Construction Cost Estimate - DRAFT
Schematic Design Cost Estimate
GATRA / Town of PlymouthPlymouth Intermodal Transit CenterPlymouth, MA
Prepared for:
Fennick | McCredie Architecture65 Franklin Street,Boston, MA 02110
June 3, 2015
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
Description
Project Details
Basis of Estimate
This estimate has been prepared at the request of Fennick McCredie Architecture and is to provide a Schematic Design Cost Estimate for the construction of the proposed intermodal transit center, located in Plymouth, MA.
The estimate is based upon measured quantities and built-up rates prepared from the Schematic Design drawings issued to RLB on May 29th, prepared by Fennick McCredie Architecture.
Where information was insufficient, assumptions and allowances were made based wherever possible on discussions with the architect and engineers.
It is assumed that the project will be competitively bid by four to six general contractors and that the awarded contractor and all subcontractors will be required to pay prevailing wage rates.
Unit pricing is based on June 2014 costs. A Design / Estimating Contingency of 10.0% has been included, and Construction Cost Escalation has also been included at 8.0%.
Items Specifically Included
Please refer to estimate detail
Items Specifically Excluded
. Hazardous materials abatement
. Excavation in rock and/or contaminated soils
. Excavation within ground water table
. Removal / relocation of existing utility pole and overhead power
. Deep foundation systems
. Site utilities diversions and upgrades, unless noted otherwise
. Interior fit-out to leasable tenancies (by Tenant)
. Security systems (none indicated)
. Costs associated with phasing the works, including out of hours work
. Photovoltaics and other renewable energy resources
. Furniture, Fittings and Equipment (FF&E)
. Murals and works of art
. Special testing & inspections
. Utility tap fees and charges
. Permits & plan review fees
. Construction management fees
. Owner's contingency
. Construction phase contingency
. Land and legal costs
. Architectural, Engineering and other professional fees
. Geotechnical, traffic and all other studies
. Items marked as "Excl." in the estimate
. Escalation beyond Q4 2015
Documents
Please refer to basis of estimate
Page 1 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
Total CostCost/SFGFA SFLocation
GFA: Gross Floor AreaRates Current At June 2014Location Summary
6,542,15653.25122,857.0PUBLIC PARKINGP
2,593,93162.9441,214.0BUSWAYB
450,973391.471,152.0TRANSIT CENTERTC
133,47668.101,960.0VISITOR CENTERV
412,483318.771,294.0LEASABLE SPACE; MEZZANINELSM
950,525263.523,607.0LEASABLE SPACE; LEVEL 2.5LS2
1,700,584SITE CONSTRUCTIONS
$12,784,128$74.29172,084ESTIMATED NET COST
MARGINS & ADJUSTMENTS
Excl.Phasing / Temporary Works
$1,150,5729.0 %General Conditions
$376,2372.7 %Bonds and Insurances
$643,9924.5 %Overhead and Profit
$1,495,49310.0 %Design / Estimating Contingency
$1,319,5788.0 %Escalation - Q4 2015
$17,770,000$103.26172,084ESTIMATED TOTAL COST
Page 2 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
Total CostCost/SFDescription
Gross Floor Area: 172,084 SFRates Current At June 2014Divisions/Elements Summary
Existing Conditions02
184,0461.07Site Demolition and RelocationsG1020
Excl.Hazardous Waste RemediationG1040
$184,046$1.07Existing Conditions
Concrete03
784,1104.56Standard FoundationsA1010
318,6331.85Slab on GradeA1030
353,1312.05Basement WallsA2020
2,379,17313.83Floor ConstructionB1010
27,1350.16Roof ConstructionB1020
749,3254.35Exterior WallsB2010
554,5603.22PartitionsC1010
3,1500.02FittingsC1030
12,6250.07Stair ConstructionC2010
$5,181,842$30.11Concrete
Masonry04
69,6960.41Exterior WallsB2010
36,4320.21PartitionsC1010
$106,128$0.62Masonry
Metals05
550,9883.20Floor ConstructionB1010
218,1041.27Roof ConstructionB1020
139,3950.81Exterior WallsB2010
1,196,3886.95FittingsC1030
104,4000.61Stair FinishesC2020
$2,209,275$12.84Metals
Wood, Plastics, and Composites06
9,6000.06Floor ConstructionB1010
11,0000.06Roof ConstructionB1020
22,8200.13FittingsC1030
$43,420$0.25Wood, Plastics, and Composites
Thermal and Moisture Protection07
23,7520.14Slab on GradeA1030
24,3350.14Floor ConstructionB1010
26,6880.16Roof ConstructionB1020
94,4500.55Exterior WallsB2010
57,5880.33Roof CoveringsB3010
Page 3 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
Total CostCost/SFDescription
Gross Floor Area: 172,084 SFRates Current At June 2014Divisions/Elements Summary
86,0420.50FittingsC1030
6,5100.04Rain Water DrainageD2040
$319,365$1.86Thermal and Moisture Protection
Openings08
135,7000.79Exterior WallsB2010
133,5600.78Exterior WindowsB2020
62,6000.36Exterior DoorsB2030
12,1550.07PartitionsC1010
51,8000.30Interior DoorsC1020
135,1000.79FittingsC1030
$530,915$3.09Openings
Finishings09
22,6960.13Exterior WallsB2010
59,4080.35PartitionsC1010
82,0360.48FittingsC1030
14,6550.09Stair FinishesC2020
26,0180.15Wall FinishesC3010
118,0060.69Floor FinishesC3020
84,4810.49Ceiling FinishesC3030
$407,300$2.37Finishings
Specialties10
158,4970.92FittingsC1030
$158,497$0.92Specialties
Equipment11
265,0001.54Vehicular EquipmentE1030
Excl.Other EquipmentE1090
$265,000$1.54Equipment
Special Construction13
28,8000.17Special Construction SystemsF1030
$28,800$0.17Special Construction
Conveying Equipment14
300,0001.74Elevators & LiftsD1010
$300,000$1.74Conveying Equipment
Fire Suppression21
101,9430.59SprinklersD4010
$101,943$0.59Fire Suppression
Page 4 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
Total CostCost/SFDescription
Gross Floor Area: 172,084 SFRates Current At June 2014Divisions/Elements Summary
Plumbing22
31,5100.18Plumbing FixturesD2010
46,7850.27Domestic Water DistributionD2020
123,6800.72Sanitary WasteD2030
63,7110.37Rain Water DrainageD2040
8,5000.05Other Plumbing SystemsD2090
$274,186$1.59Plumbing
Heating, Ventilating, and Air Conditioning23
18,5000.11Heat Generating SystemsD3020
56,5000.33Cooling Generating SystemsD3030
165,8450.96Distribution SystemsD3040
21,6380.13Other HVAC Systems & EquipmentD3090
$262,483$1.53Heating, Ventilating, and Air Conditioning
Electrical26
125,9900.73Electrical Service & DistributionD5010
250,4901.46Lighting and Branch WiringD5020
68,6250.40Other Electrical SystemsD5090
95,9880.56Electrical DistributionG4010
$541,093$3.14Electrical
Communications27
11,0000.06Communications & SecurityD5030
$11,000$0.06Communications
Electronic Safety and Security28
41,7250.24Communications & SecurityD5030
$41,725$0.24Electronic Safety and Security
Earthwork31
91,7160.53Standard FoundationsA1010
Excl.Special FoundationsA1020
77,9450.45Slab on GradeA1030
20,0000.12Site ClearingG1010
715,6804.16Site EarthworkG1030
$905,341$5.26Earthwork
Exterior Improvements32
186,8311.09RoadwaysG2010
50,0000.29Parking LotsG2020
80,4070.47Pedestrian PavingG2030
Page 5 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
Total CostCost/SFDescription
Gross Floor Area: 172,084 SFRates Current At June 2014Divisions/Elements Summary
300,2881.75Site DevelopmentG2040
6,7580.04LandscapingG2050
$624,284$3.63Exterior Improvements
Utilities33
15,0000.09Site Demolition and RelocationsG1020
7,7000.04Water SupplyG3010
82,8750.48Sanitary WaterG3020
126,0100.73Storm SewerG3030
1,0500.01Other Site Mechanical UtilitiesG3090
29,8500.17Electrical DistributionG4010
25,0000.15Site LightingG4020
$287,485$1.67Utilities
$12,784,128$74.29ESTIMATED NET COST
MARGINS & ADJUSTMENTS
Excl.Phasing / Temporary Works
$1,150,5729.0 %General Conditions
$376,2372.7 %Bonds and Insurances
$643,9924.5 %Overhead and Profit
$1,495,49310.0 %Design / Estimating Contingency
$1,319,5788.0 %Escalation - Q4 2015
$17,770,000$103.26ESTIMATED TOTAL COST
Page 6 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING
Location Divisions/Elements Item
Concrete03
Standard FoundationsA1010
162,925190.00857.5CYConcrete to spread footing; 5,000 psi1
59,660190.00314.0CYConcrete to strip footing; 5,000 psi2
2,090190.0011.0CYConcrete to grade beam; 5,000 psi3
71,9961.2059,996.5LbBar reinforcement to spread footing4
37,6211.2031,351.0LbBar reinforcement to strip footing5
1,3151.201,096.0LbBar reinforcement to grade beam6
35,8699.003,985.5SFFormwork to spread footing7
17,7889.001,976.5SFFormwork to strip footing8
2,7909.00310.0SFFormwork to grade beam9
$392,054$3.19/SFStandard Foundations
Basement WallsA2020
12,635190.0066.5CYConcrete to knee wall; 5,000 psi23
14,6951.2012,246.0LbBar reinforcement to knee wall25
26,21311.002,383.0SFFormwork to knee wall27
7,5007,500.001.0EAAllowance for elevator pit42
$61,043$0.50/SFBasement Walls
Floor ConstructionB1010
4,066190.0021.4CYConcrete to topping slab on metal deck; 5,000 psi16
1,2370.901,374.0SFMesh reinforcement to topping slab17
2,0611.501,374.0SFPlace and finish topping slab18
6870.501,374.0SFAllowance for joints19
1,009,17010.00100,917.0SFPrecast concrete suspended double tee's20
232,650275.00846.0LFPrecast concrete column; approx. 36" x 24"21
49,350350.00141.0LFPrecast concrete column; approx; 36" x 36"22
481,95045.0010,710.0SFPrecast concrete lite wall; 12" thick29
180,05050.003,601.0SFPrecast concrete shear wall; 12" thick30
95,600400.00239.0LFPrecast concrete inverted tee; 36" deep32
41,85075.00558.0LFExpansion joint240
25,2300.25100,917.0SFAllowance for miscellaneous toppings, curbs, etc111
$2,123,901$17.29/SFFloor Construction
Roof ConstructionB1020
13,56745.00301.5SFPrecast concrete roof; stair / elevator shaft41
$13,567$0.11/SFRoof Construction
Exterior WallsB2010
637,42545.0014,165.0SFPrecast concrete spandrel panel; allow 12" thick45
Page 7 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
111,900150.00746.0LFAllowance for precast concrete vertical fins47
$749,325$6.10/SFExterior Walls
PartitionsC1010
218,40040.005,460.0SFPrecast concrete stair / elevator shaft31
62,56040.001,564.0SFReinforced concrete partition wall; allow 8" thick53
$280,960$2.29/SFPartitions
FittingsC1030
3,150150.0021.0EAPrecast concrete wheelstop112
$3,150$0.03/SFFittings
$3,624,000$29.50/SFConcrete
Masonry04
PartitionsC1010
36,43218.002,024.0SFCMU Partition; allow 8" thick52
$36,432$0.30/SFPartitions
$36,432$0.30/SFMasonry
Metals05
Floor ConstructionB1010
90,1564,000.0022.539TStructural steel floor framing33
5,4093.001,803.0SFMetal floor deck; 2" thick34
2,7066.00451.0EAShear studs35
8,000500.0016.0EABase plates and anchor bolts37
4,5164,000.001.129TAllowance for miscellaneous steel, plates, and connections36
$110,787$0.90/SFFloor Construction
Exterior WallsB2010
12,1416.002,023.7SFMetal stud exterior wall framing51
110,56535.003,159.0SFMetal mesh facade screen410
$122,706$1.00/SFExterior Walls
FittingsC1030
596,02575.007,947.0LFArchitectural vertical metal fin / blade; allow 36" centers (stainless steel)
48
298,02525.0011,921.0LFArchitectural horizontal fin / blade; allow 24" centers (wood)49
169,27575.002,257.0LFMetal handrail to spandrel panel411
1,5001,500.001.0EAElevator pit ladder113
92,1420.75122,857.0SFAllowance for miscellaneous metals81
$1,156,967$9.42/SFFittings
Page 8 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
Stair FinishesC2020
49,5601,200.0041.3FT/R4'-0" Wide metal pan stair w/- concrete filled treads and landings, including guardrails
86
$49,560$0.40/SFStair Finishes
$1,440,020$11.72/SFMetals
Thermal and Moisture Protection07
Floor ConstructionB1010
4,5082.501,803.0SFSpray-applied fireproofing to underside of structural steel framing / metal deck
116
$4,508$0.04/SFFloor Construction
Exterior WallsB2010
20,23610.002,023.6SFFiber cement siding44
$20,236$0.16/SFExterior Walls
Roof CoveringsB3010
2,7139.00301.5SFRoofing membrane; stair / elevator121
1,99020.0099.5LFAluminum fascia capping125
1510.50301.5SFAllowance for miscellaneous trims and flashings126
$4,854$0.04/SFRoof Coverings
FittingsC1030
30,7130.25122,857.0SFAllowance for miscellaneous caulking and sealing83
30,7130.25122,857.0SFAllowance for miscellaneous fire-proofing84
$61,426$0.50/SFFittings
$91,024$0.74/SFThermal and Moisture Protection
Openings08
Exterior DoorsB2030
7,0007,000.001.0PrDouble leaf fully glazed door, including frame, finish, and hardware
87
4,0002,000.002.0EASingle leaf fire-rated door, including frame, finish, and hardware
88
$11,000$0.09/SFExterior Doors
PartitionsC1010
3,57565.0055.0SFFixed interior window242
$3,575$0.03/SFPartitions
Interior DoorsC1020
3,0003,000.001.0PrDouble leaf hollow metal door, including frame, finish, and hardware
91
19,2001,600.0012.0EASingle leaf hollow metal door, including frame, finish, and hardware
94
Page 9 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
24,0002,000.0012.0EASingle leaf fire-rated door, including frame, finish, and hardware
92
$46,200$0.38/SFInterior Doors
$60,775$0.49/SFOpenings
Finishings09
Exterior WallsB2010
3,0361.502,023.7SFGypboard wall lining to metal stud framing60
$3,036$0.02/SFExterior Walls
PartitionsC1010
30,1928.003,774.0SFGypboard partition; standard54
24,28812.002,024.0SFGypboard partition; fire-rated55
$54,480$0.44/SFPartitions
FittingsC1030
61,4290.50122,857.0SFAllowance for miscellaneous painting127
$61,429$0.50/SFFittings
Stair FinishesC2020
2,0302.001,015.0SFConcrete floor sealer to stair treads and landings68
$2,030$0.02/SFStair Finishes
Wall FinishesC3010
16,3441.2013,619.8SFPaint finish to gypboard wall lining57
4,8581.204,048.0SFPaint finish to CMU partition58
$21,202$0.17/SFWall Finishes
Floor FinishesC3020
13,47216.00842.0SFCeramic floor tile; restrooms64
6,46416.00404.0SFCeramic floor tile; ground floor elevator lobby61
6044.00151.0SFVCT Flooring; parking office67
1,4101.201,175.0SFConcrete floor sealer; plant rooms, etc65
5,02416.00314.0LFCeramic tile floor base; restrooms70
2,08016.00130.0LFCeramic tile floor base; ground floor elevator lobby69
1,3263.00442.0LFRubber floor base; plant rooms, etc71
1503.0050.0LFRubber floor base; parking office73
14,0622.007,030.8LFLinemarking; parking bays128
13,500ItemLinemarking; miscellaneous (hatching, logos, arrows, etc)129
$58,092$0.47/SFFloor Finishes
Ceiling FinishesC3030
6,7368.00842.0SFGypboard ceiling system; restrooms78
3,2328.00404.0SFGypboard ceiling; ground floor elevator lobby75
Page 10 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
6804.50151.0SFACT Ceiling system; parking office80
$10,648$0.09/SFCeiling Finishes
$210,917$1.72/SFFinishings
Specialties10
FittingsC1030
4,0001,000.004.0EARestroom accessories; toilet partition cubicle (std)99
4,2001,400.003.0EARestroom accessories; toilet partition cubicle (ADA)100
600600.001.0EARestroom accessories; urinal partition screen109
1,200100.0012.0EARestroom accessories; grab rail101
1,000100.0010.0EARestroom accessories; toilet tissue dispenser102
65065.0010.0EARestroom accessories; sanitary liner dispenser103
45565.007.0EARestroom accessories; sanitary napkin receptacle104
6,0001,000.006.0EARestroom accessories; hand dryer105
48080.006.0EARestroom accessories; soap dispenser106
15025.006.0EARestroom accessories; robe hook107
3,15035.0090.0SFRestroom accessories; mirror108
31,500900.0035.0EAAllowance for concrete filled steel bollards130
7,400200.0037.0EAAllowance for fire extinguishers131
61,4290.50122,857.0SFAllowance for interior signage85
$122,214$0.99/SFFittings
$122,214$0.99/SFSpecialties
Equipment11
Vehicular EquipmentE1030
75,00025,000.003.0EAParking equipment; pay station (pay on foot)132
20,00020,000.001.0EAParking equipment; ticket dispenser / pay station133
10,00010,000.001.0EAParking equipment; boom gate135
$105,000$0.85/SFVehicular Equipment
Other EquipmentE1090
Excl.ItemSnow melt system - Excluded136
Excl.Other Equipment
$105,000$0.85/SFEquipment
Conveying Equipment14
Elevators & LiftsD1010
120,000120,000.001.0EAPassenger elevator; (4) stop139
$120,000$0.98/SFElevators & Lifts
$120,000$0.98/SFConveying Equipment
Page 11 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
Fire Suppression21
SprinklersD4010
1,5003,000.000.5EA6" DVCA278
3,7507,500.000.5EAAllowance for backflow preventer assembly279
2,0002,000.001.0EAFire department connections280
15,0001,500.0010.0EA2-1/2" FDV281
8,58585.00101.0LFStandpipe, black steel welded - 4"283
86734.0025.5LFStandpipe drain, black steel threaded - 2"414
7,08735.00202.5LFFire department piping, underground- 4"284
4,38030.00146.0LFSprinkler piping, black steel threaded - assume avg. 1-1/2"285
86275.0011.5EASprinkler head - pendant286
1,2303.00410.0SFAllowance for undesigned fire suppression to parking structure offices and storage
288
$45,261$0.37/SFSprinklers
$45,261$0.37/SFFire Suppression
Plumbing22
Plumbing FixturesD2010
3,3001,100.003.0EAWater closet - ADA289
4,4001,100.004.0EAWater closet290
1,0001,000.001.0EAUrinal291
6,0001,200.005.0EALavatory292
2,000ItemAllowance for undesigned fixtures - connection only293
$16,700$0.14/SFPlumbing Fixtures
Domestic Water DistributionD2020
7501,500.000.5EADomestic water meter - 2"415
3,900300.0013.0EADomestic water fixture rough-in419
4,49257.0078.8LFDomestic water hot and cold piping, copper type L - 2-1/2"417
3,55945.0079.1LFDomestic water hot and cold piping, copper type L - 1"416
4,46840.00111.7LFDomestic water hot and cold piping, copper type L - 1/2"418
2,4169.00268.4LFPiping insulation423
2,7505,500.000.5EAElectric water heater, with solenoid shut-off valve - 40 gal, 4.5 295
1,500ItemAllowance for corresponding equipment - including recirculation pump, expansion tank, air seperator etc
297
$23,835$0.19/SFDomestic Water Distribution
Sanitary WasteD2030
23,400650.0036.0EAFloor drain - 4"298
5,0005,000.001.0EAAllowance for gas/oil interceptors300
2,600200.0013.0EAAllowance for sanitary fixture rough-in 301
Page 12 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
19,04040.00476.0LFSanitary and vent piping, cast iron - 4"305
2,12220.00106.1LFSanitary and vent branch piping - assume avg. 2"420
5,83240.00145.8LFGarage waste risers, cast iron - 4"422
$57,994$0.47/SFSanitary Waste
Rain Water DrainageD2040
4,15255.0075.5LFStorm drain piping - 4"424
3,28265.0050.5LFStorm drain piping - 6"306
3,500700.005.0EARoof drains - 4"307
850850.001.0EARoof drains - 6"427
$11,784$0.10/SFRain Water Drainage
Other Plumbing SystemsD2090
3,000ItemCoordination and management372
1,250ItemFees and bonds373
$4,250$0.03/SFOther Plumbing Systems
$114,563$0.93/SFPlumbing
Heating, Ventilating, and Air Conditioning23
Heat Generating SystemsD3020
5,0005,000.001.0EABoilers - allowance 125 MBH428
1,5001,500.001.0EABoiler hook-ups429
2,0002,000.001.0EAHot water circulation pumps - allowance430
375750.000.5EAExpansion tank - allowance432
375750.000.5EAAir seperator - allowance433
$9,250$0.08/SFHeat Generating Systems
Cooling Generating SystemsD3030
20,00040,000.000.5EAChiller - allowance of 50 tons434
3,7507,500.000.5EAChiller hook-ups435
3,0003,000.001.0EAChilled water pumps - allowance436
750750.001.0EAPump hook-ups437
375750.000.5EAExpansion tank - allowance438
375750.000.5EAAir seperator - allowance439
$28,250$0.23/SFCooling Generating Systems
Distribution SystemsD3040
750750.001.0EAPump hook-ups431
6,0006,000.001.0EAAllowance for ductless split systems - ACC/AC440
3,00020.00150.0EAAllowance for refrigerant piping444
10,00020,000.000.5EARooftop condenser - allowance441
1,200800.001.5EAHot water heaters443
Page 13 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
750750.001.0EACabinet unit heaters445
750500.001.5EAExhaust fans447
11,25045.00250.0LFAllowance for chilled water distribution - assume avg. 1-1/4"448
11,25045.00250.0LFAllowance for hot water distribution - assume avg. 1-1/4"449
4,5009.00500.0LFPipework insulation450
5,7967.00828.0LbAllowance for ductwork451
350175.002.0EAAllowance for diffusers, registers grille - assume 1/200SF453
$55,596$0.45/SFDistribution Systems
Other HVAC Systems & EquipmentD3090
5,000ItemRigging and handling374
2,000ItemCoordination and management375
1,500ItemFees and bonds376
2,5690.505,137.5SFTemporary heating/cooling377
$11,069$0.09/SFOther HVAC Systems & Equipment
$104,165$0.85/SFHeating, Ventilating, and Air Conditioning
Electrical26
Electrical Service & DistributionD5010
Excl.ItemGenerator - Excluded (not shown)259
18,00018,000.001.0EAMain switchboard - 1,200 A, 120/208V313
5,0005,000.001.0EAMain cabinet with meter314
12,00012,000.001.0EADistribution panel - 800A, 120/208V315
5,0002,500.002.0EAPanelboard - 200A, 120/208V317
3,0001,500.002.0EAPanelboard - 100A, 120/208V318
1,5001,500.001.0EAPanelboard LCRP - allowance 100A455
24,500350.0070.0LFFeeder - 800 A319
13,00040.00325.0LFFeeder - 200 A321
14,49023.00630.0LFFeeder - 100 A322
5,000ItemAllowance for power to mechanical charging stations458
20,000ItemAllowance for mechanical connections324
$121,490$0.99/SFElectrical Service & Distribution
Lighting and Branch WiringD5020
37,600400.0094.0EALight Fixture Type F1 - LED pendant garage328
2,200200.0011.0EALight Fixture Type F3 - 4 ft Fluorescent wraparound331
1,350225.006.0EALight Fixture Type F4 - 4 ft Fluorescent strip with wireguard332
7,700550.0014.0EALight Fixture Type F5 - 4 ft LED with occupancy sensor333
1,400350.004.0EALight Fixture Type F8 - allowance350
10,5003,500.003.0EALight Fixture P1- LED double head pole mounted 336
Page 14 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
8,0004,000.002.0EALight Fixture P1- LED triple head pole mounted337
4,250250.0017.0EALight Fixture - Exit sign338
6,825175.0039.0EALight Fixture - Emergency battery unit with double heads339
10025.004.0EASwitches340
19,000100.00190.0EAWiring to lighting points341
5025.002.0EADuplex receptacle 342
40040.0010.0EADuplex receptacle - GFI343
26065.004.0EADuplex receptacle - GFI, WP344
3,200200.0016.0EAWiring to branch power points346
18,4290.15122,857.0SFAllowance for undesigned lighting, controls and branch power348
$121,264$0.99/SFLighting and Branch Wiring
Other Electrical SystemsD5090
6,000ItemCoordination and management368
2,500ItemFees and bonds369
17,2080.10172,084.0SFTemporary power370
34,4170.20172,084.0SFGrounding and bonding371
$60,125$0.49/SFOther Electrical Systems
Electrical DistributionG4010
33,408384.0087.0LFAllowance for secondary feeder - 3 sets of 4#600KCMIL (4) 4" C
311
7,84070.00112.0LFAllowance for communication feeder - (2) 4" C only325
49,840140.00356.0LFAllowance for feeder to existing building - (4) 4" C only326
3,50035.00100.0LFAllowance for feeder to traffic control - (1) 4" C only327
$94,588$0.77/SFElectrical Distribution
$397,467$3.24/SFElectrical
Communications27
Communications & SecurityD5030
10,000ItemAllowance for additional communications infrastructure378
$10,000$0.08/SFCommunications & Security
$10,000$0.08/SFCommunications
Electronic Safety and Security28
Communications & SecurityD5030
3,0006,000.000.5EAFire alarm - control panel349
1,2502,500.000.5EAFire alarm - annunciator351
500250.002.0EAFire alarm - remote alarm indicator352
500200.002.5EAFire alarm - monitor module457
360180.002.0EAFire alarm - control module353
Page 15 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 122,857.0 SF Cost/SF: $53.25Rates Current At June 2014P PUBLIC PARKING (continued)
Location Divisions/Elements Item
495165.003.0EAFire alarm - manual pull station354
400200.002.0EAFire alarm - horn/strobe356
2,250250.009.0EAFire alarm - horn/stobe, WP357
205205.001.0EAFire alarm - smoke detector360
5,500250.0022.0EAWiring to fire alarm points363
Excl.122,857.0SFSecurity Systems - Excluded379
$14,460$0.12/SFCommunications & Security
$14,460$0.12/SFElectronic Safety and Security
Earthwork31
Standard FoundationsA1010
17,01612.001,418.0CYExcavate for foundations201
2,83812.00236.5CYBackfill to foundations using excavated materials202
26,00422.001,182.0CYRemove and dispose spoil from site200
$45,858$0.37/SFStandard Foundations
Special FoundationsA1020
Excl.ItemDeep foundation system - Excluded203
Excl.Special Foundations
$45,858$0.37/SFEarthwork
Exterior Improvements32
LandscapingG2050
Excl.ItemTrees - Excluded (assume not required)234
Excl.Landscaping
Excl.Exterior Improvements
$6,542,156$53.25/SFPUBLIC PARKING
Page 16 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY
Location Divisions/Elements Item
Concrete03
Standard FoundationsA1010
162,925190.00857.5CYConcrete to spread footing; 5,000 psi1
59,660190.00314.0CYConcrete to strip footing; 5,000 psi2
2,090190.0011.0CYConcrete to grade beam; 5,000 psi3
71,9961.2059,996.5LbBar reinforcement to spread footing4
37,6211.2031,351.0LbBar reinforcement to strip footing5
1,3151.201,096.0LbBar reinforcement to grade beam6
35,8709.003,985.5SFFormwork to spread footing7
17,7899.001,976.5SFFormwork to strip footing8
2,7909.00310.0SFFormwork to grade beam9
$392,056$9.51/SFStandard Foundations
Slab on GradeA1030
76,361190.00401.9CYConcrete to slab on grade; 5,000 psi (allow 5" thick)10
44,650190.00235.0CYConcrete to structural slab on grade; 5,000 psi (allow 7" thick)110
52,1441.2043,453.0LbBar reinforcement to structural slab on grade11
23,4050.9026,006.0SFMesh reinforcement to slab on grade12
8,4409.00937.8SFFormwork to slab on grade13
61,8211.5041,214.0SFPlace and finish slab on grade14
30,9110.7541,214.0SFAllowance for joints15
58010.0058.0SFReinforced concrete refuge island243
$298,312$7.24/SFSlab on Grade
Basement WallsA2020
12,635190.0066.5CYConcrete to knee wall; 5,000 psi23
47,500190.00250.0CYConcrete to ramp / retaining wall; 5,000 psi24
14,6951.2012,246.0LbBar reinforcement to knee wall25
55,2851.2046,071.0LbBar reinforcement to ramp / retaining wall26
26,21311.002,383.0SFFormwork to knee wall27
128,26011.0011,660.0SFFormwork to ramp / retaining wall28
7,5007,500.001.0EAAllowance for elevator pit42
$292,088$7.09/SFBasement Walls
Floor ConstructionB1010
201,37010.0020,137.0SFPrecast concrete suspended double tee's20
5,0340.2520,137.0SFAllowance for miscellaneous toppings, curbs, etc111
$206,404$5.01/SFFloor Construction
Page 17 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)
Location Divisions/Elements Item
Roof ConstructionB1020
13,56845.00301.5SFPrecast concrete roof; stair / elevator shaft41
$13,568$0.33/SFRoof Construction
PartitionsC1010
273,60040.006,840.0SFPrecast concrete stair / elevator shaft31
$273,600$6.64/SFPartitions
$1,476,028$35.81/SFConcrete
Metals05
FittingsC1030
1,5001,500.001.0EAElevator pit ladder113
30,9110.7541,214.0SFAllowance for miscellaneous metals81
$32,411$0.79/SFFittings
Stair FinishesC2020
54,8401,200.0045.7FT/R4'-0" Wide metal pan stair w/- concrete filled treads and landings, including guardrails
86
$54,840$1.33/SFStair Finishes
$87,251$2.12/SFMetals
Thermal and Moisture Protection07
Slab on GradeA1030
2,4000.504,799.0SFVapor barrier (occupied spaces)114
11,9982.504,799.0SFRigid insulation; allow 2" thick (occupied space)115
$14,398$0.35/SFSlab on Grade
Roof CoveringsB3010
2,7149.00301.5SFRoofing membrane; stair / elevator121
1,99020.0099.5LFAluminum fascia capping125
1510.50301.6SFAllowance for miscellaneous trims and flashings126
$4,855$0.12/SFRoof Coverings
FittingsC1030
10,3040.2541,214.0SFAllowance for miscellaneous caulking and sealing83
10,3040.2541,214.0SFAllowance for miscellaneous fire-proofing84
$20,608$0.50/SFFittings
$39,861$0.97/SFThermal and Moisture Protection
Finishings09
FittingsC1030
20,6070.5041,214.0SFAllowance for miscellaneous painting127
$20,607$0.50/SFFittings
Page 18 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)
Location Divisions/Elements Item
Floor FinishesC3020
1,5622.00781.2LFLinemarking; parking bays128
1,500ItemLinemarking; miscellaneous (hatching, logos, arrows, etc)129
$3,062$0.07/SFFloor Finishes
Ceiling FinishesC3030
42,00020.002,100.0SFExterior grade curved ceiling at transit entrance241
$42,000$1.02/SFCeiling Finishes
$65,669$1.59/SFFinishings
Specialties10
FittingsC1030
13,500900.0015.0EAAllowance for concrete filled steel bollards130
1,600200.008.0EAAllowance for fire extinguishers131
20,6070.5041,214.0SFAllowance for interior signage85
$35,707$0.87/SFFittings
$35,707$0.87/SFSpecialties
Equipment11
Vehicular EquipmentE1030
25,00025,000.001.0EAParking equipment; pay station (pay on foot)132
20,00020,000.001.0EAParking equipment; ticket dispenser / pay station133
10,00010,000.001.0EAParking equipment; boom gate135
$55,000$1.33/SFVehicular Equipment
$55,000$1.33/SFEquipment
Conveying Equipment14
Elevators & LiftsD1010
180,000180,000.001.0EAPassenger elevator; (6) stop w/-rear opening doors140
$180,000$4.37/SFElevators & Lifts
$180,000$4.37/SFConveying Equipment
Fire Suppression21
SprinklersD4010
1,5003,000.000.5EA6" DVCA278
3,7507,500.000.5EAAllowance for backflow preventer assembly279
2,0002,000.001.0EAFire department connections280
3,0001,500.002.0EA2-1/2" FDV281
5,62575.0075.0LFFire department piping,underground- 8"282
86734.0025.5LFStandpipe drain, black steel threaded - 2"414
7,08835.00202.5LFFire department piping, underground- 4"284
4,38030.00146.0LFSprinkler piping, black steel threaded - assume avg. 1-1/2"285
Page 19 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)
Location Divisions/Elements Item
86375.0011.5EASprinkler head - pendant286
4,2543.001,418.0SFAllowance for undesigned fire suppression to parking structure offices and storage
288
$33,327$0.81/SFSprinklers
$33,327$0.81/SFFire Suppression
Plumbing22
Plumbing FixturesD2010
2,2001,100.002.0EAWater closet - ADA289
1,1001,100.001.0EAWater closet290
1,2001,200.001.0EALavatory292
$4,500$0.11/SFPlumbing Fixtures
Domestic Water DistributionD2020
7501,500.000.5EADomestic water meter - 2"415
1,200300.004.0EADomestic water fixture rough-in419
2,97535.0085.0LFIncoming water service, black steel underground - 4"294
2,51957.0044.2LFDomestic water hot and cold piping, copper type L - 2-1/2"417
2,24645.0049.9LFDomestic water hot and cold piping, copper type L - 1"416
1,77240.0044.3LFDomestic water hot and cold piping, copper type L - 1/2"418
1,2389.00137.6LFPiping insulation423
2,7505,500.000.5EAElectric water heater, with solenoid shut-off valve - 40 gal, 4.5 295
1,500ItemAllowance for corresponding equipment - including recirculation pump, expansion tank, air seperator etc
297
$16,950$0.41/SFDomestic Water Distribution
Sanitary WasteD2030
5,850650.009.0EAFloor drain - 4"298
1,600200.008.0EAFloor cleanout299
5,0005,000.001.0EAAllowance for gas/oil interceptors300
800200.004.0EAAllowance for sanitary fixture rough-in 301
37,18055.00676.0LFSanitary piping, underground - 4"304
1,03820.0051.9LFSanitary and vent branch piping - assume avg. 2"420
2,88840.0072.2LFGarage waste risers, cast iron - 4"422
$54,356$1.32/SFSanitary Waste
Rain Water DrainageD2040
7,600100.0076.0LFStorm drain piping, underground - 15"365
4,15355.0075.5LFStorm drain piping - 4"424
5,64060.0094.0LFStorm drain piping, underground - 6"425
17,87682.00218.0LFStorm drain piping, underground - 10"303
3,28365.0050.5LFStorm drain piping - 6"306
Page 20 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)
Location Divisions/Elements Item
9,02595.0095.0LFStorm drain piping, underground - 12"426
3,500700.005.0EARoof drains - 4"307
850850.001.0EARoof drains - 6"427
$51,927$1.26/SFRain Water Drainage
Other Plumbing SystemsD2090
3,000ItemCoordination and management372
1,250ItemFees and bonds373
$4,250$0.10/SFOther Plumbing Systems
$131,983$3.20/SFPlumbing
Heating, Ventilating, and Air Conditioning23
Heat Generating SystemsD3020
5,0005,000.001.0EABoilers - allowance 125 MBH428
1,5001,500.001.0EABoiler hook-ups429
2,0002,000.001.0EAHot water circulation pumps - allowance430
375750.000.5EAExpansion tank - allowance432
375750.000.5EAAir seperator - allowance433
$9,250$0.22/SFHeat Generating Systems
Cooling Generating SystemsD3030
20,00040,000.000.5EAChiller - allowance of 50 tons434
3,7507,500.000.5EAChiller hook-ups435
3,0003,000.001.0EAChilled water pumps - allowance436
750750.001.0EAPump hook-ups437
375750.000.5EAExpansion tank - allowance438
375750.000.5EAAir seperator - allowance439
$28,250$0.69/SFCooling Generating Systems
Distribution SystemsD3040
750750.001.0EAPump hook-ups431
6,0006,000.001.0EAAllowance for ductless split systems - ACC/AC440
3,00020.00150.0EAAllowance for refrigerant piping444
10,00020,000.000.5EARooftop condenser - allowance441
1,200800.001.5EAHot water heaters443
750750.001.0EACabinet unit heaters445
750500.001.5EAExhaust fans447
11,25045.00250.0LFAllowance for chilled water distribution - assume avg. 1-1/4"448
11,25045.00250.0LFAllowance for hot water distribution - assume avg. 1-1/4"449
4,5009.00500.0LFPipework insulation450
5,7967.00828.0LbAllowance for ductwork451
Page 21 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)
Location Divisions/Elements Item
350175.002.0EAAllowance for diffusers, registers grille - assume 1/200SF453
$55,596$1.35/SFDistribution Systems
Other HVAC Systems & EquipmentD3090
5,000ItemRigging and handling374
2,000ItemCoordination and management375
1,000ItemFees and bonds376
2,5690.505,137.5SFTemporary heating/cooling377
$10,569$0.26/SFOther HVAC Systems & Equipment
$103,665$2.52/SFHeating, Ventilating, and Air Conditioning
Electrical26
Lighting and Branch WiringD5020
24,800400.0062.0EALight Fixture Type F1 - LED pendant garage328
14,500500.0029.0EALight Fixture Type F1A - LED pendant garage329
7,650450.0017.0EALight Fixture Type F2 - 4 ft LED330
1,400200.007.0EALight Fixture Type F3 - 4 ft Fluorescent wraparound331
4,050225.0018.0EALight Fixture Type F4 - 4 ft Fluorescent strip with wireguard332
550550.001.0EALight Fixture Type F5 - 4 ft LED with occupancy sensor333
500250.002.0EALight Fixture Type F6 - Elevator pit light334
3,200400.008.0EALight Fixture Type F7 - LED pendant garage335
2,750250.0011.0EALight Fixture - Exit sign338
4,550175.0026.0EALight Fixture - Emergency battery unit with double heads339
35025.0014.0EASwitches340
19,500100.00195.0EAWiring to lighting points341
7525.003.0EADuplex receptacle 342
32040.008.0EADuplex receptacle - GFI343
52065.008.0EADuplex receptacle - GFI, WP344
16040.004.0EAQuad receptacle345
4,600200.0023.0EAWiring to branch power points346
6,1820.1541,214.0SFAllowance for undesigned lighting, controls and branch power348
$95,657$2.32/SFLighting and Branch Wiring
Other Electrical SystemsD5090
6,000ItemCoordination and management368
2,500ItemFees and bonds369
$8,500$0.21/SFOther Electrical Systems
$104,157$2.53/SFElectrical
Page 22 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)
Location Divisions/Elements Item
Electronic Safety and Security28
Communications & SecurityD5030
3,0006,000.000.5EAFire alarm - control panel349
1,2502,500.000.5EAFire alarm - annunciator351
500250.002.0EAFire alarm - remote alarm indicator352
500200.002.5EAFire alarm - monitor module457
360180.002.0EAFire alarm - control module353
660165.004.0EAFire alarm - manual pull station354
555185.003.0EAFire alarm - strobe355
600200.003.0EAFire alarm - horn/strobe356
2,000250.008.0EAFire alarm - horn/stobe, WP357
150150.001.0EAFire alarm - knox box358
275275.001.0EAFire alarm - exterior beacon359
1,025205.005.0EAFire alarm - smoke detector360
410205.002.0EAFire alarm - heat detector361
1,200200.006.0EAFire alarm - tamper switch, flow switch362
9,000250.0036.0EAWiring to fire alarm points363
Excl.41,214.0SFSecurity Systems - Excluded379
$21,485$0.52/SFCommunications & Security
$21,485$0.52/SFElectronic Safety and Security
Earthwork31
Standard FoundationsA1010
17,01612.001,418.0CYExcavate for foundations201
2,83812.00236.5CYBackfill to foundations using excavated materials202
26,00422.001,182.0CYRemove and dispose spoil from site200
$45,858$1.11/SFStandard Foundations
Special FoundationsA1020
Excl.ItemDeep foundation system - Excluded203
Excl.Special Foundations
Site EarthworkG1030
24,4248.003,053.0CYExcavate existing fill beneath proposed slab on grade212
91,59030.003,053.0CYImported structural fill to building platform213
67,16622.003,053.0CYRemove and dispose excavated spoil from site214
$183,180$4.44/SFSite Earthwork
$229,038$5.56/SFEarthwork
Page 23 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 41,214.0 SF Cost/SF: $62.94Rates Current At June 2014B BUSWAY (continued)
Location Divisions/Elements Item
Exterior Improvements32
LandscapingG2050
Excl.ItemTrees - Excluded (assume not required)234
Excl.Landscaping
Excl.Exterior Improvements
Utilities33
Storm SewerG3030
30,76040.00769.0LFUnderslab / perimeter drainage; 6" perforated PVC239
$30,760$0.75/SFStorm Sewer
$30,760$0.75/SFUtilities
$2,593,931$62.94/SFBUSWAY
Page 24 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,152.0 SF Cost/SF: $391.47Rates Current At June 2014TC TRANSIT CENTER
Location Divisions/Elements Item
Concrete03
Slab on GradeA1030
3,401190.0017.9CYConcrete to slab on grade; 5,000 psi (allow 5" thick)10
1,0370.901,152.0SFMesh reinforcement to slab on grade12
6659.0073.9SFFormwork to slab on grade13
1,7281.501,152.0SFPlace and finish slab on grade14
8640.751,152.0SFAllowance for joints15
$7,695$6.68/SFSlab on Grade
$7,695$6.68/SFConcrete
Masonry04
Exterior WallsB2010
69,69618.003,872.0SFCMU Backup to siding; allow 8" thick50
$69,696$60.50/SFExterior Walls
$69,696$60.50/SFMasonry
Metals05
Roof ConstructionB1020
12,6524,000.003.163TStructural steel roof framing38
7593.00253.1SFMetal roof deck; 2" thick39
6364,000.000.159TAllowance for miscellaneous steel, plates, and connections40
$14,047$12.19/SFRoof Construction
FittingsC1030
8640.751,152.0SFAllowance for miscellaneous metals81
$864$0.75/SFFittings
$14,911$12.94/SFMetals
Wood, Plastics, and Composites06
FittingsC1030
1,7281.501,152.0SFAllowance for wood blocking / rough carpentry82
$1,728$1.50/SFFittings
$1,728$1.50/SFWood, Plastics, and Composites
Thermal and Moisture Protection07
Slab on GradeA1030
5760.501,152.0SFVapor barrier (occupied spaces)114
2,8802.501,152.0SFRigid insulation; allow 2" thick (occupied space)115
$3,456$3.00/SFSlab on Grade
Roof ConstructionB1020
8863.50253.1SFRigid insulation; allow 3" thick118
Page 25 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,152.0 SF Cost/SF: $391.47Rates Current At June 2014TC TRANSIT CENTER (continued)
Location Divisions/Elements Item
6332.50253.1SFSpray-applied fireproofing to underside of structural steel framing / metal deck
117
$1,519$1.32/SFRoof Construction
Exterior WallsB2010
38,72210.003,872.2SFFiber cement siding44
$38,722$33.61/SFExterior Walls
Roof CoveringsB3010
1,1259.00125.0SFRoofing membrane; transit center120
3753.00125.1SFRigid insulation409
1,28020.0064.0LFAluminum fascia capping125
5,12040.00128.0SFAllowance for green roof to transit center248
1270.50253.1SFAllowance for miscellaneous trims and flashings126
$8,027$6.97/SFRoof Coverings
FittingsC1030
2880.251,152.0SFAllowance for miscellaneous caulking and sealing83
2880.251,152.0SFAllowance for miscellaneous fire-proofing84
$576$0.50/SFFittings
$52,300$45.40/SFThermal and Moisture Protection
Openings08
Exterior WindowsB2020
91,440120.00762.0SFFixed window unit46
$91,440$79.38/SFExterior Windows
Exterior DoorsB2030
7,0007,000.001.0PrDouble leaf fully glazed door, including frame, finish, and hardware
87
1,6001,600.001.0EASingle leaf hollow metal door, including frame, finish, and hardware
90
$8,600$7.47/SFExterior Doors
Interior DoorsC1020
1,6001,600.001.0EASingle leaf hollow metal door, including frame, finish, and hardware
94
$1,600$1.39/SFInterior Doors
$101,640$88.23/SFOpenings
Finishings09
Exterior WallsB2010
15,4884.003,872.0SFGypboard wall lining on furring to CMU backup59
$15,488$13.44/SFExterior Walls
Page 26 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,152.0 SF Cost/SF: $391.47Rates Current At June 2014TC TRANSIT CENTER (continued)
Location Divisions/Elements Item
PartitionsC1010
4,9288.00616.0SFGypboard partition; standard54
$4,928$4.28/SFPartitions
Wall FinishesC3010
1,4781.201,232.0SFPaint finish to gypboard wall lining57
$1,478$1.28/SFWall Finishes
Floor FinishesC3020
10,17018.00565.0SFPorcelain floor tile; transit center66
4281.20357.0SFConcrete floor sealer; plant rooms, etc65
1,99818.00111.0LFPorcelain tile floor base; transit center72
3213.00107.0LFRubber floor base; plant rooms, etc71
$12,917$11.21/SFFloor Finishes
Ceiling FinishesC3030
2,5434.50565.0SFACT Ceiling system; transit center79
$2,543$2.21/SFCeiling Finishes
$37,354$32.43/SFFinishings
Specialties10
FittingsC1030
5760.501,152.0SFAllowance for interior signage85
$576$0.50/SFFittings
$576$0.50/SFSpecialties
Equipment11
Vehicular EquipmentE1030
105,00035,000.003.0EATransit equipment; ticket machine134
$105,000$91.15/SFVehicular Equipment
$105,000$91.15/SFEquipment
Special Construction13
Special Construction SystemsF1030
28,80025.001,152.0SFInterior fit-out and miscellaneous finishes; transit center137
$28,800$25.00/SFSpecial Construction Systems
$28,800$25.00/SFSpecial Construction
Fire Suppression21
SprinklersD4010
2,8802.501,152.0SFAllowance for undesigned fire suppression to transit center277
$2,880$2.50/SFSprinklers
$2,880$2.50/SFFire Suppression
Page 27 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,152.0 SF Cost/SF: $391.47Rates Current At June 2014TC TRANSIT CENTER (continued)
Location Divisions/Elements Item
Plumbing22
Plumbing FixturesD2010
5,000ItemAllowance for fixtures to transit center270
$5,000$4.34/SFPlumbing Fixtures
$5,000$4.34/SFPlumbing
Heating, Ventilating, and Air Conditioning23
Distribution SystemsD3040
6,0006,000.001.0EAAllowance for ductless split systems - ACC/AC440
2,00020.00100.0EAAllowance for refrigerant piping444
750750.001.0EACabinet unit heaters445
$8,750$7.60/SFDistribution Systems
$8,750$7.60/SFHeating, Ventilating, and Air Conditioning
Electrical26
Lighting and Branch WiringD5020
1,800450.004.0EALight Fixture Type F2 - 4 ft LED330
1,600200.008.0EALight Fixture Type F3 - 4 ft Fluorescent wraparound331
1,125225.005.0EALight Fixture Type F4 - 4 ft Fluorescent strip with wireguard332
350175.002.0EALight Fixture - Emergency battery unit with double heads339
5025.002.0EASwitches340
2,100100.0021.0EAWiring to lighting points341
12525.005.0EADuplex receptacle 342
24040.006.0EADuplex receptacle - GFI343
6565.001.0EADuplex receptacle - GFI, WP344
12040.003.0EAQuad receptacle345
3,000200.0015.0EAWiring to branch power points346
1730.151,152.0SFAllowance for undesigned lighting, controls and branch power348
$10,748$9.33/SFLighting and Branch Wiring
$10,748$9.33/SFElectrical
Communications27
Communications & SecurityD5030
1,000200.005.0EATele/data oultets - conduit and backbox only347
$1,000$0.87/SFCommunications & Security
$1,000$0.87/SFCommunications
Electronic Safety and Security28
Communications & SecurityD5030
250250.001.0EAFire alarm - remote alarm indicator352
330165.002.0EAFire alarm - manual pull station354
Page 28 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,152.0 SF Cost/SF: $391.47Rates Current At June 2014TC TRANSIT CENTER (continued)
Location Divisions/Elements Item
200200.001.0EAFire alarm - horn/strobe356
615205.003.0EAFire alarm - smoke detector360
1,500250.006.0EAWiring to fire alarm points363
Excl.1,152.0SFSecurity Systems - Excluded379
$2,895$2.51/SFCommunications & Security
$2,895$2.51/SFElectronic Safety and Security
Exterior Improvements32
LandscapingG2050
Excl.ItemTrees - Excluded (assume not required)234
Excl.Landscaping
Excl.Exterior Improvements
$450,973$391.47/SFTRANSIT CENTER
Page 29 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,960.0 SF Cost/SF: $68.10Rates Current At June 2014V VISITOR CENTER
Location Divisions/Elements Item
Concrete03
Slab on GradeA1030
5,738190.0030.2CYConcrete to slab on grade; 5,000 psi (allow 5" thick)10
1,7640.901,960.0SFMesh reinforcement to slab on grade12
7149.0079.3SFFormwork to slab on grade13
2,9401.501,960.0SFPlace and finish slab on grade14
1,4700.751,960.0SFAllowance for joints15
$12,626$6.44/SFSlab on Grade
$12,626$6.44/SFConcrete
Metals05
Exterior WallsB2010
9,5956.001,599.1SFMetal stud exterior wall framing51
$9,595$4.90/SFExterior Walls
FittingsC1030
1,4700.751,960.0SFAllowance for miscellaneous metals81
$1,470$0.75/SFFittings
$11,065$5.65/SFMetals
Wood, Plastics, and Composites06
Floor ConstructionB1010
2,61050.0052.2LFArchitectural exterior column244
$2,610$1.33/SFFloor Construction
FittingsC1030
2,9401.501,960.0SFAllowance for wood blocking / rough carpentry82
$2,940$1.50/SFFittings
$5,550$2.83/SFWood, Plastics, and Composites
Thermal and Moisture Protection07
Slab on GradeA1030
9830.501,966.0SFVapor barrier (occupied spaces)114
4,9152.501,966.0SFRigid insulation; allow 2" thick (occupied space)115
$5,898$3.01/SFSlab on Grade
Exterior WallsB2010
15,99010.001,599.0SFFiber cement siding44
$15,990$8.16/SFExterior Walls
FittingsC1030
4900.251,960.0SFAllowance for miscellaneous caulking and sealing83
Page 30 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,960.0 SF Cost/SF: $68.10Rates Current At June 2014V VISITOR CENTER (continued)
Location Divisions/Elements Item
4900.251,960.0SFAllowance for miscellaneous fire-proofing84
$980$0.50/SFFittings
$22,868$11.67/SFThermal and Moisture Protection
Openings08
Exterior WindowsB2020
42,120120.00351.0SFFixed window unit46
$42,120$21.49/SFExterior Windows
PartitionsC1010
8,58055.00156.0SFAluminum framed storefront system56
$8,580$4.38/SFPartitions
Interior DoorsC1020
4,0004,000.001.0EASingle leaf fully glazed door, including frame, finish, and hardware
93
$4,000$2.04/SFInterior Doors
$54,700$27.91/SFOpenings
Finishings09
Exterior WallsB2010
2,3991.501,599.1SFGypboard wall lining to metal stud framing60
$2,399$1.22/SFExterior Walls
Wall FinishesC3010
1,9191.201,599.0SFPaint finish to gypboard wall lining57
$1,919$0.98/SFWall Finishes
Floor FinishesC3020
Excl.1,839.0SFFloor finish to leasable tenancy; excluded (tenant improvement)
62
Excl.Floor Finishes
Ceiling FinishesC3030
Excl.1,839.0SFCeiling finish to leasable tenancy; excluded (tenant improvement)
76
Excl.Ceiling Finishes
$4,318$2.20/SFFinishings
Special Construction13
Special Construction SystemsF1030
Excl.1,960.0SFInterior fit-out and miscellaneous finishes; leasable tenancy - excluded (tenant improvement)
138
Excl.Special Construction Systems
Excl.Special Construction
Page 31 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,960.0 SF Cost/SF: $68.10Rates Current At June 2014V VISITOR CENTER (continued)
Location Divisions/Elements Item
Fire Suppression21
SprinklersD4010
5,34030.00178.0LFSprinkler piping, black steel threaded - assume avg. 1-1/2"285
1,12575.0015.0EASprinkler head - pendant286
$6,465$3.30/SFSprinklers
$6,465$3.30/SFFire Suppression
Plumbing22
Domestic Water DistributionD2020
2,000ItemAllowance for branch piping connection for leasable areas296
$2,000$1.02/SFDomestic Water Distribution
Sanitary WasteD2030
300ItemAllowance for branch piping connection for leasable areas302
$300$0.15/SFSanitary Waste
$2,300$1.17/SFPlumbing
Heating, Ventilating, and Air Conditioning23
Distribution SystemsD3040
2,0002,000.001.0EAFan coil units -allowance442
3,6757.00525.0LbAllowance for ductwork451
1,2753.00425.0SFDuctwork insulation452
1,750175.0010.0EAAllowance for diffusers, registers grille - assume 1/200SF453
$8,700$4.44/SFDistribution Systems
$8,700$4.44/SFHeating, Ventilating, and Air Conditioning
Electrical26
Electrical Service & DistributionD5010
Excl.ItemFuture tenant distribution - Excluded456
Excl.Electrical Service & Distribution
Lighting and Branch WiringD5020
1,350225.006.0EALight Fixture Type F4 - 4 ft Fluorescent strip with wireguard332
250250.001.0EALight Fixture - Exit sign338
525175.003.0EALight Fixture - Emergency battery unit with double heads339
2525.001.0EASwitches340
1,100100.0011.0EAWiring to lighting points341
2525.001.0EADuplex receptacle 342
200200.001.0EAWiring to branch power points346
2940.151,960.0SFAllowance for undesigned lighting, controls and branch power348
$3,769$1.92/SFLighting and Branch Wiring
$3,769$1.92/SFElectrical
Page 32 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,960.0 SF Cost/SF: $68.10Rates Current At June 2014V VISITOR CENTER (continued)
Location Divisions/Elements Item
Electronic Safety and Security28
Communications & SecurityD5030
250250.001.0EAFire alarm - remote alarm indicator352
165165.001.0EAFire alarm - manual pull station354
200200.001.0EAFire alarm - horn/strobe356
500250.002.0EAWiring to fire alarm points363
Excl.1,960.0SFSecurity Systems - Excluded379
$1,115$0.57/SFCommunications & Security
$1,115$0.57/SFElectronic Safety and Security
Exterior Improvements32
LandscapingG2050
Excl.ItemTrees - Excluded (assume not required)234
Excl.Landscaping
Excl.Exterior Improvements
$133,476$68.10/SFVISITOR CENTER
Page 33 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,294.0 SF Cost/SF: $318.77Rates Current At June 2014LSM LEASABLE SPACE; MEZZANINE
Location Divisions/Elements Item
Concrete03
Floor ConstructionB1010
7,296190.0038.4CYConcrete to topping slab on metal deck; 5,000 psi16
2,2310.902,479.0SFMesh reinforcement to topping slab17
3,7191.502,479.0SFPlace and finish topping slab18
1,2400.502,479.0SFAllowance for joints19
$14,486$11.19/SFFloor Construction
Stair ConstructionC2010
12,62525.00505.0SFReinforced concrete stair on grade (exterior feature entry stair)96
$12,625$9.76/SFStair Construction
$27,111$20.95/SFConcrete
Metals05
Floor ConstructionB1010
123,9564,000.0030.989TStructural steel floor framing33
7,4373.002,479.0SFMetal floor deck; 2" thick34
6,2004,000.001.550TAllowance for miscellaneous steel, plates, and connections36
$137,593$106.33/SFFloor Construction
Exterior WallsB2010
5,5816.00930.1SFMetal stud exterior wall framing51
$5,581$4.31/SFExterior Walls
FittingsC1030
9710.751,294.0SFAllowance for miscellaneous metals81
$971$0.75/SFFittings
$144,145$111.39/SFMetals
Wood, Plastics, and Composites06
Floor ConstructionB1010
6,99050.00139.8LFArchitectural exterior column244
$6,990$5.40/SFFloor Construction
FittingsC1030
10,80075.00144.0SFArchitectural trim / molding at top of columns246
1,9411.501,294.0SFAllowance for wood blocking / rough carpentry82
$12,741$9.85/SFFittings
$19,731$15.25/SFWood, Plastics, and Composites
Page 34 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,294.0 SF Cost/SF: $318.77Rates Current At June 2014LSM LEASABLE SPACE; MEZZANINE (continued)
Location Divisions/Elements Item
Thermal and Moisture Protection07
Floor ConstructionB1010
6,1972.502,479.0SFSpray-applied fireproofing to underside of structural steel framing / metal deck
116
$6,197$4.79/SFFloor Construction
Exterior WallsB2010
9,30110.00930.1SFFiber cement siding44
$9,301$7.19/SFExterior Walls
FittingsC1030
3240.251,294.0SFAllowance for miscellaneous caulking and sealing83
3240.251,294.0SFAllowance for miscellaneous fire-proofing84
$648$0.50/SFFittings
$16,146$12.48/SFThermal and Moisture Protection
Openings08
Exterior WallsB2010
58,900100.00589.0SFAluminum framed storefront system43
$58,900$45.52/SFExterior Walls
FittingsC1030
37,800350.00108.0LFExterior glazed guardrail (balcony)95
28,350350.0081.0LFExterior glazed guardail (exterior entry stair)97
$66,150$51.12/SFFittings
$125,050$96.64/SFOpenings
Finishings09
Exterior WallsB2010
1,3951.50930.1SFGypboard wall lining to metal stud framing60
$1,395$1.08/SFExterior Walls
Stair FinishesC2020
12,62525.00505.0SFFeature finish to exterior feature entry stair98
$12,625$9.76/SFStair Finishes
Wall FinishesC3010
1,1161.20930.1SFPaint finish to gypboard wall lining57
$1,116$0.86/SFWall Finishes
Floor FinishesC3020
16,12515.001,075.0SFWood decking to balcony; leasable tenancy63
Excl.1,197.0SFFloor finish to leasable tenancy; excluded (tenant improvement)
62
$16,125$12.46/SFFloor Finishes
Page 35 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,294.0 SF Cost/SF: $318.77Rates Current At June 2014LSM LEASABLE SPACE; MEZZANINE (continued)
Location Divisions/Elements Item
Ceiling FinishesC3030
10,75010.001,075.0SFExterior grade ceiling system; leasable tenancy (balcony)77
Excl.1,197.0SFCeiling finish to leasable tenancy; excluded (tenant improvement)
76
$10,750$8.31/SFCeiling Finishes
$42,011$32.47/SFFinishings
Special Construction13
Special Construction SystemsF1030
Excl.1,294.0SFInterior fit-out and miscellaneous finishes; leasable tenancy - excluded (tenant improvement)
138
Excl.Special Construction Systems
Excl.Special Construction
Fire Suppression21
SprinklersD4010
3,00030.00100.0LFSprinkler piping, black steel threaded - assume avg. 1-1/2"285
82575.0011.0EASprinkler head - pendant286
$3,825$2.96/SFSprinklers
$3,825$2.96/SFFire Suppression
Plumbing22
Domestic Water DistributionD2020
2,000ItemAllowance for branch piping connection for leasable areas296
$2,000$1.55/SFDomestic Water Distribution
Sanitary WasteD2030
300ItemAllowance for branch piping connection for leasable areas302
8,47055.00154.0LFSanitary piping, underground - 4"304
1,96040.0049.0LFKitchen waste piping, cast iron - 4"421
$10,730$8.29/SFSanitary Waste
$12,730$9.84/SFPlumbing
Heating, Ventilating, and Air Conditioning23
Distribution SystemsD3040
2,0002,000.001.0EAFan coil units -allowance442
800800.001.0EAHot water heaters443
6,500100.0065.0LFFinned tube radiation446
2,1007.00300.0LbAllowance for ductwork451
7203.00240.0SFDuctwork insulation452
1,050175.006.0EAAllowance for diffusers, registers grille - assume 1/200SF453
$13,170$10.18/SFDistribution Systems
$13,170$10.18/SFHeating, Ventilating, and Air Conditioning
Page 36 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 1,294.0 SF Cost/SF: $318.77Rates Current At June 2014LSM LEASABLE SPACE; MEZZANINE (continued)
Location Divisions/Elements Item
Electrical26
Electrical Service & DistributionD5010
Excl.ItemFuture tenant distribution - Excluded456
Excl.Electrical Service & Distribution
Lighting and Branch WiringD5020
2,400400.006.0EALight Fixture Type F1 - LED pendant garage328
750250.003.0EALight Fixture - Exit sign338
175175.001.0EALight Fixture - Emergency battery unit with double heads339
2525.001.0EASwitches340
1,100100.0011.0EAWiring to lighting points341
1940.151,294.0SFAllowance for undesigned lighting, controls and branch power348
2,1502.001,075.0SFAllowance for exterior/canopy lighting366
$6,794$5.25/SFLighting and Branch Wiring
$6,794$5.25/SFElectrical
Electronic Safety and Security28
Communications & SecurityD5030
165165.001.0EAFire alarm - manual pull station354
400200.002.0EAFire alarm - horn/strobe356
205205.001.0EAFire alarm - smoke detector360
1,000250.004.0EAWiring to fire alarm points363
Excl.1,294.0SFSecurity Systems - Excluded379
$1,770$1.37/SFCommunications & Security
$1,770$1.37/SFElectronic Safety and Security
Exterior Improvements32
LandscapingG2050
Excl.ItemTrees - Excluded (assume not required)234
Excl.Landscaping
Excl.Exterior Improvements
$412,483$318.77/SFLEASABLE SPACE; MEZZANINE
Page 37 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 3,607.0 SF Cost/SF: $263.52Rates Current At June 2014LS2 LEASABLE SPACE; LEVEL 2.5
Location Divisions/Elements Item
Concrete03
Floor ConstructionB1010
17,328190.0091.2CYConcrete to topping slab on metal deck; 5,000 psi16
5,2930.905,881.0SFMesh reinforcement to topping slab17
8,8211.505,881.0SFPlace and finish topping slab18
2,9400.505,881.0SFAllowance for joints19
$34,382$9.53/SFFloor Construction
$34,382$9.53/SFConcrete
Metals05
Floor ConstructionB1010
272,6084,000.0068.152TStructural steel floor framing33
16,3563.005,452.0SFMetal floor deck; 2" thick34
13,6444,000.003.411TAllowance for miscellaneous steel, plates, and connections36
$302,608$83.89/SFFloor Construction
Roof ConstructionB1020
182,3484,000.0045.587TStructural steel roof framing38
12,5853.004,194.9SFMetal roof deck; 2" thick39
9,1244,000.002.281TAllowance for miscellaneous steel, plates, and connections40
$204,057$56.57/SFRoof Construction
Exterior WallsB2010
1,5136.00252.1SFMetal stud exterior wall framing51
$1,513$0.42/SFExterior Walls
FittingsC1030
1,000500.002.0EACast iron downspout boot124
2,7050.753,607.0SFAllowance for miscellaneous metals81
$3,705$1.03/SFFittings
$511,883$141.91/SFMetals
Wood, Plastics, and Composites06
Roof ConstructionB1020
11,00050.00220.0LFArchitectural exterior column245
$11,000$3.05/SFRoof Construction
FittingsC1030
5,4111.503,607.0SFAllowance for wood blocking / rough carpentry82
$5,411$1.50/SFFittings
$16,411$4.55/SFWood, Plastics, and Composites
Page 38 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 3,607.0 SF Cost/SF: $263.52Rates Current At June 2014LS2 LEASABLE SPACE; LEVEL 2.5 (continued)
Location Divisions/Elements Item
Thermal and Moisture Protection07
Floor ConstructionB1010
13,6302.505,452.0SFSpray-applied fireproofing to underside of structural steel framing / metal deck
116
$13,630$3.78/SFFloor Construction
Roof ConstructionB1020
14,6823.504,194.9SFRigid insulation; allow 3" thick118
10,4872.504,194.9SFSpray-applied fireproofing to underside of structural steel framing / metal deck
117
$25,169$6.98/SFRoof Construction
Exterior WallsB2010
10,20110.001,020.1SFFiber cement siding44
$10,201$2.83/SFExterior Walls
Roof CoveringsB3010
25,1706.004,195.0SFAsphalt shingles; leasable tenancy119
12,5853.004,194.9SFRigid insulation409
2,0970.504,194.8SFAllowance for miscellaneous trims and flashings126
$39,852$11.05/SFRoof Coverings
FittingsC1030
9020.253,607.0SFAllowance for miscellaneous caulking and sealing83
9020.253,607.0SFAllowance for miscellaneous fire-proofing84
$1,804$0.50/SFFittings
Rain Water DrainageD2040
4,58535.00131.0LFAluminum fascia and gutter122
1,92525.0077.0LFAluminum downspout123
$6,510$1.80/SFRain Water Drainage
$97,166$26.94/SFThermal and Moisture Protection
Openings08
Exterior WallsB2010
76,800100.00768.0SFAluminum framed storefront system43
$76,800$21.29/SFExterior Walls
Exterior DoorsB2030
35,0007,000.005.0PrDouble leaf fully glazed door, including frame, finish, and hardware
87
8,0004,000.002.0EASingle leaf fully glazed door, including frame, finish, and hardware
89
$43,000$11.92/SFExterior Doors
Page 39 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 3,607.0 SF Cost/SF: $263.52Rates Current At June 2014LS2 LEASABLE SPACE; LEVEL 2.5 (continued)
Location Divisions/Elements Item
FittingsC1030
68,950350.00197.0LFExterior glazed guardrail (balcony)95
$68,950$19.12/SFFittings
$188,750$52.33/SFOpenings
Finishings09
Exterior WallsB2010
3781.50252.1SFGypboard wall lining to metal stud framing60
$378$0.10/SFExterior Walls
Wall FinishesC3010
3031.20252.1SFPaint finish to gypboard wall lining57
$303$0.08/SFWall Finishes
Floor FinishesC3020
27,81015.001,854.0SFWood decking to balcony; leasable tenancy63
Excl.3,504.0SFFloor finish to leasable tenancy; excluded (tenant improvement)
62
$27,810$7.71/SFFloor Finishes
Ceiling FinishesC3030
18,54010.001,854.0SFExterior grade ceiling system; leasable tenancy (balcony)77
Excl.3,504.0SFCeiling finish to leasable tenancy; excluded (tenant improvement)
76
$18,540$5.14/SFCeiling Finishes
$47,031$13.04/SFFinishings
Special Construction13
Special Construction SystemsF1030
Excl.3,607.0SFInterior fit-out and miscellaneous finishes; leasable tenancy - excluded (tenant improvement)
138
Excl.Special Construction Systems
Excl.Special Construction
Fire Suppression21
SprinklersD4010
8,46030.00282.0LFSprinkler piping, black steel threaded - assume avg. 1-1/2"285
1,72575.0023.0EASprinkler head - pendant286
$10,185$2.82/SFSprinklers
$10,185$2.82/SFFire Suppression
Plumbing22
Plumbing FixturesD2010
5,3106.00885.0SFAllowance for undesigned fixture to kitchen - connection only271
$5,310$1.47/SFPlumbing Fixtures
Page 40 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 3,607.0 SF Cost/SF: $263.52Rates Current At June 2014LS2 LEASABLE SPACE; LEVEL 2.5 (continued)
Location Divisions/Elements Item
Domestic Water DistributionD2020
2,000ItemAllowance for branch piping connection for leasable areas296
$2,000$0.55/SFDomestic Water Distribution
Sanitary WasteD2030
300ItemAllowance for branch piping connection for leasable areas302
$300$0.08/SFSanitary Waste
$7,610$2.11/SFPlumbing
Heating, Ventilating, and Air Conditioning23
Distribution SystemsD3040
4,0002,000.002.0EAFan coil units -allowance442
10,500100.00105.0LFFinned tube radiation446
4,8657.00695.0LbAllowance for ductwork451
1,5183.00506.0SFDuctwork insulation452
3,150175.0018.0EAAllowance for diffusers, registers grille - assume 1/200SF453
$24,033$6.66/SFDistribution Systems
$24,033$6.66/SFHeating, Ventilating, and Air Conditioning
Electrical26
Electrical Service & DistributionD5010
4,50060.0075.0LFPathway for future tenant - (2) 4" C only454
Excl.ItemFuture tenant distribution - Excluded456
$4,500$1.25/SFElectrical Service & Distribution
Lighting and Branch WiringD5020
2,025225.009.0EALight Fixture Type F4 - 4 ft Fluorescent strip with wireguard332
250250.001.0EALight Fixture - Exit sign338
525175.003.0EALight Fixture - Emergency battery unit with double heads339
1,300100.0013.0EAWiring to lighting points341
2525.001.0EADuplex receptacle 342
200200.001.0EAWiring to branch power points346
5410.153,607.0SFAllowance for undesigned lighting, controls and branch power348
3,7082.001,854.0SFAllowance for exterior/canopy lighting366
$8,574$2.38/SFLighting and Branch Wiring
$13,074$3.62/SFElectrical
Electronic Safety and Security28
Communications & SecurityD5030
Excl.3,607.0SFSecurity Systems - Excluded379
Excl.Communications & Security
Excl.Electronic Safety and Security
Page 41 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
GFA: 3,607.0 SF Cost/SF: $263.52Rates Current At June 2014LS2 LEASABLE SPACE; LEVEL 2.5 (continued)
Location Divisions/Elements Item
Exterior Improvements32
LandscapingG2050
Excl.ItemTrees - Excluded (assume not required)234
Excl.Landscaping
Excl.Exterior Improvements
$950,525$263.52/SFLEASABLE SPACE; LEVEL 2.5
Page 42 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
Rates Current At June 2014S SITE CONSTRUCTION
Location Divisions/Elements Item
Existing Conditions02
Site Demolition and RelocationsG1020
39,8420.7553,123.0SFBreak-up and dispose existing asphalt parking lot178
7550.751,007.0SFBreak-up and dispose existing asphalt walkway146
3,1191.003,119.0SFBreak-up and dispose existing concrete sidewalk149
1,200ItemBreak-up and remove existing concrete stairs159
50,000ItemDemolish and remove existing visitors center building156
5,35025.00214.0LFRemove and dispose existing timber rail / fence142
1,50025.0060.0LFRemove and dispose existing chain link fence143
4,20050.0084.0LFRemove and dispose existing stone retaining wall171
7,000500.0014.0EARemove and dispose existing bollard180
1,000500.002.0EARemove and dispose existing metal posts141
6,000500.0012.0EARemove and dispose existing parking sign145
250250.001.0EARemove and dispose existing bench163
1,000250.004.0EARemove and dispose existing concrete pads170
1,050350.003.0EARemove and dispose existing tree186
21,60025.00864.0LFRemove and dispose existing in-ground sewer service197
Excl.ItemRemove and dispose existing utility guy pole - Excluded (by Utility Company)
165
Excl.ItemRemove and dispose existing gas meter - Excluded (by Utility Company)
168
Excl.ItemRemove and dispose existing gas gate - Excluded (by Utility Company)
169
7,0001,000.007.0EARemove and relocate existing traffic sign162
5,0001,000.005.0EARemove and relocate existing parking sign187
2,5002,500.001.0EARemove and relocate existing granite sign164
1,5001,500.001.0EARemove and relocate existing fire hydrant158
Excl.2.0EARemove and relocate existing dumpster - Excluded (by Others)144
Excl.ItemRemove and relocate existing utility pole - Excluded (by Utility Company)
160
Excl.ItemRemove and relocate existing overhead power - Excluded (by Utility Company)
161
Excl.ItemRemove and relocate existing transformer and pad - Excluded (by Others)
184
Excl.ItemRemove and relocate street lighting - Excluded (by Others)193
Excl.ItemRemove and relocate existing "walk to the sea" sign - Excluded (by Others)
195
1,43010.00143.0LFRemove and salvage existing granite curb153
500500.001.0EARemove and salvage existing traffic sign151
Page 43 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
Rates Current At June 2014S SITE CONSTRUCTION (continued)
Location Divisions/Elements Item
500500.001.0EARemove and salvage existing wood post parking sign150
500500.001.0EARemove and salvage existing parking meter157
250250.001.0EARemove and salvage existing trash receptacle166
2,0001,000.002.0EARemove and salvage automated pay station179
500500.001.0EARemove and salvage existing bicycle rack190
2505.0050.0LFProtect and maintain existing chain link fence147
25010.0025.0LFProtect and maintain existing concrete retaining wall185
750250.003.0EAProtect and maintain existing utility pole148
500500.001.0EAProtect and maintain existing granite sign191
250250.001.0EAProtect and maintain existing stone trough173
1,0001,000.001.0EAProtect and maintain existing bus shelter189
250250.001.0EAProtect and maintain existing trash receptacle188
1,000ItemProtect and maintain existing generator and pad183
1,000ItemProtect and maintain existing HVAC equipment and pad181
500ItemProtect and maintain existing natural gas meter182
250250.001.0EAProtect and maintain existing tree192
2,500ItemAllowance to remove and salvage existing granite steps196
5,000ItemAllowance to remove and relocate existing metal sculpture in Cambridge Street
194
5,000ItemAllowance for miscellaneous demolition not identified198
$184,046Site Demolition and Relocations
Hazardous Waste RemediationG1040
Excl.ItemHazardous materials abatement - Excluded199
Excl.Hazardous Waste Remediation
$184,046Existing Conditions
Electrical26
Lighting and Branch WiringD5020
3,6842.001,842.0SFAllowance for exterior/canopy lighting366
$3,684Lighting and Branch Wiring
Electrical DistributionG4010
1,40070.0020.0LFAllowance for primary feeder - (2) 4" C only310
$1,400Electrical Distribution
$5,084Electrical
Earthwork31
Slab on GradeA1030
13,9928.001,749.0CYExcavate for slab on grade204
25,47525.001,019.0CYImported granular fill sub-base205
Page 44 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
Rates Current At June 2014S SITE CONSTRUCTION (continued)
Location Divisions/Elements Item
38,47822.001,749.0CYRemove and dispose excavated spoil from site206
$77,945Slab on Grade
Site ClearingG1010
20,000ItemAllowance for miscellaneous site clearing207
$20,000Site Clearing
Site EarthworkG1030
240,0004.0060,000.0SFAllowance for site earthworks / grading208
Excl.ItemExcavation in rock and / or contaminated soil209
Excl.ItemDewatering210
Excl.ItemTreatment and / or disposal of contaminated soil211
292,50050.005,850.0SFAllowance for temporary sheet piling to Northern site boundary250
$532,500Site Earthwork
$630,445Earthwork
Exterior Improvements32
RoadwaysG2010
36,6141.5024,409.0SFMill existing asphalt roadway413
37,98214.002,713.0SYTop course to existing roadway219
80,79555.001,469.0LFGranite curb220
5,50050.00110.0LFMake good connection to existing public road218
36010.0036.0LFLinemarking; dashed white lane line (DWLL)403
1,00010.00100.0LFLinemarking; single white lane line (SWLL)402
2,47010.00247.0LFLinemarking; single white edge line (SWEL)404
1,54020.0077.0LFLinemarking; stop line (SL)405
5,0705.001,014.0SFLinemarking; crosswalk406
4,000500.008.0EALinemarking; logo / text407
11,500500.0023.0EATraffic sign408
$186,831Roadways
Parking LotsG2020
50,000ItemAllowance for re-grading / repairs to loading dock at Memorial Hall
249
$50,000Parking Lots
Pedestrian PavingG2030
77,0328.009,629.0SFReinforced concrete sidewalk215
3,37525.00135.0SFDetectable warning strip412
$80,407Pedestrian Paving
Site DevelopmentG2040
81,57525.003,263.0SFReinforced concrete retaining wall (ramp / walkway)221
Page 45 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
Rates Current At June 2014S SITE CONSTRUCTION (continued)
Location Divisions/Elements Item
9,55025.00382.0SFReinforced concrete retaining wall (exterior entry stair)222
17,47575.00233.0LFReinforced concrete strip footing to retaining walls223
9,4248.001,178.0SFReinforced concrete slab on grade (ramp / walkway)225
14,64020.00732.0SFReinforced concrete suspended slab (ramp / walkway)226
36,45010.003,645.0SFArchitectural concrete finish to retaining walls224
23,0505,000.004.610TStructural steel framing to canopy; allow 5 lbs / sqft (ramp / walkway)
228
5,5263.001,842.0SFMetal roof deck to canopy (ramp / walkway)229
16,5789.001,842.0SFMembrane roofing system to canopy (ramp / walkway)230
2,37015.00158.0LFAluminum fascia to canopy (ramp / walkway)231
36,450150.00243.0LFPainted metal guardrail (ramp / walkway)227
7,20050.00144.0LFArchitectural trim / molding to canopy (ramp / walkway)247
15,000ItemAllowance for site signage232
25,000ItemAllowance for miscellaneous site furniture / site development233
$300,288Site Development
LandscapingG2050
6,7581.006,758.0SFAllowance for loam and seeding216
Excl.ItemGardens / plantings - Excluded (assume not required)217
Excl.ItemTrees - Excluded (assume not required)234
$6,758Landscaping
$624,284Exterior Improvements
Utilities33
Site Demolition and RelocationsG1020
15,000ItemAllowance for miscellaneous site utilities demolition not identified
235
$15,000Site Demolition and Relocations
Water SupplyG3010
4,000100.0040.0LFAllowance for domestic / fire water service to garage275
1,0001,000.001.0EACut and cap existing water service155
1,5001,500.001.0EAConnection to existing water main in street383
1,20030.0040.0LFExcavation / backfill / disposal; trenching397
$7,700Water Supply
Sanitary WaterG3020
19,77535.00565.0LFSanitary sewer pipe; 6" PVC276
20,0004,000.005.0EASanitary sewer manhole384
4,0002,000.002.0EAAdjust existing sewer manhole175
6,0001,000.006.0EACut and cap existing sewer service152
1,5001,500.001.0EAConnection to existing sewer manhole385
Page 46 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT
Schematic Design Cost EstimatePlymouth Intermodal Transit Center
TotalRateQtyUnitDescription
Rates Current At June 2014S SITE CONSTRUCTION (continued)
Location Divisions/Elements Item
3,0001,500.002.0EAConnection to existing sewer service386
22,60040.00565.0LFExcavation / backfill / disposal; trenching398
6,0001,200.005.0EAExcavation / backfill / disposal; drainage structure399
$82,875Sanitary Water
Storm SewerG3030
36,28040.00907.0LFUnderslab / perimeter drainage; 6" perforated PVC239
2,65050.0053.0LFStorm drainage pipe; 12" PVC387
4,76035.00136.0LFStorm drainage pipe; 6" PVC388
15,0005,000.003.0EAStorm drainage manhole389
10,5003,500.003.0EACatch basin390
2,0002,000.001.0EAAdjust existing drainage manhole176
3,0001,500.002.0EAAdjust existing catch basin174
1,5001,500.001.0EAAdjust existing area drain382
3,0001,500.002.0EAConnection to existing storm drainage service391
7,56040.00189.0LFExcavation / backfill / disposal; trenching400
9,0001,500.006.0EAExcavation / backfill / disposal; drainage structure401
$95,250Storm Sewer
Other Site Mechanical UtilitiesG3090
Excl.35.0LFGas service to building - Excluded (by Others)395
Excl.ItemCut and cap existing natural gas service - Excluded (by Utility Company)
154
Excl.ItemConnection to existing gas main - Excluded (by Utility Company)
392
1,05030.0035.0LFExcavation / backfill / disposal; trenching396
$1,050Other Site Mechanical Utilities
Electrical DistributionG4010
Excl.2.0EAAdjust existing electrical manhole - Excluded (by Utility Company)
177
6,0006,000.001.0EAConcrete transformer pad309
23,85030.00795.0LFExcavation/backfill/disposal - trenching312
$29,850Electrical Distribution
Site LightingG4020
25,000ItemAllowance for site lighting367
$25,000Site Lighting
$256,725Utilities
$1,700,584SITE CONSTRUCTION
Page 47 of 47BOS13027-251 Printed 3 June 2015 11:02 AM
DRAFT