Laserfiche WebLink
~ Pence Kelly Construction, Inc. <br />< Project: <br />Location: <br />Issue: 219 <br />CouRhouse Square <br />Salem, Oregon <br />Provide Tenent Improvement Changes Per PR #50 <br />Cost Estimate Summary <br />Job No.: 9906 <br />Estimator: JG <br />Print Date: 09-Nov-99 <br />COR #: 111 <br />DESCRIPTION ~TY UNIT MH/UNIT LABOR <br />HR S/HR LABOR COS Waste <br />°~ SUNIT/MAT MAT COST SUB ElUNIT SUB S EQP.E/UNIT EQUIP.S <br />D all Studs 1 LS 0 $ $ $ 30,225.00 $ - <br />Mechanical 1 LS 0 $ $ - $ 32,768.00 $ <br />E~~~~ 1 LS 0 $ - $ $ 48,306.00 $ - <br />Fire S rinkler 1 LS 0 $ $ - $ 4,362.00 <br />0 $ <br />$ <br />Paintin I Wallcover 1 LS 0 $ - $ $ 8,489.0 <br />00 <br />4 <br />3 S - <br />Doors / Hardware 1 LS 0 $ $ - . <br />$ 6, <br />9 <br />00 <br />38 $ - <br />Glass / Relites 1 LS 0 $ - $ - $ 3,5 <br />. <br />00 <br />2 S <br />Door Installation 1 LS 0 $ $ - <br />$ . <br />$ 69 <br />977.00 <br />$ 23 $ <br />Ca t/ Floor Coverin 1 LS 0 <br />0 $ <br />$ $ - , <br />$ 23,850.00 $ <br />Case Work t LS $ - $ 350.00 $ - <br />Bulletin Boards 1 LS 0 $ - 3 $ 809.00 $ - <br />Tile 1 LS 0 <br />0 S - <br />$ $ - $ 5,221.00 $ <br />Safe 1 LS 0 $ $ - $ 1,561.00 $ <br />Mason Glass Block 1 LS 0 $ - $ $ 1.715.00 $ - <br />Arch Wood 1 LS $ - $ <br />Install Arch Wood 1 ea 8 8 45 $ 360.00 200 $ - $ - <br />Drawin s 1 LS 0 $ $ <br />2 $ $ ' <br />Install Door Frames 29 ea 2 58 45 $ 2,610.00 5% 5 $ 15 $ ' <br />Install Bulletin Board t ea 3 3 45 $ 135.00 5% 5 $ 5 $ - $ <br />Backin - Door sto s 29 ea 0.5 14.5 45 $ 652.50 S~o 5 $ 152 $ - $ ' <br />Backin - Rail 20 If 0.06 1.2 45 $ 54.00 5% 1 $ 27 S $ <br />Framin Planter 1 ea 16 16 45 $ 720.00 5% 150 $ t58 $ - $ <br />Curb for Glass Block fortn 44 If 0.545 23.98 45 $ 1,079.10 5~0 125 $ 58 $ $ <br />Curb for Glass Block ur 0.31 d 20 62 45 $ 279.00 $ ~ ~ 5 $ $ ' <br />Set Safe 1 ea 5 5 45 $ 225.00 $ - <br />$ - $ - <br />$ - $ 500.00 <br />Sta in out Ri er 0 <br />136 $ - <br />114 <br />60 <br />$ 6 $ 861 $ 192,356.00 $ ~~ <br />TOTALS . <br />, c ~ ~oo <br />Direct Cost <br />MU Subcontractor performed work ~ 15% <br />MU PencelKelly perfortned worfc @ 5% <br />Total Cost <br />201,031 <br />28,853 <br />374 <br />230,258 <br />