Estimate of Probable Construction Cost				January 2, 2007		Shaded area is for checking
Lawrence Carnegie Library Expansion					Revised March 18, 2008	Do not print with final
Lawrence, Kansas						Division total & $/SF
GLPM Project Number 05044			Total Square Feet	New: 1830	Existing: 9120
Spec	Work	Unit	No.	Unit	Extension					Subject to
Division	Description		Units	Price						Tax credit
1.0	GENERAL REQUIREMENTS
	Supervision, Insurance and Bonds (5% of subtotal)	ls	1	$51,459.95	$51,460					$17,598.50
2.0	SITEWORK
	Selective Demolition	ls	1	$30,000.00	$30,000	$168,413	#VALUE!			$30,000
	EARTHWORK
	Scrape/Clear Site	sy	1,900	$1.00	$1,900					$0
	Site Cut/Control Fill	cy	630	$5.50	$3,465					$0
	Grade Walks	sf	5,770	$0.25	$1,443					$0
	Backfill Curbs	lf	550	$1.00	$550					$0
	Grade Building	sf	1,200	$0.50	$600					$600
	Foundation Excavation	cy	30	$15.00	$450					$450
	Finish Grade Site	sy	450	$1.50	$675					$0
	PAVING
	6"/8" Asphalt Paving (average price)	sy	610	$18.00	$10,980					$0
	Striping, etc	ls	1	$800.00	$800					$0
	LANDSCAPING
	Mechanical Screen Fencing	lf	30	$40.00	$1,200					$0
	Allowance	ls	1	$5,000.00	$5,000					$0
	SITE CONCRETE
	Retaining Walls	sf	1,800	$34.00	$61,200					$0
	Housekeeping Pads	sf	1,350	$5.00	$6,750					$0
	4" Sidewalks	sf	4,160	$2.50	$10,400					$0
	Curb & Gutter	lf	550	$15.00	$8,250					$0
	Bike Rack	ea	1	$1,250.00	$1,250					$0
	SITE UTILITIES
	Sanitary Allowance	ls	1	$5,000.00	$5,000					$0
	Storm Allowance	ls	1	$15,000.00	$15,000					$0
	Water Distribution	ls	1	$3,500.00	$3,500					$0
3.0	CONCRETE					$46,519	#VALUE!
	Perim GB	cy	36	$350.00	$12,600
	Elevator Pit	ls	1	$3,500.00	$3,500
	Stairs	riser	20	$1,200.00	$24,000					$0
	4" SOG	sf	1,234	$3.50	$4,319					$0
	SOD	sf	600	$3.50	$2,100					$0
4.0	MASONRY					$125,150	#VALUE!
	Interior CMU	sf	2,210	$13.00	$28,730					$0
	Exterior CMU	sf	2,060	$12.00	$24,720					$0
	Brick Veneer	sf	1,650	$25.00	$41,250					$0
4.0	CAST STONE
	Cast Stone Veneer	sf	910	$30.00	$27,300					$0
	Cast Stone Coping	lf	70	$45.00	$3,150					$0
5.0	METALS					$42,610	#VALUE!
	Structural Steel	ton	5	$3,000.00	$15,000					$0
	Steel Joists	ton	3	$2,700.00	$8,100					$0
	Deck	sf	1,830	$3.00	$5,490					$0
	Stainless Handrail	lf	54	$80.00	$4,320					$0
	Stainless/Glass Railing	lf	24	$300.00	$7,200					$0
	Misc Steel	ls	1	$2,500.00	$2,500					$0
6.0	WOODS & PLASTICS					$39,775	#VALUE!
	ROUGH CARPENTRY
	Roof Blocking	bm	500	$3.50	$1,750					$0
	Int Blocking	ls	1	$1,000.00	$1,000					$1,000
	MILLWORK
	Reception Counter	lf	9	$225.00	$2,025					$2,025
	Restroom Vanity	lf	15	$100.00	$1,500					$1,500
	Base Cabinet	lf	20	$200.00	$4,000					$4,000
	Wall Cabinet	lf	12	$150.00	$1,800					$1,800
	Wood base	lf	270	$10.00	$2,700					$2,700
	Misc Millwork	ls	1	$25,000.00	$25,000					$20,000
7.0	THERMAL & MOISTURE PROTECTION					$18,580	#VALUE!
	STUCCO
	Soffit/OH	sf	0	$11.00	$0					$0
	WATERPROOFING
	Waterproof Existing Walls	sf	0	$4.00	$0					$0
	INSULATION
	Perim @ SOG	sf	700	$1.75	$1,225					$0
	ROOFING
	Flat Roofing w/ insul	sf	0	$4.50	$0					$0
	ROOFING/WATERPROOFING
	Sheet waterproofing	sf	500	$2.50	$1,250					$0
	APF modified roofing w/ insulation	sf	1,230	$7.00	$8,610					$0
	JOINT SEALERS
	Door Frames	ea	11	$35.00	$385					$0
	Ext.	ls	1	$1,000.00	$1,000					$0
	Int.	ls	1	$500.00	$500					$500
	SHEET METAL
	Metal Edge/Fascia	lf	145	$18.00	$2,610					$0
	Expansion Joint	lf	24	$25.00	$600					$0
	Gutters	lf	100	$18.00	$1,800					$0
	Misc flashing	ls	1	$600.00	$600					$0
8.0	DOORS & WINDOWS					$71,040	#VALUE!
	DOORS AND FRAMES
	Single Hollow Metal Frame	ea	14	$220.00	$3,080					$0
	Wood Frame	ea	5	$1,000.00	$5,000					$5,000
	Steel Door	ea	4	$300.00	$1,200					$600
	Flush Wood Door	ea	6	$250.00	$1,500					$500
	Panel Wood Door	ea	13	$500.00	$6,500					$6,500
	Automatic Entrance Door	pr	1	$3,300.00	$3,300					$0
	Hardware	ea	24	$440.00	$10,560					$6,600
	WINDOWS
	Alum. Storefront	sf	120	$45.00	$5,400					$0
	Glazed Curtain Wall	sf	660	$50.00	$33,000					$0
	Int. Glazing	ea	2	$750.00	$1,500					$1,500
9.0	FINISHES					$141,668	#VALUE!
	PLASTER
	Interior Wall Repairs	sf	1,650	$10.00	$16,500					$16,500
	GYP DRYWALL					$33,360
	Interior Walls, on Metal Studs	sf	2,160	$8.50	$18,360					$5,000
	Misc. Gyp Construction	ls	1	$2,000.00	$2,000					$1,000
	Gyp Clg	sf	2,000	$6.50	$13,000					$10,000
	CERAMIC TILE
	Restrooms	sf	650	$8.00	$5,200					$0
	Lobby and Stairs	sf	400	$10.00	$4,000					$0
	ACOUSTICAL CEILING SYSTEM
	ACT 2 x 2	sf	2,200	$2.50	$5,500					$3,000
	ACT 4 x 4 "Techstyle"	sf	1,300	$5.50	$7,150					$7,150
	TILE
	CT @ RR Walls	sf	0	$5.50	$0					$0
	CARPET
	Carpet	sy	440	$32.00	$14,080					$14,080
	FLOORING
	4" Rubber Wall Base	lf	200	$1.50	$300					$0
	VCT	sf	500	$2.50	$1,250					$600
	New Hardwood Floating Floor	sf	2,490	$10.00	$24,900					$24,900
	PAINTING
	HM Frame	ea	14	$50.00	$700					$350
	HM Doors	ea	4	$75.00	$300					$150
	Gyp. Wall	sf	3,800	$0.65	$2,470					$0
	Plaster Walls	sf	7,200	$1.25	$9,000					$9,000
	Exposed structure	sf	820	$1.00	$820					$0
	Gyp. Ceilings	sf	3,450	$0.75	$2,588					$1,200
	WOOD FINISH
	Refinish Hardwood Floors	sf	1,310	$5.00	$6,550					$6,550
	Misc woodwork	ls	1	$7,000.00	$7,000					$7,000
	Exposed Struct Steel	sf	0	$1.25	$0					$0
10.0	SPECIALTIES					$6,195	#VALUE!
	REST ROOMS Partitions, Accessories
	Waste Receptacle	ea	4	$50.00	$200					$0
	Urinal Screen	ea	0	$200.00	$0					$0
	HC Toilet Partition	ea	4	$550.00	$2,200					$0
	Standard Toilet Partition	ea	3	$450.00	$1,350					$0
	Grab Bar	ea	4	$75.00	$300					$0
	Toilet Paper Holder	ea	7	$35.00	$245					$0
	Paper Towel Holder	ea	4	$50.00	$200					$0
	Mirror	ea	4	$150.00	$600					$0
	INTERIOR SIGNS
	Allowance	ls	1	$500.00	$500					$415
	FIRE EXTINGUISHERS
	FE w/Cab	ea	4	$150.00	$600					$300
11.0	EQUIPMENT
	NOT USED
12.0	FURNISHINGS					$1,750	#VALUE!
	Entry Mat	sf	70	$25.00	$1,750					$0
13.0	SPECIAL CONSTRUCTION
	NOT USED
14.0	CONVEYING SYSTEMS
	Hydraulic Elevator	ea	1	$37,500.00	$37,500					$0
15.0	MECHANICAL					$231,000	#VALUE!
	Plumbing	ls	1	$75,000.00	$75,000					$15,000
	HVAC	ls	1	$150,000.00	$150,000					$124,500
	Fire Protection	ls	1	$6,000.00	$6,000					$2,000
16.0	ELECTRICAL
	Power and Distribution	ls	1	$40,000.00	$40,000	$129,000	#VALUE!			$33,200
	Lighting	ls	1	$75,000.00	$75,000					$5,800
	Fire Alarm	ls	1	$14,000.00	$14,000					$9,000
Hide This Row				Subtotal	$1,029,199					$351,970
				Subtotal	$1,080,659					$369,569
				Escalation to midpoint of construction, September 2008 (21 months, 8.75%)	$94,558					$32,337
				escalated subtotal	$1,175,217					$401,906
				Contractor's Fee @ 5%	$58,761					$20,095
				subtotal	$1,233,977					$422,001
				Estimating Contingency @ 7%	$86,378					$29,540
				PROBABLE CONSTRUCTION TOTAL	$1,320,356					$451,541