New Braunfels ISD - Klein Road Elementary Base Proposal
SPEC # 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 59 51 52 53 54 55 DESCRIPTION Allowances Project specifics Sediment and Erosion Erosion At Curlex Blanket Termite Control Fencing Parking Stripes Bicycle Racks Landscape planting Flagstone Water storage tanks Relocate Windmill Earthwork Site Utilities Gabions Concrete tactile pavers masonry rebar masonry Structural Steel Structural steel erection Aluminum handrails Expansion joint systems Rough Carpentry Dampproofing Fire stopping Metal roof deck tites HM doors and frames Install HM Frames at CMU Install HM and Wood Doors floor access doors Overhead coiling doors Alum storefront and ent. Drywall Ceramic tile FRP VCT and Base Painting Markerboards Toilet partitions Toilet accessories Louvers and vents flagpoles Marquee sign Signage lockers fire ext and cabinets alum. Canopies folding partitions knox box Contractor Basic Construction
Sediment and Erosion Control Section Summary
Bldg Area 93,821
$ PER SF
01500 02361 02580 02842 02490 13220 02110
02781 04230 05120
06100 07160 07842 07411 08110
08331 08411 09253 09310 09651 09912 10100 10155 10800 10200 10350 10418 10425 10505 10520 10532 10652
Miscellaneous Allowance Kezar Quality Pavement Markings Miscellaneous Allowance Miscellaneous Allowance Miscellaneous Allowance Spec All Miscellaneous Allowance Winco Etheridge Fuquay Urban Miscellaneous Allowance Basic Construction Rudd & Adams Fischbeck Cima JSR In Pro Basic Construction Very Clean Miscellaneous Allowance Superior Basic Construction Door Pro Basic Construction Door Specialist Lashley Alamo Theut Applied Lonestar Tile Basic Construction Twin Tile LE Travis Best Rite BC Partitions BC Partitions AWV Gardner Poblocki CCSW S&B Steel TH Willis Gavronovic Pelletier Miscellaneous Allowance
518,000 244,216 34,800 31,000 9,000 43,751 17,990 2,400 137,140 6,930 14,000 5,000 644,200 629,533 6,874 1,843,200 3,500 7,500 860,643 1,276,630 312,000 19,118 19,265 140,000 103,710 7,000 770,780 500 140,028 3,560 12,870 3,140 34,847 403,360 851,000 184,636 7,750 102,442 166,898 54,800 23,713 16,642 10,964 1,925 7,288 12,313 14,135 5,093 14,625 20,946 300
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
5.52 2.60 0.37 0.33 0.10 0.47 0.19 0.03 1.46 0.07 0.15 0.05 6.87 6.71 0.07 19.65 0.04 0.08 9.17 13.61 3.33 0.20 0.21 1.49 1.11 0.07 8.22 0.01 1.49 0.04 0.14 0.03 0.37 4.30 9.07 1.97 0.08 1.09 1.78 0.58 0.25 0.18 0.12 0.02 0.08 0.13 0.15 0.05 0.16 0.22 0.00
1
New Braunfels ISD - Klein Road Elementary Base Proposal
SPEC # 11063 11132 11060 11400 DESCRIPTION stage curtains projection screens loading dock equipment foodservice equipment Athletic Equipment U/C refrigerator Allowance casework red oak panels laminate panels library furniture blinds HVAC Test and Balance Fire Sprinkler Electrical Communications and video Contractor National Longhorn TH Willis ABC Academic Specialties Miscellaneous Allowance Terrill Terrill Panel Specialists J&S Capitol Davis PHI Allied Masters Carroll
Section Summary
Bldg Area 93,821
$ PER SF
56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81
12304 06420 12627 12491 15000 15950 15330 16000 17000
27,995 15,470 520 151,562 30,100 1,500 365,860 44,387 68,985 22,045 6,280 1,793,250 34,200 123,155 1,175,000 165,141
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
$
0.30 0.16 0.01 1.62 0.32 0.02 3.90 0.47 0.74 0.23 0.07 19.11 0.36 1.31 12.52 1.76
147.38
SUBTOTAL LABOR BURDEN BUILDING PERMITS GENERAL CONDITIONS BOND-PERFORMANCE & PAYMENT BUILDER'S RISK CM Fee PreConstruction Services Fee
13,827,405 0 by owner 454,886 114,781 22,024 Cost of the Work 14,419,096 1.78% 256,660 7,000
$ $ $ $ $ $
4.85 1.22 0.23 153.69 2.74 0.07
TOTAL VALUE ELEMENTARY SCHOOL BASE PROPOSAL 14,682,756 $ 156.50
2