The URL can be used to link to this page

Home My WebLink AboutOIH Cost estimate DG Jones report Jan 2017Our Island Nursing Home Nantucket, MA (SD COST ESTIMATE) Prepared for: SMRT. Andover, MA Prepared by: D G Jones International, Inc. 3 Baldwin Green Common, #202 Woburn, MA 01801 email : boston@dgjonesboston.com Tel: 781-932-3131 Fax: 781-932-3199 January 5, 2017 Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Summary, CM Type Contract January 5, 2016 SUMMARY Gross Floor Area (sf)34,611 Elements ($)$/sf % A Substructure 1,293,580 37.37 7.81% A10 Foundations 1,293,580 37.37 7.81% A20 Basement Construction 0 0.00 0.00% B Shell 3,710,902 107.22 22.42% B10 Superstructure 1,241,979 35.88 7.50% B20 Exterior Enclosure 1,344,853 38.86 8.12% B30 Roofing 1,124,071 32.48 6.79% C Interiors 2,605,306 75.27 15.74% C10 Interior Construction 1,348,072 38.95 8.14% C20 Stairs 0 0.00 0.00% C30 Interior Finishes 1,257,234 36.32 7.59% D Services 5,555,832 160.52 33.56% D10 Conveying Systems 0 0.00 0.00% D20 Plumbing 1,733,424 50.08 10.47% D30 Heating, Ventilating and Air Conditioning (HVAC) 2,105,625 60.84 12.72% D40 Fire Protection Systems 266,982 7.71 1.61% D 50 Electrical Systems 1,449,800 41.89 8.76% E Equipment and Furnishings 882,843 25.51 5.33% E10 Equipment 420,385 12.15 2.54% E 20 Furnishings 462,458 13.36 2.79% F Special Construction and Demolition 0 0.00 0.00% F10 Special Construction 0 0.00 0.00% F20 Selective Demolition 0 0.00 0.00% G Building Sitework 2,505,441 72.39 15.14% G10 Site Preparation 483,500 13.97 2.92% G20 Site Improvements 1,106,820 31.98 6.69% G30 Site Civil/Mechanical Utilities 648,010 18.72 3.91% G40 Site Electrical Utilities 267,110 7.72 1.61% G90 Other Site Construction 0 0.00 0.00% Sub Total Construction 16,553,903 478.28 100.00% General Requirements/General Conditions 1,953,350 56.44 Bonds 0.90%166,565 4.81 Insurance 1.10%205,412 5.93 Permit Fee Excluded Sales Tax Excluded Escalation to mid-point of construction 4Q2018 7.12%1,344,201 38.84 Design Contingency 7.00%1,415,640 40.90 CM Fee 3.00%649,172 18.76 CM Contingency 3.00%579,412 16.74 Construction Contingency By Owner LEED Documentation 50,000 1.44 Total Construction Cost 22,917,656 662.15 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 1 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Summary, GC Type Contract January 5, 2016 SUMMARY Gross Floor Area (sf)34,611 Elements ($)$/sf % A Substructure 1,293,580 37.37 7.81% A10 Foundations 1,293,580 37.37 7.81% A20 Basement Construction 0 0.00 0.00% B Shell 3,710,902 107.22 22.42% B10 Superstructure 1,241,979 35.88 7.50% B20 Exterior Enclosure 1,344,853 38.86 8.12% B30 Roofing 1,124,071 32.48 6.79% C Interiors 2,605,306 75.27 15.74% C10 Interior Construction 1,348,072 38.95 8.14% C20 Stairs 0 0.00 0.00% C30 Interior Finishes 1,257,234 36.32 7.59% D Services 5,555,832 160.52 33.56% D10 Conveying Systems 0 0.00 0.00% D20 Plumbing 1,733,424 50.08 10.47% D30 Heating, Ventilating and Air Conditioning (HVAC) 2,105,625 60.84 12.72% D40 Fire Protection Systems 266,982 7.71 1.61% D 50 Electrical Systems 1,449,800 41.89 8.76% E Equipment and Furnishings 882,843 25.51 5.33% E10 Equipment 420,385 12.15 2.54% E 20 Furnishings 462,458 13.36 2.79% F Special Construction and Demolition 0 0.00 0.00% F10 Special Construction 0 0.00 0.00% F20 Selective Demolition 0 0.00 0.00% G Building Sitework 2,505,441 72.39 15.14% G10 Site Preparation 483,500 13.97 2.92% G20 Site Improvements 1,106,820 31.98 6.69% G30 Site Civil/Mechanical Utilities 648,010 18.72 3.91% G40 Site Electrical Utilities 267,110 7.72 1.61% G90 Other Site Construction 0 0.00 0.00% Sub Total Construction 16,553,903 478.28 100.00% General Requirements/General Conditions 1,655,390 47.83 Bonds 0.90%163,884 4.74 Insurance 1.10%202,105 5.84 Permit Fee Excluded Sales Tax Excluded Escalation to mid-point of construction 4Q2018 7.12%1,322,560 38.21 Design Contingency 7.00%1,392,849 40.24 GC Fee 3.00%638,721 18.45 Construction Contingency By Owner LEED Documentation 50,000 1.44 Total Construction Cost 21,979,411 635.04 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 2 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Notes January 5, 2016 Notes 1. Brief project description:- - New Single story Nursing Home building complete with MEP and Sitework/Site Utilities. 2. The estimate is based on the following:- - Union wage rates. - CM type project. - Receipt of 3# bona fide bids for each sub-contract. - Single contract. - Bid date of 1Q2018. -Priced in "Today's Dollars" assumes construction start of 1Q2018 - Construction period. New Construction - 18 Month 3. The gross floor areas are based on the following:- - Measurement is taken to the outside face of the exterior wall, measured through all stair wells, elevator shafts and ducts. 4. Story heights:- - Varies. 5. General Requirements/General Conditions ia calculated later in this document. 6. Special Conditions for this project are included with General Requirements/General Conditions. 7. Escalation is based on the following:- - Escalation is taken at 4% per annum to the mid-point of construction New Construction - 4Q2018 8. Estimating Contingency is an allowance for future design modifications/additions, which alter the cost of the building as the design progresses, this percentage reduces as the design develops. It is based on a percentage of the sum of Sub-Total Construction, General Requirements/ Special Conditions and Escalation. For this level of estimate the following has been included:- - 7.00% 9. Construction Contingency is an allowance for scope/design modifications made by the owner during construction and also for any unforeseen circumstances. It is based on a percentage of the sum of Sub-Total Construction, General Requirements/Special Conditions, Escalation and Design Contingency. The following has been included:- - By Owner 2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 3 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Notes January 5, 2016 Notes (Cont'd) 10. This estimate has been prepared from the following design information:- - Drawing Dated 12/15/2016. - Design Narrative Dated 12/16/2016. - Emails, meeting and telephone conversations with SMRT 11. The estimate includes the following:- - See estimate. 12. The estimate excludes the following:- - Utility company backcharges. - Building permit fees. - Design consultants fees. - Loose furniture, fittings and equipment. - Fire Pump. - Sales Tax. - Hazardous Material Removal. -Communication Wiring and Devices - By Others. -Security Wiring and Devices - By Others. -Audio Visual (Wiring and Equipment) - By Others. - Fixed furniture, fittings and equipment (except as detailed in the estimate). - Decontamination of soil - Removal of Contaminated Soil Material -Casework in Patient Rooms - Excluded (FF&E) -Exterior Transformer Excluded - By Utility Company - Upgrading existing Sherburne Commons sanitary main 13. Allowances:- - See Estimate. 14. Assumptions:- - None. 15. Estimates by other firms:- - See Estimate. 2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 4 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Notes January 5, 2016 Notes (Cont'd) 16. Common abbreviations included in this estimate:- - cd = construction documents. - cf = cubic foot. - cte = connect to existing. - cy = cubic yard. - dd = design development. - ea = each. - eo = extra over - extg = existing - flr = floor. - gfa = gross floor area - lb = pound. - lf = linear foot. - ls = lump sum. - ly = linear yard. mg = make good. - opg = opening. - rsr = riser. - sd = schematic design. - sf = square foot. - sy = square yard. - tn = ton. 17. Builders work in connection (BWIC) with conveying, mechanical and electrical systems includes the following:- - Drilling and coring. - Chasing. - Cutting and patching. 2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 5 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Summary A Substructure A10 Foundations 1,293,580 A20 Basement Construction 0 B Shell B10 Superstructure 1,241,979 B20 Exterior Enclosure 1,344,853 B30 Roofing 1,124,071 C Interiors C10 Interior Construction 1,348,072 C20 Stairs 0 C30 Interior Finishes 1,257,234 D Services D10 Conveying Systems 0 D20 Plumbing 1,733,424 D30 Heating, Ventilating and Air Conditioning (HVAC) 2,105,625 D40 Fire Protection Systems 266,982 D 50 Electrical Systems 1,449,800 E Equipment and Furnishings E10 Equipment 420,385 E 20 Furnishings 462,458 F Special Construction and Demolition F10 Special Construction 0 F20 Selective Demolition G Building Sitework G10 Site Preparation 483,500 G20 Site Improvements 1,106,820 G30 Site Civil/Mechanical Utilities 648,010 G40 Site Electrical Utilities 267,110 Sub-Total Building 16,553,903 A10 Foundations Excavation Excavate & stockpile material on site for:- Foundation Footing: - Typical perimeter frost wall continuous footing - 2' 0" x 12" deep 1,584 cy 12.29 19,464 Interior grade beam - 2' 0" x 1' 0" deep 500 cy 12.29 6,144 Column Footing, allow - 5'-0" x 5'-0" x 1' 0" Deep 1,615 cy 12.29 19,845 EO for rock, allow 5% of excavated material 185 cy 55.30 10,230 Water removal during excavation work 1 ls 2,792.65 2,793 Temporary support (allow)Not Required Filling around foundations with excavated material - allow 3,314 cy 9.83 32,577 Stored excavated material on site for re-use Remove excavated material off site Remove unsuitable material off site 385 cy 24.58 9,464 Imported structural fill Not Required Perimeter drainage system 1,584 lf 18.43 29,196 129,713 Cast-in-Place Concrete Foundation Footing: - Typical perimeter frost wall continuous footing - 2' 0" x 12" deep 117 cy 202.75 23,722 Interior grade beam - 2' 0" x 1' 0" deep 37 cy 202.75 7,502 Foundation Wall: - Perimeter Frost Wall - 10" thick 146 cy 202.75 29,602 Slab edge detail 1,584 lf 24.58 38,928 Column Footing, allow - 5'-0" x 5'-0" x 1' 0" Deep 231 cy 206.44 47,687 Pier/Pilaster - 22" x 22" x 36" 290 cy 206.44 59,867 207,308 Formwork cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 6 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Foundation Footing: - Typical perimeter frost wall continuous footing - 2' 0" x 12" deep 3,168 sf 12.29 38,928 Interior grade beam - 2' 0" x 1' 0" deep 1,000 sf 12.29 12,288 Foundation Wall: - Typical perimeter frost wall continuous footing - 2' 0" x 12" deep 9,504 sf 13.82 131,383 Column Footing, allow - 5'-0" x 5'-0" x 1' 0" Deep 1,538 sf 13.21 20,316 Pier/Pilaster - 22" x 22" x 36" 1,689 sf 13.21 22,311 225,227 Concrete Reinforcement (Re-bar) Foundation Footing: - Typical perimeter frost wall continuous footing - 2' 0" x 12" deep 13,493 lb 1.54 20,725 Interior grade beam - 2' 0" x 1' 0" deep 4,259 lb 1.54 6,542 Foundation Wall: - Typical perimeter frost wall continuous footing - 2' 0" x 12" deep 16,069 lb 1.54 24,682 Column Footing, allow - 5'-0" x 5'-0" x 1' 0" Deep 28,843 lb 1.54 44,303 Pier/Pilaster - 22" x 22" x 36" 36,308 lb 1.54 55,769 152,021 Other Items Dampproofing to exterior face for foundation wall 4,752 sf 4.30 20,437 Rigid insulation to face of foundation/retaining wall 4,752 sf 3.07 14,598 35,036 A1030 Slab-on-Grade Excavation Excavate & stockpile material on site for 4" concrete slab 1,361 cy 12.29 16,724 EO for rock, allow 5% of excavated material 68 cy 55.30 3,760 Water removal during excavation work 1 ls 1,027.52 1,028 Temporary support (allow)Not Required Filling around foundations with excavated material - allow 233 cy 9.83 2,290 Stored excavated material on site for re-use Remove excavated material off site Remove material off site 1,196 cy 24.58 29,393 Imported structural fill Not Required Compacted sand/gravel below sog 833 cy 43.01 35,826 89,021 Cast-in-Place Concrete 4" concrete slab 427 cy 184.32 78,705 Saw cut control joint (1.25" deep) 34,611 sf 0.61 21,265 Finish concrete slab 34,611 sf 0.92 31,897 131,867 Formwork 4" concrete slab 528 sf 7.99 4,217 4,217 Concrete Reinforcement (WWF - Welded Wire Fabric) 4" concrete slab 34,611 sf 1.41 48,909 48,909 Other Items Moisture Mitigation System Carpet Tile, solution dyed premium nylon 23,967 sf 4.92 117,803 Porcelain Tile - 12" x 24" (Bathing) 420 sf Not Required Porcelain Tile - 12" x 24" (Staff/Visitor Toilet) 348 sf Not Required Porcelain Tile, small-module (Resident Bath) 2,560 sf Not Required Sheet Vinyl, heat-weld seams 2,697 sf 4.92 13,256 Sheet Vinyl, slip-retardant, heat-welded seams (Kitchen/Med Room/Pantry) 1,345 sf 4.92 6,611 Sheet Vinyl, wood-look, heat-weld seams (Salon) 152 sf 4.92 747 Walk-off Mat Carpet Tile 108 sf Not Required Vapor barrier under sog (15mil) 34,611 sf 1.04 36,150 Rigid insulation under sog (R-5) 34,611 sf 2.76 95,692 270,260 A10 Foundations Total 1,293,580 1,293,580 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 7 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total A20 Basement Construction Included with Foundations Basement Construction - By Others NIC A20 Basement Construction Total 0 0 B10 Superstructure B1010 Structural Framing Structural Steel members Floor Framing Not Required Light gage steel roof trusses 34,611 sf 18.43 637,950 Structural steel - allow 3 lb's/sf 52 ton 4,546.56 236,421 Allow for structural steel connections, fittings, etc. allow 7.5% of structural steel 4 ton 4,546.56 18,186 Moment connection Not Required Base plate 77 ea 430.08 33,079 EO for shop paint and field touch-up paint after steel installation 1 ls 7,129.03 7,129 932,765 B1020 Floor and Roof Decking Suspended floor deck Not Required Roof decks Type R3 - 1 1/2" deep, type WR, 18 ga galvanized steel roof deck 9,636 sf 3.99 38,482 Type R3 - 1 1/2" deep, type WR, 18 ga galvanized steel roof deck (pitched 8:12) 32,687 sf 3.99 130,539 Type R3 - 1 1/2" deep, type WR, 18 ga galvanized steel roof deck at canopy 1,300 sf 3.99 5,192 174,213 Miscellaneous Structural Items Moisture mitigation system to floor slabs Included with finishes Loose steel to elevator hoistway, allow Not Required AESS steel Not Required Steel to Patient Lifts 40 ea 1,136.64 45,466 Steel supports for mechanical equipment 3 ton 4,546.56 13,640 Miscellaneous steel frames, assemblies, etc 5 ton 4,546.56 22,733 Relieving angles at exterior wall Not Required Lintels over windows Not Required 81,838 B1030 Structural Fireproofing Structural Fireproofing Fire protection (allow, gfa)Not Required Intumescent paint to exposed steel, allow Not Required Firestopping (allow, gfa) 34,611 sf 1.54 53,162 53,162 B10 Superstructure Total 1,241,979 1,241,979 B20 Exterior Enclosure B2010 Exterior Wall Exterior wall backup system Metal stud back-up exterior wall 19,405 sf 7.99 154,992 5/8" densglass sheathing 19,405 sf 2.27 44,113 Air/vapor barrier 19,405 sf 5.22 101,341 3" rigid insulation 19,405 sf 3.50 67,958 Batt insulation 19,405 sf 1.54 29,806 5/8" GWB 19,405 sf 2.89 56,035 Exterior Finish Masonry Veneer Base Not Required Wood Shingle Siding - Natural White cedar shakes 19,405 sf 18.43 357,673 Exterior Wall System - Canopy Structure 157 sf 37.42 5,874 817,792 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 8 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Roof Screen Mechanical equipment roof screen system Not Required B2020 Exterior Window Storefront System 483 sf 98.30 47,481 Exterior Window System Exterior window system - 3' 0" x 6' 0" high 127 ea 2,211.84 280,904 Louver System Exterior Louver System - 2' 6" x 2' 6" high 4 ea 614.40 2,458 Exterior Louver System - 2' 6" x 3' 6" high 8 ea 913.92 7,311 Exterior Sun Shade system, allow Not Required 338,153 B2030 Exterior Doors Exterior doors complete w/frames and hardware Automatic sliding entry systems - 8' 2" x 7' 8" high 1 ea 13,778.84 13,779 Exterior SL door - 3' 0" x 7' 0" high 4 ea 2,451.46 9,806 Exterior Glazed DL door - 6' 0" x 7' 0" high 6 ea 7,741.44 46,449 Exterior Glazed SL door - 3' 0" x 7' 0" high 4 ea 4,515.84 18,063 88,097 General Items Allow for:- Staging/Scaffolding 22,269 sf Included w/rates above Exterior wall flashings 3,265 lf 11.06 36,108 Exterior wall caulking and sealant 3,265 lf 3.26 10,632 Exterior wall wood blocking 9,795 lf 4.30 42,126 Expansion, control & isolation joints 216 lf 55.30 11,944 100,810 B20 Exterior Enclosure Total 1,344,853 1,344,853 B30 Roofing B3000 Roof Coverings Asphalt Shingles Roofing (Sloped 8:12) Asphalt Shingles Roofing 32,687 sf 6.76 220,912 Self-adhering rubberized asphalt membrane shingle underlayment 32,687 sf 5.22 170,705 Ice & water shielding 6,056 sf 9.83 59,533 ¾" plywood sheathing 32,687 sf 2.40 78,323 R-30ci polyisocyanurate insulation 32,687 sf 3.50 114,472 Un-insulated roof covering at canopies 1,300 sf 24.21 31,470 Flat Roofing System EPDM roofing 9,636 sf 7.37 71,044 Air/vapor barrier membrane 9,636 sf 5.22 50,323 Tapered roofing insulation 9,636 sf 6.14 59,204 Exterior roof sheathing 9,636 sf 2.40 23,089 Perimeter detail - Parapet roof detail 70 lf 239.62 16,773 Perimeter detail 1,514 lf 30.72 46,510 942,358 Exterior Soffit Overhang Exterior Soffit overhang system - Roof perimeter 1,584 sf 36.86 58,393 Exterior Soffit overhang system - Canopies 1,235 sf 36.86 45,527 103,920 B3020 Roof Openings Skylight System, allow 4 ea 9,216.00 36,864 36,864 General Items Roof accessories, allow Miscellaneous flashings 1,514 lf 9.83 14,883 Sealant 1,514 lf 2.46 3,721 Blocking 4,542 lf 4.92 22,325 40,929 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 9 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total B30 Roofing Total 1,124,071 1,124,071 C10 Interior Construction Partitions Interior drywall partitions General Interior Wall 13,680 sf 11.06 151,290 Corridor Interior Wall 14,015 sf 12.90 180,827 Furred Interior Wall 1,430 sf 9.83 14,057 Interior Wall - Between rooms 9,170 sf 15.36 140,851 Interior Wall - Wet Walls 3,560 sf 18.43 65,618 Interior Wall - Galss wall 288 sf Incl. w/Interior glazing Allow for additional Partitions not shown 4,214 sf 16.11 67,904 Interior glazing Interior Wall - Galss wall 288 sf 79.87 23,003 Interior Glazing, allow 1% of interior wall area 421 sf 79.87 33,626 Sealant at openings 16,818 lf 1.54 25,832 Blocking at openings 8,409 lf 3.26 27,382 730,392 C1020 Doors Interior doors complete w/frame, hardware, paint, etc: - Automatic sliding entry systems - 8' 2" x 7' 8" high 1 ea 13,778.84 13,779 SL Doors (General) - 3' 0" x 7' 0" high 55 ea 1,935.36 106,445 SL Doors (Small House Entry Door) - 3' 0" x 7' 0" high 4 ea 2,826.24 11,305 SL Paitent Rm Doors - 3' 0" x 7' 0" high 40 ea 2,580.48 103,219 SL Paitent Toilet Rm Doors - 3' 0" x 7' 0" high 40 ea 2,322.43 92,897 DL Doors - 6' 0" x 7' 0" high 5 ea 4,644.86 23,224 Allow for Access Doors 1 ls 1,228.80 1,229 Glazed Doors 14 leaf 774.14 10,838 Fire Rated Doors 9 leaf 614.40 5,530 Sealant at openings 2,487 lf 1.54 3,820 Blocking at openings 2,487 lf 3.26 8,098 380,384 Fittings Visual Display Surfaces Marker board (Allow 4' 0" x 4' 0" h) at:- Conference 1 ea 491.52 492 Hoteling Office 1 ea 491.52 492 Med Room 4 ea 491.52 1,966 Toilet Enclosures Not Required Bathroom Accessories Toilet/Shower (Resident Rooms) 40 ea 1,658.88 66,355 Toilet Room (Staff/Visitor Toilet) 4 ea 1,044.48 4,178 Bathing 4 ea 1,658.88 6,636 Mirror Mirror - Assumed 3' x 4' high (Salon) 2 ea 811.01 1,622 Interior Trim Dining 206 lf 22.12 4,556 Hearth 388 lf 22.12 8,582 Lobby/Gathering 572 lf 22.12 12,652 Wood wainscot trim (Entry) 567 sf 36.86 20,902 Wood wainscot trim (Lobby/Gathering) 162 sf 36.86 5,972 Fascia and end caps 69 lf 24.58 1,696 Cultured Stone Wall Cladding (Hearth) 4 ea 8,500.00 34,000 Handrails (Circulation corridors) 474 lf 73.73 34,947 Building Signage, allow Door signage 104 ea 122.88 12,780 Interior Directional Signage 1 ls 6,379.50 6,379 Exterior Building Signage 1 ls 10,632.50 10,632 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 10 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Wood Lockers Excluded Fire extinguisher complete w/cabinet & mounting hardware, allow 10 ea 141.31 1,413 Fire extinguisher complete w/ mounting hardware, allow 10 ea 104.45 1,044 237,296 C10 Interior Construction Total 1,348,072 1,348,072 C20 Stairs Stair Construction No Work Required Not Required C20 Stairs Total 0 0 C30 Interior Finishes C3010 Interior Wall Finish Interior Wall Finish Paint to Wall 56,484 sf 1.11 62,467 Ceramic Wall Tile, full height at plumbing wall - 6" x 12" (Staff/Visitor Toilet) 382 sf 28.88 11,031 Decorative Ceramic Wall Tile (Kitchen) 609 sf 28.88 17,586 Porcelain Wall Tile, full height - 4" x 8" (Resident Bath) 12,208 sf 18.43 225,018 Porcelain Wall Tile, half height - 4" x 8" (Bathing) 779 sf 18.43 14,359 Porcelain Wall Tile, half height - 4" x 8" (Salon) 262 sf 18.43 4,829 Cultured Stone Wall Cladding (Hearth) Included w/Fittings Specialty Wall Finish Accent Wall Covering, allow 25% of wall areas (Den) 593 sf 5.69 3,374 Accent Wall Covering, allow 25% of wall areas (Entry/Corridor) 2,533 sf 5.69 14,411 Accent Wall Covering, allow 25% of wall areas (Equip) 273 sf 5.69 1,553 Accent Wall Covering, allow 25% of wall areas (Hearth) 762 sf 5.69 4,335 Accent Wall Covering, allow 25% of wall areas (Lobby/Gathering)1,501 sf 5.69 8,540 Protective Wall Covering, allow 25% of wall areas (Dining) 541 sf 9.89 5,351 Protective Wall Covering, full height (Linen/Laundry/Soiled) 4,893 sf 9.89 48,401 421,255 C3020 Interior Floor Finish Interior Floor Finish Carpet Tile, solution dyed premium nylon 23,967 sf 7.51 179,976 Porcelain Tile - 12" x 24" (Bathing) 420 sf 18.43 7,741 Porcelain Tile - 12" x 24" (Staff/Visitor Toilet) 348 sf 18.43 6,414 Porcelain Tile, small-module (Resident Bath) 2,560 sf 18.43 47,186 Sheet Vinyl, heat-weld seams 2,697 sf 9.24 24,922 Sheet Vinyl, slip-retardant, heat-welded seams (Kitchen/Med Room/Pantry) 1,345 sf 10.14 13,635 Sheet Vinyl, wood-look, heat-weld seams (Salon) 152 sf 9.24 1,405 Walk-off Mat Carpet Tile 108 sf Included w/Furnishings Leveling/Protection to interior floors 31,597 sf 1.23 38,826 Moisture mitigation Allowance Included w/Concrete Slab Interior Base Finish Integral Wall Base 355 lf 7.25 2,574 Porcelain Tile Base - 6" x 24" (Bathing) 164 lf 19.66 3,224 Porcelain Tile Base - 6" x 24" (Staff/Visitor Toilet) 161 lf 19.66 3,165 Porcelain Tile Base (Resident Bath) 1,285 lf 19.66 25,264 Rubber Wall Base - 4" high (Coved-toe profile) 1,004 lf 4.93 4,947 Rubber Wall Base - 4" high (Straight profile) 105 lf 4.93 517 Wood Wall Base - 4" high 2,726 lf 12.29 33,497 Wood Wall Base - 6" high 2,564 lf 14.75 37,808 431,103 C3030 Interior Ceiling Finish Ceiling Finish ACT ceiling system, fine texture - 2' x 2' 5,385 sf 6.45 34,740 Suspended GWB ceiling system & epoxy paint 4,308 sf 13.36 57,542 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 11 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Suspended GWB ceiling system & paint 21,904 sf 12.60 275,885 GWB Soffit (Allow 1' 0" high) GWB soffit system (Dining) 284 lf 15.74 4,471 GWB soffit system (Hearth) 260 lf 15.74 4,093 GWB soffit system (Kitchen) 172 lf 16.70 2,872 GWB soffit system (Lobby/Gathering) 239 lf 15.74 3,763 Light cove (Hearth/Dining) 320 lf 55.30 17,695 Light cove (Lobby/Gathering) 69 lf 55.30 3,815 404,877 C30 Interior Finishes Total 1,257,234 1,257,234 D10 Conveying Systems D1010 Elevator an Lifts No Work Required Not Required D10 Conveying Systems Total 0 0 D20 Plumbing Plumbing Fixtures WC - Floor mounted Water Closet, tank style (HC) 4 ea 1,413.12 5,652 LAV - Lavatory (Counter mounted) 4 ea 1,105.92 4,424 Paitent Toilet Rm WC - Floor mounted Water Closet, tank style (HC) 40 ea 1,474.56 58,982 LAV - Lavatory (Counter mounted) 40 ea 1,228.80 49,152 Shower 40 ea 1,167.36 46,694 UR - Wall Hung Waterless Urinal Not Required Bathtub at bathing rooms 4 ea 2,273.28 9,093 Kitchen Sinks 4 ea 1,904.64 7,619 Hair washing station (Rough-in only) 1 ea 737.28 737 Other Sinks 6 ea 1,290.24 7,741 Mop Sinks 4 ea 1,044.48 4,178 EWC - Electric Water Cooler 2 ea 1,136.64 2,273 Floor Drain 20 ea 552.96 11,059 Floor Drain - Patient Rooms Sloped to shower drain Plumbing Equipment Water heaters 1 ea 63,776.49 63,776 Backflow preventer 1 ea 4,250.00 4,250 Thermostatically actuated mixing valve 1 ea 3,850.00 3,850 Domestic hot water pump 1 ea 15,673.71 15,674 Central 500 gal grease interceptor 1 ea 8,171.52 8,172 Plumbing Fixture Piping Piping 11,893 lf 39.94 474,939 Piping Fittings 1 ls 175,081.47 175,081 Piping Valves & Accessories 1 ls 159,749.00 159,749 Piping Insulation 6,541 lf 12.29 80,374 Allow for Central vacuuming system 1 ls 148,854.99 148,855 Service to Laundry 1 ls 4,055.04 4,055 Service to Central Kitchen 1 ls 18,192.38 18,192 Underground pipework 2,379 lf 18.43 43,850 Gas installation 34,611 sf 0.61 21,265 1,429,688 Medical Gas to Patient Rooms Medical Gas to Patient Rooms Equipment, allow 1 ls 50,417.13 50,417 Piping and outlets at Patient Rooms Outlets (allow 1 drop per room - 3# medical gas outlets) 40 ea 331.78 13,271 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 12 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Piping 2,400 lf 36.86 88,474 Piping Fittings 1 ls 32,614.91 32,615 Piping Valves & Accessories 1 ls 29,758.71 29,759 214,535 Storm Water System Rainwater systems Roof drain to flat roof 6 ea 675.84 4,055 Piping 240 lf 36.86 8,847 Piping Fittings 1 ls 3,261.49 3,261 Piping Valves & Accessories 1 ls 2,975.87 2,976 19,140 General Hydrants, clean outs,etc 1 ls 1,500.00 1,500 Allow for seismic restraint & vibration isolation 1 ls 1,250.00 1,250 Permit fees Not Required Test & balance 1 ls 33,322.27 33,322 36,072 Sub Bid Total 1,699,436 1,699,436 Builders work in connection with Plumbing @ 2% 1 ls 33,988.71 33,989 General Contractor's overhead and profit CM Fee Carried in Summary 33,989 D20 Plumbing Total 1,733,424 1,733,424 D 30 Heating, Ventilating, and Air Conditioning (HVAC) Equipment Energy recovery units (ERU’s) 4 ea 63,795.00 255,180 Condensing boiler (500 MBH) 1 ea 61,440.00 61,440 Boiler Pumps 2 ea 3,993.60 7,987 Air cooled condensing units 4 ea 23,040.00 92,160 VRF Terminal Units 69 ea 2,764.80 190,771 Perimeter heating system 554 lf 153.60 85,094 Building exhaust system, allow 0.5 cfm/sf 1 ls 42,531.23 42,531 Expansion tank 1 ea 4,331.52 4,332 Air separator 1 ea 3,717.12 3,717 Unit Heater 10 ea 1,228.80 12,288 755,501 Ductwork Galvanized steel ductwork w/accessories, fittings, hangers, etc (22ga):- Supply/Return/Exhaust System 20,767 lb 11.37 236,041 Duct Fittings/Waste 5,192 lb 11.37 59,014 Insulation to supply/return duct 11,357 sf 4.92 55,822 EO for stainless steel ductwork Not Required EO for black steel to Kitchen ductwork 1 ls 14,502.30 14,502 Diffusers/grilles/registers 87 ea 430.08 37,417 Dampers, allow:- Volume 87 ea 153.60 13,363 Fire 5 ea 307.20 1,536 Smoke 5 ea 1,044.48 5,222 422,919 Pipework Refrigerant piping (Including insulation) 4,344 lf 30.72 133,448 Hot Water piping 2,893 lf 49.15 142,197 Condensate Piping 1,035 lf 27.65 28,616 Allow for: - Pipe Fittings 1 ls 93,468.70 93,469 Piping Accessories 1 ls 74,774.96 74,775 Piping Insulation 2,893 lf 12.29 35,549 508,053 Automatic Control System cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 13 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Building Management System (BMS) 1 ls 326,047.22 326,047 326,047 General Commissioning by Third Party 1 ls 5,031.30 5,031 Allow for seismic restraint & vibration isolation 1 ls 6,310.25 6,310 Test & balance 1 ls 40,477.22 40,477 51,819 Sub Bid Total 2,064,338 2,064,338 Builders work in connection with HVAC @ 2% 1 ls 41,286.76 41,287 General Contractor's overhead and profit CM Fee Carried in Summary 41,287 D 30 Heating, Ventilating, and Air Conditioning (HVAC) Total 2,105,625 2,105,625 D40 Fire Protection Systems Fire Protection Systems Wet sprinkler system (gfa) 34,611 sf 4.30 148,855 EO for dry system 3,461 sf 12.29 42,529 Fire Pump, allow 1 ea 51,609.60 51,610 Standpipes will be located within each egress stairwell Included w/rate above Fire Hose Valve Cabinet 3 ea 3,502.08 10,506 Allow for seismic restraint 1 ls 3,115.00 3,115 Permit fees Not Required Test and balance 1 ls 5,132.29 5,132 261,747 Sub Bid Total 261,747 261,747 Builders work in connection with F. Protection @ 2% 1 ls 5,234.94 5,235 General Contractor's overhead and profit @ 5% CM Fee Carried in Summary 5,235 D40 Fire Protection Systems Total 266,982 266,982 D50 Electrical Systems Equipment, Panelboards, etc. Emergency Generator - 350KVA 1 ls 193,536.00 193,536 Emergency Power Distribution 34,611 sf 1.54 53,162 Normal Power Distribution MDP - 1200A 1 ea 32,440.32 32,440 Other Panles 34,611 sf 1.84 63,795 342,934 Feeders Electrical feeders 34,611 sf 2.00 69,222 69,222 Small Power Small Power 34,611 sf 3.07 106,325 Electrical power to HVAC Equipment 1 ls 58,022.45 58,022 Plumbing Equipment 1 ls 11,489.28 11,489 Automatic sliding entry systems 2 ea 614.40 1,229 Patient Lifts - Required at all rooms 40 ea 1,044.48 41,779 Other Miscellaneous Equipment 1 ls 10,632.50 10,632 229,477 Lighting Lighting System Light fixtures w/lamps, conduit, wiring, etc complete 34,611 sf 11.06 382,770 Lighting controls 34,611 sf 1.84 63,795 446,565 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 14 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Fire Alarm Fire Alarm System, allow 34,611 sf 2.64 91,439 91,439 Security system (Pathways & Outlet Box ony) Security system, allow Conduit and pull string 34,611 sf 0.61 21,265 Wiring and Equipment Excluded - By Others 21,265 Communications systems (Pathways & Outlet Box ony) Head-end Equipment By Others Communications systems, allow Conduit and pull string 34,611 sf 0.74 25,518 Wiring and Equipment Excluded - By Others 25,518 Nurse Call System Nurse Call System, allow Conduit and pull string 34,611 sf 0.61 21,265 Wiring and Equipment 34,611 sf 2.46 85,060 106,325 Audio Visual (Empty Conduit System) Audio Visual, allow (Conduit and pull string) Communications systems, allow Conduit and pull string 34,611 sf 0.18 6,379 Wiring and Equipment By Others 6,379 General Allow for:- Lightning protection (gfa) 34,611 sf 0.61 21,265 Grounding (gfa) 34,611 sf 0.37 12,759 Seismic bracing 1 ls 8,358.24 8,358 Commissioning by Third Party 1 ls 4,218.31 4,218 Permit fees Not Required Testing 1 ls 29,299.25 29,299 75,900 Sub Bid Total 1,415,025 1,415,025 Builders work in connection with Electrical @ 2% 1 ls 34,775.65 34,776 General Contractor's overhead and profit @ 5% CM Fee Carried in Summary 34,776 D50 Electrical Systems Total 1,449,800 1,449,800 E10 Equipment Commercial Equipment Food Service Equipment Not Required Other Equipment Loading dock equipment, allow Not Required Patient Lifts - Required at all rooms 40 ea 6,758.40 270,336 Miscellaneous Equipment 1 ls 12,288.00 12,288 282,624 Residential Appliances High End Residential Fixtures in Stainless Steel Finish Food prep 4 ea 1,843.20 7,373 Dishwasher 4 ea 2,703.36 10,813 Fridge/freezer combos 8 ea 4,915.20 39,322 Range/oven 4 ea 4,608.00 18,432 Range hood 4 ea 3,256.32 13,025 Microwave oven 4 ea 1,536.00 6,144 Residential Appliances Washer (Laundry) 4 ea 3,133.44 12,534 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 15 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Dryer (Laundry)4 ea 2,826.24 11,305 118,948 Salon Equipment Salon chair 1 ea 3,022.85 3,023 Hair washing station 1 ea 1,536.00 1,536 Wall-mounted dryer 2 ea 2,826.24 5,652 10,211 Projector Screens Projector Screens, allow 1 ls 8,601.60 8,602 8,602 E10 Equipment Total 420,385 420,385 E20 Furnishings Roller Shades Mecho Perforated Shades Manual roller shades (Living/Dining) 169 sf 9.83 1,661 Manual roller shades (Resident Rooms) 1,753 sf 9.83 17,233 Manual roller shades (Exterior windows) 847 sf 9.83 8,326 Fabric Draperies Fabric draperies, allow full height (Living/Dining) 228 sf 8.60 1,961 Fabric draperies, allow full height (Resident Rooms) 2,103 sf 8.60 18,089 47,271 Casework Bathing, allow 6 lf per system Custom wood base cabinet 24 lf 430.08 10,322 Custom wood wall cabinet 24 lf 301.06 7,225 Solid surface countertop 24 lf 196.61 4,719 Backsplash 40 lf 36.86 1,475 Clean Utility/Linen PLAM base cabinet 32 lf 368.64 11,796 PLAM wall cabinet 32 lf 239.62 7,668 Solid surface countertop 32 lf 196.61 6,291 Backsplash 24 lf 36.86 885 Shelving, allow 4# tier 44 lf 98.30 4,325 Dining Millwork, allow 12' 0" x 8' 0" high 4 ea 12,288.00 49,152 Kitchen Island w/Quartz countertop 96 lf 895.49 85,967 Custom wood base cabinet 24 lf 430.08 10,322 Custom wood wall cabinet 60 lf 301.06 18,063 Quartz countertop 24 lf 221.18 5,308 Backsplash 24 lf 36.86 885 Laundry PLAM base cabinet 40 lf 368.64 14,746 PLAM wall cabinet Not Required Solid surface countertop 40 lf 196.61 7,864 Backsplash 56 lf 36.86 2,064 Med Room Custom wood base cabinet 36 lf 430.08 15,483 Custom wood wall cabinet 36 lf 301.06 10,838 Quartz countertop 36 lf 221.18 7,963 Backsplash 52 lf 36.86 1,917 Pantry Shelving, allow 4# tier 68 lf 98.30 6,685 Salon Custom wood base cabinet 15 lf 430.08 6,451 Custom wood wall cabinet 15 lf 301.06 4,516 Solid surface countertop 15 lf 196.61 2,949 Backsplash 19 lf 36.86 700 Soiled Utility cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 16 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total PLAM base cabinet 32 lf 368.64 11,796 PLAM wall cabinet 32 lf 239.62 7,668 Solid surface countertop 32 lf 196.61 6,291 Backsplash 48 lf 36.86 1,769 Shelving, allow 4# tier 44 lf 98.30 4,325 Shelf & coat rod 21 lf 49.15 1,032 Casework in Patient Rooms Excluded - FF&E Fire place 4 ea 12,288.00 49,152 Miscellaneous Casework, allow 1 ls 21,265.00 21,265 409,879 Entry Mats Walk-off Mat Carpet Tile 108 sf 49.15 5,308 5,308 E20 Furnishings Total 462,458 462,458 F10 Special Construction No work in this Element F10 Special Construction Total 0 0 F20 Selective Demolition No work in this Element F20 Selective Demolition Total 0 0 G10 Site Preparation Remove and Dispose Demolition of residence 40,000 cf 0.43 17,203 Demolition of garage 7,500 cf 0.31 2,304 Demolition of Patio/pool area 2,400 sf 6.14 14,746 General Site Clearing 236,569 sf 0.12 29,070 Extra over, clear pitch pine/scrub oak woodlands 153,770 sf 0.37 56,686 Extra over driveways 13,000 sf 0.92 11,981 Allow for Hazardous Material Removal 1 ls Excluded Miscellaneous demolition 1 ls 6,758.40 6,758 Terminating & capping extg utilities 1 ls 3,072.00 3,072 Protecting & maintaining in operation extg fire main & hydrants serving 1 ls Not Required Removal of rubbish off site 1 ls 13,070.06 13,070 154,889 Temporary work Construction fence 2,454 lf 14.13 34,678 EO DL gate 1 ea 1,167.36 1,167 Site Entrance and access road during construction 1 ls 9,093.12 9,093 Sediment & erosion control along temporary swale 2,454 lf 6.14 15,077 60,016 Earthwork Strip topsoil & store on site, avg 3' 6" deep 236,569 sf 0.12 29,070 Cut Site to achieve new proposed grade levels and store for reuse 10,952 cy 7.99 87,478 Fill areas of site with excavated material to achieve new grade levels 10,952 cy 6.76 74,020 Remove surplus excavated material off site Not Required EO for excavating rock 548 cy 59.60 32,636 Import fill due to bad materials at building location Excluded Grade over entire site to achieve final levels 153,770 sf 0.18 28,343 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 17 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total Proof Roll/Compact Building Slab-On-Grade area 34,611 sf 0.37 12,759 Water removal during excavation works 1 ls 4,290.12 4,290 268,595 G10 Site Preparation Total 483,500 483,500 G20 Site Improvements Site Paving Asphalt paving at vehicular drives and parking lot 52,006 sf 5.53 287,572 Portland Cement Concrete Sidewalks 7,715 sf 7.99 61,621 Trail path, gravel 4,470 sf 2.15 9,612 PC paver to resident garden 2,438 sf 18.43 44,928 PC paver to porch area garden 1,161 sf 18.43 21,400 Transformer Pad 56 sf 18.43 1,032 Generator pad 213 sf 18.43 3,926 Granite Curb 3,250 lf 39.32 127,795 Curb cut, w/detectable warning 6 ea 153.60 922 Pavement Marking 4" Wide white pavement stripe 1,080 lf 1.27 1,367 Stop stripe 20 lf 2.53 51 Handicap parking symbol 4 ea 44.30 177 Striping 359 sf 0.68 243 STOP symbol 2 ea 44.30 89 Wheel stop 2 ea 158.21 316 561,051 Site Improvements Bench, teak, 6' 0" long 8 ea 1,105.92 8,847 Bicycle Racks, allow 6 ea 1,413.12 8,479 Trash Containers, allow 6 ea 675.84 4,055 Bollards 10 ea 153.60 1,536 Access gate, vehicular, 26' wide, sliding 1 ea 36,864.00 36,864 Access gate, Extra Over for pier 2 ea 3,072.00 6,144 Fence to resident garden, 6' 0" ornamental 110 lf 184.32 20,275 Extra over for gate, predestrian 2 ea 1,044.48 2,089 Fence to porch garden, 6' 0" ornamental 147 lf 184.32 27,095 Extra over for gate, predestrian 4 ea 1,044.48 4,178 Porch (4# included w/building)Included/bldg Canopy at main entrance Included/bldg Extra over for columns 2 ea 1,843.20 3,686 Site Signs, traffic/directional 10 ea 184.32 1,843 Allow additional site improvements not shown, etc to resident gardens 1 ls 150,000.00 150,000 Allow for attitional site furniture 1 ls 6,144.00 6,144 281,236 Site Landscaping Seeding/Loam 65,000 sf 0.80 51,917 Loam seed disturbed areas (site area - everything) 41,023 sf 0.80 32,766 Mulch/Loam to planting beds 30,596 sf 2.46 75,193 Undisurbed area of site 82,799 sf No work Planting Trees, vegetative buffer w/Sherburne, shade 3.5" cal 16 ea 1,167.36 18,678 Trees, vegetative buffer w/Sherburne, evergreen 10' 16 ea 1,044.48 16,712 Trees, shade 3.5" cal 16 ea 1,167.36 18,678 Trees, evergreen 10' 15 ea 1,044.48 15,667 Trees, resident garden 14 ea 798.72 11,182 Shrubs, 3 gal 100 ea 122.88 12,288 Allow for additional planting 1 ls 11,452.97 11,453 264,533 G20 Site Improvements Total 1,106,820 1,106,820 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 18 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Estimate - New location January 5, 2016 Description Qty Unit Rate Amount Total G30 Site Civil/Mechanical Utilities Site Utilities Storm System Parking Area Stormwater Management System (bio retention basin) 5,484 sf 22.12 121,297 Subsurface water chambers 6 ea 6,758.40 40,550 Storm - Catch Basin 7 ea 2,764.80 19,354 Yard drain to resident garden 4 ea 1,044.48 4,178 Storm - Manhole 10 ea 5,959.68 59,597 Storm - Storm line 1,338 lf 73.73 98,648 343,624 Fire /Water Service Fire Line - Service extended from existing 100 lf 89.09 8,909 Water Line - Service extended from existing 100 lf 89.09 8,909 Connect to existing water line 2 ea 2,457.60 4,915 Hydrants, allow 4 ea 921.60 3,686 Thrust blocks 10 ea 276.48 2,765 29,184 Sanitary Service MH, on extg Sherbourne Commons main 1 ea 7,987.20 7,987 MH, allow 5 ea 6,451.20 32,256 Pumping chamber w/pumps 1 ea 153,600.00 153,600 Force main, 4" 400 lf 49.15 19,661 Sanitary from building, 6" 50 lf 55.30 2,765 Upgrade extg Sherbourne Commons main, excluded Excluded 216,269 Gas Service Gas Service - Piping by Gas Company by Gas Company General Items Connect to existing services 4 ea 1,536.00 6,144 Trenching and backfill to utility lines 1,988 lf 24.58 48,857 Police detail for utility connections 40 hour 98.30 3,932 58,933 G30 Site Civil/Mechanical Utilities Total 648,010 648,010 G40 Site Electrical Utilities Site Electrical Utilities Transformer By Electrical Utility Primary Service - Conduit and Ductbank Only (connect to existing transformer) Existing Secondary Service - Conduit and Ductbank Only 300 lf 153.60 46,080 Emergency Service - Conduit and Ductbank Only 261 lf 153.60 40,090 Electrical chamber, allow 3 ea 3,072.00 9,216 Tel/data service - Conduit and Ductbank Only 300 lf 122.88 36,864 Tel/data chamber, allow 3 ea 3,072.00 9,216 Primary Service - Wiring lf By Electrical Utility Secondary Service - Wiring 300 lf Included with Electrical Emergency Service - Wiring 261 lf Included with Electrical Tel/data service - Wiring 300 lf 60.83 18,248 Connect to extg utility lines 2 ea 1,536.00 3,072 Site Lighting Pole Light 14 ea 5,222.40 73,114 Bollard Light 28 ea 1,044.48 29,245 Police detail for utility connections 20 hour 98.30 1,966 267,110 G40 Site Electrical Utilities Total 267,110 267,110 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 19 d g jones international inc Our Island Nursing Home, Nantucket, MA SD Cost Estimate: Gross Floor Area January 5, 2016 Gross Floor Areas GFA (sf)Perimeter (lf) New Location Level 1 34,611 1,584 Total 34,611 cmcg\mydocs\projects\2004\2015-040 Our Island Home - Nantucket (SD 1.2017).xlsx 20 d g jones international inc