Professional Documents
Culture Documents
Library at Liberty Park-Revised SD Submittal Dear Greg, Please find attached our Revised Schematic Design Submittal for the Renton Library at Liberty Park. This package contains drawings depicting the design as presented to City Council on April 15, as well as the corresponding cost estimate by Roen Associates. The revised design reflects a building size of 19,500 SF. In order to achieve this building size, the project budget would need to be increased by approximately $1.5 million dollarsas presented to Council on 4/15. These drawings also reflect shifting the building entry to a location facing the existing parking lot. This was in response to a number of factors: Safety and Security: The current entry is not visible from the parking lot. In order to create safer conditions for patrons, it was desired to have an entry visible from ones car and having ones car visible from the entry. This location also allows children to wait for their ride inside the buildingbeing able to see their ride arrive from the vestibule. Accessibility: It appears that the pedestrian bridge is not ADA compliant per ICC A117.1-2009., and by relocating the main entry, we would be able to achieve accessible conditions from the ADA parking stalls to the front door. Below are the relevant code sections outlining the criteria for ramps: o According to Section 303.4, changes in level greater than in height shall be ramped and shall comply with section 405 or 406. The existing pedestrian bridge level change is approx 18 so it is not exempt from this requirement. The 18 change is dictated by the elevation of the parking lot/ hardscape and the floor elevation of the library. o According to section 405.2, ramp runs shall have a running slope greater than 1:20 and not steeper than 1:12. The existing Pedestrian bridge slope is approx 1:40, less than the required 1:20. o Per Section 405.8, ramp runs with a rise greater than 6 shall have handrails complying with Section 505. The pedestrian bridge rise is approx 18. There are guardrails, but no handrails. o In addition, because the bridge is a suspended structure, it is also more prone to having ice presentas reported by staff. This is a hazard, but not one that is discussed in the code.
Page 1 of 1
The Miller|Hull Partnership, LLP Polson Building 71 Columbia 6th Floor Seattle, WA 98104
Environmental Impact: In the current location, the entry is located over the river--and in order to comply with best practices over a salmon habitatcannot be appropriately lit. Typically on public buildings, entries are well lit areasto create a welcoming and identifiable landmark, but also to provide safe and secure access to the building. By relocating the entry to the parking lot side, we will be able to provide increased light levels for patrons. Library Functionality: as discussed at the public forum on March 26, the main entry wants to be closely linked to the staff workroom to best enhance materials processing for staff and patrons. In order to capture materials being returned to the library, a book drop is typically located at the main entry. Ideally, this book drop connects to the Automated Materials Handling (AMH) Machine inside the workroom, which sorts incoming materials for distribution inside the branch or to other sites. By having the machine do this effort, it alleviates ergonomic strain on staff, and results in quicker processing for patrons. Structural Implications: in order to seismically brace the roof framing, steel braced frames are required to be installed centered along (2) gridlines in the E-W direction. The configuration of the diagonal bracing is dictated by geometrythe members represent a straight line between top of column and structural midspan. While these frames are not opaque walls per se, they do create a physical obstruction if placed within the building footprintreducing flexibility and space utilization. For this reason, we have located the braced frames at the building perimeter. The existing relationship of the slab to the columns dictates that the plane of the envelope is then interior of the columns. These two factors make accessibility through the building envelope on these facades very difficult from a technical perspective as well as aesthetically. River Viewing: We have heard from many patrons that the reason that this library is so special and unique is its locationover the Cedar River. We heartily agree! In order to maximize people space in areas where the river can be seen from the interior, it makes sense to relocate the entry, vestibule, and subsequent circulation space.
We thank you for your consideration and review of these materials, and feel they represent the best possible solution for this unique site. Sincerely,
Page 2 of 2
N O S N O R B
AY W
10 "
H T R O N CE DA R
ORDINARY HIGH WATER MARK ELEVATION = +34.00 BASE FLOOD ELEVATION = +39.62
21 '-
APN: 172305-9011
EMERGENCY EGRESS
The Miller Hull Partnership, LLP Architecture and Planning Polson Building 71 Columbia, Sixth Floor Seattle, WA 98104 Phone 206.682.6837 Fax 206.682.5692 Contact: Katie Popolow, AIA
RI VE R
B FE
EX IT
16 9' -
4"
19,500 SF (GROSS) OCCUPANCY: A-3 LIBRARY SPACE AND SUPPORT LEVEL 1 FINISH FLOOR ELEVATION ARCHITECTURAL REFERENCE 0'-0" = 45.62' VERTICAL DATUM AS DESCRIBED IN THE CIVIL DRAWINGS
O
EX IT
RENTON LIBRARY
AT LIBERTY PARK
PE N
TO
MECHANICAL EQUIPMENT ENCLOSURE (68 SF) REFUSE / RECYCLING ENCLOSURE (102 SF) BELOW-GRADE VAULT PER ELECTRICAL ACCESS TO MECHANICAL AND ELECTRICAL ROOMS ACCESS TO FIRE RISER
EX IT
EX IT
255' - 8"
CANOPY ABOVE STAFF ENTRY & EMERGENCY EGRESS (2) ADA PARKING STALLS
CE DA R
GUARDRAIL, TYP EXISTING PEDESTRIAN BRIDGE ACCESSIBLE PEDESTRIAN ENTRY & EMERGENCY EGRESS
RI VE R
9"
BOLLARD; REF LANDSCAPE BIKE RACK; REF LANDSCAPE BENCH; REF LANDSCAPE
No.
Description
Date
APN: 768500-0010
4.29.2013 MP RB 1107.1
B FE
60' - 0"
292' - 7"
BFE
30' - 3"
EXISTING BUILDING
TS
4/24/2013 11:38:36 AM
SITE PLAN
1/16" = 1'-0"
G-003
4.29.2013
8' -
11 "
'70 0"
12 1' -
4"
APN: 172305-9043
EMERGENCY EGRESS
R ION FO CT T U NO TR NS O C
FE B
B
168' - 0" 44' - 0" 80' - 0"
D
The Miller Hull Partnership, LLP Architecture and Planning Polson Building 71 Columbia, Sixth Floor Seattle, WA 98104
44' - 0"
2 20 A 2
0
EXISTING STRUCTURE
EXISTING STRUCTURE
11' - 0"
1
ELECT/ TELECOM 268 SF MECHANICAL 281 SF
RISER
LADDER
24' - 0"
WOMEN 317 SF
EMERGENCY EGRESS
R ION FO CT T U NO TR NS O C
CANOPY ABOVE
24' - 0"
MEN 324 SF
STAFF LOCKERS
OFFICE 177 SF
3
STAFF RR 63 SF
MAIL/COPY
WALK-OFF MAT
JANITOR 39 SF
120' - 0"
24' - 0"
CANOPY ABOVE
STORAGE 277 SF
24' - 0"
CART STORAGE
STAFF STORAGE 61 SF
5
EMERGENCY EGRESS
CUH WALK-OFF MAT BOOK DROP MAIN ENTRY & EMERGENCY EGRESS
24' - 0"
PROJECTION SCREEN
No.
Description
Date
6
PAINTED STRUCTURAL STEEL; REF STRUCT ALUMINUM CURTAINWALL CANOPY ABOVE
4.29.2013 MP RB 1107.1
2
4/24/2013 11:39:26 AM
A-302
A20 1
FLOOR PLAN
A-101
4.29.2013
FAMILY RESTROOM 62 SF
COLLECTION 13969 SF
RENTON LIBRARY
AT LIBERTY PARK
1
1 20 A-
The Miller Hull Partnership, LLP Architecture and Planning Polson Building 71 Columbia, Sixth Floor Seattle, WA 98104 Phone 206.682.6837 Fax 206.682.5692 Contact: Katie Popolow, AIA
HIGHEST POINT OF ROOF +18' - 10 1/4" ABOVE LEVEL 1 GALVANIZED STEEL PLANK PAINTED STRUCTURAL STEEL; REF STRUCT
+45.50 EXISTING = PROPOSED GRADE MANUAL BOOK DROP TRANSPARENT GLAZING ALUMINUM CURTAINWALL METAL PANEL
R ION FO CT T U NO TR NS O C
11' - 0"
24' - 0"
24' - 0"
24' - 0"
24' - 0"
24' - 0"
WEST ELEVATION
1/8" = 1'-0" 0' 5' 10' 20' 40'
RENTON LIBRARY
AT LIBERTY PARK
APPROX T.O. SCREEN +27' - 5 1/2" ABOVE LEVEL 1 PAINTED STRUCTURAL STEEL; REF STRUCT PAINTED STRUCTURAL STEEL; REF STRUCT GALVANIZED STEEL PLANK
PAINTED STRUCTURAL STEEL; REF STRUCT PAINTED STRUCTURAL STEEL; REF STRUCT
No.
BFE (39.62 NAVD 88) -6' - 0" OHWM (34.00 NAVD 88) -11' - 7 1/2"
Description
Date
44' - 0"
C:\Revit Projects\11071_RLLP_Central_mpost x2036.rvt
80' - 0"
44' - 0"
18' - 0"
4.29.2013 MP RB 1107.1
DD
2
4/24/2013 11:44:12 AM
SOUTH ELEVATION
1/8" = 1'-0" 0' 5' 10' 20' 40'
BUILDING ELEVATIONS
A-201
4.29.2013
The Miller Hull Partnership, LLP Architecture and Planning Polson Building 71 Columbia, Sixth Floor Seattle, WA 98104 Phone 206.682.6837 Fax 206.682.5692 Contact: Katie Popolow, AIA
HIGHEST POINT OF ROOF +18' - 10 1/4" ABOVE LEVEL 1 GALVANIZED STEEL PLANK PAINTED STRUCTURAL STEEL; REF STRUCT
R ION FO CT T U NO TR NS O C
24' - 0"
24' - 0"
24' - 0"
24' - 0"
24' - 0"
11' - 0"
METAL PANEL
RENTON LIBRARY
AT LIBERTY PARK
EAST ELEVATION
1/8" = 1'-0" 0' 5' 10' 20' 40'
TRANSPARENT GLAZING
PAINTED STRUCTURAL STEEL; REF STRUCT PREFINISHED METAL FLASHING PAINTED STRUCTURAL STEEL; REF STRUCT
LEVEL 1 0' - 0" BFE (39.62 NAVD 88) -6' - 0" OHWM (34.00 NAVD 88) -11' - 7 1/2"
No.
Description
Date
18' - 0"
44' - 0"
80' - 0"
44' - 0"
DD
C:\Revit Projects\11071_RLLP_Central_mpost x2036.rvt
4.29.2013 MP RB 1107.1
2
4/24/2013 11:12:14 AM
NORTH ELEVATION
1/8" = 1'-0" 0' 5' 10' 20' 40'
BUILDING ELEVATIONS
A-202
4.29.2013
Cost Summary
Bid Item Description Total Cost Gross Floor Area $ / BGSF
Library Building Construction Site Work $5,769,611 $406,053 19,500 19,500 $295.88 $20.82
$6,175,665
19,500
$316.70
$ / BGSF
( $ / Site GSF )
1 2 3 4 5 6 7 8
Structure Enclosure Interiors Plumbing HVAC Fire Protection Electrical Special Construction & Select Demolition Subtotal Building Only
$ $ $ $ $ $ $ $ $ $ $ $ $
875,475 1,598,198 904,365 217,680 911,537 89,793 813,266 359,298 5,769,611 152,713 193,687 59,654 406,053
9 10 11
Site Preparation Site Improvements Site Civil / Mechanical / Electrical Utilities Subtotal Site Only
$6,175,665
$316.70
Construction Direct & Indirect Costs ONLY GC Mark-up's, Contingencies, & Escalation ARE included as applicable SEE Estimate Detail & Estimate Notes for Additional Comments
Roen Associates
Page 1
Estimate Notes
Owner:
n Libra
No.
Standard & Specific Exclusions The Following are NOT Included in the Estimate:
1 2 3 4 5 6 7 8 9 11 12 13 14
A/E/C Design Fees Legal Consultation Fees Project Management Fees Plan Review Fees Building Permit Fees Testing & Inspection Fees Contingency Increased to 20% for Rough Stage of Concept Design at this Point Washington State Sales Tax Project Phasing and / or Future Work FF&E Items / Furniture Systems Builder's Risk Insurance over Normal Amounts Owner Project and / or Change Order Contingencies Cost Escalation Beyond the Mid-point of Construction
Roen Associates
Page 1
Project Owner: Project Name: Project Location: Start Date: Estimate Date:
King County Library System Renton Library at River - 19500 SF Renton, WA TBD April 2, 2013 Update
Architect: Duration: Project GSF: Structure GSF: Site GSF: Unit of Quantity 19,500 19,500 Measure BGSF BGSF Unit Cost $15.10 $0.48
Miller Hull 12 Mnths 19500 19500 27166 Total Estimated Cost $294,433 $9,300 $303,733
General Contractor Markups: General Conditions General Contractors Fee Estimate Contingency Escalation Estimated Cost w/GC Markups $410,848 $12,977 $423,826 $451,649 $1,060,701 $537,497 $2,049,847 $441,640 $0 $457,213 $898,853 $0 $217,680 $911,537 $89,793 $813,266 $2,032,277 $5,512 $0 $5,512 $0 $359,298 $359,298 $5,769,611 $152,713 $193,687 $49,189 $10,465 $0 $406,053 Cost per BGSF $21.07 $0.67 $21.73 $23.16 $54.39 $27.56 $105.12 $22.65 $0.00 $23.45 $46.10 $0.00 $11.16 $46.75 $4.60 $41.71 $104.22 $0.28 $0.00 $0.28 $0.00 $18.43 $18.43 $295.88 $7.83 $9.93 $2.52 $0.54 $0.00 $20.82 $316.70 6.58% 100.00% 2.47% 3.14% 0.80% 0.17% 5.82% 5.82% 0.09% 3.52% 14.76% 1.45% 13.17% 32.91% 0.09% 7.40% 14.55% 5.00% 7.00% 20.00% 3.50% % of Total 6.65% 0.21% 6.86% 7.31% 17.18% 8.70% 33.19% 7.15%
ESTIMATE SUMMARY
No. A10 A20 A B10 B20 B30 B C10 C20 C30 C D10 D20 D30 D40 D50 D E10 E20 E F10 F20 F Description Foundations Basement Construction SUBSTRUCTURE Superstructure Exterior Enclosure Roofing SHELL Interior Construction Stairs Interior Finishes INTERIORS Conveying Systems Plumbing HVAC Fire Protection Electrical SERVICES Equipment Furnishings EQUIPMENT & FURNISHINGS Special Construction Selective Demolition SPECIAL CONSTRUCTION & DEMOLITION 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500 19,500
BGSF BGSF
$0.20 $0.00
$3,950 $0 $3,950
BGSF BGSF
$0.00 $13.20
$4,425,772
$6,175,665
Roen Associates
Page 1
King County Library System Renton Library at River - 19500 SF April 2, 2013 Update
DETAILED ESTIMATE
No. A10 Description Foundations Foundations Special Foundations Special Foundations Mat Foundations Mat Foundation at Augercast Piers Bored / Augured Piles-Augercast 24" with Reinforcment Augercast Piling Export Spoils Slab over Precast Tees General Slab Repairs/Strengthening Allowance for Leveling Structural Edge Repairs 19,500 19,500 311 404 2,100 Quantity
Unit of Measure
Unit Cost
% of Total
cy LF
275.00 55.00
$111,100 $115,500
$155,027 $161,167
$7.95 $8.26
CY
30.00
$9,333
$13,024
$0.67
sf sf
1.00 2.00
$19,500 $39,000
$27,210 $54,420
$1.40 $2.79
Subtotal Foundations
19,500
BGSF
$15.10
$294,433
$410,848
$21.07
6.7%
A20
Basement Walls Basement Walls Basement Wall Construction 10" concrete wall at Line A 124 LF 75.00 $9,300 $12,977 $0.67
19,500
BGSF
$0.48
$9,300
$12,977
$0.67
0.2%
B10
Superstructure Superstructure Floor Construction Floor / Roof Construction Floor Construction Floor / Roof Construction Structural Steel Construction Structural Steel Frame Horizontal - Floor / Roof Mechanical Unit Support Framing area W members at 12' o/c see plan W27x84 W8x10 326 4 13.00 1.00 SF TONS TONS TONS 15.00 3,500.00 3,500.00 3,500.00 $4,890 $13,125 $45,500 $3,500 $6,823 $18,314 $63,490 $4,884 $0.35 $0.94 $3.26 $0.25
Roen Associates
Page 2
DETAILED ESTIMATE
No. Description W18x35 Braced-Frames Diagonal / Bracing Miscellaneous @ 15% Hoisting Other Steel Construction Misc Steel Allowance GSF Structure (Incl Roof Areas) 5" diagonal pipe brace-line 5 HSS 5x3x3/8 Diagonal Brace 1/2" threaded rod tee stem bracing Cont 8x8x1/2 w/3/4" epoxy grout rods 16 4 9 249 10.0 6.25 1 Quantity 4
% of Total
EA EA EA LF
w/braced frames w/braced frames 750.00 75.00 $6,750 $18,675 $9,419 $26,059 $0.48 $1.34
Concrete/Steel Construction Bridge to Building Fill In Slab Steel Beams Metal Deck Fill at Metal Deck 2 460 460 ea sf sf 1,500.00 5.00 10.00 $3,000 $2,300 $4,600 $4,186 $3,209 $6,419 $0.21 $0.16 $0.33
Roof Construction Roof Construction Structural Steel Construction Mechanical Unit Support Framing area 1 1/2" x 22 ga metal roof deck at Overhang/Entry Operable Partition Support Strenghten Connections/add blocking at dragstrut Bent W6x15x18' at 4'0" o/c Roof Structure Wood Tapered TJL at 48" o/c with Plywood Sheathing 3,269 SF 12.00 $39,228 $54,738 $2.81 326 5,565 45 121 144 SF SF LF LF EA 15.00 $5.00 50.00 75.00 385.00 $4,890 $27,825 $2,250 $9,075 $55,440 $6,823 $38,827 $3,140 $12,663 $77,360 $0.35 $1.99 $0.16 $0.65 $3.97
Other Roof Construction Mechanical & Misc Curbs 1 lsum 2,500.00 $2,500 $3,488 $0.18
Subtotal Superstructure
19,500
BGSF
$16.60
$323,673
$451,649
$23.16
7.3%
B20
Exterior Enclosure Exterior Enclosure Exterior Walls Exterior Walls Exterior Sealants Caulking / Sealants Allowance Exterior Painting All Areas Cold-Formed Metal Framing System 19,500 gvsf 2.00 $39,000 $54,420 $2.79 19,500 gvsf 1.00 $19,500 $27,210 $1.40
Roen Associates
Page 3
DETAILED ESTIMATE
No. Description Exterior Walls Framed Walls Incl: Framing & Exterior Sheathing Metal Panel Wall System Aluminum Plate System with Exposed Fasteners 4,078 4,078 Quantity
% of Total
sqft
37.50
$152,925
$213,390
$10.94
Vapor Retarders Vapor Barrier Air Barrier Weather Resistive Barrier Fluid-Applied Building Insulation 2 1/2 " Rigid-at Metal Wall Panel System Exterior Wall Interior Skin GWB @ Interior Face Hang; Tape; Finish Exterior Soffits Soffit Finish Allowance-Metal Panels (Entry Only) Exterior Windows Exterior Windows Exterior Standard Windows Storefronts Entry Vestibule Glazing Wall Entry Vestibule Glazing Wall-inner Clerestory Windows Clerestory Windows All Elevations 705 SF 75.00 $52,875 $73,781 $3.78 528 SF 256 SF 85.00 85.00 $44,880 $21,760 $62,625 $30,364 $3.21 $1.56 1,056 sqft 25.00 $26,400 $36,838 $1.89 4,078 sqft 2.00 $8,156 $11,381 $0.58 4,078 sqft 4.00 $16,312 $22,762 $1.17 4,078 sqft 2.50 $10,195 $14,226 $0.73 4,078 sqft 0.50 $2,039 $2,845 $0.15
Glazed Curtain Wall Glazed Aluminum Curtainwall System Curtainwall-Translucent 3502 SF 85.00 $297,670 $415,365 $21.30
Exterior Doors Exterior Doors Exterior Aluminum Door-Pair Exterior Aluminum Door-Single 2 5 EA EA 3,500.00 2,500.00 $7,000 $12,500 $9,768 $17,442 $0.50 $0.89
19,500
BGSF
$38.98
$760,148
$1,060,701
$54.39
17.2%
B30
Roofing Roofing Old Roof Area Wash Existing Roof New Tapered Insulation/Roof Overlay New Roof Area Extension/Eave 20,399 20,399 1,056 SF SF SF 0.25 12.00 18.00 $5,100 $244,788 $19,008 $7,116 $341,574 $26,524 $0.36 $17.52 $1.36
Roen Associates
Page 4
DETAILED ESTIMATE
No. Description Stair Treads at Perimeter Canopy Mechanical Well Screen at Roof Roof Coverings Flashing & Sheet Metal Sheet Metal Flashing & Trim Metal Coping-Edge at New Soffit Metal Gutters & Downspouts Gutters - Perimeter Downspouts 600 120 640 Quantity 4,702 119
Unit of Measure SF LF
% of Total
lnft
20.00
$12,800
$17,861
$0.92
lnft lnft
22.00 16.00
$13,200 $1,920
$18,419 $2,679
$0.94 $0.14
Subtotal Roofing
19,500
BGSF
$19.75
$385,196
$537,497
$27.56
8.7%
C10
Interior Construction Interior Construction Custom Construction Allowances-Finishes/Features Partitions Partitions Interior Fixed Partitions Unit Masonry Assemblies Metal Wall Framing Assemblies GWB Assembly - Partition Interior Partitions at Support Areas Frame; GWB; Finish; Acoustic Insulation Includes Allowance for High Walls Metal Stud Framing GWB - Hang, Tape, & Finish Acoustic Insulation Backing & Blocking / Carpentry Misc Backing & Blocking Allowance 19,500 gsf 0.25 $4,875 $6,803 $0.35 6,320 12,640 6,320 sqft sqft sqft 4.00 2.00 0.75 $25,280 $25,280 $4,740 $35,275 $35,275 $6,614 $1.81 $1.81 $0.34
Interior Glazed Partitions & Storefront Interior Storefront-At Meeting Room-includes doors Sliding Acoustic Panel Doors Study Glass Carrols Study Carrols 2 allow 15,000.00 $30,000 $41,862 $2.15 850 2 sqft ea 65.00 15,000.00 $55,250 $30,000 $77,095 $41,862 $3.95 $2.15
Interior Doors Interior Doors Interior Swinging Doors Doors / Frames / Hardware Single Fittings / Specialties Fittings / Specialties 11 each 1,250.00 $13,750 $19,187 $0.98
Roen Associates
Page 5
DETAILED ESTIMATE
No. Description Misc Specialties Allowance Undefined Specialties / Fittings Visual Display Boards White / Marker Boards Tackable Wall Covering Back-Painted Glass Marker Boards Fabricated Compartments & Cubicles Metal Toilet Compartments Standard ADA Urinal Screen Interior Identifying Devices Signage Allowance Occupancy / Code Signage Room ID / Wayfinding Occupancy / Code Signage Graphic Signage Package Allowance Pedestrian Control Devices Lockers Metal Lockers Allowance For Staff Lockers Toilet, Bath & Laundry Accessories Toilet Accessories Rooms Men's Women's Staff Restroom Finish Carpentry Finish Carpentry Allowance Architectural Casework Architectural Casework-All With FF&E Budget 19,500 1 1 1 5 1 19,500 19,500 8 2 3 400 400 400 19,500 Quantity
Unit of Measure
Unit Cost
% of Total
gsf
0.50
$9,750
$13,605
$0.70
gsf gsf
0.15 0.25
$2,925 $4,875
$4,082 $6,803
$0.21 $0.35
lsum
3,125.00
$3,125
$4,361
$0.22
each
500.00
$2,500
$3,488
$0.18
gsf
3.00
$58,500
$81,630
$4.19
19,500
BGSF
$16.23
$316,500
$441,640
$22.65
7.2%
C20
Stairs
Subtotal Stairs
19,500
BGSF
$0.00
$0
$0
$0.00
0.0%
C30
Interior Finishes Interior Finishes Wall Finishes Tile Wall Finishes Wall Tile - 12 x 24 Staff & Public Rest Rooms - Full Height 1,632 sqft 15.00 $24,480 $34,159 $1.75
Roen Associates
Page 6
DETAILED ESTIMATE
No. Description Interior Wall Painting Interior Paints Wall Paint Sandblast Columns Patch & Paint - Existing Wall Coverings FRP Paneling 4ft H Wainscot @ Janitor Rm Plywood Backboard Allowance @ Comm / Electric Rms Floor Finishes Floor Finishes Concrete Floor Finishes Sealed Concrete M&E Rms; Janitor; Storage Tile Floor Finishes Floor Tile - 12 x 24 Ceramic Tile - Base Public & Staff Rest Rooms Resilient Base 4" Rubber Base Carpet Flooring Carpet Ceiling Finishes Ceiling Finishes GWB Ceiling Finishes Suspended Gyp Ceiling Soffit at Collections 1580 540 17,216 1,463 642 224 600 160 90 15,858 24 19,500 Quantity
Unit of Measure
Unit Cost
% of Total
sqft ea asf
sqft
6.00
$540
$754
$0.04
sqft
4.00
$640
$893
$0.05
sqft
0.80
$480
$670
$0.03
sqft lnft
14.00 12.00
$8,994 $2,693
$12,550 $3,757
$0.64 $0.19
lnft
2.00
$2,926
$4,083
$0.21
sqft
4.00
$68,864
$96,092
$4.93
sqft sqft
10.00 20.00
$15,800 $10,800
$22,047 $15,070
$1.13 $0.77
Veneer Plaster Finishes Acoustical Ceiling Treatment ACT System Act at Office Cloud at Staff Work Room Cloud at Meeting Room-Metal with Acoustic Material Acoustical Panels Acoustic Board Ceiling at Collections (1/3 of Area) Interior Ceiling Painting Included with Wall Painting Allowance Above Interior Paint GWB Exposed Structure 2,120 19,500 sqft sqft 2.00 1.75 $4,240 $34,125 $5,916 $47,618 $0.30 $2.44 4200 SF 15.00 $63,000 $87,909 $4.51 182 SF 1328 SF 722 SF 5.00 5.00 25.00 $910 $6,640 $18,050 $1,270 $9,265 $25,187 $0.07 $0.48 $1.29
19,500
BGSF
$16.80
$327,660
$457,213
$23.45
7.4%
D10
Conveying Systems
Roen Associates
Page 7
DETAILED ESTIMATE
No. Description Conveying Systems Quantity
Unit of Measure
Unit Cost
% of Total
19,500
BGSF
$0.00
$0
$0
$0.00
0.0%
D20
Plumbing SEE HVAC & PLUMBING Below Plumbing PAE Consulting Engineers Budget 8/2 19,500 bgsf 8.00 $156,000 $217,680 $11.16
Subtotal Plumbing
19,500
BGSF
$8.00
$156,000
$217,680
$11.16
3.5%
D30 D30
HVAC HVAC HVAC HVAC PAE Consulting Engineers 19,500 bgsf 33.50 $653,250 $911,537 $46.75
Subtotal HVAC
19,500
BGSF
$33.50
$653,250
$911,537
$46.75
14.8%
D40
Fire Protection Fire Protection PAE Consulting Engineers 19,500 bgsf 3.30 $64,350 $89,793 $4.60
19,500
BGSF
$3.30
$64,350
$89,793
$4.60
1.5%
D50
Electrical Electrical Per Consultant-Includes Demolition and All New Work 19,500 sf 29.89 $582,825 $813,266 $41.71
Subtotal Electrical
19,500
BGSF
$29.89
$582,825
$813,266
$41.71
13.2%
E10
Equipment
Institutional Equipment Library Equipment Exterior Book Drop Not Connected to AMH System Other Equipment Residential Equipment Residential Appliances Staff Break Room Refrigerator / Freezer Dishwasher Microwave Oven 1 1 1 each each each 1,000.00 750.00 200.00 $1,000 $750 $200 $1,395 $1,047 $279 $0.07 $0.05 $0.01 1 each 2,000.00 $2,000 $2,791 $0.14
Roen Associates
Page 8
DETAILED ESTIMATE
No. Description Quantity
Unit of Measure
Unit Cost
% of Total
Subtotal Equipment
19,500
BGSF
$0.20
$3,950
$5,512
$0.28
0.1%
E20
Furnishings
Subtotal Furnishings
19,500
BGSF
$0.00
$0
$0
$0.00
0.0%
F10
Special Construction
19,500
BGSF
$0.00
$0
$0
$0.00
0.0%
F20
Selective Building Demolition Selective Building Demolition Remove Concrete Beam Demo at Balcony Structure Demo Concrete/Metal Walls at Bridge Demo East Wing on Grade Cut Tee Slab-At Balcony Remove Teeslabs at Balcony 1/2" Rod Reinforcement at Tee Slabs Remove Portion of Steel/Wood Truss Remove Existing Guardrail/Handrail Remove Existing Gluelam Beam Remove Existing Steel/Wood Truss Remove Portion of Steel Wood Truss Remove Soffit/Face/Roof At Perimeter Demo Roofing Subpurlins/Decking Demo Clerestory Windows/Wall at High Roof Remove Portion of Existing Concrete Column Remove Existing Building Facades Remove Mechanical Equipment Soft Demo at Library Interior M Misc Envelope Demo at Existing Library Hazardous Components Abatement Hazardous Components Abatement All Items per Report 19,500 sf 4.00 $78,000 $108,840 $5.58 3 990 260 1,310 83 915 5 169 86 199 3,006 919 592 2,535 1,195 8 9,264 6 20,394 20,394 EA SF LF SF LF SF EA LF LF LF LF LF LF SF SF EA SF PCS SF SF 350.00 10.00 15.00 10.00 5.00 5.00 750.00 5.00 50.00 12.00 5.00 6.00 25.00 3.00 5.00 50.00 4.00 500.00 2.00 0.25 $1,050 $9,900 $3,900 $13,100 $415 $4,575 $3,750 $845 $4,300 $2,388 $15,030 $5,514 $14,800 $7,605 $5,975 $400 $37,056 $3,000 $40,788 $5,099 $1,465 $13,814 $5,442 $18,280 $579 $6,384 $5,233 $1,179 $6,000 $3,332 $20,973 $7,694 $20,652 $10,612 $8,337 $558 $51,707 $4,186 $56,915 $7,114 $0.08 $0.71 $0.28 $0.94 $0.03 $0.33 $0.27 $0.06 $0.31 $0.17 $1.08 $0.39 $1.06 $0.54 $0.43 $0.03 $2.65 $0.21 $2.92 $0.36
19,500
BGSF
$13.20
$257,490
$359,298
$18.43
5.8%
G10
Site Preparation Site Preparation Mobilization TESC / Site Prep For Demolition General Allowance for Erosion Control/Water Protection Site Clearing 1 lsum 15,000.00 $15,000 $20,931 $1.07 1 lsum 2,500.00 $2,500 $3,488 $0.18
Roen Associates
Page 9
DETAILED ESTIMATE
No. Description Site Demolition & Relocations Decommission Gas Meter Sawcut/Breakup Conc Walks Remove/Salvage Drop Box Sawcut/Remove Concrete Curb Cut/Temp Cap Storm Sewer Cut and Temp Cap Side Sewer Cut and Temp Cap Gas Service Remove Existing Transformer Remove/Salvage Signs Remove Existing Tree Remove Existing Concrete Temp Cap at Existing Storm Pipe Protect Tree to remain Remove/Salvage Fence Remove Catch basins/Pipes Remove/relocate electrical conduit for abutment Remove A/C paving 1 2,860 1 185 1 1 1 1 6 1 332 1 3 25 3 62 2,619 Quantity
Unit of Measure
Unit Cost
% of Total
EA SF EA LF EA EA EA EA EA EA SF EA EA LF EA LF SF
250.00 2.00 150.00 5.00 650.00 650.00 1,250.00 1,250.00 150.00 150.00 5.00 5.00 150.00 5.00 250.00 5.00 1.50
$250 $5,720 $150 $925 $650 $650 $1,250 $1,250 $900 $150 $1,660 $5 $450 $125 $750 $310 $3,929
$349 $7,982 $209 $1,291 $907 $907 $1,744 $1,744 $1,256 $209 $2,316 $7 $628 $174 $1,047 $433 $5,482
$0.02 $0.41 $0.01 $0.07 $0.05 $0.05 $0.09 $0.09 $0.06 $0.01 $0.12 $0.00 $0.03 $0.01 $0.05 $0.02 $0.28
91 121
SF SF
75.00 75.00
$6,825 $9,075
$9,524 $12,663
$0.49 $0.65
Excavating, Backfilling & Compacting Excavate at Pile Cap/Mat Foundation Backfill 1,369 782 cuyd cuyd 15.00 25.00 $20,528 $19,550 $28,644 $27,280 $1.47 $1.40
Soil Stabilization Slope Stabilization & Erosion Control Silt Fence Interceptor Swale Straw wattle Protect Gabion Wall 500 350 319 192 LF LF LF lnft 5.00 $20 $20 $5 $2,500 $7,000 $6,380 $960 $3,488 $9,768 $8,903 $1,340 $0.18 $0.50 $0.46 $0.07
19,500
BGSF
$5.61
$109,441
$152,713
$7.83
2.5%
G20
Roadways Roadways Traffic Control ADA Parking Stalls Roadway Base Courses 1 2 lsum ea 3,000.00 250.00 $3,000 $500 $4,186 $698 $0.21 $0.04
Roen Associates
Page 10
DETAILED ESTIMATE
No. Description Quantity
Unit of Measure
Unit Cost
% of Total
Roadway Curbs & Gutter Vertical Concrete Curb C Asphalt Pavement Parking Lots Parking Lots Pedestrian Paving Pedestrian Paving Rigid Pedestrian Pavement Pedestrian Paving - On-Site Sidewalks Site Development Site Development Misc Construction Railing at Bridge-Fabricated from Flatbar (Galvanized) Landscaping Landscaping Landscape - Site Trees Bollards Benches Landscaping Ground Cover Irrigation Systems Irrigation1,021 ea/sf 15.00 $15,315 $21,370 $1.10 11 4 5 1,001 EA EA EA SF 250.00 500.00 1,250.00 10.00 $2,750 $2,000 $6,250 $10,010 $3,837 $2,791 $8,721 $13,968 $0.20 $0.14 $0.45 $0.72 260 LF 250.00 $65,000 $90,700 $4.65 5,165 SF 4.00 $20,660 $28,829 $1.48 286 1,520 LF SF 20.00 5.00 $5,720 $7,600 $7,982 $10,605 $0.41 $0.54
19,500
BGSF
$7.12
$138,805
$193,687
$9.93
3.1%
G30
Site Civil / Mechanical Utilities Site Civil / Mechanical Utilities Site Civil / Mechanical Utilities Demolition Utilities Demolition Water Supply Water Supply Water Wells Site Domestic Water Distribution Connection - 1-1/2"" Service Pipe / Fittings - 2" 1-1/2" Meter Box & Assy (Meter by City) Site Fire Protection Water Distribution Connection @ 12" Main, 6" & 4" 6" Fire Water Service FDC 4" DCVA & Vault Fire Hydrant Assembly 1 50 1 1 1 each lnft each each each 3,000.00 45.00 800.00 5,000.00 3,500.00 $3,000 $2,250 $800 $5,000 $3,500 $4,186 $3,140 $1,116 $6,977 $4,884 $0.21 $0.16 $0.06 $0.36 $0.25 1 75 1 each lnft each 500.00 18.00 850.00 $500 $1,350 $850 $698 $1,884 $1,186 $0.04 $0.10 $0.06
Roen Associates
Page 11
DETAILED ESTIMATE
No. Description Restore Street Pavement Curb, Gutter & Sidewalk Restoration Sanitary Sewer Sanitary Sewer Side Sewer new line Connection Storm Sewer Storm Sewer Tie-in to Existing SD Structure 8" Storm Drain Area Drain 16" Steel Casing @ Water X'ing w/Skids & Sand Fill Fuel Distribution Fuel Distribution Gas Distribution Gas meter/line Assume Service From Adjacent Street 58 1 50 2 2 150 1 Quantity 250 5
% of Total
lf each
50.00 1,250.00
$7,500 $1,250
$10,465 $1,744
$0.54 $0.09
LF
25.00
$1,450
$2,023
$0.10
19,500
BGSF
$1.81
$35,251
$49,189
$2.52
0.8%
G40
Site Lighting Site Lighting Area Lighting Bollards Protect Existing Light 3 1 EA EA 1,500.00 500.00 $4,500 $500 $6,279 $698 $0.32 $0.04
19,500
BGSF
$0.38
$7,500
$10,465
$0.54
0.2%
G90
19,500
BGSF
$0.00
$0
$0
$0.00
0.0%
Roen Associates
Page 12