Get documents about "Oakland Formula sheet draft
Shared by: HC1209162293
-
Stats
- views:
- 5
- posted:
- 9/16/2012
- language:
- Unknown
- pages:
- 18
Document Sample
Mod level 1 - general classroom, teachers' prep, lounge or sim facility SF $50.65
Mod level 2 - general classroom, teachers' prep, lounge or sim facility SF $76.71
Mod level 3 - general classroom, teachers' prep, lounge or sim facility SF $117.45
contingency - 15% $0.10
escalation - 6%/yr. $0.10
fees $0.10
Inspection and testing $0.03
Furniture and equipment $0.07
ADA Escalation rate $1.15
9/16/2012 1 of 18
SITE ESTIMATE
VEHICLE ACCESS
Elementary School and other types EA $10,400.00
Middle School EA $10,400.00
High School EA $10,400.00
SITE PAVING
New Concrete Stairs (per LF of tread) LF $84.50
Retaining Walls LF $191.54
Demo & Remove Flatwork (includes disposal) SF $1.63
Demo & Remove Footings, Walls, etc. (includes disposal) CY $169.00
Replace/Add A/C Wear Course (includes sealing and stripping) SF $5.40
Repair 1" A/C wear course SF $1.11
4" Concrete Sidewalk SF $3.90
Seal Existing/New A/C paving/striping SF $0.43
Striping - Courts, Sports, (per SF of court area) SF $0.20
SITE UTILITIES
Domestic Water LF $50.70
Storm Drainage LF $55.90
Sanitary Sewer LF $55.90
Electric Service per site $100,000.00
Gas Service LF $50.70
LANDSCAPING AND IRRIGATION
Repair Landscape and Irrigation SF $3.90
FENCING
Chain Link (8' high, 9 gauge fabric) LF $29.68
Chain Link Gates (20' opening) EA $1,820.00
Wrought Iron 8' high LF $79.50
Wrought Iron Gates EA $795.00
Wood (6' high) LF $32.50
Wood Gates (3'6") EA $520.00
Trash Enclosure - all-inclusive EA $19,500.00
Repair Fencing LF $28.60
PLAYGROUND/PLAYFIELDS
Overlay A/C Hard Court SF $1.95
Play Equipment Surfaces SF $2.60
Repair Bleachers (exterior) /Seat $45.50
New Bleachers (exterior) /Seat $117.00
Play Equipment (including new surfaces + 1 ea/ES) LS $97,500.00
Tennis Up-grades EA crt $780.00
Play-Field Up-grades (per acre/based on 1 1/2 acre average) LS $343,200.00
New Gym Bleachers /Seat $105.72
ADA COMPLIANCE
Site LS per site
PORTABLE BUILDINGS
New Portable Unit EA $85,000.00
Demolition of Existing Portable Unit EA $9,750.00
Projected Maintenance Cost of Portable Units over 10 Years EA $2,100.00
9/16/2012 2 of 18
BUILDING ESTIMATE
EXTERIOR LIGHTING
Replace Wall-mounted Fixtures, 500W Halide EA $500.00
Replace Pole-mounted Fixtures EA $750.00
Replace Roof-mounted FIxtures EA $400.00
Replace- Other Fixtures EA $400.00
Install new wall-mounted Fixtures, 500W Halide incl. conduit EA $550.00
Install new pole-mounted Fixtures EA $3,250.00
Install new roof-mounted Fixtures EA $450.00
Install new - other Fixtures EA $450.00
FASCIA/SOFFITS
Replace - Wood (question on metal fascia, # will be added to end of list) LF $17.00
Clean/Repaint Fascia/Soffit LF $4.00
Replace - Metal LF $50.00
Replace - Stucco LF $35.10
EXTERIOR PAINTING
Patch/Paint/Exterior SF $1.75
INTERIOR PARTITIONS
Repair -Wood Wall SF $6.00
Repair - Drywall Wall SF $1.50
Repair - Plaster Wall SF $5.00
Repair - Concrete Wall SF $5.00
New Partitions SF $10.00
FLOORS
Repair Concrete Floors SF $1.25
Ceramic Tile SF $16.00
Replace Wood Floors SF $16.00
Refinish Wood Floors SF $3.25
VCT SF $3.75
Sheet Vinyl/Linoleum (Rubber or Linoleum is the current District standard) SF $5.25
Carpet (includes demo) no hazmat SF $4.00
WALL FINISHES
Ceramic Tile SF $12.00
Acoustic Panel/Tile SF $3.90
Paint/Stain SF $1.25
Wall Coverings (Tackboard) SF $5.50
CEILING FINISHES
Concrete SF $1.75
Hardlid - Plaster (including painting) SF $4.00
Replace Hardlid - Drywall (including painting) SF $8.50
Repair Drywall (including painting) SF $1.00
Wood SF $15.00
Glued Acoustical SF $3.00
Repair Suspended Acoustical Tile SF $1.00
Replace Suspended Acoustical Tile (equal to installing new suspended sys?) SF $4.25
9/16/2012 3 of 18
GLASS & GLAZING/EXTERIOR
Replace with Aluminum Windows 4' x 4' use $60 /SF for different sizes EA $980.00
Repair/Reglaze/Repaint 4' x 4' / use $25 / SF for different sizes EA $504.00
DOOR & FINISH HARDWARE
Replace Metal Frame and Door EA $2,175.00
Replace Hardware - Panic Set EA $975.00
Repair/Repaint Metal and Wood Doors and Frame EA $400.00
CASEWORK
Cabinets - Including Counter Tops (add wall cabinets, # added at end 175/LF) LF $300.00
Laboratory Casework - Including Counter Tops LF $450.00
Refinish Existing Casework LF $60.00
Casework - Other (lockers) LF $150.00
MISCELLANEOUS SPECIALTIES
Repair Chalkboard/Tackboard (4X12 avg each) EA $200.00
Replace Chalkboard with Markerboard (includes demo/patching of existing) EA $750.00
Stage Improvements (lights, curtains, etc.) LS per site
Elementary School EA $35,000.00
Middle School EA $45,000.00
High School EA $135,000.00
Auditorium Seating /Seat $225.00
MECHANICAL
Repair/Replace Mechanical (LS based on ME analysis & # for general use SF) SF $25.00
ELECTRICAL
Replace Sub-panels EA $5,000.00
Replace Main Switch /AMP $28.00
Replace Duplex Receptacles (ADA adjustment add $100) EA $75.00
New Duplex Receptacles EA $120.00
New Data Communication Outlets, Duplex EA $250.00
Replace Data Communication Outlets, Quad EA $300.00
Replace Existing Fixtures EA $300.00
Additional Fixtures EA $450.00
Repair Fixtures (Replace Lens/Ballast) EA $60.00
ADA COMPLIANCE
Main Building LS per site
ROOFS
Repair/Replace Existing Gutters and Downspouts LF $10.00
New Composition Tile Roofing (includes demo of existing) SF $4.50
New Claytile Roofing (includes demo of existing) SF $14.00
New Concrete Tile roofing (inlcudes demo of existing) SF $7.00
New Built-up Roofing (includes demo of existing) SF $5.00
New Single Ply Roofing (includes demo of existing) SF $6.00
New Skylights (replacing old skylights) SF $60.00
Repair Existing Roof Drains EA $750.00
New Roof Drains & Piping SF $910.00
9/16/2012 4 of 18
STRUCTURAL
Seismic/Non-structural LS per site
Seismic/Structural LS per site
FIRE PROTECTION
Fire Alarm SF $2.45
SPECIAL ELECTRICAL SYSTEMS
Clock/Bell SF $1.25
Security System SF $1.55
Voice/Intercom SF $1.25
Phone SF $0.85
Computer/Data SF $2.85
NEW BUILDING/COMPLETE BUILDING REHAB
New Building - Elementary School 1 Story Type V SF $215.00
New Building - Middle School 1 Story Type V SF $225.00
New Building - High School 1 Story Type V SF $250.00
9/16/2012 5 of 18
NEW ITEMS NOT INCLUDED IN ORIGINAL MASTER PLAN
Renovate existing restroom - mod level 1 SF $82.12
Renovate existing restroom - mod level 2 SF $109.67
Renovate existing restroom - mod level 3 SF $149.67
Renovate existing space into new restroom - mod level 3 SF $164.67
Renovate existing lobby/reception/administration - mod level 2 SF $95.50
Renovate existing lobby/reception/administration - mod level 3 SF $135.75
Complete Rehab SF $168.00
SITE ESTIMATE
VEHICLE ACCESS
Install new concrete curb cut, 20' wide, include signs and sidewalk repair SF $13.00
SITE PAVING
Install new A/C paving w/ curb/gutter/sidewalk for drop-off, include signs SF $8.00
Install new A/C paving w/ curb/gutter for parking, include signs and striping SF $7.00
Premium for textured and/or colored pavement SF $1.10
SITE UTILITIES
Backflow prevention device EA $1,378.00
Grading/Drainage
LANDSCAPING AND IRRIGATION
Renovate existing school entry, include new signage and landscaping SF $5.25
Replace A/C paving with new grass playfield, include irrigation system SF $2.25
Provide additional landscaping and trees for outdoor learning environments SF $3.25
Install new automatic irrigation system SF $0.97
FENCING
Fencing
PLAYGROUND/PLAYFIELDS
Provide permanent concrete containers for trash cans EA $850.00
Provide shade structure for outdoor eating and activities SF $60.00
Provide permanent seating elements, at entry, playground, or learning areas EA $750.00
Provide amphitheater element, include demo., grading and paving/seating SF $9.00
Install new flag pole EA $3,500.00
Site Demo SF $1.25
ADA COMPLIANCE
PORTABLE BUILDINGS
Relocate Existing Portable Building EA $15,000.00
9/16/2012 6 of 18
BUILDING ESTIMATE
EXTERIOR LIGHTING
FASCIA/SOFFITS
EXTERIOR PAINTING
Installation of painted murals/public works of art LS $15,000.00
INTERIOR PARTITIONS
Reinstall operable windows between classrooms and hallway, 4X4 EA $980.00
FLOORS
Remove and replace exisitng ceramic tile, reset floor drains, slope to drain SF $20.00
Remove and replace exisitng concrete floor SF $8.75
WALL FINISHES
Installation of painted murals/public works of art LS $7,500.00
CEILING FINISHES
Install new suspended acoustic ceiling to hide (E) conduits and wires SF $5.50
Install new suspended hardlid ceiling w/ access panels to hide (E) conduits SF $8.50
GLASS & GLAZING/EXTERIOR
Install perforated metal security screens over (E) windows SF $7.50
Cut new openings in (E) wall & install new window frame and glazing, 24sf EA $2,800.00
DOOR & FINISH HARDWARE
Cut new openings in (E) wall & install new door and frame w/ hardware, 24sf EA $2,800.00
CASEWORK
Install lockable display cases w/ glass doors in public areas EA $3,000.00
Install Learning Wall cabinetry sections for classroom spaces per CR $8,000.00
MISCELLANEOUS SPECIALTIES
Install window shades/coverings per CR $720.00
Install motorized window shades (for high bay windows) per space $2,100.00
Install wall mounted TV brackets EA $250.00
Replace toilet partitions EA $1,100.00
Replace stage curtains EA $18,500.00
MECHANICAL
Replace existing drinking fountains EA $1,750.00
Install additional new drinking fountains EA $2,500.00
Replace existing restroom ventilation system EA $1,500.00
Install new sinks in classrooms, use existing rough-in piping EA $950.00
Install Air Conditioning system SF $25.00
ELECTRICAL
Replace existing light fixtures with new pendant fixtures - classroom per space $5,500.00
Replace existing light fixtures with new pendant fixtures - auditorium 7,000 sf per space $42,000.00
Replace existing light fixtures with new pendant fixtures - corridor SF $6.50
Remove existing conduit, cabling, etc. not currently being utilized LF $2.00
Install new recessed lighting in corridors, 2x4 Lay in, or can? SF $5.50
Install auditorium/multipurpose room audio systems LS $50,000.00
Install auditorium house lighting and dimmer controls LS $45,000.00
Install auditorium stage lighting and dimmer controls LS $95,000.00
9/16/2012 7 of 18
ADA COMPLIANCE
ROOFS
STRUCTURAL
FIRE PROTECTION
Replace existing exit signage EA $110.00
SPECIAL ELECTRICAL SYSTEMS
Install centralized audio/video retrieval learning system EA $35,000.00
Install card-key access system for building access (reader & conduit) EA $1,800.00
Install PV solar panels SF $55.00
NEW BUILDING/COMPLETE BUILDING REHAB
New Building - Restrooms SF $260.00
New Building - Classrooms (multi-story) and support space SF $235.00
Premium for new science classrooms or other specialty educational spaces SF $85.00
Addition - Warming kitchen and servery attached to existing M/P building SF $425.00
Addition - locker rooms and PE support spaces to existing M/P building SF $325.00
Addition - administration and support SF $235.00
New Building - M/P Cafeteria including warming kitchen and servery SF $325.00
New Building - M/P Auditorium including stage and music/support space SF $285.00
New Building - M/P Gymnasium including locker rooms and support space SF $325.00
Install 4' continuous strip of tackable wallboard LF $16.00
Addition - classrooms and support SF use new build
Addition - multipurpose/cafeteria SF $225.00
Provide room signage per space $210.00
Install hose bib EA $750.00
Epoxy flooring SF $18.00
Video/CATV SF $0.65
Exterior speakers connected to intercom system EA $35.00
Mechanical Ventilation EA $2,750.00
New Oversized Portable Units EA $95,000.00
Provide New Ducting and Controls for Existing Units EA $4,455.00
Add New Plumbing and Sinks in Classrooms EA $2,493.00
Provide New A/C Split System EA $18,000.00
Replace or Repair Radiator Units per space $4,800.00
Repair Louver Shading System LF $22.00
Provide additional bracing for Carl Munck entry vestibule LS $2,200.00
Remove existing tile baseboard and replace with district standard LF $15.00
Replace existing light fixtures with new recessed fixtures - classroom per space $4,125.00
STRUCTURAL
Light Hazard SF 8.00
Medium Hazard SF 20.00
High Hazard SF 45.00
GENERAL MODERNIZATION
Mod level 1 - general classroom, teachers' prep, lounge or sim facility SF $50.65
Mod level 2 - general classroom, teachers' prep, lounge or sim facility SF $76.71
Mod level 3 - general classroom, teachers' prep, lounge or sim facility SF $117.45
Mod level 1 - gymnasium SF $53.79
Mod level 2 - gymnasium SF $89.60
9/16/2012 8 of 18
Mod level 3 - gymnasium SF $143.55
Mod level 1 - locker room SF $82.12
Mod level 2 - locker room SF $109.67
Mod level 1 - library/administration SF $64.95
Mod level 2 - library/administration SF $95.50
Mod level 3 - library/administration SF $135.75
Complete Rehab - gut building entirely SF $168.00
Re-key entire campus LS $1,200.00
Patch and repair exterior concrete stairs SF $1.25
Wrought Iron Traffic Gate EA $2,650.00
Mod Level 1 - Science lab. Or Shop Middle School SF $75.66
Mod Level 1 - Auditorium, Middle School SF $73.67
Replace existing light fixtures with new pendant fixtures - gymansium 7,000 sf per space $42,000.00
Replace existing light fixtures with new pendant fixtures - multipurpose 7,000 sf per space $42,000.00
1 stop hydraulic elevator ea $75,000.00
Mod Level 2 - convert existing space into a science lab SF $160.66
Furring Channel to conceal exisitng conduit, piping and other apparatus. lf $8.00
Install operable windows between classrooms and hallway, 4x4, including new opening EA $1,500.00
Install new scoreboards in gymnasium per district design standards LS $39,000.00
Install interior basketball backboard and hoop ea $250.00
Reconfigure existing Kitchen - mod level 2 sf $110.25
Install exterior basketball backboard and hoop ea $150.00
Install removable traffic bollard (each location) EA $650.00
Repair Foundation Waterproofing LF $90.00
Addition - Library and Support sf $228.67
Mod Level 2 - Music Lab sf $95.50
Reconfigure existing Kitchen - mod level 1 sf $84.19
Replace roll down gate EA $750.00
Mod Level 1 - Auditorium, High School SF $81.39
Mod Level 1 - Auditorium, Middle School SF $73.67
Mod Level 1 - Science lab. Or Shop High School SF $99.16
Mod Level 1 - Science lab. Or Shop Middle School SF $75.66
Mod Level 2 - convert existing space into a science lab SF $160.66
Mod level 1 - food service SF $84.19
Mod level 2 - Reconfigure existing Kitchen SF $110.25
Mod level 2 - Music SF $95.50
9/16/2012 9 of 18
Elem cost $140 85 650 55,250
Mid cost $145 90 1,080 97,200
High cost $150 110 2,160 237,600
Mod cost $75
5%
3%
10%
3%
4%
25% 125%
information. A 15% inflation cost has
9/16/2012 10 of 18
Acre cost $100,000
ES 10 $1,000,000
MS 20 $2,000,000
HS 50 $5,000,000
$40.00 / LF
9/16/2012 11 of 18
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
9/16/2012 12 of 18
no change
no change
no change
no change
no change
no change
no change
no change
no change
no change
9/16/2012 13 of 18
no change
no change
no change
no change
9/16/2012 14 of 18
$140 85 650 55,250
$140 85 650 55,250
$140 85 650 55,250
no change
8500
9/16/2012 15 of 18
for concrete wall, $1500 for wood wall
for concrete wall, $1500 for wood wall
9/16/2012 16 of 18
$1.00 / S.F.
25 to 75
$4.95/SF
$2.77/SF
$20.00/SF
9/16/2012 17 of 18
high school is a higher cost, see below
high school is a higher cost, see below
for restoration of new window in existing opening, see above $980
9/16/2012 18 of 18
