Full DSA Field Act Compliance, Option 1 Building Areas, Summary, and Detail
Rough Order of Magnitude g g SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California October 13, 2009 HMC Job No. 3186010.000
think
Page 1
create
listen
Rough Order of Magnitude SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California Full DSA Field Act Compliance, Option 1 Areas and Control Quantities Areas Basement First Floor Second Floor Total Building Area Enclosed 10,869 9,717 9,772 30,358
October 13, 2009 HMC Job No. 3186010.000
Covered 0 0 414 414
Gross* 10,869 SF 9,717 SF 9,979 SF 30,565 SF
Control Quantities Gross Floor Area Enclosed Area Covered Area
Quantity 30,565 30,358 414
Unit SF SF SF
Ratio to Gross 1.000 0.993 0.014
*
Gross floor area is calculated as the full enclosed area plus one-half of the covered area.
listen | think | work | create
Page 2
Rough Order of Magnitude SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California Full DSA Field Act Compliance, Option 1 Component Summary A10 A20 B10 B20 B30 C10 C20 C30 D10 D20 D30 D40 D50 E10 E20 F10 F20 G10 G20 G30 G40 G90 Foundations Basement Construction Superstructure Enclosure Roofing Interior Construction Stairs Interior Finishes Conveying Plumbing HVAC Fire Protection Electrical Equipment Furnishings Special Construction Selective Building Demolition Site Preparation p Site Improvement Site Mechanical Utilities Site Electrical Utilities Other Site Construction
October 13, 2009 HMC Job No. 3186010.000
$/SF 11.52 0.00 39.88 3.61 3.38 68.86 5.40 26.02 13.50 13.66 39.63 5.46 36.90 3.43 13.66 14.67 6.85 0.00 0.00 0.00 8.19 0.00 314.61 2.0% 8.0% 5.0% 10.0% 0.0% 6.29 25.67 17.33 36.39 0.00 400.29
Total $ 352,170 0 1,218,945 110,435 103,283 2,104,569 165,000 795,229 412,500 417,423 1,211,284 166,969 1,127,800 104,735 417,423 448,305 209,470 0 0 0 250,454 0 9,615,994 192,320 784,665 529,649 1,112,263 0 12,234,891
Direct Construction Cost Bonds and Insurance Gen Conditions Gen Contractor OH&P Design Contingency Cost Escalation to Midpoint of Construction* Total Construction Cost *
Cost escalation to midpoint of construction in Tbd - 0 months at 2% per annum.
listen | think | work | create
Page 3
Rough Order of Magnitude SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California Full DSA Field Act Compliance, Option 1 Component Detail Quantity A10 Foundations Special foundations Install new bracing / shearwall and footing Shear transition from unreinforce masonry to shearwall Review / upgrade footings Dryrot repair Unit Rate
October 13, 2009 HMC Job No. 3186010.000
Subtotal $
Total $ 352,170 352,170
1
lot
204,750.00
204,750
1 1 1
lot lot lot
109,200.00 24,570.00 13,650.00
109,200 24,570 13,650
A20 Basement Construction
0
B10 Superstructure Floor construction Review stair connection to building Develop collector Develop chord Review landing framing, upgrade Strip flooring, install sheathing over existing sheathing, probable removal of interior walls Extensive dryrot repair at 1-story roof Strip finishes, install (N) shear walls at perimeter and interior locations * Roof framing upgrades Develop chord Develop collector Strip roofing, review sheathing, nailing, upgrade Fully develop vertical load path Flue demo to foundation and infill Develop shear transfer *
1,218,945 914,550 1 1 1 1 lot lot lot lot 27,300.00 75,075.00 75,075.00 40,950.00 27,300 75,075 75,075 40,950
1 1
lot lot
245,700.00 40,950.00
245,700 40,950
1
lot
409,500.00
409,500 0 304,395
1 1 1 1 1 1
lot lot lot lot lot lot
40,950.00 40,950.00 38,220.00 61,425.00 13,650.00 109,200.00
40,950 40,950 38,220 61,425 13,650 109,200 0
listen | think | work | create
Page 4
Rough Order of Magnitude SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California Full DSA Field Act Compliance, Option 1 Component Detail Quantity B20 Enclosure Exterior walls Painting * Exterior doors Hollow metal doors and frames, single Hollow metal doors and frames, double * Unit Rate
October 13, 2009 HMC Job No. 3186010.000
Subtotal $
Total $ 110,435 83,485
30,358
sf
2.75
83,485 0 26,950
10 2
ea ea
1,925.00 3,850.00
19,250 7,700 0
B30 Roofing Roof coverings Replace roof - allowance for asphalt shingles *
103,283 103,283 9,979 9 979 sf 10.35 10 35 103,283 103 283 0
C10 Interior Construction Interior partitions Interior partitions and finishes * Interior doors Frame, door, hardware * Fittings Markerboard, tackboard, toilet partitions, signage *
2,104,569 1,628,707 30,358 sf 53.65 1,628,707 0 58,439 30 ea 1,925.00 58,439 0 417,423 30,358 sf 13.75 417,423 0
C20 Stairs Stair construction Reconstruct stairs w/ handrail *
165,000 165,000 6 flt 27,500.00 165,000 0
listen | think | work | create
Page 5
Rough Order of Magnitude SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California Full DSA Field Act Compliance, Option 1 Component Detail Quantity C30 Interior Finishes Wall finishes Included in C10 Interior Construction * Floor finishes Flooring, resilient (VCT/Carpet) Top set base * Ceiling finishes Interior ceiling/insulation * Unit Rate
October 13, 2009 HMC Job No. 3186010.000
Subtotal $
Total $ 795,229 0
0.00
0 0 168,336
30,358 3,036
sf lf
5.20 3.45
157,862 10,474 0 626,893
30,358
sf
20.65
626,893 0
D10 Conveying Elevators and lifts Elevator tower, inclusive Ramping - allowance *
412,500 412,500 1 1 ls ls 275,000.00 137,500.00 275,000 137,500 0
D20 Plumbing Plumbing systems Plumbing and infrastructure site and building - allowance *
417,423 417,423 30,358 sf 13.75 417,423 0
D30 HVAC HVAC systems and equipment HVAC - allowance Energy management system *
1,211,284 1,211,284 30,358 30,358 sf sf 34.40 5.50 1,044,315 166,969 0
listen | think | work | create
Page 6
Rough Order of Magnitude SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California Full DSA Field Act Compliance, Option 1 Component Detail Quantity D40 Fire Protection Sprinklers Remove and replace firesprinklers - allowance * Unit Rate
October 13, 2009 HMC Job No. 3186010.000
Subtotal $
Total $ 166,969 166,969
30,358
sf
5.50
166,969 0
D50 Electrical Communications and security Signal/PA system - allowance * Electrical systems Electrical system building allowance Fire alarm systems - allowance *
1,127,800 417,423 30,358 sf 13.75 417,423 0 710,377 30,358 30,358 sf sf 16.50 6.90 500,907 209,470 0
E10 Equipment Institutional equipment Miscellaneous equipment *
104,735 104,735 30,358 sf 3.45 104,735 0
E20 Furnishings Fixed furnishings Casework - allowance *
417,423 417,423 30,358 sf 13.75 417,423 0
F10 Special Construction Special facilities Restroom ADA upgrades *
448,305 448,305 988 sf 453.75 448,305 0
listen | think | work | create
Page 7
Rough Order of Magnitude SCUSD Old Marshall School Facility Assessment Sacramento City Unified School District Sacramento, California Full DSA Field Act Compliance, Option 1 Component Detail Quantity F20 Selective Building Demolition Building elements demolition Miscellaneous building demo allowance * Hazardous components abatement EXCLUDED * Unit Rate
October 13, 2009 HMC Job No. 3186010.000
Subtotal $
Total $ 209,470 209,470
30,358
sf
6.90
209,470 0 0 0 0
G10 Site Preparation
0
G20 Site Improvement
0
G30 Site Mechanical Utilities
0
G40 Site Electrical Utilities Electrical distribution Electrical distribution site *
250,454 250,454 30,358 sf 8.25 250,454 0
G90 Other Site Construction
0
listen | think | work | create
Page 8