08.24.16 - BOS - Packet Public Works Pages
08.24.16 - BOS - Packet Public Works Pages
08.24.16 - BOS - Packet Public Works Pages
C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt
TOWN OF CANTON
PUBLIC WORKS FACILITY
CONCEPT DEVELOPMENT
SVIGALS PROJECT NUMBER:
ISSUE DATE : 08/09/2016
1633.00
B1
2
A2.01
C1
E1
1
65' - 10"
A3.01
9' - 1" A9.01
2
B
14' - 8"
009
DIRECTOR
002
RECEPTION
003
CLOSET
014
003
12' - 7"
MECHANICAL ROOM
005B
010
MENS LOCKER
007
006
011B
WOMENS LOCKER
006
REVISION LOG:
OPEN METAL
STORAGE
RACKS N.I.C.
25' - 10"
No. Description
BREAK ROOM
006B
EXISTING TO
REMAIN
007B
005
4
001B
12' - 0"
012
011
5' - 4"
12' - 8"
9' - 1"
Date
23' - 9"
40' - 0"
009
010
007
005
008
5' - 4"
002
FORMAN
RESTROOM
008
001
RESTROOM
8' - 0"
13' - 10"
001
15' - 10"
9' - 1"
9' - 1"
012B
PROJECT NAME:
TOWN OF
CANTON
PUBLIC WORKS
FACILITY
012C
FD
013C
FD
FD
013D
4
A2.01
1
A2.01
WASH BAY
013
PHASE:
1
A2.02
013
013B
STORAGE
40' - 0"
EQ
012
100' - 0"
EQ
CONCEPT
DEVELOPMENT
2
A3.01
012E
SALT SHED
FD
48' - 0"
021
FD
FD
FD
FD
012D
2
A2.02
DRAWING TITLE:
1
115' - 0"
3
A2.01
3
A2.02
2
STORAGE SHED
A1.01 1/8" = 1'-0"
SCALE: AS NOTED
SHEET NO:
DATE:
A1.01
08.09.2016
1
FIRST FLOOR PLAN
A1.01 1/8" = 1'-0"
C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt
A3.01
12
12
RIDGE
25' - 3"
ROOF LEVEL
20' - 0"
OUTLINE OF
EXISTING
STRUCTURE
FIRST FLOOR
0' - 0"
REVISION LOG:
1
EXTERIOR ELEVATION-EAST
A2.01 1/8" = 1'-0"
No. Description
E1
C1
B1
Date
1
A3.01
OUTLINE OF EXISTING
STRUCTURE
PROJECT NAME:
TOWN OF
CANTON
PUBLIC WORKS
FACILITY
2
EXTERIOR ELEVATION-NORTH
A2.01 1/8" = 1'-0"
A
1
A3.01
PHASE:
CONCEPT
DEVELOPMENT
RIDGE
25' - 3"
ROOF LEVEL
20' - 0"
FIRST FLOOR
0' - 0"
3
EXTERIOR ELEVATION-SOUTH
A2.01 1/8" = 1'-0"
2
12
1
DRAWING TITLE:
A3.01
12
1
RIDGE
25' - 3"
BUILDING ELEVATIONS
ROOF LEVEL
20' - 0"
FIRST FLOOR
0' - 0"
SCALE: AS NOTED
SHEET NO:
DATE:
A2.01
08.09.2016
4
EXTERIOR ELEVATION-WEST
A2.01 1/8" = 1'-0"
C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt
RIDGE
28' - 0"
12
4
12
OPEN
REVISION LOG:
No. Description
FIRST FLOOR
0' - 0"
Date
BOLLARD,
TYP.
ROLLING METAL GATE
WITH MESH INFILL.
1
STORAGE SHED - NORTH ELEVATION
A2.02 1/8" = 1'-0"
PROJECT NAME:
RIDGE
28' - 0"
TOWN OF
CANTON
PUBLIC WORKS
FACILITY
Enter address here
PHASE:
CONCEPT
DEVELOPMENT
FIRST FLOOR
0' - 0"
2
STORAGE SHED - EAST/WEST ELEVATION
A2.02 1/8" = 1'-0"
RIDGE
12
28' - 0"
DRAWING TITLE:
BUILDING ELEVATIONS
12
FIRST FLOOR
0' - 0"
SCALE: AS NOTED
SHEET NO:
DATE:
A2.02
08.09.2016
3
STORAGE SHED - SOUTH ELEVATION
A2.02 1/8" = 1'-0"
C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt
REVISION LOG:
No. Description
Date
PROJECT NAME:
B1
C1
E1
TOWN OF
CANTON
PUBLIC WORKS
FACILITY
RIDGE
25' - 3"
ROOF LEVEL
20' - 0"
PHASE:
CONCEPT
DEVELOPMENT
FIRST FLOOR
0' - 0"
2
BUILDING SECTION THRU STORAGE
A3.01 1/8" = 1'-0"
6
RIDGE
25' - 3"
ROOF LEVEL
20' - 0"
DRAWING TITLE:
BUILDING SECTIONS
FIRST FLOOR
0' - 0"
1
BUILDING SECTION THRU OFFICE
A3.01 1/8" = 1'-0"
SCALE: AS NOTED
SHEET NO:
DATE:
A3.01
08.09.2016
C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt
B1
2
A2.01
C1
E1
RCP LEGEND
ACOUSTICAL CEILING TILE
AND GRID
9' - 0"
9' - 0"
RESTROOM
RESTROOM
008
009
RECEPTION
001
RECESSED FIXTURE
9' - 0"
DIRECTOR
9' - 0"
MECHANICAL ROOM
002
010
9' - 0"
CLOSET
014
9' - 0"
9' - 0"
9' - 0"
9' - 0"
FORMAN
003
RECESSED CAN
REVISION LOG:
MENS LOCKER
No. Description
007
9' - 0"
BREAK ROOM
WOMENS LOCKER
005
006
PROJECT ADMIN
Date
004
9' - 0"
8' - 0"
9' - 0"
9' - 0"
PROJECT NAME:
TOWN OF
CANTON
PUBLIC WORKS
FACILITY
18' - 8"
1
A2.01
WASH BAY
013
PHASE:
1
A2.02
CONCEPT
DEVELOPMENT
STORAGE
012
OPEN TO STRUCTURE
SALT SHED
021
EXPOSED STRUCTURE
2
A2.02
DRAWING TITLE:
REFLECTED CEILING
PLAN
1
3
A2.01
3
A2.02
2
FIRST FLOOR RCP - STORAGE SHED
A7.01 1/8" = 1'-0"
SCALE: AS NOTED
SHEET NO:
DATE:
A7.01
08.09.2016
1
FIRST FLOOR RCP
A7.01 1/8" = 1'-0"
C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt
DOOR SCHEDULE
001
001
002
003
004
005
005
006
006
007
007
008
009
010
011
011
012
012
012
012
012
012
013
012
013
012
RECEPTION
RECEPTION
DIRECTOR
FORMAN
PROJECT ADMIN
BREAK ROOM
BREAK ROOM
WOMENS LOCKER
WOMENS LOCKER
MENS LOCKER
MENS LOCKER
RESTROOM
RESTROOM
MECHANICAL ROOM
MACHINE & REPAIR SHOP
MACHINE & REPAIR SHOP
STORAGE
STORAGE
STORAGE
STORAGE
STORAGE
STORAGE
WASH BAY
STORAGE
WASH BAY
STORAGE
MATERIAL
TYPE
DIMENSIONS
THICKNESS
WIDTH
0' - 1 3/4"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/4"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/4"
0' - 1 3/4"
0' - 1 3/8"
0' - 1 3/8"
0' - 1 3/8"
0' - 2"
0' - 2"
0' - 2"
0' - 2"
0' - 2"
0' - 2"
0' - 1 3/8"
0' - 1 3/8"
5' - 0"
3' - 0"
3' - 0"
3' - 0"
3' - 0"
3' - 0"
5' - 0"
3' - 0"
3' - 0"
3' - 0"
3' - 0"
3' - 0"
3' - 0"
5' - 0"
5' - 0"
3' - 0"
3' - 0"
3' - 0"
14' - 0"
14' - 0"
14' - 0"
14' - 0"
14' - 0"
14' - 0"
3' - 0"
3' - 0"
HEIGHT
FRAME
MATERIAL
TYPE
JAMB TYPE
HEAD
TYPE
SILL TYPE
FIRE
RATING
HARDWA
RE SET
REMARKS
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
7' - 0"
14' - 0"
14' - 0"
14' - 0"
14' - 0"
14' - 0"
14' - 0"
7' - 0"
7' - 0"
REVISION LOG:
No. Description
Date
PROJECT NAME:
3' - 0"
4' - 0"
4' - 0".
001
001B
002
003
004
005
005B
006
006B
007
007B
008
009
010
011
011B
012
012B
012C
012D
012E
012F
013
013B
013C
013D
NO
DOOR
FINISH
2' - 0"
DOOR NO
ROOM
NAME
TOWN OF
CANTON
PUBLIC WORKS
FACILITY
Enter address here
FIXED
SINGLE HUNG
PHASE:
2
WINDOW TYPE B
A9.01 1/4" = 1'-0"
1
WINDOW TYPE A
A9.01 1/4" = 1'-0"
CONCEPT
DEVELOPMENT
DRAWING TITLE:
SCHEDULES
SCALE: AS NOTED
SHEET NO:
DATE:
A9.01
08.09.2016
C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt
8/10/2016
8/10/2016
Robert H. Skinner
Chief Administrative Officer
Town of Canton
4 Market Street
P.O. Box 168
Collinsville, CT 06022-0168
RE:
$2,300,000
$ 341,000
$ 560,000
$3,201,000
The Opinions of Construction Cost are based on Concept Design drawings prepared by
Svigals+Partners (DPW building and salt storage shed) and Fuss & O'Neill (site improvements).
Copies of these plans have been attached separately, and details of the costs of the proposed
improvements are attached.
800.286.2469
f 860.533.5143
www.fando.com
Connecticut
Massachusetts
The Opinion of Construction Cost for site improvements includes mitigation for fill placed below
the 100-year flood elevation indicated by FEMA. As allowed by the Connecticut Department of
Energy and Environmental Protection, mitigation will be accomplished by making compensatory
earthwork cuts south of the proposed improvements as depicted in the site rendering.
Rhode Island
South Carolina
Robert H. Skinner
Chief Administrative Officer
August 10, 2016
Page 2
A 15% contingency for buildings and site improvements was assumed and is included in the
Opinion of Construction Cost.
Feel free to contact me if you have any questions.
Sincerely,
c:
Page 1
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Project name
Estimator
Labor rate table
Equipment rate table
Job size
14134 sf
Bid date
8/9/2016
Notes
Report format
Page 2
Town of Canton
Public Works Facility
Conceptual Estimate
Aug 9, 2016
Paginate
8/9/2016 11:41 AM
Page 3
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
3000.000
3000.010
3000.020
Division 3 Subcontractors
71 Pumping ( each )
Division 3 Subcontractors
3.00
ea
1.00
ls
144.00
560.00
1,010.00
496.00
sf
sf
sf
lf
4,608.00
200.00
472.00
100
200
210
250
3110.750
3111.150
3111.300
3150.300
3210.150
Unit Cost
Amount
CONCRETE
3110.100
3110.150
Takeoff Qty
Forms: Footings
Spread Footing Forms
Spread Footing Forms
Footing Forms
Keyway In Footing
Forms: Footings
127.653 Labor hours
Forms: Walls
230 Wall Forms - Patent System
230 Wall Forms - Patent System
270 Pilaster Forms - Patent System
Forms: Walls
426.60 Labor hours
Forms: Edgeform Slabs
30 EdgeForm 2x4 Random Length
30 EdgeForm 2x4 Random Length
Forms: Edgeform Slabs
27.20 Labor hours
Forms: Chamfer Strip
10 Chamfer Strip (3/4")
Forms: Chamfer Strip
0.96 Labor hours
Forms: Expand/Control Jts
390 Premolded Exp Jt - 4"
420 Premolded Exp Jt - 8"
Forms: Expand/Control Jts
8.88 Labor hours
Acessry: Vapor Barriers
30 Moistop Vapor Barrier
30 Moistop Vapor Barrier
Acessry: Vapor Barriers
33.80 Labor hours
Rebar: Footings
1,600.00 /ea
10,000.00 /ls
7.00
6.95
6.06
0.62
4,800
4,800
10,000
10,000
/sf
/sf
/sf
/lf
1,007
3,892
6,120
308
11,327
sf
sf
sf
6.482 /sf
6.482 /sf
10.013 /sf
29,867
1,296
4,726
35,890
36.00
32.00
lf
lf
26.724 /lf
26.73 /lf
962
855
1,817
36.00
lf
2.09 /lf
75
75
150.00
430.00
lf
lf
1.70 /lf
2.18 /lf
254
937
1,192
2,897.40
12,650.00
sf
sf
0.34 /sf
0.34 /sf
975
4,258
5,233
Page 4
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
Takeoff Qty
3210.150
n
n
Rebar: Footings
56 Footing Rebar #5
66 Footing Rebar #6
Rebar: Footings
17.113 Labor hours
3210.300
n
Rebar: Walls
10 Wall Rebar (tons)
Rebar: Walls
160.00
ton
Amount
1.67 /lf
2.40 /lf
2,523.16 /ton
884
1,265
2,149
25,232
25,232
Labor hours
Rebar: Pilasters
66 Pilaster Rebar #6
Rebar: Pilasters
13.714 Labor hours
3210.550
3220.100
w 10
w 10
w 20
3310.140
n c 30
n c 30
n c 30
Conc: Footings
Footing Conc 3000 psi w/ Barrier 1
Footing Conc 3000 psi w/ Barrier 1
Footing Conc 3000 psi w/ Barrier 1
Conc: Footings
60.121 Labor hours
3310.160
n c 30
Conc: Walls
Wall Conc 3000 psi w/Barrier 1
Conc: Walls
68.972 Labor hours
3310.210
n c 30
n c 30
n c 40
n c 40
529.200 lf
528.00 lf
10.00
3210.425
n
3350.100
Unit Cost
720.00
lf
2.40 /lf
1,725
1,725
87.00
30.00
lf
lf
1.122 /lf
1.122 /lf
98
34
131
2,897.40
44.00
12,650.00
sf
sf
sf
0.773 /sf
0.773 /sf
0.623 /sf
2,238
34
7,879
10,152
56.77
25.18
8.24
cy
cy
cy
165.423 /cy
165.422 /cy
165.42 /cy
9,390
4,165
1,363
14,918
68.972 cy
186.34 /cy
12,852
12,852
0.494
0.19
34.144
298.15
cy
cy
cy
cy
145.47 /cy
145.68 /cy
174.284 /cy
174.29 /cy
72
27
5,951
51,963
58,012
2,634.00
11,500.00
sf
sf
0.68 /sf
0.68 /sf
1,782
7,781
Page 5
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
3350.100
10
10
220
220
3350.300
3360.500
Takeoff Qty
Finish: General
Trowel Finish
Trowel Finish
Cut, & Patch
Cut, & Patch
Finish: General
157.37
Amount
40.00
15.00
4,608.00
36.00
sf
sf
sf
sf
0.68
0.68
0.25
0.25
/sf
/sf
/sf
/sf
27
10
1,153
9
10,762
2,634.00
11,500.00
sf
sf
0.18 /sf
0.18 /sf
461
2,011
2,472
200.00
870.00
lf
lf
2.193 /lf
2.193 /lf
439
1,907
2,346
Labor hours
CONCRETE
1,482.35
Unit Cost
211,085
Labor hours
Page 6
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
4000.000
4060.100
4070.100
4080.100
tr 8
4080.130
Description
Takeoff Qty
Unit Cost
Amount
MASONRY
4.66
4220.110
lw 1
4220.170
lw 1
4930.200
MASONRY
638.54
cy
96.802 /cy
451
451
7.753 cy
376.462 /cy
2,919
2,919
1.62
313.43 /mlf
507
507
0.72 /lf
799
799
mlf
1,112.67
lf
2,273.00
ea
19.97 /ea
45,388
45,388
88.00
ea
20.64 /ea
1,816
1,816
sf
0.313 /sf
1,313
1,313
4,196.00
53,193
Labor hours
Page 7
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
5000.000
5505.010
Description
Takeoff Qty
Unit Cost
Amount
METALS
METALS
14,500.00
13.00
sf
ea
0.15 /sf
350.00 /ea
2,175
4,550
6,725
6,725
Page 8
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
6000.000
6117.020
Takeoff Qty
Unit Cost
Amount
Blocking: Misc.
15 Misc Building Blocking
Blocking: Misc.
6410.010
10
80
100
108
130
Labor hours
2,634.00
sf
10.00
10.00
10.00
14.00
23.75
lf
lf
lf
lf
lf
0.50 /sf
156.16
162.70
73.77
285.40
173.60
/lf
/lf
/lf
/lf
/lf
1,317
1,317
1,562
1,627
738
3,996
4,123
12,045
13,362
Page 9
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
7000.000
7210.040
Description
Takeoff Qty
Unit Cost
Amount
Insulation: Board
75 Expanded Polystyrene 2 " Foundation Ins
Insulation: Board
11.25 Labor hours
2,250.00
sf
1.76 /sf
3,950
3,950
7210.080
n
n
11,000.00
14,500.00
sf
sf
0.63 /sf
1.47 /sf
6,930
21,315
28,245
7920.010
14,134.00
sf
0.45 /sf
6,360
6,360
Labor hours
38,555
Page 10
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
8000.000
10
11
12
15
20
30
8330.010
8510.010
Unit Cost
Amount
8100.010
8310.010
Takeoff Qty
Doors: Access
10 Door Access Panel
Doors: Access
2.00
ea
ea
ea
ea
ea
ea
2.00
6.00
1,080.00
1,250.00
1,900.00
1,800.00
1,080.00
2,100.00
/ea
/ea
/ea
/ea
/ea
/ea
1,080
5,000
3,800
1,800
9,720
2,100
23,500
ea
145.72 /ea
291
291
ea
5,100.00 /ea
30,600
30,600
Labor hours
Doors: Coiling
20 Door Coiling Steel 12 x 14
Doors: Coiling
60.00 Labor hours
Windows: Metal
28 Aluminum Windows (sf)
Windows: Metal
15.00 Labor hours
1.00
4.00
2.00
1.00
9.00
1.00
Labor hours
150.00
sf
51.54 /sf
7,731
7,731
62,122
Page 11
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
9000.000
9000.020
Takeoff Qty
Unit Cost
Amount
FINISHES
9250.010
110
110
110
110
110
110
250
250
250
250
400
400
400
400
425
430
440
640
640
640
740
1715
9250.020
10
10
50
50
200
200
320
9310.010
40
70
90
130
160
160
180
1.00
ls
3,000.00 /ls
3,000
3,000
2,590.00
2,590.00
680.00
1,470.00
1,848.00
1,848.00
5,180.00
680.00
1,470.00
1,848.00
2,849.00
748.00
1,617.00
1,016.40
66.00
66.00
259.00
2,590.00
680.00
1,470.00
924.00
101.84
sf
sf
sf
sf
sf
sf
sf
sf
sf
sf
sf
sf
sf
sf
lf
lf
lf
sf
sf
sf
sf
lf
1.53 /sf
1.53 /sf
1.53 /sf
1.53 /sf
1.53 /sf
1.53 /sf
1.16 /sf
1.16 /sf
1.16 /sf
1.16 /sf
0.82 /sf
0.82 /sf
0.82 /sf
0.82 /sf
9.89 /lf
16.714 /lf
2.914 /lf
2.13 /sf
2.13 /sf
2.13 /sf
2.92 /sf
2.51 /lf
3,956
3,956
1,039
2,245
2,822
2,822
5,982
785
1,698
2,134
2,328
611
1,321
831
652
1,103
755
5,518
1,449
3,132
2,694
255
48,088
190.00
900.00
190.00
900.00
190.00
900.00
990.00
sf
sf
sf
sf
sf
sf
sf
3.36 /sf
3.36 /sf
1.48 /sf
1.48 /sf
1.21 /sf
1.21 /sf
0.914 /sf
638
3,021
280
1,327
229
1,086
905
7,487
656.00
256.652
44.00
290.00
656.00
256.652
656.00
sf
sf
lf
lf
sf
sf
sf
11.783 /sf
11.783 /sf
8.79 /lf
9.39 /lf
1.44 /sf
1.44 /sf
2.04 /sf
7,730
3,024
387
2,722
942
369
1,335
Page 12
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
9310.010
9511.005
9650.010
9680.010
Description
Takeoff Qty
9900.010
09
09
13
15
32
250
250
FINISHES
996.79
2.14
4.00
Unit Cost
Amount
cf
ea
53.89 /cf
65.92 /ea
115
264
16,888
2,394.00
sf
4.47 /sf
10,701
10,701
1,324.00
100.00
570.00
sf
sf
lf
2.50 /sf
4.00 /sf
3.25 /lf
3,310
400
1,853
5,563
154.00
sy
40.00 /sy
6,160
6,160
9,178.00
190.00
900.00
21.00
4,196.00
2,634.00
11,500.00
sf
sf
sf
ea
sf
sf
sf
1.014 /sf
1.014 /sf
1.28 /sf
80.00 /ea
0.933 /sf
0.222 /sf
0.222 /sf
9,303
193
1,152
1,680
3,915
584
2,549
19,376
117,262
Labor hours
Page 13
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
10000.000
10430.010
10500.010
10521.010
Takeoff Qty
Unit Cost
Amount
SPECIALTIES
10800.010
15
25
26
30
40
65
90
100
105
110
120
130
Toilet Accessories Pc
Toilet Tissue Dispensor
Paper towel Dispensor
Paper Towel Disposal
Stainless Steel Shelf
Towel Bar
Robe Hook
Mirror
Grab Bar 36"
Grab Bar 18"
Grab Bar 42"
Swing Down Bar
Sanitary Napkin Disposal
Toilet Accessories Pc
16.773 Labor hours
SPECIALTIES
22.423 Labor hours
1.00
ls
5,000.00 /ls
8.00
15.00
lf
ea
25.88 /lf
275.00 /ea
207
4,125
4,332
4.00
1.00
ea
ea
107.09 /ea
261.45 /ea
428
261
690
4.00
4.00
4.00
2.00
2.00
2.00
4.00
2.00
2.00
2.00
2.00
2.00
ea
ea
ea
ea
ea
ea
ea
ea
ea
ea
ea
ea
75.36
160.36
185.36
72.15
60.70
32.68
108.29
75.36
75.36
80.36
345.72
100.36
/ea
/ea
/ea
/ea
/ea
/ea
/ea
/ea
/ea
/ea
/ea
/ea
5,000
5,000
301
641
741
144
121
65
433
151
151
161
691
201
3,803
13,825
Page 14
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
11000.000
11450.010
Description
Takeoff Qty
Unit Cost
Amount
EQUIPMENT
EQUIPMENT
1.50
1.00
1.00
ea
ea
530.04 /ea
1,260.08 /ea
530
1,260
1,790
1,790
Labor hours
Page 15
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
13000.000
13120.010
Description
Takeoff Qty
Unit Cost
Amount
SPECIAL CONSTRUCTION
Pre-Engineered Structures
20 Building Material W/Liner
30 Building Erection (SF)
Pre-Engineered Structures
SPECIAL CONSTRUCTION
14,134.00
14,134.00
sf
sf
13.75 /sf
11.25 /sf
194,343
159,008
353,350
353,350
Page 16
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
21000.000
21100.000
Description
Takeoff Qty
Unit Cost
Amount
FIRE SUPPRESSION
Sprinkler
11 Fire Protection (Sqft)
Sprinkler
FIRE SUPPRESSION
14,134.00
sf
4.00 /sf
56,536
56,536
56,536
Page 17
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
22000.000
22100.000
n
Description
Takeoff Qty
Unit Cost
Amount
PLUMBING
Plumbing
15 Plumbing (Sqft)
15 Plumbing (Sqft)
Plumbing
PLUMBING
2,634.00
13,134.00
sf
sf
18.00 /sf
8.00 /sf
47,412
105,072
152,484
152,484
Page 18
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
Description
23000.000
23100.000
n
Takeoff Qty
Unit Cost
Amount
HVAC
HVAC
30 HVAC (Sqft)
30 HVAC (Sqft)
HVAC
HVAC
2,634.00
11,500.00
sf
sf
16.00 /sf
11.00 /sf
42,144
126,500
168,644
168,644
Page 19
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
26000.000
26100.000
Description
Takeoff Qty
Unit Cost
Amount
ELECTRICAL
Electrical
20 Electrical (Sqft)
20 Electrical (Sqft)
Electrical
ELECTRICAL
2,634.00
11,500.00
sf
sf
17.00 /sf
12.00 /sf
44,778
138,000
182,778
182,778
Page 20
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
27000.000
27100.000
Description
Takeoff Qty
Unit Cost
Amount
COMMUNICATIONS
Communications
760 Telecommunication Systems
Communications
COMMUNICATIONS
11,500.00
sf
2.00 /sf
23,000
23,000
23,000
Page 21
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Total
Item
28000.000
28100.000
Description
Takeoff Qty
Unit Cost
Amount
11,500.00
sf
2.75 /sf
31,625
31,625
31,625
Page 22
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:41 AM
Aug 9, 2016
Estimate Totals
Description
Amount
Labor
Material
Subcontract
Equipment
Other
218,098
404,442
852,304
11,384
107
1,486,335
Totals Rate
15.431
28.615
60.302
0.805
0.008
1,486,335
Sales Tax
Insurance
46,890
16,865
General Conditions
Building Permit Etc.
Contractors Contingency
125,000
20,809
84,795
294,359
1,780,694
178,069
178,069
1,958,763
Contractor's Fee
Total
105.160
/sf
3.318
1.193
/sf
/sf
8.844
1.472
5.999
125.987
/sf
/sf
/sf
/sf
10.00 %
12.599
138.585
/sf
/sf
15.00 %
20.788
159.373
/sf
/sf
2.00 %
1.10 %
14.00 $ / 1,000
5.00 %
293,815
293,815
2,252,578
45,052
45,052
2,297,630
3.187
162.560
/sf
/sf
2,297,630
162.560
/sf
Page 1
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:42 AM
Aug 9, 2016
Project name
Estimator
Labor rate table
Equipment rate table
Job size
14134 sf
Bid date
8/9/2016
Notes
Report format
Page 2
Town of Canton
Public Works Facility
Conceptual Estimate
8/9/2016 11:42 AM
Aug 9, 2016
Total
Description
Quantity
3000.000
4000.000
5000.000
6000.000
7000.000
8000.000
9000.000
10000.000
11000.000
13000.000
21000.000
22000.000
23000.000
26000.000
27000.000
28000.000
Unit Cost
Amount
CONCRETE
MASONRY
METALS
WOOD & PLASTICS
THERMAL & MOISTURE PROT
DOORS & WINDOWS
FINISHES
SPECIALTIES
EQUIPMENT
SPECIAL CONSTRUCTION
FIRE SUPPRESSION
PLUMBING
HVAC
ELECTRICAL
COMMUNICATIONS
ELECTRONIC SAFETY & SECURITY
211,085
53,193
6,725
13,362
38,555
62,122
117,262
13,825
1,790
353,350
56,536
152,484
168,644
182,778
23,000
31,625
Estimate Totals
Description
Amount
Labor
Material
Subcontract
Equipment
Other
218,098
404,442
852,304
11,384
107
1,486,335
Totals Rate
15.431
28.615
60.302
0.805
0.008
1,486,335
/sf
3.318
1.193
/sf
/sf
8.844
1.472
5.999
125.987
/sf
/sf
/sf
/sf
10.00 %
12.599
138.585
/sf
/sf
15.00 %
20.788
159.373
/sf
/sf
2.00 %
2,297,630
3.187
162.560
/sf
/sf
2,297,630
162.560
/sf
46,890
16,865
General Conditions
Building Permit Etc.
Contractors Contingency
125,000
20,809
84,795
294,359
1,780,694
178,069
178,069
1,958,763
293,815
293,815
2,252,578
45,052
45,052
Total
/sf
/sf
/sf
/sf
/sf
105.160
Sales Tax
Insurance
Contractor's Fee
1.10 %
14.00 $ / 1,000
5.00 %
Page 1
Town of Canton
Salt Shed
Conceptual Estimate
Aug 9, 2016
Project name
Estimator
Labor rate table
Equipment rate table
Job size
1920 sf
Bid date
8/9/2016
Notes
Report format
8/9/2016 11:03 AM
Page 2
Town of Canton
Salt Shed
Conceptual Estimate
8/9/2016 11:03 AM
Aug 9, 2016
Total
Item
3000.000
3000.010
3110.100
3110.150
3110.800
3210.300
n
Description
Takeoff Qty
Division 3 Subcontractors
71 Pumping ( each )
Division 3 Subcontractors
Forms: Footings
210 Footing Forms
250 Keyway In Footing
Forms: Footings
37.59 Labor hours
Forms: Walls
230 Wall Forms - Patent System
Forms: Walls
286.720 Labor hours
Forms: Edgeform at Walks
80 EdgeForm 2x8 Random Length
Forms: Edgeform at Walks
16.00 Labor hours
Rebar: Walls
10 Wall Rebar (tons)
Rebar: Walls
192.00
3310.140
n c 40
Conc: Footings
Footing Conc 4000 psi
Conc: Footings
35.71 Labor hours
3310.160
n c 40
Conc: Walls
Wall Conc 4000 psi
Conc: Walls
132.66
ea
1,600.00 /ea
6,400
6,400
555.00
176.00
sf
lf
6.06 /sf
0.62 /lf
3,363
109
3,472
3,584.00
sf
6.482 /sf
23,230
23,230
40.00
lf
27.53 /lf
1,101
1,101
12.00
ton
2,523.16 /ton
30,278
30,278
2,112.00
sf
0.773 /sf
1,632
1,632
53.56
cy
160.274 /cy
8,584
8,584
99.491 cy
202.10 /cy
20,107
20,107
47.901 cy
209.521 /cy
10,036
10,036
0.62 /sf
1,300
Labor hours
4.00
Labor hours
3350.100
Amount
CONCRETE
3220.100
w 10
3310.230
n c 40
Unit Cost
2,112.00
sf
Page 3
Town of Canton
Salt Shed
Conceptual Estimate
8/9/2016 11:03 AM
Aug 9, 2016
Total
Item
3350.100
3350.300
Description
Takeoff Qty
Finish: General
220 Cut, & Patch
240 Rub Finish
Finish: General
85.55
Amount
3,584.00
2,176.00
sf
sf
0.25 /sf
1.562 /sf
897
3,399
5,596
2,112.00
sf
0.253 /sf
535
535
Labor hours
CONCRETE
869.93
Unit Cost
110,971
Labor hours
Page 4
Town of Canton
Salt Shed
Conceptual Estimate
8/9/2016 11:03 AM
Aug 9, 2016
Total
Item
13000.000
13120.010
Description
Takeoff Qty
Unit Cost
Amount
SPECIAL CONSTRUCTION
Pre-Engineered Structures
10 Lam Wood Building Mat & Erection
Pre-Engineered Structures
SPECIAL CONSTRUCTION
1,920.00
sf
40.00 /sf
76,800
76,800
76,800
Page 5
Town of Canton
Salt Shed
Conceptual Estimate
8/9/2016 11:03 AM
Aug 9, 2016
Total
Item
26000.000
26100.000
21hb
Description
Takeoff Qty
Unit Cost
Amount
ELECTRICAL
Electrical
Electrical-Lump sum
Electrical
ELECTRICAL
1.00
ls
5,000.00 /ls
5,000
5,000
5,000
Page 6
Town of Canton
Salt Shed
Conceptual Estimate
8/9/2016 11:03 AM
Aug 9, 2016
Total
Item
31000.000
31100.000
Description
Takeoff Qty
Unit Cost
Amount
EARTHWORK
Earthwork
10 Sitework Allowance
Earthwork
EARTHWORK
1.00
sub
25,000.00 /sub
25,000
25,000
25,000
Page 7
Town of Canton
Salt Shed
Conceptual Estimate
8/9/2016 11:03 AM
Aug 9, 2016
Total
Item
32000.000
32100.000
Description
Takeoff Qty
Unit Cost
Amount
EXTERIOR IMPROVEMENTS
Exterior Improvements
25 double Gate 10' - ChainLink Complete
30 Fence ChainLink Vinyl Complete
Exterior Improvements
6.00 Labor hours
EXTERIOR IMPROVEMENTS
6.00
Labor hours
1.00
20.00
ea
lf
3,000.00 /ea
30.00 /lf
3,000
600
3,600
3,600
Page 8
Town of Canton
Salt Shed
Conceptual Estimate
8/9/2016 11:03 AM
Aug 9, 2016
Estimate Totals
Description
Amount
Labor
Material
Subcontract
Equipment
Other
57,221
41,543
116,800
5,807
221,371
Sales Tax
Insurance
General Conditions
Building Permit Etc.
Contractors Contingency
Fee
Total
4,400
2,303
30,000
4,769
13,142
54,614
Totals Rate
221,371
1.02 %
14.00 $ / 1,000
5.00 %
275,985
27,598
27,598
303,583
30,358
30,358
333,941
6,679
6,679
/sf
/sf
/sf
/sf
115.297
/sf
2.292
1.199
15.625
2.484
6.845
143.742
/sf
/sf
/sf
/sf
/sf
/sf
10.00 %
14.374
158.116
/sf
/sf
10.00 %
15.812
173.928
/sf
/sf
2.00 %
340,620
3.479
177.406
/sf
/sf
340,620
177.406
/sf
DATE PREPARED :
PROJECT :
BASIS :
LOCATION :
DESCRIPTION:
ESTIMATOR :
8/10/2016
SEJ
SHEET
OF
CHECKED BY :
PEF
Since Fuss & O'Neill has no control over the cost of labor, materials, equipment or services furnished by others, or over the Contractor(s)'
methods of determining prices, or over competitive bidding or market conditions, Fuss & O'Neill's opinion of probable Total Project Costs
and Construction Cost are made on the basis of Fuss & O'Neill's experience and qualifications and represent Fuss & O'Neill's best
judgment as an experienced and qualified professional engineer, familiar with the construction industry; but Fuss & O'Neill cannot and
does not guarantee that proposals, bids or actual Total Project or Construction Costs will not vary from opinions of probable cost
prepared by Fuss & O'Neill. If prior to the bidding or negotiating Phase the Owner wishes greater assurance as to Total Project or
Construction Costs, the Owner shall employ an independent cost estimator.
ITEM
ITEM
UNIT
NO.
PER
TOTAL
NO.
DESCRIPTION
MEAS.
UNITS
UNIT
COST
1
2
3
4
Site Preparation
Clearing & Grubbing
Strip & Stockpile Topsoil
Mass Earthwork
Excavate & Off-Site Disposal of Excess Fill
5
6
7
8
9
10
11
Acre
Acre
CY
CY
1.5
1.0
1,600
1,600
$
$
$
$
7,500.00
1,200.00
15.00
5.00
$
$
$
$
11,250.00
1,200.00
24,000.00
8,000.00
Site Construction
Construction Entrance & Erosion Controls
Gravel Surfacing (HeavyDuty)
Concrete Pad - AST(20'x30')
Concrete Pad - Generator (10'x15')
Ball Field Infield Surfacing
Ball Field Topsoil placement, grading, seeding
Relocate AST, trenching and connections
LS
SF
SF
SF
SF
SY
LS
1
52,000
600
150
8,000
4,500
1
$
$
$
$
$
$
$
5,000.00
2.50
23.00
23.00
2.50
2.50
25,000.00
$
$
$
$
$
$
$
5,000.00
130,000.00
13,800.00
3,450.00
20,000.00
11,250.00
25,000.00
12
13
14
15
16
LF
EA
EA
EA
LF
500
5
1
3
400
$6.00
$3,500.00
$8,000.00
$3,500.00
$55.00
$
$
$
$
$
3,000.00
17,500.00
8,000.00
10,500.00
22,000.00
14
15
16
Miscellaneous
Oil Water Separator
Generator
Landscaping allowance
EA
EA
EA
1
1
1
$
$
$
10,000.00
50,000.00
30,000.00
$
$
$
10,000.00
50,000.00
30,000.00
16
17
18
19
20
21
Lighting
Light Pole & Base
Fixtures
Handholes
Trenching & Backfilling
1" PVC & 2" PVC and Wire
Connect to Existing Service
EA
EA
EA
LF
LF
LS
5
5
5
500
500
1
$
$
$
$
$
$
2,250.00
1,500.00
750.00
30.00
16.00
5,000.00
$
$
$
$
$
$
$
11,250.00
7,500.00
3,750.00
15,000.00
8,000.00
5,000.00
454,450.00
L.S.
L.S.
L.S.
1
1
1
$
$
$
5,000.00
20,000.00
10,000.00
$
$
$
5,000.00
20,000.00
10,000.00
68,167.50
557,617.50
22
23
24
8/10/2016
Total
Item
$3,747,383.61
% Factor
Building
$2,297,630.00
Salt Shed
$340,620.00
Site Costs
$557,617.50
Building Demolition
$80,000.00
$140,000.00
Crane
$50,000.00
Equipment
$7,400.00
8.00%
$255,669.40
Bonds (1.5%)
1.50%
$47,938.01
Escalation (2.0%/year)
4.00%
$127,834.70
$6,000.00
$30,000.00
$20,000.00
$15,000.00
-$1,790.00
Sales Tax
-$46,890.00
Building Permits
-$20,809.00
Contractor's Contingency
-$84,795.00
Escalation
-$45,052.00
-$4,400.00
Building Permits
-$4,769.00
Contractor's Contingency
Escalation
-$13,142.00
-$6,679.00