8/9/2016 8:20:47 AM

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"

PROJECT ADMIN 004

004
12' - 9"

EXISTING HORSE BARN

MACHINE & REPAIR SHOP

011

No. Description

42" HIGH BENCH

BREAK ROOM

006B

EXISTING TO
REMAIN

007B

005

4
001B

12' - 0"

012

REMOVE EXISTING SINGLE STORY

GABLE STRUCTURE (INCLUDING BUT
NOT LIMITED TO ROOF, WALL
CONTRUCTION, FOUNDATION, ETC)

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

Enter address here

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:

FIRST FLOOR PLAN

012F

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

JOB NO: 1633.00

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

Enter address here

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

JOB NO: 1633.00

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

JOB NO: 1633.00

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"

Enter address here

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

JOB NO: 1633.00

C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt

B1

2
A2.01

C1

E1

RCP LEGEND
ACOUSTICAL CEILING TILE
AND GRID

PAINTED GWB CEILING

9' - 0"

9' - 0"

RESTROOM

RESTROOM

008

009

RECEPTION
001

RECESSED FIXTURE

9' - 0"

DIRECTOR

9' - 0"

MECHANICAL ROOM

002

EXISTING HORSE BARN

010

2X4 RECESSED FLUORESCENT FIXTURE

9' - 0"

CLOSET
014

2X2 RECESSED FLUORESCENT FIXTURE

9' - 0"

9' - 0"

9' - 0"

9' - 0"

PENDANT LIGHT FIXTURE

FORMAN
003

RECESSED CAN

REVISION LOG:

MACHINE & REPAIR SHOP

011

MENS LOCKER

HVAC FIXTURES; REF. HVAC DWGS

SPRINKLER HEAD, REF. FP DWGS.

No. Description

007

9' - 0"

BREAK ROOM

WOMENS LOCKER

005

006

PROJECT ADMIN

Date

004

REFERENCE ALL MEP DWGS FOR MORE INFORMATION

9' - 0"

8' - 0"

9' - 0"

9' - 0"

PROJECT NAME:

TOWN OF
CANTON
PUBLIC WORKS
FACILITY

18' - 8"

1
A2.01

Enter address here

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

JOB NO: 1633.00

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:

1" CLEAR INSULATED

TEMPERED GLAZING

3' - 0"

4' - 0"

1" CLEAR INSULATED

TEMPERED GLAZING

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

JOB NO: 1633.00

C:\Users\bstancavage\Documents\1633-REVISED-CENTRAL-2015_bstancavage.rvt

Public Works Facility

Canton, CT.

SCHEMATIC SITE PLAN

8/10/2016

Public Works Facility

Canton, CT.

SCHEMATIC SITE PLAN

8/10/2016

August 10, 2016

Robert H. Skinner
Chief Administrative Officer
Town of Canton
4 Market Street
P.O. Box 168
Collinsville, CT 06022-0168

RE:

Opinion of Construction Cost

Town of Canton DPW Facility
50 Old River Road, Canton, CT

Dear Mr. Skinner:

The team of Fuss & O'Neill and Svigals+Partners prepared concept design level Opinions of
Construction Cost for a new DPW building, salt storage shed and associated site improvements at
the location of the current Old River Road DPW facility. The Opinions of Construction Cost are
as follows:
Public Works Building
Salt Storage Shed
Site Improvements
Total Opinion of Construction Cost

146 Hartford Road

Manchester, CT
06040
t 860.646.2469

$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

\\Private\Dfs\Projectdata\P2014\0327\A14\Deliverables\Construction Cost Estimates\Cost Opinion Cover Letter.Docx

Contract

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,

Philip E. Forzley, P.E.

Vice President
/lp
Attachments:

c:

Public Works building Conceptual Design Estimate August 9, 2016

Salt Storage Shed Conceptual Design Estimate August 9, 2016
Site Improvements Conceptual Design Estimate August 10, 2016

Chris Bockstael, AIA, Partner. Svigals+Partners

\\Private\Dfs\Projectdata\P2014\0327\A14\Deliverables\Construction Cost Estimates\Cost Opinion Cover Letter.Docx

Contract

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

Canton DPW 8-5-16

Canton
CT 06019
S.Markkanen, CPE
State Labor 2016
Standard Equipment

Job size

14134 sf

Bid date

8/9/2016

Notes

Conceptual Estimate prepared in accordance with

Documents Entitled: Town of Canton Public Works Facility
Concept Development
as prepared by Svigals + Partners Architects dated 8/05/2016
Included:
State of Connecticut Prevailing Wage Rate
Not Included:
All Sitework& Building Demolition
Hazardous Material Surveys & Removal
Winter Protection/Heating
Testing
Builder's Risk Ins.
Bid & Performance/Payment Bonds
Scope of Work:
Foundations including 8" Floor Slab in the garage and 4" in the office.
Masonry includes 8" CMU enclosure for wash bay
Millwork includes break room cabinets, vanities and woirk bench
Offices include Insulated metal stud and drywall partitions, Acoustic Tile
ceilings, carpet tile flooring with vinyl tile in the entrance lobby.
Tolet rooms have ceramic tile floors and wet walls.
The Pre-engineered building has standing seam roof panels, exposed
fastener wall panels with kynar or equal finish. Wall insulation is R13 with
roof insulation of R40.
Garage vehicle roil up doors are 12 x 14ft, manual operated
HVAC in the office will be split system with gas heat.
Heating in the garage will be by gas unit heaters
Electrical service is 400A. Lighting in the offices are LED. Garage
fixtures are high output pendent.

Report format

Sorted by 'Group phase/Phase'

'Detail' summary

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

Division 3 Lump Sum Adds

20 Misc. Concrete Work
Division 3 Lump Sum Adds

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

Rebar: Slab On Grade

46 S.O.G. Rebar #4
46 S.O.G. Rebar #4
Rebar: Slab On Grade
1.02 Labor hours

3220.100
w 10
w 10
w 20

Rebar: Wiremesh Lump Sum

WWM SOG 6x6-W4xW4- (4/4)
WWM SOG 6x6-W4xW4- (4/4)
WWM SOG 6x6-W2.9xW2.9- (6/6)
Rebar: Wiremesh Lump Sum
74.871 Labor hours

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

Conc: Slabs On Grade

S.O.G. Conc 3000 psi
S.O.G. Conc 3000 psi
S.O.G. Conc 4000 psi w/Barrier 1
S.O.G. Conc 4000 psi w/Barrier 1
Conc: Slabs On Grade
233.081 Labor hours
Finish: General
10 Trowel Finish
10 Trowel Finish

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

Finish: Protect & Cure

10 CS 309 Curing Compound
10 CS 309 Curing Compound
Finish: Protect & Cure
35.34 Labor hours
Misc: Saw Concrete
10 Saw New Concrete
10 Saw New Concrete
Misc: Saw Concrete
35.67 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

Mortar: All Types

10 Mortar Type "N"
Mortar: All Types

4.66

Mortar: Grout Fill Conc

30 Grout
Mortar: Grout Fill Conc
23.26 Labor hours
Reinforce: Horizontl Wall
Horiz Wall Reinf 8" Truss
Reinforce: Horizontl Wall
4.05 Labor hours
Reinforce: Mas. Rebar
56 Rebar #5
Reinforce: Mas. Rebar

4220.110
lw 1

Conc. Block: 8"

Blk 8" Standard Face Lt Wt
Conc. Block: 8"
568.25 Labor hours

4220.170
lw 1

Conc. Block: 8" Lintel

Lintel 8" Stand Face Lt Wt
Conc. Block: 8" Lintel
22.00 Labor hours

4930.200

Cleaning: Rub Block

10 Rub Block
Cleaning: Rub Block
20.98 Labor hours

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

Misc: Misc Metals

12 Misc Metals SF
22 Bollards
Misc: Misc 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

WOOD & PLASTICS

Blocking: Misc.
15 Misc Building Blocking
Blocking: Misc.

6410.010
10
80
100
108
130

Arch Wd Wrk: Cabinets

Base Cabinet Plam
Wall Cabinets Plam
Counter Tops Plam
Vanity Counter Solid Surface
Work Bench
Arch Wd Wrk: Cabinets
44.55 Labor hours

WOOD & PLASTICS

44.55

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

THERMAL & MOISTURE PROT

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

Insulation: Met Building

30 PSF Batt Insulation 4"
50 PSF Batt Insulation r40
Insulation: Met Building

11,000.00
14,500.00

sf
sf

0.63 /sf
1.47 /sf

6,930
21,315
28,245

7920.010

Sealant - Jt Filler Gaskt

80 Caulk & Sealants
Sealant - Jt Filler Gaskt

14,134.00

sf

0.45 /sf

6,360
6,360

THERMAL & MOISTURE PROT

11.25

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

DOORS & WINDOWS

8100.010

8310.010

Takeoff Qty

Doors: Unit Costs

Metal Door , frame & hardware installed
Ext Metal Door , frame & hardware installed
Pair Ext Metal Door, frame & hdwre - installed
Pair Int Metal Door, frame & hdwre - installed
Wood Door & HM frame & hdwre - installed
Pair Wood Door & HM frame & hdwre - installed
Doors: Unit Costs

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

DOORS & WINDOWS

77.00

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

Division 9 Lump Sum Adds

30 Misc. Shafts & Chases
Division 9 Lump Sum Adds

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

Metal Stud & Drywall

Partition Drywall 58 FC GWB
Partition Drywall 58 FC GWB
Partition Drywall 58 FC GWB
Partition Drywall 58 FC GWB
Partition Drywall 58 FC GWB
Partition Drywall 58 FC GWB
Taping Drywall Level 4
Taping Drywall Level 4
Taping Drywall Level 4
Taping Drywall Level 4
Sound Blanket 16" x 3- 5/8"
Sound Blanket 16" x 3- 5/8"
Sound Blanket 16" x 3- 5/8"
Sound Blanket 16" x 3- 5/8"
Firestop Partition @ Floor
Firestop Partition @ Deck
Sound Caulk Partition @ Floor
Partition Met Stud 358 x 20ga 16"OC
Partition Met Stud 358 x 20ga 16"OC
Partition Met Stud 358 x 20ga 16"OC
Partition Met Stud 600 x 20ga 16"OC
Partition Met Stud 600 x 20ga Bracing
Metal Stud & Drywall
470.52 Labor hours
Drywall Ceilings
1-1/2" Carrier w/7/8" Furring 16"oc
1-1/2" Carrier w/7/8" Furring 16"oc
Ceiling Drywall 58 Std GWB
Ceiling Drywall 58 Std GWB
Taping Drywall Ceilings
Taping Drywall Ceilings
Batt Insulation 6" x 24"
Drywall Ceilings
76.883 Labor hours
Tile: Floor & Wall
Ceramic Tile Floor Grade 2
Ceramic Tile Wall Grade 2
Ceramic Trim: Accent Strips
Ceramic Trim: Cove Base
Ceramic Tile Labor Patterns
Ceramic Tile Labor Patterns
Setting Method Thinset

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

Tile: Floor & Wall

210 Ceramic Tile Grout
260 Marble Threshold
Tile: Floor & Wall
154.394 Labor hours
Acoustic Ceilings
35 AC - 3 2 x 2 Teg
Acoustic Ceilings
74.813 Labor hours
Flooring Resilient
8 Floor Slab Moisture Sealer
10 Floor Resil Vinyl Tile
20 Floor Resil Base
Flooring Resilient
4.413 Labor hours
Flooring Carpet
100 Carpet Tile
Flooring Carpet

9900.010
09
09
13
15
32
250
250

Paints & Coatings

Paint Drywall 3 coats
Paint Drywall 3 coats
Paint Drywall Ceilings 3 Coats
Paint Door & Frame
Masonry Block Fill & 2 Coats Paint
Misc. Painting
Misc. Painting
Paints & Coatings
215.77 Labor hours

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

Signs and Letters

20 Signage & Graphics
Signs and Letters
Lockers
20 Locker: Bench
140 Steel Lockers - full height
Lockers
0.80 Labor hours
Fire Extinguishers Etc
10 Fire Extinguishers
50 Fire Ext Cabinet
Fire Extinguishers Etc
4.85 Labor hours

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

Equip: Residental Food

17 Microwave
35 Refrigerator
Equip: Residental Food
1.50 Labor hours

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

ELECTRONIC SAFETY & SECURITY

Safety & Security

30 Fire Alarm
Safety & Security

ELECTRONIC SAFETY & SECURITY

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

Design & Estimate Contingency

Escalation

Total

Cost per Unit

/sf
/sf
/sf
/sf
/sf

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

Canton DPW 8-5-16

Canton
CT 06019
S.Markkanen, CPE
State Labor 2016
Standard Equipment

Job size

14134 sf

Bid date

8/9/2016

Notes

Conceptual Estimate prepared in accordance with

Documents Entitled: Town of Canton Public Works Facility
Concept Development
as prepared by Svigals + Partners Architects dated 8/05/2016
Included:
State of Connecticut Prevailing Wage Rate
Not Included:
All Sitework& Building Demolition
Hazardous Material Surveys & Removal
Winter Protection/Heating
Testing
Builder's Risk Ins.
Bid & Performance/Payment Bonds
Scope of Work:
Foundations including 8" Floor Slab in the garage and 4" in the office.
Masonry includes 8" CMU enclosure for wash bay
Millwork includes break room cabinets, vanities and woirk bench
Offices include Insulated metal stud and drywall partitions, Acoustic Tile
ceilings, carpet tile flooring with vinyl tile in the entrance lobby.
Tolet rooms have ceramic tile floors and wet walls.
The Pre-engineered building has standing seam roof panels, exposed
fastener wall panels with kynar or equal finish. Wall insulation is R13 with
roof insulation of R40.
Garage vehicle roil up doors are 12 x 14ft, manual operated
HVAC in the office will be split system with gas heat.
Heating in the garage will be by gas unit heaters
Electrical service is 400A. Lighting in the offices are LED. Garage
fixtures are high output pendent.

Report format

Sorted by 'Group phase/Phase'

'Group phase' summary

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

Design & Estimate Contingency

Escalation

45,052
45,052

Total

/sf
/sf
/sf
/sf
/sf

105.160

Sales Tax
Insurance

Contractor's Fee

Cost per Unit

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

Canton DPW Salt Shed

Conceptual Estimate
Canton
CT
S.Markkanen, CPE
State Labor 2016
Standard Equipment

Job size

1920 sf

Bid date

8/9/2016

Notes

Conceptual Estimate prepared for

Svigals + Partners Architects
Included:
State of Connecticut Prevailing Wage Rate
Not Included:
Building Demolition
Hazardous Material Surveys & Removal
Winter Protection/Heating
Testing
Builder's Risk Ins.
Bid & Performance/Payment Bonds

Report format

Sorted by 'Group phase/Phase'

'Detail' summary
Paginate

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

Conc: Exter Slab on Grade

Exterior Conc 4000 psi
Conc: Exter Slab on Grade
67.061 Labor hours
Finish: General
20 Broom/Float Finish

4.00

Labor hours

Rebar: Wiremesh Lump Sum

WWM SOG 6x6-W4xW4- (4/4)
Rebar: Wiremesh Lump Sum
11.372 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

Finish: Protect & Cure

10 CS 309 Curing Compound
Finish: Protect & Cure
5.28 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

Design & Estimate Contingency

Escalation

Total

4,400
2,303
30,000
4,769
13,142
54,614

Totals Rate

Cost per Unit

29.803
21.637
60.833
3.025

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

FUSS & O'NEILL, INC.

146 Hartford Road

BUDGETARY OPINION OF COST (CIVIL)

DATE PREPARED :

PROJECT :

Canton Department of Public Works Facility

BASIS :

LOCATION :

Old River Road, Canton, CT

Schematic Site Plan Public Works Facility, Canton, CT Date: 8/9/2016

DESCRIPTION:

Site work associated with new DPW facility

DRAWING NO. : 20140327.A14

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

Storm Drainage Allowance

Stone / riprap edge protection
Catch basins and piping
Storm Manhole
Catch Basin
15" HDPE Pipe

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

SUBTOTAL OPINION OF CONSTRUCTION COST

22
23
24

Erosion and Sedimentation Maintenance (2%)

Mobilization & Demobilization (5%)
Insurance and Bonds (1.5%)
CONSTRUCTION CONTINGENCY (15%)

TOTAL OPINION OF CONSTRUCTION COST (CIVIL)

F:\P2014\0327\A14\Deliverables\Construction Cost Estimates\Site Draft 20160809\Canton DPW Budgetary opinion of cost-3.xlsx

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

Portable Vehicle Lifts

$140,000.00

Crane

$50,000.00

Equipment

$7,400.00

Architectural & Engineering (8%)

8.00%

$255,669.40

Bonds (1.5%)

1.50%

$47,938.01

Escalation (2.0%/year)

4.00%

$127,834.70

Geotechnical Borings for building

$6,000.00

Surveying & Permits

$30,000.00

Testing & Inspection

$20,000.00

Increase for power garage doors 14' x

14' instead of 12' x 14'

$15,000.00

Items removed from supplied cost

estimates
Building Cost Estimate
Microwave & Refrigerator

-$1,790.00

Sales Tax

-$46,890.00

Building Permits

-$20,809.00

Contractor's Contingency

-$84,795.00

Escalation

-$45,052.00

Salt Shed Cost Estimate

Sales Tax

-$4,400.00

Building Permits

-$4,769.00

Contractor's Contingency
Escalation

-$13,142.00
-$6,679.00