Town of Middleton Salt Storage Building Pioneer Road Pioneer Lands Town of Middleton Dane County, WI 53562 1 T100 PROJECT LOCATION MAP Scale: NTS N Revisions: No. Date: Description: Scale As Indicated 1415 95% Review July 31, 2014 T1.0 Project Title SALT STORAGE BUILDING Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title TITLE SHEET
DOOR AND FRAME SCHEDULE DOOR TYPES D1 FRAME TYPES F1 1 A1.0 FLOOR PLAN Scale: 1/8"=1'-0" N Revisions: No. Date: Description: Scale As Indicated 1415 95% Review July 31, 2014 A1.0 Project Title SALT STORAGE BUILDING Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title FLOOR PLAN
1 A1.1 ROOF PLAN Scale: 1/8"=1'-0" N Revisions: No. Date: Description: Scale As Indicated 1415 95% Review July 31, 2014 A1.1 Project Title SALT STORAGE BUILDING Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title ROOF PLAN
1 A2.0 2 A2.0 3 A2.0 4 A2.0 NORTH ELEVATION Scale: 1/8"=1'-0" SOUTH ELEVATION Scale: 1/8"=1'-0" EAST ELEVATION Scale: 1/8"=1'-0" WEST ELEVATION Scale: 1/8"=1'-0" Revisions: No. Date: Description: Scale As Indicated 1415 95% Review July 31, 2014 A2.0 Project Title SALT STORAGE BUILDING Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title ELEVATIONS
1 A3.0 BUILDING SECTION Scale: 1/2"=1'-0" Revisions: No. Date: Description: Scale As Indicated 1415 95% Review July 31, 2014 A3.0 Project Title SALT STORAGE BUILDING Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title BUILDING SECTIONS
2 A3.1 VENT VENT 3 A3.1 1 A3.1 BUILDING SECTION Scale: 1/2"=1'-0" 4 A3.1 5 A3.1 Revisions: No. Date: Description: Scale As Indicated 1415 95% Review July 31, 2014 A3.1 Project Title SALT STORAGE BUILDING Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title BUILDING SECTIONS
VENT 3 4 1 WALL SECTION Scale: 1/2"=1'-0" 2 WALL SECTION Scale: 1/2"=1'-0" 5 6 7 8 9 10 Project Title SALT STORAGE BUILDING Revisions: No. Date: Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title Description: WALL SECTIONS / S Scale As Indicated 1415 95% Review July 31, 2014 11 12 13 14
1 A3.3 2 A3.3 3 A3.3 4 A3.3 5 A3.3 Scale: 1/2"=1'-0" 6 A3.3 Scale: 1/2"=1'-0" 7 A3.3 Scale: 1/2"=1'-0" Project Title SALT STORAGE BUILDING Project Address Pioneer Road, Pioneer Lands, Town of Middleton, WI Sheet Title S Revisions: No. Date: Description: Scale As Indicated 1415 95% Review July 31, 2014 A3.3
Item No. Description Town of Middleton Pioneer Salt Storage and Parking Lot Opinion of Probable Construction Cost July 30, 2014 Unit of Measure Estimated Quantity Unit Price Estimated Amount Site Grading and Erosion Control 1 Strip and Stockpile Topsoil (Assumed 12") CY 4780 $ 3.50 $ 16,730.00 2 Topsoil Respread - 6" CY 1520 $ 2.50 $ 3,800.00 3 Unclassified Excavation (on-site Placement) CY 2840 $ 4.00 $ 11,360.00 4 Haul-In Structural Fill CY 1490 $ 9.00 $ 13,410.00 5 Excess Topsoil Placement - Non-Structural Fill Areas CY 2250 $ 2.00 $ 4,500.00 6 Engineering Soil - Bioretention Basin CY 410 $ 20.00 $ 8,200.00 7 Sand Fill - Bioretention Basin TON 570 $ 8.00 $ 4,560.00 8 Plantings - Bioretention Basin SF 3668 $ 5.00 $ 18,340.00 9 Erosion Mat - Class 1, Type A SY 5310 $ 3.00 $ 15,930.00 10 Erosion Mat - Class 1, Type B SY 390 $ 4.00 $ 1,560.00 11 Silt Fence LF 490 $ 3.00 $ 1,470.00 12 Clear Stone Tracking Pad TON 90 $ 16.00 $ 1,440.00 Subtotal Site Grading and Erosion Control: $ 101,300.00 Parking Lot & Sitework 13 3" Thick Base Aggregate Dense - 3/4" - Gravel Shoulders TON 115 $ 8.00 $ 920.00 14 13" Thick Base Aggregate Dense - 3" - Gravel Shoulders Base TON 320 $ 12.00 $ 3,840.00 15 8" Thick Base Aggregate Dense - 3" - Access Road & Parking Lot TON 1980 $ 12.00 $ 23,760.00 16 4" Thick Recycled Pavement Base TON 1000 $ 15.00 $ 15,000.00 19 6" CABC Under Asphalt Path TON 45 $ 12.00 $ 540.00 20 HMA Pavement - Path 2-1/2", 12.5 mm, Type E1, PG 58-28 TON 20 $ 100.00 $ 2,000.00 21 Finish Grading - Access Road and Parking Lot STA 10 $ 550.00 $ 5,500.00 22 8" Concrete Building Aprons (w/foundations tied to building) SF 1715 $ 14.50 $ 24,867.50 23 5" CABC - Concrete Aprons TON 60 $ 12.00 $ 720.00 24 5" Concrete Drainage Flume LS 1 $ 600.00 $ 600.00 25 24" Curb & Gutter LF 421 $ 13.00 $ 5,473.00 26 6" CABC Under Curb & Gutter TON 50 $ 12.00 $ 600.00 27 Parking Lot Wheel Stops EA 50 $ 50.00 $ 2,500.00 28 Restoration W/ Topsoil, Seed, Mulch & Fertilize SY 9120 $ 3.00 $ 27,360.00 Subtotal Parking Lot & Sitework: $ 113,680.50 Storm Sewer 29 48" Concrete Storm In Bell Manhole EA 1 $ 3,000.00 $ 3,000.00 30 36" Concrete Storm Manhole EA 1 $ 2,500.00 $ 2,500.00 31 18" Aluminized CMP LF 210 $ 55.00 $ 11,550.00 32 12" Aluminized CMP LF 50 $ 45.00 $ 2,250.00 33 8" HDPE Storm Pipe LF 423 $ 15.00 $ 6,345.00 34 6" HDPE Storm Pipe LF 122 $ 12.00 $ 1,464.00 35 6" Perforated Underdrain w/silt sock LF 210 $ 5.00 $ 1,050.00 36 18" Aluminized End Section EA 5 $ 500.00 $ 2,500.00 37 12" Aluminized End Section EA 2 $ 310.00 $ 620.00 38 Select Granular Backfill TF 805 $ 4.00 $ 3,220.00 39 Storm Sewer Trench Compaction TF 805 $ 5.00 $ 4,025.00 40 Rip Rap w/ Fabric TON 30 $ 40.00 $ 1,200.00 41 Stone Weepers EA 6 $ 400.00 $ 2,400.00 Subtotal Storm Sewer: $ 42,124.00 Other Costs 42 Performance & Payment Bonds (Site Work) LS 1 $ 5,200.00 $ 5,200.00 43 10% Contingency (Items 1-39) $ 27,300.00 44 Engineering and Surveying $ 32,000.00 45 Architect Fee $ 32,000.00 Subtotal Other Costs: $ 96,500.00 Building 46 Salt Storage Building (See Kontext Breakdown for Additional Detail) LS 1 $ 640,000.00 $ 640,000.00 47 5% Building Contingency 5% $ 32,000.00 Subtotal Building: $ 672,000.00 TOTAL: $ 1,026,000.00 M:\Middleton, Town of\130253_pioneer Lands\Engineering\Task 5 Design Development\Opinion of Cost\(2014-7-30)PioneerSaltStorageCostEst
Project SALT STORAGE BUILDING Owner Town of Middleton Project Number 1415 Date 7/17/14 OPINION OF PROBABLE COST Item Quantity Units Cost* Factor** Subtotal Total Substructure 8x2 Footings 290 lf $ 147.49 1 $ 42,772 5x1.5 Footings 90 lf $ 80.48 1 $ 7,243 2x1 Footings (building) 85 lf $ 35.17 1 $ 2,989 4x4x1 Spread Footing 1 ea $ 244.21 1 $ 244 15"x20' High Concrete Wall 290 lf $ 554.19 1 $ 160,715 10"x10' High Concrete Wall 90 lf $ 135.08 1 $ 12,157 Butresses 4 ea $ 2,770.95 1 $ 11,084 Waterproofing 3750 sf $ 2.34 1.08 $ 9,477 6'x10" Concrete Wall 81 lf $ 99.11 1 $ 8,028 8" Floor Slabs 3750 sf $ 13.38 1 $ 50,175 5" Floor Slabs 2301 sf $ 6.34 1 $ 14,588 SubstructureTotal $ 319,473 Shell Steel Column 18 vlf $ 23.86 1 $ 429 Steel Lintel 1 lf $ 50.00 1 $ 50 Bollards 12 ea $ 978.54 1 $ 11,742 Steel Guards 158 lf $ 50.88 1 $ 8,039 Beams 112 lf $ 23.10 1 $ 2,587 Framed Roof 3000 sf $ 3.46 1 $ 10,380 Trussed Roof 5000 sf $ 3.27 1 $ 16,350 Walls w/ panels 1350 sf $ 23.10 1 $ 31,185 Composite Metal Panels 160 sf $ 4.88 1.08 $ 843 Truss Enclosure 816 sf $ 3.27 1 $ 2,668 Sheet Corners and Trim 800 lf $ 21.22 1.08 $ 18,334 CMU Veneer 1000 sf $ 10.27 1.08 $ 11,092 Masonry Flashing 60 lf $ 5.48 1.08 $ 355 Shingle Roofing 7800 sf $ 3.26 1.08 $ 27,462 Metal Roofing/siding (Dormer) 175 sf $ 5.26 1.08 $ 994 Ice and Water Sheild 2050 sf $ 0.72 1.08 $ 1,594 Base Flashing 90 lf $ 42.50 1.08 $ 4,131 Roof Edge (12") 400 lf $ 40.42 1.08 $ 17,461 Roof Edge (8") 110 lf $ 26.25 1.08 $ 3,119 Flashing at Wall Cap 260 lf $ 21.22 1.08 $ 5,959 Gutters 300 lf $ 6.52 1.08 $ 2,112 Downspouts 140 lf $ 7.10 1.08 $ 1,074 Ground Leaders 8 ea $ 25.00 1.08 $ 216 Soffit Panels 1400 sf $ 11.38 1.08 $ 17,207 Dormer Windows 26 sf $ 24.63 1.08 $ 692 Man Doors 3 ea $ 2,312.18 1.08 $ 7,491 Transoms 3 ea $ 525.85 1.08 $ 1,704 20x18 OHD 1 ea $ 7,501.18 1.08 $ 8,101 16x12 OHD 2 ea $ 6,458.18 1.08 $ 13,950 Shell Subtotal $ 227,322 Interior Construction Stud wall w/plywood 630 sf $ 5.19 1 $ 3,270 Interior Subtotal $ 3,270 Page 1
Services HVAC Exhaust 1 ea $ 492.58 1.08 $ 532 HVAC Louvers 2 ea $ 478.94 1.08 $ 1,035 Power Service 1 ea $ 5,015.93 1.08 $ 5,417 Wiring (.5watts per sf) 6400 sf $ 1.84 1.08 $ 12,718 Motor Connections 3 ea $ 96.69 1.08 $ 313 Devices 25 ea $ 2.19 1.08 $ 59 Interior Lighting 22 ea $ 151.09 1.08 $ 3,590 Exterior lighting 4 ea $ 523.04 1.08 $ 2,260 Total Services $ 25,924 Prevailing Wage Requirements 1.04% $ 5,961 General Requirements 10% $ 58,195 * Includes Overhead and Profit. Informed be RSMeans cost works. ** Assumed mark-up for sub-contractors SUMMARY Construction $ 640,145 Contingency 5% $ 32,007 Total Opinion of Probable Cost $ 672,152 Page 2