|
DocuSign Envelope ID: 268A3BOE -EA34- 4541- 9E6D- 48A5B8835EO5
<br />ORANGE COUNTY SPORTSPLEX - FIELD HOUSE
<br />Project Field House
<br />Location Hillsborough, NC
<br />Estimate Type Alt 1 - Connecting Corridor
<br />Date updated 0311212018
<br />ORANGE COUNTY
<br />NORTH CAROLINA
<br />ITEM OF WORK
<br />Original
<br />Reduction
<br />NEW
<br />BP0300
<br />Concrete - Select Concrete
<br />18,500
<br />0
<br />$
<br />18,500
<br />No change, concrete footings required, did not have 10' pad
<br />BP3400
<br />Sitework / Utilities - Allen Grading
<br />not included
<br />$
<br />-
<br />No additional work required.
<br />BP0400
<br />Masonry - Brodie Contractors
<br />66,950
<br />(19,350)
<br />$
<br />47,600
<br />Change sand blasted CMU to paint grade split face.
<br />BP0500
<br />Misc. Steel - Steel & Pipe
<br />15,303
<br />0
<br />$
<br />15,303
<br />No change, this is steel at new opening and to support the
<br />ramp.
<br />BP0600
<br />Millwork - Base point
<br />842
<br />0
<br />$
<br />842
<br />No change, keep wood ca
<br />BPO800
<br />Doors, Frames and Hardware -
<br />Martin Architectural
<br />7,526
<br />3,763
<br />$
<br />3,763
<br />Waiting on credit from Martin Architectural; have reduced by
<br />50% guesstimate was off, see contingency for funds
<br />BP0840
<br />Glass and Glazing - Ernest Glass
<br />6,300
<br />(3,000)
<br />$
<br />3,300
<br />Reduce windows in connector from four to two
<br />BP0925
<br />Drywall Assemblies - Sears Contract
<br />29,500
<br />(1,300)
<br />$
<br />28,200
<br />Delete drywall divider walls on lower level and ceiling
<br />BP0960
<br />Soft Flooring - Brock Contract
<br />1,600
<br />(1,080)
<br />$
<br />520
<br />credit for reduction in sports flooring, rubber base where
<br />sealed concrete ramps
<br />BP0990
<br />Painting - Dixie Coating
<br />5,275
<br />2,475
<br />$
<br />7,750
<br />No change in interior panting, add $1.65 /SF for painting
<br />exterior CMU
<br />BP1010
<br />General Trades - Expansion Joints -
<br />JT Murphy Construction
<br />7,900
<br />0
<br />$
<br />7,900
<br />No change
<br />BP1300
<br />Pre - Engineered Metal Building Material -
<br />Varco Pruden
<br />10,775
<br />0
<br />$
<br />10,775
<br />No change - does not include Sales Tax, see Contingency
<br />for funds
<br />BP1310
<br />Pre - Engineered Metal Building Erection -
<br />E &S Steel
<br />11,500
<br />0
<br />$
<br />11,500
<br />No change, note this includes $1500 for an additional
<br />mobilization.
<br />BP2100
<br />Fire Sprinkler - Allied Fire Protection
<br />1,000
<br />0
<br />$
<br />1,000
<br />No change, evaluation by Sprinkler contractor indicated no
<br />savings to use dry system for lower area.
<br />BP2200
<br />Plumbing - Brown Brothers
<br />25,660
<br />25,660
<br />$
<br />-
<br />Delete all plumbing
<br />BP2300
<br />HVAC - Warren Hay Mechanical
<br />10,692
<br />(1,050)
<br />$
<br />9,642
<br />Delete two WHs and two EFs
<br />BP2600
<br />Electrical - LL Vann
<br />4,000
<br />0
<br />$
<br />4,000
<br />Includes $1500 for FA device relocation
<br />COST Of WORK Subtotal
<br />$223,323
<br />$52,728
<br />$
<br />170,595
<br />Estimated Orange County Permit fees
<br />I $ 1,090
<br />$ -
<br />$
<br />1,090
<br />Estimated Hillsborough Permit fees
<br />$ 446
<br />$ 76
<br />$
<br />370
<br />Desi n \Const ontingency
<br />5.00%
<br />$11,166
<br />$ 2,636
<br />$8,530
<br />Need ($273) for Martin Architectural
<br />Need $808.13 for sales tax - new balance $7,448.87
<br />Design Fees
<br />7.00%
<br />$
<br />Included in base design fees
<br />CM Fee
<br />3.50%
<br />$7,816
<br />$ 1,845
<br />$5,971
<br />Owner paid asbestos testing
<br />$2,000
<br />$
<br />$2,000
<br />No fee, contingency or permit fees on this line.
<br />General Conditions
<br />0.00%
<br />$0
<br />$
<br />$0
<br />Anticipate in project duration
<br />Total
<br />$245,841
<br />($57,286)
<br />$188,555
<br />IVALUE ENGINEERED PRICING
<br />
|