...... ..... .........."."~......L........~..m... 07460.084 8" aluminum fascia 074$Q.966 $i~irlgrians . 074€)~,"~()Q..\II/.QQ.cl~igif.lg8r~a,.. .. *** Total Siding Membrane roofing 07509.900 ** Membrane roof area ** . ............"........................... *** Total Membrane roofing Elastomeric membrane roofing C:\MC2 Software\estfiles\Shorewood New City Hall 091905.est 28,444.00 SOFT -160.00 SOFT 2S;444.QOSQFT 6,300.0() SOFT 2,465.00 SOFT 14A4~,QO ...~QET 1,056.00 SOFT 61.37 SOS "6,137.00 Sqft 73.83 SOS .J....g.?€),.QO ~QEL.. 162.60 LNFT 1,626.00 SOFT 135.45 BDFT '162.60" LNFT . ..... 'T62~60 LNFT ... 24~:39 I.J3S J..g?€).. ()Q.~QET 61.37SQ~ Page 9 Lab.Total $53,558 22,701.16 $22,701 -11.47 1,7$?j~"'" 4.,517.z~ . 1 ,?40,g3 !:),11.~,1!:>. . 519.97 $13,132 480.04 1 ,??5J.~L $2,235 522.24 $522 925.84 ,............A....~..~,.~__~.~h__~.ow... 125.53 1,15115,?4 223.50 ,'M. ~',w__,~'.~_'._~~ 166.32 144.36...... $3~202..... Mat.Total Sub.Total Tmp.Mat.Tot $23,233 $89,274 6,553~50 $6,553 :3:3,824.67 $33,825 -141.31 25,j21~74' .... ~,144.~6 422.75 . ..?I~!:)~~~!5 324.40 $31,831 -185.30 .32,615:52 . 8,~75.14 1,927,28 .. ~..42~,Ql5 987.21 $53,746 687.34 ...~..!5!:}t(3()_ $9,279 1,384.15 J~,4!O.3.1 $13,854 203.04 $203 841.86 $842 .... Z..~04~~().. 294.31 1,OO~~1~ 88.04 ,~ A~'__'~^ww',,' T'^^".~ .1 0&~?,!4. 501.60 3,068.29 361.68 ..:_I~~~Q.. 259.43 39.58 $14,987 78.05 32.47 '$9~306 10/61200501:40 PM COST ANALYSIS - City Hall- City of Shorewood . ., ... Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ltemCode DescriDtion Quantity UM TotalCost 07530.020 EPDM Roof *** Total Elastomeric membrane roofing Applied fireproofing 07810.03? Min13l"Cilfi/)_13rfireproofing 07812.011 Sealant 07812.021 Adhesive *** Total Applied fireproofing ** Total Thermal and moisture protection Doors and windows Basic door and window materials and methods 08000.810 * No, of metal doors * *- Total Basic door and window materials and methods Steel doors and frames 08111.120 16 gauge hollow metal. 08111.121 4070 Frame 08111.121 8070 Frame 08111 ,949 . .. QV13rh13l:l<:i13ollil1g_l:)()or *** Total Steel doors and frames Aluminum doors and frames O?1 ?9 .1?Q .... ~1\Jmin\Jm,/)ronZ:13/blackfinish 08120.131 4070 Frame 08120.131 8070 Frame -* Total Aluminum doors and frames Wood doors 08213.010 SC wood door 08215.075 ;.; No:.of wo6dendoors* 08215.075 * No. ()fwooden doors * *** Total Wood doors Coiling doors and grilles 0?33.(),O?Q.R()lIil1g.~_hlJ!t13r.. n .... .. *** Total Coiling doors and grilles Overhead doors 08360.036.18)(8 l3le<;toprOH door -* Total Overhead doors 6,137-.00 .... SqFT . 13,()00.00. 80FT . 3, 73?3? ~qFT 3,733.33 SOFT 10.00 EACH **** 34.00 EACH 7.00 EACH 1.00 EACH **** 15.00 EACH 3.00 EACH 4.00 EACH 11:00~EACH .. 63.00 EACH . ....J,QQ_~gtl 2.00 EACH Steel windows 08510,Q19 IN'n.<:I()~~ *- Total Steel windows C:\MC2 Software\estflles\Shorewood New City Hall 091905.est . ..__~_2,QO~gtl_m Page 10 . Lab.Total . .1,7:~J,49 367.36 367.36 $2,526 $44,319 2,849.63 586.69 . $3,436 1,?57.19 251.44 $1,509 153.26 $153 Mat. Total 5,324.80 .mI,1~?:Q3 - 573.44 $7,236 $64,409 2,257.64 568.10 211.20 $3~037 2,439.9~ 596.34 $3,036 588.80 ,......,.,....C^w.c_...._m^'_'__w_.~_, $589 .... .._.?98.0Q. ..._.....mJ-'J9~QQ $298 $1,152 .1,1Q3.45 $1,103 3,078,14 $3,078 Sub.Total Tmo.Mat.Tot 49,7:99,79 $49,710 5E),!:)75.27 $56,575 $49,710 8,529.32 T .?,~~.~it 1,456.99 $12,375 $186,204 2,000.00 $2~000 5,995.08 1,360.18 2,533.66 $9,889 4,404.49 1,013.()f3 $5,418 ..__~~~t?m.. m $892 .. .t,I43.:..3.?~. $1,743 5,007.86 $5,008 700.00 .. ..."'--$700'" 796.68 $797 10161200501:40 PM COST ANALYSIS - City Hall- City of Shorewood Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MOH Project Size: 12000 SF Group 1: Alternates Group 2: Oivisions Group 3: Minor ItemCode Groups ItemCode Description TotalCost Ooor hardware 08710.201 4%"x4%" full rnortise hinge 08710.2215 Keyeclm()rti.sel()(;ks~t 08710.225 Keyedmortiselockset 08710.240 ~tandard kickplate 08710.241 6" kickplate 08710.245 Plunger type c1()()rstop 08710.245 Plunger type doorstop 08710.247 Holder and bumper doorstop 08710 .251 ~lJrfClc;el11'<>lJl'lted C;1()~~rClI1c1h()lcI op~n . 0!371Q~?51 ~UrfC!c;~I11'<>lJl'lt~d c;1()~r Cll1d h()ld()pen 08710.271 Mortise lock exit device *** Total Door hardware Weatherstripping and seals 08729.Q?1 . A1lJrn.iD.lJrn Jtlr~tl.<>I.c!Lsingl~c1()()r . . .. 08720.022 Aluminum threshold 1 double door 6S7i6.623 . Bronze ihres'holcffsingle door . 08720.024 Bronze threshold 1 double door . ,.... ". ",."',,, ,.... 013729,93.1. WeaJI1~~triPP!l1g. L~i.1J91~c1()()r 08720.032 W~athe~tripping 1 c10ubl~door *** Total Weatherstripping and seals Metal framed curtainwalls 08910.020 Exterior window wall *** Total Metal framed curtainwalls ** Total Doors and windows Finishes Basic finish materials and methods 09001.901 ** Totcil finish area ** (\Nalls/floors/ceilings) *** Total Basic finish materials and methods Nonloadbearing wall framing 09111.141 3-15/8" 215ga mE:}tal. stud 09111.144 ... 3.:15l8" ~?gC!mE:}tC!I~rC!c;I< 09111.171... . 6" 25ga m~talstud 09111.174 ... 6'i.25garri~tC!1 track *** Total Nonloadbearing wall framing Ceiling suspension 09120.031 1%" channel 0912(;:032%""Channej~' C:\MC2 Software\e$tfiles\Shorewood New City Hall 091905.est Quantity UM 126.00 Each 21.00 Each 59.00 Each 6.00 Each 15.00 Each 15.00 Each 53.00 Each 6.00 Each 21.00 Each ..,_..c.... ^..w..~c~~ v- _.'_~W'~' . 59.00 Each ..,...,......... 'VW_~_ ..._.w_~.__o..w~,,~^^_~~<h.~.~_ 21.00 Each 4.00 Each 1.00 Each 11.00 Each 2.00 Each 15.00 Each 3.00 Each 801.00 SOFT 41,066~00 ..Sqft 10,848.00 LNfT ..,?,~Q!3,QQ,~1:'JEL . 804.00 LNFT 176.00 LNFT 684.46 LNFT "..1;$'Oii7 ., LNFT Page 11 Lab.Total 521.50 1,4()5.16 85.60 213.99 100.58 w' v .^'_H~~...w.......,......., 355.37 40.23 741.08 ........."~,w.-.._,......,,.~..__...___T_w_ ?,Q!3?~9~ .. 880.03 $6,486 71.52 19.72 196.68 40.03 1,QQ~:-~~. 287.36 $1,674." . $14,659 6,388~3.9 2A1t.37.~"..~ 473.48 176.25 $9,449 Mat.Total 2,26.8,00 ~,iQ?,QQ" m 9,558.00 72.00 225.00 360.00 ,_" _A''''' "".,.."~....,,.._~~, 'w ,_ ~ 1,272.00 168.00 _. mm.~,()67.0Q" .],193.00, 7,980.00 $35,465 $46,357 1 ,7315. ()!3 373.24 ,...,_.,..~-~,.~w~_^'~_~^' 160.80 . ___p.,__,...._........_,. 31.68 $2,301 376.52 236.55 ..... . 835:66".-" .....a-6629...~..~ Sub. Total TmD.Mat.Tot ?,764.51 . 4JI4Q~~~ 13,317.95 185.18 517.80 . .?.?~~.~.,.. 1 ,954~91 250.56 4,094.29 f15'Oa-:0"1". .^.._...".,'.....,.-~_..~,_.__.,.._.,_.,.~ 10,728,55 $50,610 81.40 ,u,e"M"'W"W'W" 22.44 _ v~~._, _, ,"""" ,. 223.84 45.56 1 .?9~~~O 327.04 $1,905 22,428.00 $22,428 $25,128 25,525.60 $25,526 $101,788 9.38()~36 3.!.19~~.?~... 734.87 239.20 $13,560 716.86 '1,397.49 10/61200501:40 PM COST ANALYSIS - City Hall- City of Shorewood Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF ltemCode Description *** Total Ceiling suspension Acoustical suspension 09130.100 Hanging rods @act 09130.103 . Int-loe grid 2x4 crosS T 09130,105 Int..loc grid wall angle *** Total Acoustical suspension Plaster and gypsum board 99204.911 * Gypsum board and plastE)r area * 09204.911. * Gypsum boardandplClster area * *** Total Plaster and gypsum board Gypsum board 09?50,0 125/8"gypsllmJ>()Clrd . ... . ... ... 09250.013 %"V\iaterresistant gypsum board 09250.0145/8" firecode. gypsum board 09250.032 [)ryvvall scre\Ns 09250.369 [)ryvv,aU tapeandj()il1tcelTl~nt _ 09259.360 DryvvaU tape andj()int cement 09250.710 * DryvvaUceilingarea * 09250.8Q9n *..Q,ryvvall..I?~rtitLonl~l1"gttl: *** Total Gypsum board Tile 09304.911 * Tile area (ceramic/quarry/stone) * *** Total Tile Ceramic tile 09310.130 Ceramic tile floor thin set 09310.131 Qercirriictiiefloorw/1'I10rtar 09310.132 Ceramic tile base 09316: 133. fhins~rc~l'arllicntileV@ir1scot 09310.134 Mortar set ceramic tile wainscot .. *** Total Ceramic tile ... Ouarry tile 09330.Qtt ....QlJ~ITYwtil~ 9<:l~e." *** Total Quarry tile Floors 09609.900 * Floor Finish Area * *** Total Floors Resilient flooring C:\MCZ Software\e8tfiIes\ShoreWood New City Hall 091905.est Quantity UM 10,395.00 LNFT -10,387.00 LNFT 20,774.00 LNFT 31,008.00 SOFT 2,465,QO SOFT f~,f39(),Q(} $QET 2,112.00 SOFT 2,465.00 SOFT 31,008.00 SOFT 31,QQ8,g(} $QEI 2,465.00 SOFT 2,465,00 SOFT ......1,2~2J)g _ LNFT 3,8~.00 ..Sqft 1.056.00 SOFT 352.00 SOFT .................. ..................... 96.00 LNFT ..1,Q?~:OO-SQFf 304.00 SOFT !()~QO LNFT 10,170.00 SOFT Page 12 Lab.Total $1,212 1,596.67 : 1,595.44 5,513.42 $5,515 11,?Q2'~n~ .. 802.77 981.56 1.2,272.~~Z .. 1,007.45 $26,971" 5,5?9.4:3 2,.?42.1] ......4?2.67 3,9.()9.89 1,527.08 $13,691 Mat. Total $603 160.08 ..1,954.83 2,713.08 $918 ......()J2~Z,()4 594.74 631.04 595.35 396.90 .. '...." ,._..~.'''~~' n 31.55 .__..W,,_,_,_,"W'.'T'_'_....______._m' $8,907 1,622.02 129.02 , "W o"^.v~m~",',',',',w"",~~",__,'~,~~,~,,'__'_'.~m'_~ 1,()71,17 .. 505.86 $3,928 334.61 ... .J.QZ&t.\w $335..... $107 Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups Sub. Total Tmp.Mat.Tot TotalCost $2,114 2,012.32 -4,198.58 9,581.93 $7,396 21.,21 Q,70... 1,6?8,58 1,f3f3().32 725.69 14,9.Q!,Q? 1,185.05 $41,553 880.00 8,270.22 3,553.38 638.31 ~;$$$.?1. ?,354.59 $21,372 $880 511.26 ....$511 10161200501:40 PM . - Detail- With Taxes and Insurance ,Indirect Costs are Spread COST ANALYSIS - City Hall- City of Shorewood Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ltemCode Description TotalCost 09650 .Q20... . VinylC:()ITIPosition tile 09650~031. 4"yinylbase *** Total Resilient flooring Carpet 09680.()1()Ca!p~tl3l1d PClcl~dlo'J\f~nce *** Total Carpet Wall finishes 09709.900 * Wall Finish Area * *** Total Wall finishes Paints and coatings 09909.900 * Paint and coating area * 09909.900 * Paint I3I1d coating8rea * *** Total Paints and coatings Paint 09910.033 Paintinteri()rd()()r 09910.034 Paint door frame 09910.051 Paint plaster/drywall 3 coats *** Total Paint High performance coatings . 09~60 ~() 1Q .E;Q())(), .'J\fClII. fjni~Q .... . *** Total High performance coatings Coatings for steel 09970.020 Paint int metal 2 coats ....-----.....-------...---................................ *** Total Coatings for steel ** Total Finishes Specialties Flagpoles 10350.006 FIClgpol~s *** Total Flagpoles Directories 1 041 O~.()Q? [)i~t().rl~s *** Total Directories Exterior signage 10430.04Q .. HPtJs~ al1dapClrtlTl~nt n(). set *** Total Exterior slgnage Loekers C:\MC2 Software\estfiles\Shorewood New City Hall 091905.est Quantity UM 912.00 SOFT 3,260.00 LNFT 87.?2?~$Q)'[) 30,896.00 SOFT 452.91 Sqft 29,472.00 Sqft. 126.00 SIDE 54.00'EACH 288.96 SOS 5'76.00 ~?qfT 4.53 SOS 2.00 EACH 2.00 EACH 10.00 EACH Page 13 Lab.Total 695.76 4,354.38 $5,050 3,Q'7~J.~ 1,148.98 13,144.'79 $17,372 .. Jl()~~&! $1,038 153.20 $153 $80,786 888.65 $889 155.51 $156 Mat. Total 501.96 1 ,1 {)t3.38 $1,670 483.84 ~_cu.~_~'.__~m'^..."'^ 172.80 4,068~56 $4,725 58.98 ,,_,'^ ~__.._".,w~.,,~_~.w $59 58.65 $59 $23,278 . . .. 4,?t36~()0 $4,286 1,550.00 "~l1;550 76.80 $77 Sub.Total Tmp.Mat.Tot 1,403.71 6,379.95 $7,784 .1Q&1{).,4~. $16,816 1~,139.Q? $19,139 4,0~~~9? 1,518.30 1 ~,919.40 $25,531 .. . 1,?!?:t~3. $1,253 $17,696 245.85 $246 $140,459 6,235.68 $6,236 1-l.~~~~~? $1,889 270.61 $271 10/61200501:40 PM COST ANALYSIS - City Hall- City of Shorewood . ... .-- - Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description Quantity UM Sub.Total Tmp.Mat.Tot TotalCost '1 10500.012 Box lockers *** Total Lockers Fire protection specialties 10529 J.9Q . EirE3 ~)(Ji!lglJ.l~bE3r 1 05?QJ€l() ... EirE3E3)(til'lglJi~bE3r~t:>inE3t .... *** Total Fire protection specialties Postal specialties 10550.021 Mailbox *** Total Postal specialties Storage shelving 10670.030 . Janitor's shelf and . mop holder *** Total Storage shelving Toilet accessories 10810.010 Frameless Y-i" plate mirror 10810.102 24" grab bar 10810.151. $urfac;ef!ltcj Q9lJl:>'E3rQU J9i.le! P~PE3rtlQlcler 10810.174 Surface mounted SND 10810.204 54" paper towel dispenser/waste combo 10810.400 Liquid so~p dispenser 10810.607 Robe hook ,_. .. "._'.' _..... ".,. .. ,., .....mw... ,...'W....,...._" ""_.." *** Total Toilet accessories Wardrobe and closet specialties 10900.011 . . CoC!tracks *** Total Wardrobe and closet specialties **Total Specialties Equipment Residential equipment 11450.050 Microwave oven 11499.I~QR~fr!9~r:a.f9i 11450.161 . . R13l1ge 11450.162 (3aSOVE3n . 11.4!5.Q,.t(3~..Qi~h~~hE3[ . ..... 11450.8~() ..Tra~hc()I"JlP~ctor ***Total Residential equipment ** Total Equipment Furnishings Specialty casework 10.00 OPNG 2.00 EACH ~C60""EACH'" ., ..____n ~.n_.______~..__.-__~_,__~__~ 10.00 EACH 2.00 EACH 78.00 SOFT 13.00 EACH 13.00 EACH 13.00'EACH 13.00 EACH 13.00 EACH 13.00 EACH ."-"'~' ... . .- .,~".., '''''','''".''-~'.'''' ...... ,.... 10.00 EACH 1.00 EACH '>".'" ....,.,," ,n._.n_.w '~_"'~_"~<~~."....."'" 1.00 EACH "'. - >'_'.'n'__~.~._ .~,,~n.'~"n'_ 1.00 EACH 1.00 EACH 1.00 EACH . ""1.00 EACH Lab.Total 108.86 $109 Mat.Total 268.80 $269 14.51 128.00 155.51 .. . .......192:00.. >"'>>"$-170~ -"'~~'''$32Cf''~~'''''' 24.46 $24 547.81 174.71 159.01 166.49 416.23 191.24 126.35 $1;782' $3,129 31.10 0"" ...'...n_m_...........,>. 54.43 . .._..._'......_.._..A....___~ , 43.54 155.51 155.51 ""....".~.'~~----~-" 45.36 $485 $485 425.00 $425 119.04 $119 404.35 .n...'......",,,,,,,,,..,,,,,,. 359.42 ??9~ 9.(3 .. 338.46 3,~?3,62. 289.04 113.82 $5;764 722.50 $723 $13,532 464.64 "'...-..y'..o..'m.......Wy.H,.....w.,.__O"... ." ....1 ...{!QQ..QO.. 564.00 518.00 281.60 ..,_.. _w_.~"m~_..~v__~.__,_...... 467.20 $4,095 $4,095 451.54 $452 172.54 411.03 $584 518.04 $518 172.94 $173 1,11(3.34 636.95 516.85 '...nn'''.''..n__....n''.._~__._,WA._ 602.04 5,329.42 569.97 . ???:.?4., $9,054 880.67 $881 $20,056 601.76 .-. ..~-- . "',. .>..-.." 2..??(3.00 737.03 808.39 520.24 <.,.. ..,....._o'w"._....,w.~.._~_, 621.10 $5,545 $5,545 C:\MC2 Software\estfiles\Shorewood New City Hall 091905.est Page 14 101612005 01 :40 PM COST ANALYSIS ~ City Hall- City of Shorewood - . Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 12000 SF Group 1: Alternates Group 2: Divisions Group 3: Minor Item Code Groups ItemCode Description Quantity UM TotalCost 12350.010 Reception desk *** Total Specialty casework ** Total Furnishings Conveying systems Hydraulic elevators 14240.010 . HydrauUcpsgrele,/2 stop *** Total Hydraulic elevators ** Total Conveying systems Mechanical Building services pipe 15100.000 HVAC *** Total Building services pipe Process pipe 15?OQ.o()Q .I;)JlJ!':ItlilJg.'::~a~~. *** Total Process pipe Air and gas pipe 15210.000., Plumbing-Kitchen ~** Total Air and gas pipe Process water and waste pipe 15220.000 Plumbing *** Total Process water and waste pipe Fire protection pipe 15300.000 . Fir~ .Sprinkler~ystern *** Total Fire protection pipe ** Total Mechanical Electrical Wiring methods 16100.000 Electrical ............--"..".........-,...,,_._,.............,.. *** Total Wiring methods ** Total Electrical Carpentry bill of rnaterials Carpentry bill of materials 26001.145 LVL beams 266o{14~f ..14'ix2488FTRE~fRTi5w w..... ...-...---..................-......,............-----........ '. 26001,1.t37 2x1? joi~thCingE3r *** Total Carpentry bill of materials 52.00 LNFT 1.00 EACH 2.00 EA . ..13,00.... EA 1.00 EA 12,849,00" SF 12,849.00~F 13,000.00 SF **** 1.00 EACH 24.00 EAcH Lab.Total 2,830.36 $2,830 $2,830 13,777.78 $13;778 $13,778 Mat.Total 6,383.00 $6,383 $6,383 15,3E)Q,OQ $15,360 $15,360 Sub.Total Tmp.Mat.Tot 11,001.63 $11,002 $11,002 34,403.27 $34,403 $34,403 9,700.00 $9,700 11,039.70 . $11,040 56,!5!?0,00 ....... '$56,550 64,360.31 ... w$64~360 2,100~00 $2,100 2,390.04 $2,390 !?!?,?!?Q~70 $55,251 62,881.56 W w$62,882 38,!?47.00 $38,547 $162,148 43,f3'70.85 , $43,871 $184,542 1]5,5QO.00 $175,500 $175,500 1139,738.88 $199,739 $199,739 C:\MC2 Software\estflles\Shorewood New City HaU 091905.est Page 15 10161200501:40 PM COST ANALYSIS - City Hall- City of Shorewood Oeta11- fjith Taxes and Insurance ,Indirect Costs are Spread Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups Estimator: MDH Project Size: 12000 SF ItemCode DescriDtion Quantity UM Lab.Total Mat.Total Sub. Total TmD.Mat.Tot TotalCost ** Total Carpentry bill of materials * Total Alternates Blank Total Estimate $619,821 $619,821 $421,772 $421,772 $681,401 $681,401 $2,017,779 $2,017,779 C:\MC2 Software\estftles\Shorewood New City Hall 091905.est Page 16 10161200501:40 PM 'I- _. All Items C:\MC2 Software\estfiles\Shorewood City Hall 091805.est ~~~i~C!!~~~~_~C!nr I _ f:;itYJ::I~I'=B~I1Qy~tiQI1/A<.:I<.:IiJi911 I3KYGr()lJp,Jnc 222 North Second Street ._m........m........nm.m.n........u__.__.__m___'_._._._._. $17,802 $0 Gross receipts tax Builder's risk insurance $76,959 $0 Subcontract bond 0.00% Performance bond $15,111 Miscellaneous 1 0.00% Miscellaneous 2 0.00% $23,323 $0 $0 $0 $0 $0 $0 $23,323 $0 $15,111 $0 $0 Page 1 COST ANALYSIS - City Hall-Renovation/Addition . Detail- With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description Quantity UM Sub.Total Tmp.Mat.Tot TotalCost I Alternates Blank General requirements Allowances 01212.000 Construction Contingency *** Total Allowances Project management and coordination 01310.100 Project manager 01310.110 Superintendent 01310.140 Clerk 01310.170 General purpose laborer 01310.180 General pupose carpenter 01310.200 Permit 01310.210 Purchase draINings *** Total Project management and coordination Construction progress documentation 01320.100 Progessphotographs *** Total Construction progress documentation Quality control 01450.100 Laboratory testing *** Total Quality control Temporary utilities 01510.100 Iemporarywiring 01510.120 ~lec:tric:lightt:>iIL 01510.130 Water bill 01510.140 Temporary heat o 1510.150 Temporary fire protection *** Total Temporary utilities Construction facilities 01520.100 Office trailer 01520.110 Job tool house 01520.120 Portable chemical toilet 01520.130 Water,ice al1cl cLJps 01520.140 First aidsupplies 01520.150 Safety supplies 01520.160 Office supplies *** Total Construction facilities Construction aids 01540.180 Small tools C:\MC2 Software\estfiles\Shorewood City Hall 091805.est 1,500,000.00 $$ 13.00 WEEK 52.00 WEEK 13.00 WEEK 52.00 WEEK 52.00 WEEK 15,500.00 LS 1,500.00 LS 12.00 MO 12,000.00 LS 12.00 MO 12.00 MO 12.00 MO 3.00 MO 12.00 MO 12.00 MO 1.00 EACH 36.00 MO 12.00 MO 12.00 MO 12.00 MO 12.00 MO 12.00 MO Page 1 Lab.Total 25,441.00 81,848.00 4,004.00 48,626.66 51,324.00 $211,237 ' Mat.Total 1,827.00 1,002.00 $2,829 84,866.05 $84,866 15,500.00 1,500.00 $17;000 33,105.85 106,507.12 ~,?1.Q.32 63,268.21 66,786.87 17,538.98 1)3~7.32 $294,115 1,608.00 $1,608 1,819.53 $1,820 6,000.00 $6,000 6,789.28 $6,789 3,0913,00 3,396.00 ". -1;668:66 3,323.55 2,472,00 $13,356 3,503.27 3,842.73 1 ,208.49 3,760.75 2,797.19 $15,112 3,624.00 1,200.00 3,141.00 , .1.ZtQ..QQ 600.00 4,100.73 1,357.86 3,554.19 1,934.95 678.93 2,214.12 1,214.31 $15,055 $10,275 2,277.80 10/6/200501:57 PM COST ANALYSIS - City Hall-Renovation/Addition Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description TotalCost 01540.240 Pickup truck rental 01540.320 Jobsite communications 01540.520 Mason's scaffolding, 96' long *** Total Construction aids Temporary barriers and enclosures 01560J2Q IernP()rClry jobfenc:e *** Total Temporary barriers and enclosures Project identification 01580.100 Job sign *** Total Project identification Cleaning 01740.100 Job clean up 01740.110 Clean glass 01740.130 Rubbish removal *** Total Cleaning Starting and adjusting 01750.000 Builders Risk Insurance *** Total Starting and adjusting ** Total General requirements Sitework Site decontamination 02130.100 Remove materials-Mold . *** Total Site decontamination Site demolition 02224.130. . Demo,^,ood framebldg 02224~?gQ[)~rn() ()1l~~t()JYh()':J~e *** Total Site demolition Earthwork 02300.902 * Basement Excavation Area * *** Total Earthwork Grading 02310.127 Excav-Ioad basement excavation "C' ....... ..,.. _....._ ............,.. ',' _'," ",__,_, *** Total Grading Excavation and fill 02315.040 Excav:,stockpile basement excavation 02315.050 Backfill basement w/job earth C:\MC2 Software\estfiles\Shorewood City Hall 091805.est Quantity UM 12.00 MO 12.00 MO 1.00 EACH 500.00 LNFT 2.00 EACH 5,400.00 SQFT 1,750.00 SQFT 500.00 CUYD 1,500,000.00 $$ 1,800.00 SQFT 576.00 SQFT 2,400.00 SQFT 895.00 SQYD 3,600.00 CUYD 400.00 CUYD 400.00 CUYD Page 2 Lab.Total 640.00 $640 550.00 $550 2,052.00 892.50 . Z,tltltl,OO $10,500 $222,927 8,217.36 $8,217 3,718.80 $3;r;f9 945.36 1,198.20 Mat.Total 1,050.00 $1,050 tl,ti4Q~QQ . $5,640 228.00 $228 632.50 $633 $10,380 15,3QO,00 $15,300 Sub.Total Tmp.Mat.Tot 8,147.14 1,272.48 1.66 $11,699 Lf.>67.86 $7,668 992.01 $992 2,670.23 1,161.39 10,597.69 $14,429 $48,239 25,459.82 $25,460 $478,005 30,600.00 $30,600 63,860.31 $63,860 24,90Q.00 . . $24,OO() 27,157.14 $27,157 7,f.>!1.49.. . $7,671 1 ,~61.70 2,911.32 10/6/200501:57 PM COST ANAL YS I S - City Hall-Renovation/Addition po Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor Item Code Groups ItemCode Description Quantitv UM TotalCost 02315.063 Haul from site 9-10 miles 02316.001 Fine grade floor by hand 02316.022 vvashedgravel sla~ fill *** Total Excavation and fill Lawns and grass 029.20.001 . Land~caping *** Total Lawns and grass ** Total Sitework Concrete Structural CIP forms 03110.510 gontinuous footing ecjg13 forms 03110.530 Footing keyways *** Total Structural CIP forms Concrete accessories 03150.101 Saw cut joint *** Total Concrete accessories Reinforcing steel 03210.200 Continuous footing rebar 03219,771 Dowels 5/8"x2"@12" *** Total Reinforcing steel Fibrous reinforcing 03240.021 .. Acrylic fiber reinforcing *** Total Fibrous reinforcing Structural concrete 03310.150 **Concrete in fogting& $OG** 03319,1.Ei8 ..49QQ. p~i",,/c.r2Arl.e ..... ...... 03310.350 **Concrete in slab on grade** 03315.971 * Continuous footing length * 03315.976 * SOG area * 03315.977* I~ick13n13cj. ~I2AbIElrlg!b * *** Total Structural concrete Finishing 03350.112 Finish footing concretetop surface 03350.130 Machine trowel finish *** Total Finishing Curing 03390.012 Protect and cure horizontal surfaces C:\MC2 Software\estfiles\Shorewood City Hall 091805.est 2,500.00 CUYD 2,400.00 SOFT 124.30 CUYD 1.00 LS 350.00 $QFI 5.00 LNFT 53.00 LNFT 2.60 TONS 53.00 EACH 53.47 LBS **** 114.00 CUYD **** 200.00 LNFT 2,400.00 SOFT 200.00.$QFT 800.00 Sqft 2,400.00 SOFT 259.84 SOFT Page 3 Lab. Total 16,285.75 1,074.48 2,225.90 $21,730 . $33,666 1,072.8.34 2.31 $1,731 44.42 $44 1,863.46 283.63 $2,147 Mat.Total 2.,~~2. 70 $2,393 $17,693 888.75 2.10 $891 1,482.00 3.96 $1,486 212.81 $213 1,745.qI ........ ..8,I21,99 $1,746 70.56 885.12 $956 31.93 $8,721 4.68 Sub.Total Tmp.Mat.Tot 32,148.93 1,370.82 5,739.049 $44,132 6Q,QQQ,90 $60,000 $114,600 67,,892.84 $67,893 $210,714 3,281.42 5.50 $3,287 66.00 $66 4,151.32 363.29 $4,515 257.90 $258 12,800.28 $12,800 90.54 1,135.74 $1,226 46.65 10/6/2005 01 :57 PM COST ANALYSIS - City Hall-Renovation/Addition Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups Item Code Description TotalCost 03390.012 Protect and cure horizontal surfaces *** Total Curing ** Total Concrete Masonry Masonry accessories 04090.011 vv eepholes *** Total Masonry accessories Clay masonry units 04210.011 Mortar 04210.500 Add for stacked bond 0421 0.977 Addforstruc;k joint 04219,990 * Masonrywall area* *** Total Clay masonry units Concrete masonry units 04220.102 Fill voids w/ concrete 04220.504 12x8x16 concrete block 04220.514 12" bond beam concrete block " . .. ". ... _. ,.......,.. ...,....",.,"T.'_, 04224.122 Masonry rebar *** Total Concrete masonry units Unit masonry cleaning 04930.014 Clean block *** Total Unit masonry cleaning ** Total Masonry Wood and plastics Wood framing 06110.140 Nails andrough hardware 0.611 0,~~9 ..~x4)( 1 €) Ql,ltrigg~r@ rC:lft~r 06110.385 2x4x16rniscrafterframing 06110.704 2x12x44 rafter 06110.759 2x12x30 rafter 06112.061 l\t1i~cellane()u~roofI:lIQcking 0611i563 * Woocfroof area::,.. . .... *** Total Wood framing Closet and utility wood shelving 06270.062 Closet rod & end brackets *** Total Closet and utility wood shelving Custom cabinets Quantitv UM 2,400.00 SOFT 35.00 Each 73.74 CUYD 1,600.00 SOFT 1,600,00 SOFT 1,600.00 SOFT 201.93 CUYD 1,600.00 PCS 175.00 PCS 13.05 TONS 1,600.00 SOFT 215.60 LSS 144.00 PCS 8.50 PCS 343.05 SDFT 12,200,Q9 SDFT 4,45?~QQ SDFT 10,752.00 SOFT 360.00 LNFT Lab. Total 294.96 $327 $6,950 29.92 $30 2,486.99 1,960.48 358.72 $4,806 4,639.40 4,595.04 502.58 ~.._., '.--'~.' -~~mw.~_.._... ',' '". ',' ','_, . 5,998.21 $15,735 452.48 $452 $21,024 755.96 44.62 96.02 3,414.78 1 Q,449A~ $14,757 708.70 $709 Mat.Total Sub.Total Tmp.Mat.Tot 43.20 $48 $11,358 430.84 $477 $22,629 20.30 $20 62.82 $63 5,388.86 9,946.42 2,503.82 458.13 $5,389 $12,908 14,640.10 2,896.00 348.42 ~_.,..'"' ,.........__CT_....c..'m_' 7,440.65 $25,325 23,667.33 9,378.15 J,Q64.12 16,6Zr82 . $50,787 $30,734 577.89 $578 $64,336 234.58 628.08 ,"" ._~A~_'_.~.w'.~'w~_ 37.07 252.14 ~,967.00 1,99€).Z4 $12,116 284.28 .1,7~5.27. . 101.84 428.02 15,221.95 15.,741,.34 $33,503 2,970.00 $2,970 4,503.14 $4,503 C:\MC2 Software\estfiles\Shorewood City Hall 091805.est 10/6/200501:57 PM Page 4 COST ANAL YS I S - City Hall-Renovation/Addition ,....' Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor Item Code Groups ItemCode Description Quantity UM TotalCost 06410.010 Base/wall cabinets w/counter *** Total Custom cabinets Countertops 06415.120 Plastic laminated counter 0.... ._. ..,_, _, ... . ._, *** Total Countertops Standing and running trim 06450.570 Lookoutsandledgers 06450.571 Lookouts, 2x4 06450.572 Lookouts,2)({) 06450.573 Ledgers, ~x4 06450.574 Ledgers,2x6 06450.630 12" aluminum c()il wrap trim 06450.632 16" al.UrninUIll coil wrap trim 06450.661 Tdm,1x2RS cedar . .. 06450.685 Trim, 1x8 S4S cedar *** Total Standing and running trim Wood frames 06460.100 Interior wood sill 0{)469,J~9_\JV()()(td()()r frarnE:l *** Total Wood frames ** Total Wood and plastics Thermal and moisture protection Built up bituminous waterproofing 07120.012 2plyfeltmembrane waterproofing *** Total Built up bituminous waterproofing Building insulation 07210.012 2" rigid insulation 07210.040 2" foundation insulation , . . _,. __,__, ,_, 'n.__ _...H....W...... .........__w.._ _ "w 9I~.19,1~J4"!,)<3ttin~lJlati()11 . 07210.201 3" batt insulation 07210.203 6" batt insulation *** Total Building insulation Roof and deck insulation 07220.042 40lb felt 07226.168......s.....polyisocy?rllJr?teinslJlati()n *** Total Roof and d.eck insulation Vapor retarders 256.00 LNFT 256.00 LNFT 4,953.28 BDFT 3,520.88 LNFT 1,823.00 LNFT 936.66 LNFT 1,626.00 LNFT 1,626.00 LNFT 468.00 LNFT 78.16 BDFT 1,085.00 BDFT 460.00 LNFT 20.00 EACH 1,600.00 S9FT 1,609,00 SOFT 2,100.09 SOFT I.~99,99 S9FT 2,400.00 SOFT 2,400.00 SOFT 24.00 SOS Sqft Lab.Total 8,708.79 $8,709 2,533.48 $2,533.... 5,497.15 3,601.51 ~...9~.?,.?!5. 921.30 1,804.53 1 ,333.65 632.27 80.99 654.36 $16,619 953.81 989.64 $1;943 $45,270 1 ,854.08 $1,854 114.72 1,721.04 3,925..7'4.. 849.36 1,181.76 $7,793 187.73 ~ "'~""""""'~~"'~'W'___~W~ $188 Mat.Total Sub. Total Tmp.Mat.Tot 47,513.60 $47,514 68,687.85 $68,688 3,932.16 $3",932" 7,996.40 $'1,996 3,219.63 10,912.57 4,593.16 ~,6.69. 76 J ,174.98 2,301.40 3,553.16 1,555.02 211.27 2,412.43 $29,384 1 ,528.44 617.76 89.10 1,302.00 $6,757 794.88 640.00 $1,435 $74,723 2,179.74 2,037.74 $4,217 $148,291 368.64 $369 2,782.38 $2,782 1,413.12 1 ,.1~.~.9l3 1,??I,I9.... 491.52 737.28 $5,178 1,858.89 3,{)4].66 6,5.()6.52 1,678.92 2,400.71 $16,153 268.80 562.24 $269 $562 C:\MC2 Software\estfiles\Shorewood City Hall 091805.est Page 5 10/6/2005 01 :57 PM COST ANALYSIS - City Hall-Renovation/Addition --.---, Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups Item Code Description Quantitv UM TotalCost 07260.012 6 mil plastic subgradepaper *** Total Vapor retarders Shingles, tiles and coverings 07309.900 * Roof area * *** Total Shingles, tiles and coverings Metal roof and wall panels 07410.000 Millwork-CabinetryAllownace *** Total Metal roof and wall panels Siding 07460.024 Panelsiding 07460.040 Aluminum exterior corners 07460.044 Aluminum sill trim 07460.056 Aluminum venteds6ffit 07460.060 Subfascia 07460.063 Subfascia, 1x10 07460.084 8" aluminum fascia "c.w....,....'..... ............,......,.._. ,,~.,_ _ HU __yo, ......,......T'__W'^'.', 07460.086 12" aluminum fascia 07460.900 Siding nails 07469.900 * VY()()d$iqing jl.r(:)a* *** Total Siding Manufactured roof specialties 07710.032 6" aluminum gutter *** Total Manufactured roof specialties Roof accessories 07720.041 Roof vent *** Total Roof accessories Applied fireproofing 07812.011 Sealant 07812.021 Adhesive ,- ......,........ ..,..-..........,.........,..,.', *** Total Applied fireproofing ** Total Thermal and moisture protection Doors and windows Steel doors and frames 08111.120 16 gauge hollow metal 08111.121 3070 Frame 08111:1.21t)97QFrarne *** Total Steel doors and frames 28.00 SOS 3,000.00 Sqft 1.00 LS 7,440.00 SOFT 60.00 LNFT 200.00 LNFT ..~866.66 SOFT 200.00 BDFT 200.00 LNFT 240.00 LNFT 468.00 LNFT 194.20 LBS t),~96.0Q SOFT 224.00 LNFT 1.00 EACH ?,YQO.QO SqFT .?,YOO.OO SOFT **** 10.00 EACH HW?,QQ EACH C:\MC2 Software\estfiles\Shorewood City Hall 091805.est Page 6 Lab. Total Mat.Total Sub.Total Tmp.Mat.Tot 198.06 $198 77.00 $77 346.49 $346 30,000.00 33,946.42 $30,000 $33,946 4,236.34 35,712.00 48,681.71 46.32 108.60 190.69 193.00 224.00 517.61 , ~.~_~_~_______ ,_,' w'_ 795.20 496.00 1,615.25 330.02 130.00 578.44 204.58 260.91 213.07 115.20 411.35 ,................. ,'''~ ....-, 532.91 313.56 1,059.64 258.52 313.30 $6,551 $37,358 $53,629 449.28 616.45 1,313.03 $449 ..$616 $1,313 5.84 25.60 38.38 $6 $26 $38 265.68 967.68 1,758.37. 265.68 414.72 1..,9?~,?4 ,.....,__"....nv'..., _d_~__ $531 $1,382 $2,847 $17,570 $45,274 $30,000 $111,617 838.13 167.63 .$1,006W 664.01 162.31 $S2Ef. 1,873.59 410.48 m $2;284 10/6/2005 01 :57 PM COST ANALYSIS - City Hall-Renovation/Addition .-'- Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups Item Code Description Quantitv UM TotalCost Aluminum doors and frames 08120.130 Aluminum, bronze/black finish 08120.1316070 Frame *** Total Aluminum doors and frames Wood doors 08213.010 SC wood door *** Total Wood doors Steel windows 08510.010 Windows-Aluminum *** Total Steel windows Door hardware 08710.201 412"x412" fuUmortisehinge 08710.225 Keyed mortise lockset 01371 0.??51SC3YC3g rrlQrti~C3 IQc~set 0871 0.240 ::>tC3ndarg~icl<plate 08710.241 6"kickplate 08710.245 Plunger type doorstop 08710.24!:) pltJngC3r tYPC3gQQr~top . 08710.24 7 ~olderandbumperd0Qrstop 08710.251 Surface Illounted closerand hQlgopen 08710.251 Surface lllotJntedclQ~erand hold open 08710.271 Mortise lock exit device " ... ............ . , ~ *** Total Door hardware Weatherstripping and seals 087?Q.Q?1.. NtJlllil1lJ.1ll thrC3~hold I ~iIJ91C3 dOQr 08720.031vveatherstripping / singledoor *** Total Weatherstripping and seals ** Total Doors and windows Finishes Basic finish materials and methods 09001,~01 ** Total finish area** (walls/floors/ceilings) *** Total Basic finish materials and methods Nonloadbearing wall framing 09111.141 ...? )(4(13. \i\lQQd .Stud~ . 09111.144 2 x 4/6 Wood Plates *** Total Nonloadbearing wall framing Ceiling suspension **** 1.73 EACH 26.00 EACH , ...... ",".,' ~.,. ., .........,.., 45.00 EACH 36.00 Each . 7.11 Each 10.89 Each 2.00 Each 3.67 Each 6.12 Each 9.88 Each 8.00 Each 5.88 Each 42.12 Each 5.00 Each 2.00 Each 6.00 Each 26,978.00. Sqft .4.?1!:),QO LNFT 2,200.00 LNFT Lab.Total 145.28 $145 996.17 $996 176.68 270.32 28.53 52.31 41.06 66.22 53.64 207.41 1,486.49 209.53 $2~592 35.76 423.47 $459 $5,199 ?,413g,?1 2,?Q3.08 $4,685 Mat.Total 281.91 $282 ~,13?'7.20 $3,827 648.00 1,152.!:)4 .1l2.~.46 24.00 55.00 146.98 237.02 224.00 746.41 !:),~49.59 1,~QQ. 00 $12,247 $17,182 674.40 341.00 $1,015 Sub. Total Tmp.Mat.Tot 526.91 $527 5,~08:58 $5,909 15,750.00 $15,750 17,821.87 $17,822 785.30 1,622.07 .?,481.1313 65.47 133.36 230.49 371.69 339.87 1,169.08 8,378.86 2,569.81 $18,148 $15,750 45.61 540.07 $586 $45,275 ~J~13~,9~ . 3,223.02 $7,206 C:\MC2 Software\estfiles\Shorewood City Hall 091805.est Page 7 10/6/200501:57 PM COST ANALYSIS - City Hall-Renovation/Addition -" Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description Quantitv UM TotalCost 09120.031 1W' channel 09120.032 %" channel *** Total Ceiling suspension Plaster and gypsum board 09204.911. * GYP~uJl,.b()(3rd ancJpl(3ster.(3r~(3* 09204.91 L * Gypsurnboard andplasterarea * *** Total Plaster and gypsum board Gypsum board 09250.012 !5/~"gypslJll1lJ()(3rd 09250.013 ~"W(3!er r~sist(3ntgypsurnboard 09250.014 ?/8" firecodegypsum board 09250.032 Drywall screws 09250.360 [)ryw(311 tape (3l1dj()il1! ce.lTlent 09250.360 Drywall tape and jointcement 09250.710 * Drywall ceiling area * 09250.800 * Drywall partition length * *** Total Gypsum board 492.43 LNFT 1,385.71 LNFT 9,280.00 SOFT 7,800.00 SOFT 1 (),080.00 2,112.00 7,800.00 16,080.00 13,321.22 7,758.78 9,400.00 1,292.00 Tile 09304~911 * Tile area (ceramic/quarry/stone) * *** Total Tile Ceramic tile 09310.132 Ceramic tile base 09310.133 Thin set ceramic tile wainscot *** Total Ceramic tile Floors 09609.900 * Floor Finish Area * r 'A _ _ . ".. .....,.",.. ,., ~, . _ .. ,..",.. .. .. ., *** Total Floors Resilient flooring 09650~020. . Vinyl composition tile 09650~031. 4"vinylbase *** Total Resilient flooring Carpet 09680.010 Carpet Allowance *** Total Carpet Wall finishes 09709.900 * Wall Finish Area * *** Total Wall finishes C:\MC2 Software\estfiles\Shorewood City Hall 091805.est 2,112~OO Sqft SOFT SOFT SOFT SOFT SOFT ~~~w~_vW~"W'__' SOFT SOFT LNFT 88.00 LNFT 1,056.00 SOFT 7,898.00 SOFT 48.00 SOFT 3,092.00 LNFT 1,475.00 SOYD 12,336.00 SOFT Page 8 Lab.Total 270.88 606.94 $878 6,403: 06. . 802.77 3,105.96 .5,444.38 3,171.01 $18,927 387.45 3,853.13 $4,241 36.62 4,129~9? $4,167 Mat.Total 170.18 266.06 $436 . 3J704~?3 594.74 1,996.80 308.74 170.51 99.31 $6,875 118.27 1,622.02 $1,740 26.42 1 ,108.17 $1,135 Sub.Total Tmp.Mat.Tot 551.73 1,096.52 $1,648 12,6.56~06 1,744:~60 6,381.12 374.15 . '7,.1 !50~?? 4,164.55 $32,471 640.74 6,912.42 $7,553 78.72 6,610.13 $6,689 28,438.00 $28,438 32,178:94 $32,179 10/6/2005 01 :57 PM COST ANAL YS I S - City Hall-Renovation/Addition . Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size : 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups ItemCode Description Quantity UM Sub.Total Tmp.Mat.Tot Paints and coatings 09909.900. * Paint and coating area * *** Total Paints and coatings Paint 0!391Q,03~Pain.t. int~riordoor 09910.034 Paint doorframe 09910.051 Paint plaster/drywall3 coats *** Total Paint ** Total Finishes Specialties Directories 10410.005 Directories *** Total Directories Fire protection specialties 10520,160 Fire extingLJish~Lcabill~t *** Total 'Fire protection specialties Storage shelving 10670.030 Janitor's shelf and mop holder *** Total Storage shelving Toilet accessories 10810.010 Frameless %" plate mirror 10810.102 24"grCll:>bClrm ..... .. ........ ....... . ........ hm 10810.151 Surfacemtd doubleroll toilet paperholder 10810.174 Surface mounted SND 10810.204 54" paper towel dispenser/waste combo 1 O? 1 OAOO.LJgu id~QClP.cJisp~I'!~~r 10810.607 Robe hook *** Total Toilet accessories Wardrobe and closet specialties 10900.011 Coat Hooks on Doors *** Total Wardrobe and closet specialties ** Total Specialties Equipment Residential equipment 11450.05() Microwave oven 11450.160 Refrigerator 11450.163 Dishwasher 11,280.00.. Sqft 1~,~0 SIDE 11.00 EACH 113.00 SOS 2.00 EACH 2.00 EACH. 2.00 EACH 4.00 8.00 4.00 4.00 4.00 4.00 4.00 SOFT EACH EACH EACH EACH EACH ,_... ,......... ................, .--~ EACH 29.00 EACH 1,00 EACH 1.00 EACH 1.00 EACH C:\MC2 Software\estfiles\Shorewood City Hall 091805.est Page 9 Lab.Total 439.73 234.05 5,140.34 $5,814 $38,712 155.51 $156 24.46 $24 28.09 107.52 48.93 51.23 128.07 58.84 38.88 $462 $642 31.10 ".. .., ," 'V~_~_.._." 54.43 155.51 Mat.Total TotalCost I 69.12 35.20 1,591.04 $1,695 $12,897 $28,438 646.68 342.27 8,508.45 $9,497 $97,243 1,550.00 $1,550 1,878.43 $1,878 192.00 $192 431.02 $431 119.04 $119 175.46 $175 20.74 221.18 84.79 104.14 1,225.73 88.93 35.02 $1,781 60.96 405.17 165.15 191.54 1,648.78 182.82 92.02 $2,746 2,Q!35.25 $2,095 $5,737 2,539.21 $2,539 $7,771 464.64 ~'-'._-~----~~'-~,.__._^..'~,." 1 ,800.00 281.60 602.76 2,250.81 539.60 10/6/200501:57 PM COST ANAL YS I S - City Hall-Renovation/Addition - Detail - With Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups Item Code Description Quantity UM TotalCost 11450.830 Trash compactor *** Total Residential equipment ** Total Equipment Furnishings Art 12100.000 Furnishing Allowance *** Total Art Specialty casework 12350.010 Recepti()n desk *** Total Specialty casework ** Total Furnishings Conveying systems Hydraulic elevators 14240.010 Hydraulic psgr elev2 stop *** Total Hydraulic elevators ** Total Conveying systems Mechanical Building services pipe 15100.000 HVAC *** Total Building services pipe Sanitary waste and vent pipe 15150.000 HVAC Remodeled Area *** Total Sanitary waste and vent pipe Process pipe 15200.000 Plumbing..Baths *** Total Process pipe Air and gas pipe 15210.QQQ . .Plur11t>il1g..l<itc:hf)n *** Total Air and gas pipe Process water and waste pipe 15220,000 Plumbing *** Total Process water and waste piJ?e Fire protection pipe 1530Q,QOO Eirf)$prinkler $y~tf)r11 *** Total Fire protection pipe 1.00 EACH 1.00 LS 52.00 LNFT 1.00 EACH 2.00 EA 7,000.00 SOFT 4.00 EA 1.00 EA 9,40Q.00SF 9,4QQ,OQ .$F Lab.Total 45.36 $286 $286 2,830.36 $2,830 $2,830 13,777.78 $13,778 $13,778 Mat.Total 467.20 $3,013 $3,013 6,3133.00 $6,383 $6,383 15,360.00 $15,360 $15,360 Sub.Total Tmp.Mat.Tot 624.04 $4,017 $4,017 60,000.00 $60,000 67,892.84 $67,893 $60,000 11,345.17 $11,345 $79,238 36,459.74 $36,460 $36,460 9,700.00 $9,700 10,976.01 $10,976 45,500.00 $45,500 51,485.41 $51,485 17,400.00 $17,400 19,688.92 $19,689 2,100.00 .....m$2~100 ?,:376.25 $2,376 40,420.00 $40,420 45,737.15 $45,737 ,.... ?13,?OO,QQ $28,200 31,909,64 '$31,910 C:\MC2 Software\estfiles\Shorewood City Hall 091805.est Page 10 10/6/200501:57 PM COST ANALYSIS - City Hall-Renovation/Addition Detail-~ith Taxes and Insurance ,Indirect Costs are Spread Estimator: MDH Project Size: 5376 SF Group 1: Alternates Group 2: Divisions Group 3: Minor ItemCode Groups Item Code Description Quantity UM TotalCost ** Total Mechanical Electrical Wiring methods 16100.000 Electrical *** Total Wiring methods ** Total Electrical Instrumentation Control valves 17100.000 A V-Data-Communication *** Total Control valves ** Total Instrumentation Carpentry bill of materials Carpentry bill of materials 26001.145 LVL beams 26001.149 14"x2488FIRE TRTD 26001.167. ?x1?jQi~t hClI19E3I 26001.505 2x12x30'rafter 26001.515 2x12x44.'rafter <hip/valley) 26001.542 ?~1~1f)nE3Cl"E3()lJtri9gf?r~ 26001.;;43 ?x1~1(39ClI:lIf? outriggf?rs 26001.544 2x4x16rniscrafter framing *** Total Carpentry bill of materials ** Total Carpentry bill of materials * Total Alternates Blank " Total Estimate 9,400.00 SF 9,400.00 SQFT 1.00 24.00 460.00 4.00 144.00 16'?'€L 8.50 **** EACH EACH EACH EACH EACH EACH mo...._..."..mn'.w.'__,,_ EACH Lab.Total $408,853 $408,853 Mat.Total $250,735 $250,735 Sub.Total Tmp.Mat.Tot $143,320 $162,173 126,900.00 $126,900 $126,900 143,593.36 $143,593 $143,593 115,150.00 $115,150 $115,150 130,297.68 $130,298 $130,298 $682,397 $682,397 $1,741,662 $1,741,662 C:\MC2 Software\estfiles\Shorewood City Hall 091805.est 10/6/200501:57 PM Page 11