|
<br />38
<br />
<br />
<br />ECM 5 AC Unit in Dewatering Office
<br />COST ESTIMATE REPORT
<br />DATE: 10/23/2023
<br />Estimate Name:City of South Bend - ACCU Replacement Headworks Building
<br />Estimate Summary:Catalog:
<br /> Material Labor Equipment Total*Format:
<br />Total with Soft Costs 25,132$ 24,589$ 7,024$ $ 56,745 Release:
<br />Labor Type:
<br />Data Release : Year 2023 Unit Cost Lines City Cost Ind
<br />Description Quantity LineNumber Crew Daily
<br />Output Labor Hours Unit Material Labor Equipment Total Ext. Mat. Ext. Labor Ext. Equip. Ext. Total
<br />Condensing unit, up thru 10 ton,
<br />selective demolition 1 230505100660 Q5 1 13 Ea. -$ 698$ -$ 698$ -$ 698$ -$ 698$
<br />HVAC, selective demolition, minimum
<br />labor/equipment charge 1 230505109000 Q6 3 8 Job -$ 452$ -$ 452$ -$ 452$ -$ 452$
<br />Refrigeration specialties, filter dryer,
<br />replaceable core type, soldered, 1-
<br />5/8"
<br /> 1 232316101070 1 Stpi 12 1 Ea. 227$ 41$ -$ 267$ 227$ 41$ -$ 267$
<br />Refrigeration specialties, sightglass,
<br />moisture and liquid indicator,
<br />soldered, 1-3/8"
<br /> 1 232316105080 1 Stpi 14 1 Ea. 77$ 35$ -$ 112$ 77$ 35$ -$ 112$
<br />Refrigerant line sets, insulated copper
<br />supply and return tubes, 1/2" and 1-
<br />1/8" tubes, 1/2" insulation, 50' long
<br /> 1 232316162150 Q5 14 1 Ea. 1,024$ 62$ -$ 1,086$ 1,024$ 62$ -$ 1,086$
<br />Refrigerant line sets, insulated copper
<br />supply and return tubes, add, for 1"
<br />thick insulation
<br /> 1 232316162150 - - 307$ 9$ -$ 317$ 307$ 9$ -$ 317$
<br />Condensing unit, air cooled,
<br />compressor, 7.5 ton, includes
<br />standard controls
<br /> 1 236213100550 Q5 1 29 Ea. 3,800$ 1,586$ -$ 5,386$ 3,800$ 1,586$ -$ 5,386$
<br />Refrigeration specialties, refrigerant, R-
<br />134A, 30 lb. disposable cylinder 50 232323204428 - - Lb. 14$ -$ -$ 14$ 692$ -$ -$ 692$
<br />Remove old refrigerant coil and
<br />replace with new. Incudes opening up
<br />housing.
<br /> 1 1 - - Ea. 10,000$ 5,000$ -$ 15,000$ 10,000$ 5,000$ -$ 15,000$
<br />Crane crew, daily use for small jobs,
<br />25-ton truck-mounted hydraulic crane,
<br />portal to portal
<br /> 2 015419500200 A3I 1 8 Day -$ 455$ 2,369$ 2,824$ -$ 910$ 4,738$ 5,648$
<br />Engineering 8%
<br />Existing Building Conditions 20%
<br />Construction Manager 6%
<br />Total with Soft Costs
<br />Description Mat. O&P Labor O&P Equip. O&P Total O&P Ext. Mat.
<br />O&P
<br /> Ext. Labor
<br />O&P
<br /> Ext. Equip.
<br />O&P
<br /> Ext. Total
<br />O&P
<br />Condensing unit, up thru 10 ton,
<br />selective demolition -$ 1,071$ -$ 1,071$ -$ 1,071$ -$ 1,071$
<br />HVAC, selective demolition, minimum
<br />labor/equipment charge -$ 698$ -$ 698$ -$ 698$ -$ 698$
<br />Refrigeration specialties, filter dryer,
<br />replaceable core type, soldered, 1-
<br />5/8"
<br />250$ 62$ -$ 312$ 250$ 62$ -$ 312$
<br />Refrigeration specialties, sightglass,
<br />moisture and liquid indicator,
<br />soldered, 1-3/8"
<br />85$ 54$ -$ 139$ 85$ 54$ -$ 139$
<br />Refrigerant line sets, insulated copper
<br />supply and return tubes, 1/2" and 1-
<br />1/8" tubes, 1/2" insulation, 50' long
<br />1,124$ 96$ -$ 1,220$ 1,124$ 96$ -$ 1,220$
<br />Refrigerant line sets, insulated copper
<br />supply and return tubes, add, for 1"
<br />thick insulation
<br />337$ 14$ -$ 352$ 337$ 14$ -$ 352$
<br />Condensing unit, air cooled,
<br />compressor, 7.5 ton, includes
<br />standard controls
<br />4,200$ 2,438$ -$ 6,638$ 4,200$ 2,438$ -$ 6,638$
<br />Refrigeration specialties, refrigerant, R-
<br />134A, 30 lb. disposable cylinder 15$ -$ -$ 15$ 759$ -$ -$ 759$
<br />Remove old refrigerant coil and
<br />replace with new. Incudes opening up
<br />housing.
<br />12,000$ 5,000$ -$ 17,000$ 12,000$ 5,000$ -$ 17,000$
<br />Crane crew, daily use for small jobs,
<br />25-ton truck-mounted hydraulic crane,
<br />portal to portal
<br />-$ 709$ 2,621$ 3,330$ -$ 1,419$ 5,242$ 6,660$
<br />18,755$ 18,350$ 5,242$ 42,347$
<br />Engineering 1,500$ 1,468$ 419$ 3,388$
<br />Existing Building (RS Means was for
<br />new construction)3,751$ 3,670$ 1,048$ 8,469$
<br />Construction Manager 1,125$ 1,101$ 314$ 2,541$
<br />Total with Soft Costs 25,132$ 24,589$ 7,024$ 56,745$
<br /> INDIANA / SOUTH BEND (465-466)
<br />COST DATA
<br />.....Commercial Renovation
<br />MasterFormat 2018
<br />Year 2024
<br />STD
|