8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 1/86
North Residence HallsSub-District Plan DRAFT
December 1, 2006
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 2/86
3
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 3/86
4
Acknowledgements
Grateful acknowledgement is given to those of The Ohio
State University community and members of the NorthResidence Halls Sub-District Plan Committee who
contributed valuable time and information to this planning
and design process.
The Ohio State University
Molly Ranz-Calhoon / Director of Facility Planningand Support / Office of Student Affairs
Steve Volkmann / University Landscape Architect Steve Kremer / Assistant Vice President of Student
Affairs Dorothy Leachman / Associate Director, Student
Affairs – FOD
Laura Shinn / Senior Campus Planner – FOD
Kim Moss / Campus Planner – FOD Craig Henry / Project Manager, Architect – FOD
Tim Keegstra / Director of Campus Dining Services
Sarah Blouch / Transportation and Parking Scott Lissner / University ADA Coordinator
Bruce Mauer / Department of Recreational Sports J. Michael Dunn / Director, Department of
Recreational Sports
Cheryl Lyons / Assistant Director of Resident Life Kevin Wagner / Director of Roads and Grounds,
Physical Facilities
Brett Mayo / Associate Director - Housing, FoodServices & Event Centers
Cassie Taylor / Student – Taylor Tower
Eric Schwartz / Student – Taylor Tower
Credits
The Ohio State University North Residence Halls Sub-
District Plan was prepared by the following consultant team:
MSI
Richard Espe / Principal-in-charge
Karen McCoy / Design PrincipalBrad Kissling / Landscape Architectural Designer
Andrew Overbeck / Urban and Regional PlannerMargo Puffenberger / Graphic Designer
DSI
B. J. Arturp / ArchitectDimitri Smirniotopolouis / Architect
Acknowledgements / Credits
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 4/86
5
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 5/86
6
Table of Contents
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 6/86
7
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 7/86
9
Executive Summary
The Ohio State University’s North Residence Halls
Campus has an unrealized potential to enhance and
enliven the northeastern edge of campus. The North
Residence Halls Sub-District Plan recognizes this
potential and establishes a framework for the improve-
ment of the campus. The plan, developed by MSI and
DSI in partnership with the OSU North Residence
Halls Advisory Committee, provides a basis for the
renovation and reconstruction of the campus.
As it exists today, the North Residence Halls Campus
is in need of significant improvement. It is an unorga-nized space that is difficult to navigate. It lacks a de-
fined edge, making it ineffective as a gateway to OSU.
Residence halls are nondescript, difficult to access and
lack adequate space for student activities. Open space
is disjointed and, in many cases, unusable. The campus
has an opportunity to improve its image and usability
and provide a better living and learning environment
for its students.
The plan addresses these needs by establishing goals,
policies, and recommendations for both short-termand long-term improvements. The essence of the plan
is expressed in the following five major elements:
• Main Street: This functions as the main interior
east-west pedestrian collector corridor on the
campus and acts as the central organizing feature
for the North Residence Halls.
• Defined quadrangles: Recognizing the original
three-tower organization, the creation of three
new quadrangles organized in concert with the
new building plans creates more usable open space
for student activities.
• New buildings and additions: New buildings are
used to define and organize space. The plan calls
for a new gateway building at the corner of Lane
Avenue and High Street that better defines the
northeastern edge of the OSU Campus. New
residence halls and additions to existing residence
halls will make them more desirable to students
as well as provide more bed space and accommo-
date Living/Learning support space. Existing
structures will be renovated to give each a uniqueidentity.
• Removal of Curl Drive: Reducing the conflict
between automobiles, service vehicles and students
improves walkability and pedestrian wayfinding.
• Integration with the Academic Campus: The new
Dining Commons provides a fitting terminus to the
proposed North Campus Green that is identified
in the OSU Landscape Master Plan. This, along with
defined north-south pedestrian paths, provides a
physical and visual connection with the rest of the
OSU Academic Campus.
The North Residence Halls Sub-District Plan is intend-
ed to be the starting point in what will be a long-term
transformation of the campus. As elements of the plan
are phased in over time, the overall campus aesthetic
and functionality will be dramatically improved. Imple-
menting this plan will result in a more cohesive and de-
fined North Residence Halls Campus that better serves
students and presents a stronger gateway to OSU.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 8/86
10Executive Summary
W . LANE AV E.
W . W OODRUFF AV E.
N .
H I G H S
T .
Barrett
Figure 1. North Residence Halls Sub-District Master Plan LEGEND
Proposed building
Existing building
Taylor Quad
Drackett Quad
Jones Quad
Neilwood
Norton
Archer
Scott
Drackett
NorthCommons Jones
Nosker
Houck
Taylor
Halloran
Haverfield
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/New North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 9/86
Chapter 1: Introduction11
1.0 Introduction
The North Residence Halls Sub-District Plan is
intended to establish goals, policies, guidelines and
recommendations for the forthcoming improvements
to the physical facilities. The plan begins by looking at
where the campus is today. In reviewing the history of
campus growth and the state of all exterior facilities,
both natural and man-made, a number of basic issues
are identified. Based on this review, goals and objectives
are presented which are intended to guide both the
Sub-District Plan and the future planning of the North
Campus Residence Halls. With these goals in mind, a
preliminary development program is identified. A listof short-term recommendations has evolved, using the
basic issues, goals and development program as a guide.
As a result of this process, long-range development
concepts and capital improvement projects are identi-
fied. In addition, a set of specific design principles
discusses campus form, building construction, and
landscape improvements. The plan is designed to serve
as a reference for University staff and future project
architects.
The University’s first priority for the next few years
should be to upgrade and improve the facilities, infra-
structure, and designed landscapes already in place.
This Sub-District Plan represents a beginning. It is an
attempt to tackle a broad range of issues and problems
facing the North Residence Halls today. Some of these
problems are dynamic and complex and will require
continued attention.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 10/86
Caption goes here!!!!!!!!!!!!!!!!!!!!!!!!!!!!!! xxxxxxxxxxxxxxxxxxxxxxx
Chapter 1: Introduction 12
Figure 2. An aerial view of the North Residence Halls Campus looking west Study area boundary
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 11/86
Chapter 2: The Campus Today13
2.0 The Campus Today
2.1 General Campus Background
North Campus is situated between West Woodruff
Avenue and West Lane Avenue and is bordered on
the west by the Fisher College of Business and on the
east by North High Street. The 24 acre area occupies
the northeastern corner of the OSU Campus and is
flanked by commercial and residential uses on High
Street and Lane Avenue. Woodruff Avenue is a main
east-west campus connector and the south side of the
street is entirely made up of academic buildings.
In compiling the North Residence Halls Sub-DistrictPlan, previous OSU master plans were consulted.
These plans include: the Campus Master Plan (1995),
the District Plan for the Academic Core North (1995),
the Landscape Master Plan (1998), and the University
District High Street Streetscape Plan (2005). These
plans were developed independent of each other, but
share a number of common principles and goals:
• Remove Curl Drive
• Create a better living environment for students
• Strengthen connections to the Academic Core
• Improve the spatial definition and quality of
green space
• Improve spatial hierarchy and circulation
• Define space with additional building structures
• Develop a stronger visual connection to Main
Campus
• Treat Lane Avenue as a grand, public, tree-lined
street “urban” in character with buildings set
relatively close to the street
• Respect the “High Street Green” and its required
building setbacks
The North Residence Halls portion of 1995 District Planfor the Academic Core North
The North Residence Halls portion of the 1998 Land-scape Master Plan
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 12/86
14
Figure 3. An aerial view of the North Residence Halls Campus
Chapter 2: The Campus Today
W.LANEA VE.
W. WOODRUFFA VE.
N .
H I G H S
T .
Study area boundary
CURL DR.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 13/86
Chapter 2: The Campus Today15
Drackett Tower is one of three towers on North Campus. Houck House needs more space to accommodate Living/Learning programs.
Raney Commons is currently used as a commissary for Daily Grind locations and for scheduled special events.
2.2 Summary of Existing Conditions
2.2.1 Buildings and Facilities
The North Residence Halls Campus is home to several
residence halls (13) and related facilities (3) that rep-
resent 901,000 GSF (0.86 FAR). Built in the 1960’s the
campus has three (3) loosely organized districts each
clustered around a central residential tower, three low
rise (3 story) residential halls and a dining commons.
Over time, these buildings have become dated and do
not offer the type of student accommodations current-
ly desired. In general the campus lacks cohesiveness in
both design and usability. It has no community gathering
spaces, no clear building hierarchy and poor aesthet-ics. As the northeastern gateway to the entire OSU
campus, the North Residence Halls Campus needs to
have a more defined identity and physical presence
consistent with current Ohio State campus planning
standards.
Existing buildings on the campus include student
housing, a food service building, a commissary and a
Living/Learning center. Student housing has 1,368 beds
on the North Residence Halls Campus in 10 houses
and three towers. All student housing facilities have
laundry, mail and vending services. The three commons
buildings are sparsely programmed. North Commons is
the only food service building on the campus currently
used for student meal service. Designed with mid-level
entries, the building has poor ADA accessibility to the
top level and no accessibility to the lower level. Raney
Commons is currently a commissary for all Daily Grind
locations on campus and generates significant service
traffic which is in conflict with the residential campus.
Living/Learning programs are currently held at Royer
Student Activities Center, but more space within each
residence hall is desired to better accommodate the
popular program. Currently every dormitory but onehas a Living/Learning component.
Additionally, along Lane Avenue there are several
small apartments. The four units at 105 West Lane are
currently unoccupied and the units at 115-133 serve
as visiting faculty housing. There are two utility uses
on campus. There is a gas house on Lane Avenue and
electrical and mechanical facilities in the eastern end
of Scott House that will need to be considered as this
plan is implemented.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 14/86
16
Figure 4. Existing figure ground diagram.
Chapter 2: The Campus Today
Study area boundary
W . LANE AV E.
W .W OODRUFF AV E.
N .
H I G H S
T .
C U R L D R .
Neilwood
Norton
Archer
Scott
DrackettNorthCommons
Jones
Nosker
Barrett
Houck
Taylor
Halloran
Haverfield
Blackburn
Royer
Raney
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 15/86
Chapter 2: The Campus Today17
Many service doors are unsightly Many service areas are run-down in appearance and exces-sively large.
Curl Drive is used for service access, parking and busservice.
2.2.2 Vehicular Circulation and Service and Delivery
The majority of the vehicular circulation throughout
the North Residence Halls Campus happens along
Curl Drive, which connects with Neil Avenue on the
west, Lane Avenue on the north, and Woodruff Avenue
on the south. While this drive a llows service vehicles
access to many buildings, its circuitous alignment cre-
ates a vehicular intrusion within the campus. Many of
the walkways are also used as service drives creating
unclear boundaries between pedestrians and vehicles.
Additionally, existing multi-building service areas have
become run-down in appearance, are excessively large
and disrupt the connectivity of the campus pedestrian
corridors.
Bus service runs on Woodruff Avenue on weekdays
with a bus stop roughly at the midpoint of the North
Residence Halls Campus. Evening and weekend bus
service uses Curl Drive from midnight to 6:30 a.m. on
weekdays and all day on weekends.
2.2.3 Parking
Existing parking on the campus is adequate for exist-
ing uses. There are five surface lots and parallel parking
is located on Curl Drive providing approximately 300
spaces. The heavy service use of Curl Drive, however,
creates a conflict between parking capacity and service
vehicles. Parking near buildings is currently provided for
Handicap, RA’s, Hall Directors, Assistant Hall Directors
and graduate students. Curl Drive has a mixture of
metered parking and faculty, staff and graduate student
parking. No parking is permitted on Curl Drive after 2
a.m.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 16/86
Caption goes here!!!!!!!!!!!!!!!!!!!!!!!!!!!!!! xxxxxxxxxxxxxxxxxxxxxxx
18
Figure 5. Existing service areas and parking
Chapter 2: The Campus Today
LEGEND
Parking lot
Asphalt drive
Service area
Major service dock
Minor service dock
Neilwood
Scott
Norton
Archer
DrackettNorthCommons
Jones
Nosker
Barrett
Houck
Taylor
Halloran
Haverfield
Blackburn
Royer
Raney
Bus stop
W . LANE AV E.
W .W OODRUFFAV E.
N .
H I G H S
T .
C U R L D R .
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 17/86
Chapter 2: The Campus Today19
Walkways on North Campus are in hazardous conditionand provide little campus orientation.
The ramp and stairs outside Archer House impede pedes-trian circulation.
Pedestrian walkways lack a clear hierarchy.
2.2.4 Pedestrian Circulation and Access
Pedestrian circulation throughout the North Resi-
dence Halls is confusing and disjointed. The campus is
an important gateway because of the high volume of students that pass through the area from the significant
amount of off-campus housing to the north. Connec-
tions from north to south leading to the heart of the
academic campus are not obvious and routes are circu-
itous at best. Building locations obstruct both move-
ment and views making it hard to navigate. Likewise,
east-west connections between North Residence Halls
buildings are poor and lack cohesion.
The pedestrian walkway system has no clear hierarchy,
which makes wayfinding difficult. The walkways also
have raised and depressed areas making access to parts
of the campus difficult. The condition of many pedes-trian walkways is poor and they need to be repaired
or replaced. The shared service vehicular access on
pedestrian walkways has contributed to the damage to
surfaces.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 18/86
20Chapter 2: The Campus Today
Figure 6. Existing pedestrian circulation diagram
W . LANE AV E.
W .W OODRUFFAV E.
N .
H I G H S
T .
C U R L D R .
LEGEND
On site destination
Minor interior site movement
Norton
Archer
DrackettNorthCommons
Jones
Nosker
Barrett
Houck
Taylor
Halloran
Haverfield
Blackburn
Royer
Raney
Neilwood
Major pedestrian movements
Off campus movement
Scott
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 19/86
Chapter 2: The Campus Today21
The entrance to Blackburn House has no main entry feel. Raney Commons’ main entrance has no ADA access. The entrance to Halloran House is hidden.
2.2.4 Pedestrian Circulation and Access, Continued
Access into existing buildings is inadequate. Many of the
buildings have multi-level lobbies with both exterior
and interior stairs making conformance to currentADA access standards difficult. Additionally, the main
entrance locations of buildings are not welcoming and
are often not obvious. Many of the accessible entries
are too often located at the rear of buildings. Updating
of buildings to meet current ADA accessibility codes
has resulted in an aesthetic focused on ramps and rail-
ings, which has caused visual clutter.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 20/86
22Chapter 2: The Campus Today
Figure 7. Existing building entrances and ADA access points LEGEND
Main Access/ADA
Minor Access/ADA Minor Access
Main Access
W . LANEAV E.
W . W OODRUFF AV E.
N .
H I G H S
T .
Neilwood
Norton
Archer
Scott
Drackett
NorthCommons
Jones
Nosker
Barrett
Houck
Taylor
Halloran
Haverfield
Blackburn
Royer
Raney
C U R L D R .
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 21/86
Chapter 2: The Campus Today23
Many open spaces are unused because they are too shadyand are sparsely planted with grass.
Basketbal l courts are on the edge of campus Open spaces have no real organizat ion
2.2.5 Open Space
Active recreation space on the North Residence Halls
Campus is well defined and usable, but there is a lack of
large, informal and flexible open spaces. What greens-pace does exist between buildings is largely unusable
for student activities because it is either noncontiguous
or because large mature trees shade the area so much
that no grass will grow. The High Street Green is a key
element of the Ohio State image and forms the eastern
edge of campus but it needs to be reinforced because
it is disjointed and no longer properly addresses or
embraces the street on this part of campus.
The campus also has multiple recreation facilities
including sand volleyball, basketball and multi-use
courts. These facilities are currently dispersed a long
the campus edge, which reduces sound impact on theresidence halls.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 22/86
24Chapter 2: The Campus Today
Figure 8. Existing open space diagramLEGEND
Updated hardscape corridor
Hardscape/pavement
Hardscape/plaza
Usable open space
Green space
Athletic courts
Potential open space
W . LANE AV E.
W .W OODRUFFAV E.
N .
H I G H S
T .
C U R L D R .
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 23/86
Chapter 2: The Campus Today25
2.2.6 Topography
Moving east to west across the North Residence Halls
Campus there is 30 feet of elevation change. The grade
change on the west side of the site is controlled with aseries of dilapidated walls which divide the large overall
space into smaller, less usable nooks and pathways. Due
to the grade change over the course of some building
lengths, many of the entrances are set between floors
causing accessibility problems. This also creates an issue
with retaining planting beds around the buildings or
retaining window wells that block light into the lower
floor.
Stormwater drainage runs west through the area and
often exceeds capacity during peak storm conditions
which has resulted in flooding in both Archer and
Nosker Houses and ponding in several areas. There isalso an expansive soil issue in the basement of Raney
Commons that has caused the floor to heave.
Series of retaining walls on west side of site in front of Drackett Tower
Retaining wall and lawn panel on the west side of RaneyCommons
Lower floor window well on west side of North Commons
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 24/86
26Chapter 2: The Campus Today
Figure 9. Existing topography diagram
744
748
752
756
760
764
768
774
772770
766
762
758
754
750
746
W . LANE AV E.
W . W OODRUFF AV E.
N .
H I G H S
T .
C U R L D R .
Neilwood
Norton
Archer
Scott
Drackett
NorthCommons
Jones
Nosker
Barrett
Houck
Taylor
Halloran
Haverfield
Blackburn
Royer
Raney
St. Stephen’sEpiscopal Church
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 25/86
Chapter 2: The Campus Today27
2.2.7 Vegetation
The North Residence Halls have a wide mix of mature
vegetation, much of which is overgrown and in poor
health. The existing palette of plant materials is com-plex with many mature hedgerows, ornamental and
evergreen trees that have outgrown their original sites.
Additionally, evergreens and over grown vegetation
near building entrances have formed a barrier between
the building and greenspace, preventing the greenspace
from acting as a courtyard to the building.
Additionally, the proximity of overgrown plants to
building entrances creates a safety risk for the students.
The overabundance of vegetation also has resulted in
shaded spaces that make it difficult for grass to grow.
This prevents many open spaces from being fully uti-
lized by students. While tree removal will be necessary,memorial trees may need to be protected as plans are
implemented.
Proximity of vegetation to buildings creates dangerousareas and blocks light to windows
Overgrown and poorly chosen foundation planting Overgrown planting makes sitting area undesirable
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 26/86
Chapter 2: The Campus Today 28
Figure 10. Existing tree documentation LEGEND
Existing shade tree
Existing ornamental
Existing evergreen
W . LANEAV E.
W . W OODRUFFAV E.
N .
H I G H S
T .
C U R L D R .
Neilwood
Norton
Archer
Scott
Drackett
NorthCommons
Jones
Nosker
Barrett
Houck
Taylor
Halloran
Haverfield
Blackburn
Royer
Raney
St. Stephen’sEpiscopal Church
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 27/86
Chapter 3: Goal Statement29
3.0 Goal Statement
3.1 Campus-wide Goals
The main goals of the plan are to:
• Reinforce the original campus parti by refining
the individual aesthetics of the three residential
subareas of the campus
• Create an interior east-west pedestrian collector
corridor to act as the central organizing element
linking the three distinct campus subareas
• Develop strong north-south pedestrian
connections to the Academic Campus
• Create hierarchy of pathways/spaces
• Create large community outdoor gathering spaces• Create small outdoor gathering spaces for each
residence hall
• Maintain a variety of spaces for both active and
passive recreation
• Remove overgrown vegetation and improve the
general landscape aesthetic to promote campus
views and increase security.
• Provide ADA accessibility for each main entrance
in an architecturally sensitive manner
• Improve individual building identities and clarify
and enhance aesthetics of a ll building entrances
• Increase building transparency (windows on the
campus) for both aesthetics and security
• Improve the function and aesthetics of service areas
• Provide Living/Learning support space in each
residence hall
• Increase dorm beds
• Establish a University gateway building at Lane
Avenue and High Street
• Strengthen the campus edges along High Street,
Woodruff Avenue and Lane Avenue
• Replace surface parking lots on campus with
buildings as off-site parking supply allows
In the following sections, the components and design
elements of the North Residence Halls Sub-District
Plan will be described in greater detail.
3.2 Issue Area Objectives
The North Residence Halls Sub-District Plan is in-
tended to guide the redevelopment of the campus over
the next 25 years. The plan a ims to improve the learn-
ing environment for OSU students and to enhance the
functionality and aesthetics of the campus.
This plan aims to improve the learning environment of theNorth Residence Halls Campus.
Architectural aesthetics will be improved on all buildings The plan will create a more cohesive campus that better serves students.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 28/86
30Chapter 3: Goal Statement
W . LANE AV E.
W .W OODRUFF AV E.
N .
H I G H S
T .
Drackett Quad
Jones Quad
Taylor Quad
Neilwood
Norton
Archer
Scott
Drackett
NorthCommons Jones
Nosker
Barrett
Houck
Taylor
Halloran
Haverfield
Figure 11. North Residence Halls Sub-District Master Plan LEGEND
Proposed building
Existing building
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 29/86
Chapter 4: The Sub-District Plan31
The three new quads will be suitable for large gatherings. The Main Street will allow for a larger circulation patternthe campus
The plan includes small sitting spaces
4.0 The Sub-District Plan
4.1 Principles for Campus Form
The vision for the North Residence Halls Campus is
built around the creation of three distinct quads that
are composed of a tower and associated mid-rise
residence halls. These new quads (Drackett Quad,
Jones Quad, and Taylor Quad) will each have a distinc-
tive identity and community green space defined by
proposed building additions. This identity will be rein-
forced by the use of specific plantings, materials, signage,
artwork and kiosks. The quads will be linked by an east/
west Main Street connector. Each quad will also have a
major north/south pedestrian walkway to the academiccampus. These large, simple gestures pull the individual
elements of the North Residence Halls together while
also improving connections to main campus.
Proposed building additions will include new building
entries, facing Main Street, the north/south connec-
tors to the Academic Campus, or Lane or Woodruff
Avenues where appropriate. The new entry facades
will be transparent, in scale with the buildings and
reinforce individual building identity and quad aesthetic
design themes. Expansion of the buildings vertically was
considered, however vertical expansion did not address
the need for new entry identity or expanded buildingfootprints to accommodate Living/Learning support
space. Vertical expansion of the buildings could neces-
sitate code upgrades in overall building accessibility and
increase construction costs.
Ground floor building additions provide the opportu-
nity to use building expansion to frame the exterior
quad community gathering and green space and provide
an organized architectural framework for the campus.
Further, the fenestration of the proposed architecture
would increase the feeling of security by providing
“windows” on the campus.
To improve the gateway quality of the North Residence
Halls Campus, the plan calls for the development of a stu-
dent facility at Lane Avenue and High Street. This building
will mimic the setback and scale of the new south campus
gateway buildings (including the 80’ setback of the High
Street Green) and provide a stronger visual identity and
gateway for the northeastern edge of campus.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 30/86
32Chapter 4: The Sub-District Plan
W . LANE AV E.
W .W OODRUFF AV E.
N .
H I G H S
T .
Drackett Quad
Jones Quad
Taylor Quad
Figure 12. Diagram illustrating the three new quads that will be the focal points of the campus andthe new buildings and building additions.
Drackett Quad existing
Drackett Quad addition
Taylor Quad existing
Taylor Quad addition
Jones Quad existing
Jones Quad addition
New North Commons
Gateway building
St. Stephen’s Church
Outside project scope
LEGEND
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 31/86
Chapter 4: The Sub-District Plan33
4.2 Component Plans
4.2.1 Vehicular Circulation and Service and Delivery
The Plan removes vehicles from the center of theNorth Residence Halls Campus to the edges in order
to reduce the conflict between vehicles and pedestrians.
Replacing Curl Drive with Main Street moves vehicular
circulation to the north and south of campus making
it more pedestrian friendly, while still accommodating
service vehicles.
The Plan establishes informal service drives to the
north and south of Main Street behind the towers and
the low-rise buildings fronting Main Street in order
to consolidate access and separate pedestrian and
vehicular movement. All major pedestrian connectors
are sized to accommodate service, handi-vans and
emergency vehicles and to permit vehicular access to
the residence halls during move in/move out events. The
clustered service areas will accommodate all service
vehicles and allow for emergency access to buildings.
These consolidated service areas must be treated with
enhanced materials and screening to minimize their
visual impact on the campus.
Bus service during the weekday will continue to serve
the north residence halls from Woodruff Avenue. Busroutes for evenings and weekends will drop students
near the northern residence halls through the new
parking lot and the southern residence halls by use of
the east-west pedestrian/service drive.
4.2.2 Parking
With the removal of Curl Drive, there is a need to
increase parking lot space on the campus. Previously,
there were 300 parking spaces. A new surface parking
lot along Lane Avenue provides 213 spaces to accom-
modate parking needs on the campus. This does not
include additional spaces in service areas as currently
parked. Access to the new parking lot will be provided
off Neil Avenue and from a service road south of Lane
that has been moved to the east to allow for more
spaces to be added.
Service areas within pedestrian corridors can be bothaesthetically pleasing and functional
An aesthetically pleasing service drive A well-designed shared vehicular and pedestrian road
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 32/86
34Chapter 4: The Sub-District Plan
Figure 13. Diagram illustrating new informal service drives and service areasLEGEND
Service drive
Parking lot
Service access
Shared route
Service
Central service formultiple buildings
W . LANE AV E.
W . W OODRUFF AV E.
N .
H I G H S
T .
Taylor Quad
Drackett Quad
Jones Quad
Neilwood
Norton
Archer
Drackett
NorthCommons Jones
Nosker
Houck
Taylor
Halloran
Haverfield
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/New North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
Barrett
Scott
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 33/86
Chapter 4: The Sub-District Plan35
Figure 14. Sketch illustrating Main Street and new building entrances
4.2.3 Pedestrian Circulation and Access
The plan improves pedestrian circulation and access on
the North Residence Halls Campus. Wayfinding is easier
because obstructed views have been removed and thewalkway system has been simplified and more defined.
The three new quads provide a strong visual identity
and become the organizing elements around which the
walkway system is constructed. North/south connec-
tions are clear and obvious, allowing easy access to the
main academic campus for both North Residence Halls
residents and off-campus students. The Main Street
pedestrian corridor acts as the central artery for east/
west travel through the North Residence Halls Campus.
This interior corridor will be the locus of activity for
the campus connecting all of the quads with High Street.
Building facades will be renovated to address the MainStreet and building additions will add to the energy of
this new corridor. Existing, expanded and new buildings
along Woodruff and Lane Avenues will also be improved
to better address these campus edges.
Going forward, it must also be considered how the cur-
rent business school parking garage along Lane Avenue
interacts with the campus in order to limit pedestrian
and vehicular conflict.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 34/86
36Chapter 4: The Sub-District Plan
Figure 15. Diagram illustrating the new pedestrian circulation on the North Residence Halls CampusLEGEND
Primary interior corridor
Primary corridors toAcademic Campus
Secondary Circulation
Major off campus pedestrian traffic
Minor off campus pedestrian traffic
Major destination
W . LANE AV E.
W .W OODRUFF AV E.
N .
H I G H S
T .
Taylor Quad
Drackett Quad
Jones Quad
Neilwood
Norton
Archer
Drackett
NorthCommons Jones
Nosker
Houck
Taylor
Halloran
Haverfield
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/New North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
Barrett
Scott
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 35/86
Chapter 4: The Sub-District Plan37
ADA access can be integrated into building and walkwaydesign
Sketch illustrating walkways and improved access for Jones Tower
4.2.3 Pedestrian Circulation and Access, Continued
Reorganizing the walkway system and improving build-
ing facades improves access by making building en-
trances more defined and visually evident. By creatingaccess points on buildings that front on the Main Street
corridor, the north/south pedestrian spine, and the
major exterior streets, there are now multiple points
of entry on all sides of each building. This increases the
number of ADA access points and provides ADA access
at the main entrances of all buildings.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 36/86
Chapter 4: The Sub-District Plan 38
Figure 16. Diagram illustrating improved building entrances and ADA access
W . LANE AV E.
W . W OODRUFF AV E.
N .
H I G H S
T .
LEGEND
Main Access/ADA
Minor Access/ADA
Minor Access
Jones
Taylor Quad
Drackett Quad
Jones Quad
Neilwood
Norton
Archer
Drackett
NorthCommons Jones
Nosker
Houck
Taylor
Halloran
Haverfield
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/New North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
Barrett
Scott
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 37/86
Chapter 4: The Sub-District Plan39
The main quads will have a large green space for commu-nity gatherings.
Plaza areas will have low seatwalls for sitting The landscape plan will give the campus a more unifiedappearance.
4.2.4 Open Space
Open space, like many of the other features of the plan,
is organized around the three main quads. These spaces
are not only interconnected by the proposed walkwaysystem, but also are better defined with more usable
spaces that are larger and are more suited to the needs
of the students. The quads are ideal for informal uses,
passive recreation, and community gatherings. There
are also three main greens, Drackett Quad, Jones Quad,
and the Taylor Quad, that are appropriate for passive
and active recreation and community gatherings.
Each dorm and commons building will have its own
front porch/plaza. These areas will have water and
electrical hook-ups and will function as small commu-
nity gathering spaces that will be appropriate for dorm
meetings and social events.
As recommended by the 1998 Landscape Master Plan,
the North Green extends across Woodruff Avenue.
New Residence Hall 3 should be designed to act as its
terminus.
Active recreation facilities will remain scattered
throughout the campus. Through the planning process
it became clear that moving and consolidating the
recreation courts would be too costly. By keeping these
more established facilities on the campus edges, the
potential for noise is reduced while still allowing foreasy access by all campus residents.
The landscape plan for the North Residence Halls will
focus on improving the quality and condition of vegeta-
tion. By imposing more order and removing unneces-
sary or damaged plant material, the campus will have a
more unified appearance and more usable open spaces.
Removing unnecessary vegetation and reducing shaded
areas will enable students to use these open spaces for
active and passive recreation.
The Main Street corridor and key north/south walk-
ways will be tree-lined to further define them and
establish a clear hierarchy. Likewise, the new parking lot
will be adequately screened on all sides to minimize its
visual impact on both the North Residence Halls and
Lane Avenue. On the east side of the campus, the High
Street Green should be reinforced and design should
be in accordance with the 2005 University District
High Street Streetscape Plan.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 38/86
Chapter 4: The Sub-District Plan 40
Figure 17. Diagram illustrating proposed open space improvement
Plazas/porches
Open lawn Green space
Athletic courts
LEGEND
W . LANE AV E.
W . W OODRUFF AV E.
N .
H I G H S
T .
Taylor Quad
Drackett Quad
Jones Quad
Neilwood
Norton
Archer
Drackett
NorthCommons Jones
Nosker
Houck
Taylor
Halloran
Haverfield
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/New North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
Barrett
Scott
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 39/86
Chapter 4: The Sub-District Plan41
BEFORE: Unclear and uninviting building entrances
4.2.5 Architectural Improvements,
Renovations and New Buildings
The proposed building program concentrates on add-
ing bed space, creating facilities for the Living/Learningprograms, improving entrances, and constructing new
buildings that strengthen the three quads and improve
the residential character of the campus. Existing resi-
dence halls will be renovated to reduce density from
quads to doubles, enhancing the quality and livability
of the accommodations. Bed space will be increased
by 924 through additions to existing residence halls
and the construction of three new residence halls (see
Table 1 on page 45).
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 40/86
Chapter 4: The Sub-District Plan 42
Figure 18. AFTER: Architectural rendering of new building additions and entrances looking south from Drackett Quad toward Nort on and Scott houses (foreground) and the NewResidence Hall 3 (background).
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 41/86
Chapter 4: The Sub-District Plan43
4.2.5 Architectural Improvements,
Renovations, and New Buildings, continued
The existing four story residence halls will be modifiedto meet the plan goals. Nosker, Haverfield, Halloran,
Houck, Norton, Scott, and Blackburn will have new
additions to accommodate both more bed space and
expanded Living/Learning facilities. Living spaces will be
reconfigured to two-room suites and will have a layout
and size similar to existing units. Each dorm will be
expanded, but the size of additions will vary as shown
on the new building and building expansion plan (see
Figure 20, p. 46). Overall, the additions will add 540
additional beds (see Table 1, p. 45). All existing residence
halls will gain one first floor Living/Learning space. The
space will be flexible and able to provide for on-site
classroom sessions, receptions, living room lounging,
and group study sessions.
Entrances will be improved on all buildings to increase
transparency and better define access points. This will
make the residence halls more inviting and give each
building an individual identity. All of the entrances toresidence towers will be renovated. These revamped
entrances will be two stories tall to better match the
scale of the buildings and provide space for necessary
ADA improvements.
BEFORE: Taylor Tower’s entry lacks definition
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 42/86
Chapter 4: The Sub-District Plan 44
Figure 19. AFTER: Architectural rendering of the enhanced entrance and additional space added to Taylor Tower
Table 1: Additional Beds
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 43/86
Chapter 4: The Sub-District Plan45
4.2.5 Architectural Improvements,
Renovations, and New Buildings, Continued
The existing four story residence halls will be modifiedarchitecturally to incorporate a residential vernacular.
Exterior modifications such as cornice embellishment
and the replacement of existing windows with new
single hung units will give the campus a more residen-
tial feel and make the buildings more visually appealing
and attractive.
The plan calls for both Raney Commons and Royer
Student Activities Center to be removed and replaced
with three new residence halls. The existing single
story buildings no longer provide usable space for
students and house operations that are not compat-
ible with a residential campus. The three new resi-
dence halls shown in the plan will carry forward the
residential architectural aesthetic and incorporate the
same characteristics with respect to new program
spaces and features added to existing residence halls.
The new residence halls will accommodate 384 beds
(see Table 1).
The plan also calls for updated and new dining facilitiesfor the campus. North Commons will remain as the
only dining hall and a new food service and residential
building will be constructed adjacent to Neilwood
Gables. The new facility will utilize the market/café con-
cept that is called for in the OSU food service plan. The
market/café will occupy the first floor with residential
on the second floor.
Renovation of Existing Residence Halls
Existing Beds Existing GSF New Beds New GSF
Archer House na na 104 na
Barrett House 171 35,829 0 1,300
Blackburn House 162 35,832 56 18,900
Halloran House 157 30,269 100 32,000
Haverfield House 164 30,267 96 28,400
Houck House 183 37,790 56 19,200
Norton House 175 35,789 40 13,200
Nosker House 180 38,715 32 10,900
Scott House 176 36,251 56 18,100
Total 1,368 280,742 540 142,000
New Residence Halls
Size Room Type New Beds New GSF
New Residence Hall 1 4 story 4 Bedroom Apartments 128 63,200
New Residence Hall 2 3 story 4 Bedroom Apartments 96 50,400
New Residence Hall 3 4 story* 4 Bedroom Apartments 160 102,500
Total 384 216,100
*Includes 1st floor Commons
Table 1: Additional Beds
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 44/86
Chapter 4: The Sub-District Plan 46
Figure 20. Diagram of proposed building expansions
W . LANE AV E.
W .W OODRUFF AV E.
N .
H I G H S
T .
LEGEND
New residential building
Existing building
New residential expansion
New building entry
New destination building
Taylor Quad
Drackett Quad
Jones Quad
Neilwood
Norton
Archer
Drackett
NorthCommons Jones
Nosker
Houck
Taylor
Halloran
Haverfield
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/New North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
Barrett
Scott
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 45/86
Chapter 4: The Sub-District Plan47
4.3 Phasing Capital Improvement Projects
4.3.1 Proposed Projects
The recommendations proposed in this Sub-DistrictPlan are too extensive to expect them to be imple-
mented in any short period of time. Certain elements
may be adopted promptly, but any major built element
like buildings, roads or parking may take years to imple-
ment. Even if the University could afford to construct
all pathways at once it would be too disruptive to
campus life.
The most sensible solution is to break down these
proposed changes into individual project areas. For
each area, the University can establish a budget and
schedule for completion. The following tables (Tables
2-4 on pages 49-53) list identifiable projects and assign
an order-of-magnitude cost in 2006 dollars.
Although they are not arranged in order of prior-
ity, the projects of most significant impact should be
those that create the Main Street pathway connecting
High Street to Archer Hall. The second priority should
be to sequence the projects needed to remove Curl
Drive. This includes the construction of the southern
pedestrian/service access and the northern parking
area. These projects begin to define a clear pedestrian-oriented campus environment. Many of the projects
are not dependent on another project’s phasing to be
completed. These projects, such as the new dining com-
mons, gateway building, building additions, tree planting
and removal, can be carried out upon securing appro-
priate funding.
The costs shown in the following tables are based on
2006 construction dollars and should be escalated at
+/- a year for inflation. They do not include soft costs
including, design fees, construction management and
permitting. For budgeting purposes these should be
estimated at +/- 15% of construction costs.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 46/86
Chapter 4: The Sub-District Plan 48
Figure 21. Capital improvement project phasing diagram
W . LANEAV E.
W .W OODRUFF AV E.
N .
H I G H S
T .
LEGEND
Jones Quad improvements
Drackett Quad improvements
Taylor Quad improvements
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 47/86
Chapter 4: The Sub-District Plan49
A. Drackett Quad Site Work
Project Title of Improvement Cost
A-1. Main Street $253,336
A-2. Service Access $264,107
A-3. Lane Ave. Service / Parking $1,043,051
A-4. Norton Service $109,800
A-6. Circular Quad $1,191,099A-8. Norton / Scott Alley $113,576
A-11. Service Access $923,208
A-13. Blackburn Grounds $123,097
A-15. Scott Grounds $164,341
A-17. North Campus Green Extension $97,597
Sub-Total $4,283,211
Table 2: Drackett Quad Improvements
A. Drackett Quad Building Additions
Project Title of Improvement Cost
A-5. Norton Living Addition $2,948,774
A-7. Drackett Tower Entry Addition $718,225
A-9. Scott Entry Addition $697,715
A-10. Norton Entry Addition $412,615
A-12. New Commons / Residence Hall $22,800,977A-14. Blackburn Living Addition $4,033,080
A-16. Scott Living Addition $3,227,218
A-18. North Commons Entry $865,896
Sub-Total $35,704,500
DRACKETT QUAD TOTAL $39,987,711
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 48/86
Chapter 4: The Sub-District Plan 50
Figure 22. Drackett Quad improvement diagram
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 49/86
Chapter 4: The Sub-District Plan51
B. Jones Quad Site Work
Project Title of Improvement Cost
B-1. Main Street $334,820
B-2. Service Access $563,528
B-3. Lane Ave. Service / Parking $854,560
B-4. Nosker Grounds $246,060
B-7. Jones Tower Court Yard $267,442B-9. Houck Tower Service $198,916
B-10. Jones Tower Grounds $189,326
B-13. New Building Grounds $193,349
B-14. Egg Green $630,994
B-15. Pedestrian Allee $259,671
B-17. Haverfield Grounds $122,961
B-19. Blackburn Grounds $33,987
B-21. Haverfield Living Grounds $86,982
B-22. Realigned Drive $139,555
Sub-Total $4,131,150
B. Jones Quad Building Additions
Project Title of Improvement Cost
B-5. Nosker Living Addition $1,830,578
B-6. Nosker Entry Addition $855,300
B-8. Houck Living Addition $4,582,536
B-11. Jones Tower Entry Addition $279,660
B-12. New Focal Living Building $10,685,107B-16. Haverfield Entry Addition $1,215,910
B-18. Blackburn Living Addition $317,333
B-20. Haverfield Living Addition $5,244,161
Sub-Total $25,010,585
JONES QUAD TOTAL $29,141,735
Table 3: Jones Quad Improvements
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 50/86
Chapter 4: The Sub-District Plan 52
Figure 23. Jones Quad improvement diagram
T bl 4 T l Q d I t
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 51/86
Chapter 4: The Sub-District Plan53
C. Taylor Quad Site Work
Project Title of Improvement Cost
C-1. Main Street $508,043
C-2. Service Access $292,833
C-3. Lane Ave. Service $317,266
C-4. Pedestrian Alley $198,786
C-5. Taylor Quad Green $301,671C-7. Taylor Tower Grounds $610,546
C-8. Volleyball Grounds $105,806
C-10. Halloran Grounds $143,015
C-11. Athletic Courts Grounds $131,859
C-12. High Street Green $234,079
C-14. New Building Grounds $87,727
C-16. Barrett Grounds $14,132
C-18. North Gateway Building Grounds $342,627
Sub-Total $3,288,389
Table 4: Taylor Quad Improvements
C. Taylor Quad Building Additions
Project Title of Improvement Cost
C-6. Taylor Tower Entry $251,220
C-9. Halloran Living / Entry Addition $6,568,632
C-13. New Apartment Style Building $15,112,934
C-15. Barrett Entry $346,264
C-17. North Gateway Building $24,685,068Sub-Total $46,964,118
TAYLOR QUAD TOTAL $50,252,507
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 52/86
Chapter 4: The Sub-District Plan 54
Figure 24. Taylor Quad improvements diagram
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 53/86
Chapter 5: Design Principles55
5.0 Landscape Improvement Guide and
Design Guidelines
The quality of the designed landscape of the NorthResidence Halls is poor. This condition is instrumental
in the overall impression and perception of the stu-
dent’s living environment. The general purpose of the
Landscape Improvement Plan is to guide the Univer-
sity toward a better physical and living environment.
The following are the primary goals of the Landscape
Improvement Plan.
• Improve the aesthetic quality of the North
Campus designed landscapes.
• Create a sense of unity and organization
throughout the North Campus.
• Provide a variety of spaces for outdoor sitting and
studying.
A key principle in Campus organization is the ap-
plication of a consistent palette of plantings, paving
and street furniture materials. This does not cur-
rently exist on North Campus. This lack of consistent
treatment causes visual fragmentation and tends to
increase maintenance problems and costs. A consis-
tent application of these elements will unify North
Campus, reinforcing the sense of place and overallimage.
A number of recommended treatments and materi-
als that will help the University create an integrated
landscape treatment are presented in this section of
the plan.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 54/86
Chapter 5: Design Principles 56
Main Street concrete
Concrete
Athletic court
Asphalt
Compacted aggregate
Asphalt paver
Planting bed
Lawn
Grass
Existing tree
Proposed tree
Proposedornamental tree
Proposed building
Existing building
LEGEND
W . LANE AV E.
W .W OODRUFF AV E.
N .
H I G H S
T .
Figure 25. North Residence Halls Landscape Materials Plan
Taylor Quad
Drackett Quad
Jones Quad
Neilwood
Norton
Archer
Drackett
NorthCommons Jones
Nosker
Houck
Taylor
Halloran
Haverfield
Blackburn
St. Stephen’sEpiscopal Church
New Residence Hall 3/New North Commons
New ResidenceHall 2
New ResidenceHall 1
GatewayBuilding
Barrett
Scott
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 55/86
Chapter 5: Design Principles57
5.1 Paving
Paving is one of the most visible components of anylandscape. The pedestrian tends to be more aware
of it than of the surrounding landscape. As a result,
paving can serve many more functions than just that
of providing a place to walk. Paving can show direc-
tion or invitation and create a sense of permanence
or decay. The paving at the North Residence Halls,
although consistent in material, lacks any sense of
order or hierarchy. In addition, the appearance and
poor condition does not favorably enhance the image
of the campus.
In many areas, service access drives are used heavily
by pedestrians. In all such cases, the space will ac-
commodate the pedestrian as a first priority. To that
end, dark value unit pavers will be used as the paving
surface. While the paving width and radii will accom-
modate specific service vehicles, pavement patterns
will be scored to reinforce the pedestrian qualities of
the space.
A hierarchical system of pathways has been developedfor the North Residence Halls Campus. The materials
used throughout the pathway system were selected
for their aesthetic characteristics, durability and com-
patibility with one another. They are used in a manor
to create clean and simple forms and spaces keeping
long site lines and an easily navigable hierarchy. The
three types of pathways in the North Residence Hall
Sub-district Plan are described below.
Main Street
The first tier of pathways is a shared pedestrian/ve-hicular system. This pathway is a minimum of 16’ wide
and designed for pedestrians, but holds the potential
to be used by vehicles when needed, such as on move
in day. Examples of this type of pathway are Main
Street and the east/west pathway providing interior
service access.
Width: 24’-6”
Materials
• Cast-in-Place Concrete: Quarry Finish with
Integral Color, (15’-4” width)
• Compacted Aggregate: Limestone Fines (7’-2”width)
• Granite cobbles: 4” x 4” x 4” split face (2’ width)
Pedestrian/Service Shared East-West Connector
Width: 16’-0”
Materials
• Cast-in-Place Concrete: Flush Curb, Quarry
Finish, (1’-6” width each side)
• Asphalt: Vehicular depth (13’-0” width)
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 56/86
Chapter 5: Design Principles 58
Granite cobble Flush concrete curb Compacted aggregate
Quarry stone finish Broom finished concrete Asphalt pavers
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 57/86
Chapter 5: Design Principles59
5.1 Paving, Continued
North/South Pedestrian Connector
The second tier of pathways is the north/south
carriers. These paths are a minimum of 16’ and will
support the heavy pedestrian traffic to and from main
campus, and also provide interior access for service
vehicles and student move-in and move-out days.
Width: 12’-0”
Materials
• Cast-in-Place Concrete: Quarry Finish
with Integral Color (12’-0” width)
• Accent Bands: Compacted Aggregate Limestone
Fines (width varies)
• Granite cobbles; 4” x 4” x 4” split face (2’ width)
Tertiary (Pedestrian) Pathways
The third type of pathway is the pedestrian connec-
tor. These pathways are a minimum of 8’ and serve as
links from one space to another.
Width: 8’-0” Minimum
Materials
• Cast-in-Place Concrete: Broom Finish (15’-4”
width)
Service Courts
Service courts are utilitarian paved areas that support
the service access to buildings, trash and recycling
Dumpsters. Since they are visible portions of the
campus pedestrian pathway system, they need to be
paved in quality materials and patterns. The dark pav-
ing system is used to minimize the visual impact of oil
drips, turning vehicle tires and refuse truck waste.
Width: Varies (see Master Plan)Materials
• Cast-in-Place Concrete: Flush Curb Broom
Finish, (1’-6” width all sides)
• Asphalt: Vehicular depth
• Asphalt Pavers: 6” x 9” accent paver on concrete
base
Accent Materials
Three foot square concrete pavers are set into lawn
panels to create mixed material spaces for gatherings
or individual use.Width: Varies (see Master Plan)
Material
• Cast-place-Concrete or Precast Concrete: 3’x3’
concrete, quarry stone finish / placed 6” apart
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 58/86
Chapter 5: Design Principles60
Paving changes and bollards delineate uses Decorative banding to add pattern and interest Multiple surface materials create a rich environment
Compacted aggregate used in conjunction with concrete Materials in warm color palette Passive open space allows for multiple activities
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 59/86
Chapter 5: Design Principles61
5.2 Streets, Parking Lots and Service
Courts
Vehicular streets, parking lots and service courts that
are not used as pedestrian throughways will receive
asphalt paving. This pavement type will provide suffi-
cient durability with minimal maintenance. Asphalt will
also be cost effective, based on the large quantity that
is often required. Heavy-duty reinforced concrete will
be required in some service court areas where heavy
vehicular loads are expected.
In order to reduce the negative visual and environ-mental impact of large surface parking areas, interior
planting and perimeter screening should be estab-
lished:
• Include interior parking lot islands necessary to
break up large expanses of pavement. Avoid
multiple small islands that create maintenance
problems and provide poor growing conditions
for trees. Provide large, continuous islands that
define primary drive aisles.
• Minimize maintenance requirements of landscape
islands through the proper selection of urban
tolerant trees and low, spreading evergreen
plantings as ground cover.
• For pedestrian safety, avoid dense plantings that
branch to the ground.
• Avoid earth mounds as screening devices
5.3 Landscape Furniture
As noted in the Ohio State University Landscape
Master Plan, a consistency in site furnishings will en-
hance the visual unity of all districts of the University.
Standard benches, tables, trash receptacles, ash urns,
bike racks, tree guards and kiosks have been selected
for their durability, ease of maintenance and styling.
For this reason the North Campus Residence Halls
should follow these established guidelines. The classic
simplicity of this furniture will adapt to almost every
architectural context. The standard color for all fur-
niture will be black to compliment the standard light
poles and fixtures of the University.
The exception to the standard color will be the bikeracks, which will be galvanized and unpainted. Painted
bike racks require heavy maintenance to keep surfaces
painted that have been chipped by bicycles and locks.
Some custom elements are used to define space to
create a unique identity in the North Residence Halls
Campus. Seat walls are used throughout the site to
allow impromptu gathering areas, control movement
and enhance pedestrian corridors. Planter walls are
used along buildings to bring the built environment
scale down to a human level while also softening the
transition between buildings and paving. Columns areused at the entrances to major spaces and building
patios to denote importance.
Pedestrian circulation patterns throughout campus
are constantly changing with the creation of new
buildings and site improvements. Therefore, placing
furniture in the optimum locations is often difficult.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 60/86
Chapter 5: Design Principles62
Lane Avenue fence Main Street seatwall Column
Planter wall Quad wall option Quad wall option
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 61/86
Chapter 5: Design Principles63
5.3 Landscape Furniture, continued
The following guidelines should be used in the place-
ment of site furniture:
• Group benches at logical gathering spaces such as
courtyards, building entries and small respite areas
along major circulation paths.
• Avoid locating benches parallel and adjacent to
busy pedestrian paths where conflicts may occur.
• Locate benches at the edges of spaces.
• Locate benches with tables in logical student study
areas and dormitory courtyards.
• Locate benches with tables at the edges of largergreen reserve spaces to avoid visual clutter in the
center.
• Provide a minimum of one trash receptacle and
one ash urn at all building entries.
• Provide additional trash receptacles and benches in
close proximity to vendor locations, food services
and dining halls.
• Provide one trash receptacle per every grouping of
two to four benches.
• Locate information kiosks at major pedestrian
intersections.
Materials List
Bench
Manufacturer: DuMor
Model: #207A
Color: Black
Trash Receptacles
Manufacturer: DuMorModel: #207R
Color: Black
Bollard
Type and style of University stndard bollard(s) should
be determined depending upon use (see examples on
p. 64)
Seat Wall
Limestone veneer: 2’x2’ limestone panel veneer
Limestone cap: 3” thick / square nose
Planter Wall
Brick veneer: to match building material
Limestone cap: 3” thick / square nose
Column
4’x4’ 3’ height
Limestone veneer: 4’x4’ limestone panel veneer
Limestone cap: 6” thick / square nose
Lane Ave. / Campus edge
Wrought Iron and/or Commercial Grade Aluminum-
Fence: to match existing
Brick Wall and Column: to match existing
Raised Seating Units
2’x2’x2’ concrete cubes: placed in center of unit pav-
ers as shown
Ash Urn
Manufacturer: DCIModel: #10610PWB
Color: Pewter
Bicycle Racks
Manufacturer: DuMor
Model: #83
Color: Galvanized
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 62/86
Chapter 5: Design Principles64
Bench OSU bike rack Receptacle
OSU light OSU sample bollards Ash urn
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 63/86
Chapter 5: Design Principles65
5.4 Planting
The plant selection for the North Residence Halls
Sub-District Plan shall conform to the University
standard. All allees of trees shall be of the same spe-
cies of tree, for example, all of the trees along Main
Street should be London Planetree. All trees in park
like environments shall be randomly selected from the
plant palette for variety.
• Maintain and protect major natural open space
areas like the High Street Green, volleyball courts,and proposed quads.
• Preserve and protect significant mature vegetation.
Select plants that are hardy and do not require
excessive maintenance.
• Remove plants that have outgrown their
usefulness.
• Consider primary plant requirements, such as
preferred soil, water and solar conditions when
selecting new planting material.
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 64/86
Chapter 5: Design Principles66
Trees used to reinforce forms Simple masses of plants Arcade
Park type Simple ground cover Serviceberry
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 65/86
67
6.0 Conclusion
The North Residence Halls Sub-District Plan pro-
vides a basis for the renovation and reconstruction
of the campus. It establishes long-range development
goals and allows for the phasing of improvements. For
those charged with planning the future of the North
Residence Halls, this document can be used as a guide
and reference for future construction and renovation
projects.
This plan is a starting point for what will likely be a
long-term effort to improve the campus. However,by following the initial priorities outlined in the plan
the transformation of the campus will begin to take
shape. Over time as projects are phased in, the overall
image of the campus will be dramatically improved.
The result will be a more aesthetically pleasing and
functional campus that will provide a better living and
learning environment for its students.
Conclusion
Chapter 6: Conclusion
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 66/86
68
Cost Estimate
7.0 Cost Estimate
7.0 Cost Estimate
The following opinion of probable construction cost
is based on the conceptual master plan developed for
the entire site and will vary as the detailed design is
worked out for each phase. The estimate is based on
2006 dollars. Outdoor water and electrical hook-ups
for plaza areas and supplemental plant watering are
assumed to be part of the building improvements.
Moveable outdoor furniture for dinning areas, etc. are
not included in this estimate.
The estimate is broken down into three sections:Drackett Quad, Jones Quad and Taylor Quad. The
estimate for each quad is divided into fully detailed
phases that are marked on the key at the beginning
of each section. Totals for each quad are included at
the end of each section and the total for the entire
project including design fees is shown on the last page
of the cost estimate (p.86).
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 67/86
69 Cost Estimate
: Legend *Cost Adj. Multipliers(CAM): , EA - Each SY - Square Yard A. Bid Market
, : LF - Linear Foot Allow - allowance B. Time FrameLS - Lump Sum SFT - Square Foot of C. Region of country
: SF - Square Foot Tread D. Complexity of project: AC - Acre FSF - Face Square E. Quantity Factor
: CY - Cubic Yard Foot F. Phasing
, . ,
, . , .
, . ,
. ,
, . ,
, . , , ,
, . ,, . ,
. ,
. ,
. , .
, ,
, . ,
Cost Estimate
Drackett Quad - A
Cost Estimate
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r ii i n n
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 68/86
Cost Estimate 70
T
. -
. , . .
A. General Conditions1 Mobilization & Demobilization 1 allow $6,400.00 $6,400 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,200.00 $3,200 1.5% of construction cost
General Conditions Subtotal $9,600
B. General Site Infrastructure1 Demo 8,430 SF $1.00 $8,430 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 312 CY $12.00 $3,744 excavate to subgrade for slabs
3 Drainage / Utilities 8,430 SF $0.80 $6,744 b ased on total scope area
4 E ro si on - se di men ta ti on c on tr ol 1 al lo w $ 3, 00 0.0 0 $ 3, 00 0 s il t fe nc e, s tra w b al es , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $21,918
C. Site HardscapePaving
1 Concrete Paving 6,558 SF $8.25 $54,104 quarry stone finish
2 Comp act ed A ggr eg ate 1, 00 6 S F $7 .0 0 $ 7, 04 2 l i mes to ne f in es
3 Granite Pavers 866 SF $25.00 $21,650 4x4 cobble units
Walls
4 2' Seatwall 133 LF $350.00 $46,550 Limestone cap with Limestone panel veneer both sides
Site Hardscape Subtotal $129,346
D. Site Planting 1 Deciduous Trees 19 EA $750.00 $14,250 4" cal.
Site Planting Subtotal $14,250
E. Site Furnishings1 Lighting 5 EA $4,500 $22,500 assume one light per 50 lf of walkway
2 Tree Grates 9 E A $1,500.00 $13,500
Site Furnishings Subtotal $36,000
Phase A-1 Subtotal $211,11420% contingency $42,223
Phase A-1 Total $253,336
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
T
. -
. , . .
ili i n m ili i n ll , . , n r i nr r k ll , . , . n r i n
,
m , . , r m l n i l i in m ri l r ir
ill - n r l r in . ,7 r r l
r in ili i , . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. 7, lim n in
r ni r . , l ni
' ll . , i m n i h im n n l n r h i
,
i Tr 7 . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Phase A-1 Main Street
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r
r r k - i r . h inT . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobi lization 1 allow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $5,000.00 $5,000 1.5% of construction cost
General Conditions Subtotal $15,000
B. General Site Infrastructure1 Demo 11000 SF $1.00 $11,000 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 400 CY $12.00 $4,800 excavate to subgrade for slabs
3 Drainage / Utilities 1,100 SF $0.80 $880 b ased on total scope area
4 E ro si on- se di me nt ati on c ont ro l 1 a ll ow $ 3,0 00 .0 0 $ 3, 00 0 s il t fe nce , s tr aw b al es, i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $19,680
C. Site HardscapePaving
1 Concrete Paving 5,578 SF $8.25 $46,019 quarry stone finish
2 Flush Concrete Curb 825 SF $15.00 $12,375
3 Asphalt 157 SY $16.50 $2,591 heavy duty 4/8
4 Asphalt Paver 340 SF $16.00 $5,440
Walls5 Planter Wall 245 LF $175.00 $42,875 L imestone cap with Brick veneer one side
Site Hardscape Subtotal $109,299
D. Site Planting 1 Ornamental Trees 21 EA $400.00 $8,400
2 Deciduous Trees 9 EA $550.00 $4,950 2" cal.
3 Planting Areas 1,952 SF $5.00 $9,760 bed prep and ground cover
Site Planting Subtotal $23,110
E. Site Furnishings1 Bike Racks 6 EA $250 $1,500
2 Tree Grates 9 EA $1,500 $13,500
3 Lighting 8 EA $4,500 $36,000 assume one light per 50 lf of walkway
4 Trash Receptacles 2 EA $1,000 $2,000
Site Furnishings Subtotal $53,000
Phase A-2 Subtotal $220,08920% contingency $44,018
Phase A-2 Total $264,107
T
, . .
h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
T
. -
. , . .
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m , . , r m l n i l i in m ri l r ir
ill - n r l r in . ,7 r r l
r in ili i , . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. 7, lim n in
r ni r . , l ni
' ll . , i m n i h im n n l n r h i
,
i Tr 7 . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Phase A-2 Service Access
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobili zation 1 all ow $25,000.00 $25,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $13,000.00 $13,000 1.5% of construction cost
General Conditions Subtotal $38,000
B. General Site Infrastructure1 Demo 63,118 SF $1.00 $63,118 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 2,000 CY $12.00 $24,000 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 2,000 CY $7.00 $14,000
4 Drainage / Utilities 63,118 SF $0.80 $50,494 b ased on total scope area
5 E ro si on- sed ime nt at io n co ntro l 1 a ll ow $ 10 ,0 00 .0 0 $ 10, 00 0 s il t f en ce , st ra w b al es , i nl et sed ime nt ba gsGeneral Site Infrastructure Subtotal $161,612
C. Site HardscapePaving
1 Concrete Paving 14,111 SF $8.25 $116,416 q uarry stone finish
2 Flush Concrete Curb 100 SF $15.00 $1,500
3 Loading Dock Improvements 874 SF $80.00 $69,920
4 6" Concrete Curb 1,925 LF $13.00 $25,025 at parking lot
5 Asphalt 4,955 SY $16.50 $81,758 heavy duty 4/8
6 Asphalt Paver 3,538 LF $16.00 $56,608
Walls7 Planter Wall 209 LF $175.00 $36,575 L imestone cap with Brick veneer one side
8 Lane Ave Wall / Fence System 339 LF $500.00 $169,500 to match existing
Site Hardscape Subtotal $557,301
D. Site Planting 1 Ornamental Trees 19 EA $400.00 $7,600
2 Deciduous Trees 38 EA $550.00 $20,900 2" cal.
3 Seeding/ hydromulch - turf areas 4,293 SY $1.35 $5,796
Site Planting Subtotal $34,296
E. Site Furnishings1 Lighting 12 EA $6,500 $78,000 vehicular lighting
Site Furnishings Subtotal $78,000
Phase A-3 Subtotal $869,20920% contingency $173,842
Phase A-3 Total $1,043,051
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
T
. -
. , . .
ili i n m ili i n ll , . , n r i nr r k ll , . , . n r i n
,
m , . , r m l n i l i in m ri l r ir
ill - n r l r in . ,7 r r l
r in ili i , . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. 7, lim n in
r ni r . , l ni
' ll . , i m n i h im n n l n r h i
,
i Tr 7 . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Phase A-3 Lane Ave Parking and Service
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $3,000.00 $3,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,500.00 $1,500 1.5% of construction cost
General Conditions Subtotal $4,500
B. General Site Infrastructure1 Demo 8360 CY $1.00 $8,360 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 300 CY $12.00 $3,600 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 300 CY $7.00 $2,100
4 Drainage / Utilities 8,360 SF $0.80 $6,688 b ased on total scope area
5 E ros io n- se di me nt at io n co ntro l 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 si lt f enc e, s tr aw ba le s, i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $23,748
C. Site HardscapePaving
1 Concrete Paving 1,179 SF $8.25 $9,727
2 Flush Concrete Curb 270 SF $15.00 $4,0503 Loading Dock Improvements 200 SF $80.00 $16,000
4 Asphalt 130 SY $16.50 $2,145 heavy duty 4/8
5 Asphalt Paver 561 S F $16.00 $8,976
Walls6 Planter Wall 30 LF $175.00 $5,250 L imestone cap with Brick veneer one side
Site Hardscape Subtotal $46,148
D. Site Planting 1 Ornamental Trees 7 EA $400.00 $2,800
2 Deciduous Trees 7 EA $550.00 $3,850
3 Seeding/ hydromulch - turf areas 1,077 SY $1.35 $1,454
Site Planting Subtotal $8,104
E. Site Furnishings1 Lighting 2 EA $4,500 $9,000 assume one light per 50 lf of walkway
Site Furnishings Subtotal $9,000
Phase A-4 Subtotal $91,50020% contingency $18,300
Phase A-4 Total $109,800
T
Phase A-4 Norton Grounds
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
T
. -
. , . .
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m , . , r m l n i l i in m ri l r ir
ill - n r l r in . ,7 r r lr in ili i , . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. 7, lim n in
r ni r . , l ni
' ll . , i m n i h im n n l n r h i
,
i Tr 7 . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Cost Estimate
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 69/86
71 Cost Estimate
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
T
. -
. , . .
ili i n m ili i n ll , . , n r i nr r k ll , . , . n r i n
,
m , . , r m l n i l i in m ri l r ir
ill - n r l r in . ,7 r r l
r in ili i , . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. 7, lim n in
r ni r . , l ni
' ll . , im n i h im n n l n r h i
,
i Tr 7 . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Phase A-5 Norton Living Addition
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobil ization & Demobilizat ion 1 allow $84,000.00 $84,000 3% of constr uction cost
2 Project Survey & Stakeout 1 allow $42,000.00 $42,000 1.5% of construction cost
General Conditions Subtotal $126,000
B. General Site Infrastructure1 Cut Removal 1,813 CY $24.00 $43,512 e xcavate to subgrade for basement
2 E ro si on - s ed im ent at io n c ont rol 1 a ll ow $ 3, 000 .0 0 $3 ,0 00 si lt f en ce , st raw b al es , i nl et s ed im en t ba gs
General Site Infrastructure Subtotal $46,512
C. Structural Additions1 Basement Area 3,264 SF $100.00 $326,400 Area for basement and utilities
2 Livi ng Area 13,056 SF $150.00 $1, 958,400 Ar ea cal culated for struct ur al additions- four stories @ 3,264 sf per floor
Structural Additions Subtotal $2,284,800
Phase A-5 Subtotal $2,457,31220% contingency $491,462
Phase A-5 Total $2,948,774
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
T
. -
. , . .
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m , . , r m l n i l i in m ri l r ir
ill - n r l r in . ,7 r r l
r in ili i , . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. 7, lim n in
r ni r . , l ni
' ll . , i m n i h im n n l n r h i
,
i Tr 7 . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Phase A-6 Circular Quad
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobi lization & Demobil izati on 1 all ow $30,000.00 $30,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $15,000.00 $15,000 1.5% of construction cost
General Conditions Subtotal $45,000
B. General Site Infrastructure1 Demo 20965 SF $1.00 $20,965 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 5,000 CY $12.00 $60,000 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 1000 CY $7.00 $7,000
4 Drainage / Utilities 20,965 SF $0.80 $16,772 b ased on total scope area
5 E ro si on - se di me nta ti on c on tr ol 1 a ll ow $ 5,0 00 .0 0 $ 5, 00 0 s il t f en ce, s tra w b al es, i nl et se di me nt b ag s6 Irrigation 19,368 allow $1.75 $33,894
General Site Infrastructure Subtotal $143,631
C. Site HardscapePaving
1 Concrete Paving 18,192 SF $8.25 $150,084 q uarry stone finish
2 Com pa cte d Ag gre gat e 2 ,5 49 S F $ 7. 00 $ 17, 84 3 l i me st on e fi ne s
3 Granite Pavers 224 SF $25.00 $5,600 4x4 cobble units
Walls4 Steps 355 LF $150.00 $53,250
5 Accessible Ramp 68 LF $200.00 $13,600
6 Handrail 273 LF $75.00 $20,475
7 Seatwall 686 LF $350.00 $240,100 L imestone cap with Limestone panel veneer both sides
8 Column 4 EA $1,500.00 $6,000 galvanized w/ black powder coating
9 Planter Wall 579 LF $175.00 $101,325 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $608,277
D. Site Planting 1 Ornamental Trees 67 EA $400.00 $26,800
2 Deciduous Trees 43 EA $550.00 $23,650
3 Seeding/ hydromulch - turf areas 2,152 SY $1.35 $2,905
4 Planting Areas 10,117 SF $7.00 $70,819
Site Planting Subtotal $124,174
E. Site Furnishings1 Bike Racks 12 EA $250 $3,000
2 Bollards 2 EA $1,000 $2,0003 Lighting 13 EA $4,500 $58,500 assume one light per 50 lf of walkway
4 Trash Receptacles 8 EA $1,000 $8,000
Site Furnishings Subtotal $71,500
Phase A-6 Subtotal $992,58220% contingency $198,516
Phase A-6 Total $1,191,099
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobil izati on 1 al low $20,000.00 $20,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $10,000.00 $10,000 1.5% of construction cost
General Conditions Subtotal $30,000
B. General Site Infrastructure1 Cut / Removal 354 CY $24.00 $8,496 e xcavate to subgrade for slabs
2 E ros io n- s ed ime nta ti on c on tr ol 1 al lo w $ 3,0 00 .0 0 $3 ,0 00 si lt fe nc e, s tr aw ba le s, i nl et se di men t ba gs
General Site Infrastructure Subtotal $11,496
C. Structural Additions1 Total Area 3,183 SF $175.00 $557,025 Area calculated for structural additions- one story
Structural Additions Subtotal $557,025
Phase A-7 Subtotal $598,52120% contingency $119,704
Phase A-7 Total $718,225
T 7
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
T
. -
. , . .
ili i n m ili i n ll , . , n r i nr r k ll , . , . n r i n
,
m , . , r m l n i l i in m ri l r ir
ill - n r l r in . ,7 r r l
r in ili i , . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. 7, lim n in
r ni r . , l ni
' ll . , i m n i h im n n l n r h i
,
i Tr 7 . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Phase A-7 Taylor Tower Entry Addition
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobi lization & Demobilization 1 all ow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $5,000.00 $5,000 1.5% of construction cost
General Conditions Subtotal $15,000
B. General Site Infrastructure1 Demo 3700 SF $1.00 $3,700 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 200 CY $12.00 $2,400 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 300 CY $7.00 $2,100
4 Drainage / Utilities 3,700 allow $0.80 $2,960 b ased on total scope area
5 E ro si on - se di me nt at io n co ntro l 1 a ll ow $ 3, 00 0.0 0 $3 ,0 00 si lt fe nc e, s tr aw ba le s, i nl et se di me nt b ag s
General Site Infrastructure Subtotal $14,160
C. Site HardscapePaving
1 Concrete Paving 3,701 SF $8.25 $30,533
Walls
2 Seatwall 37 LF $350.00 $12,950 L imestone cap with Limestone panel veneer both sides
Site Hardscape Subtotal $43,483
D. Site Planting 1 Ornamental Trees 24 EA $400.00 $9,600
2 Deciduous Trees 2 EA $550.00 $1,100
3 Seeding/ hydromulch - turf areas 233 SY $1.35 $315
4 Planting Areas 827 S F $7.00 $5,789
Site Planting Subtotal $21,004
E. Site Furnishings1 Bike Racks 4 EA $250 $1,000
Site Furnishings Subtotal $1,000
Phase A-8 Subtotal $94,64720% contingency $18,929
Phase A-8 Total $113,576
T
Phase A-8 Norton / Scott Alley
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
T
, . .
Cost Estimate
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 70/86
Cost Estimate 72
Phase A-9 Scott Entry Addition
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A.General Conditions1 Mobi lization & Demobili zati on 1 all ow $17,000.00 $17,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $8,000.00 $8,000 1.5% of construction cost
General Conditions Subtotal $25,000
B.General Site Infrastructure1 Cut / Removal 346 CY $24.00 $8,304 e xcavate to subgrade for slabs
2 E ro si on - se di me nt ati on c on tr ol 1 a ll ow $ 3,0 00 .0 0 $ 3, 00 0 s il t f en ce, s tra w b al es, i nl et se di me nt b ag s
General Site Infrastructure Subtotal $11,304
C.Structural Additions1 Total Area 3,115 SF $175.00 $545,125 Area calculated for structural additions- one story
Structural Additions Subtotal $545,125
Phase A-9 Subtotal $581,42920% contingency $116,286
Phase A-9 Total $697,715
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A.General Conditions1 Mobi lization & Demobil izati on 1 al low $27,000.00 $27,000 3% of constructi on cost
2 Project Survey & Stakeout 1 allow $14,000.00 $14,000 1.5% of construction cost
General Conditions Subtotal $41,000
B.General Site Infrastructure1 Gra ss re mov al / St ri p to ps oi l 13 4,0 00 S F $ 1.0 0 $1 34 ,0 00 re mo va l an d d is po sal of ex is ti ng ma te ri al s a s r eq ui re d
2 Cut / Fill - general grading 5,000 CY $12.00 $60,000 excavate to subgrade for slabs
3 Drainage / Utilities 134,000 allow $0.80 $107,200 based on total scope area
4 E ro si on - se di me nta ti on con tr ol 1 al lo w $1 0,0 00. 00 $1 0,0 00 si lt fe nc e, str aw bal es , i nl et sed ime nt ba gs
General Site Infrastructure Subtotal $311,200
C.Site HardscapePaving
1 Concrete Paving 13,796 SF $8.25 $113,817 q uarry stone finish
2 Flush Concrete Curb 1,449 SF $15.00 $21,735
3 Asphalt 1,611 SY $16.50 $26,582 heavy duty 4/8
4 Asphalt Paver 4,526 LF $16.00 $72,416
Walls5 Planter Wall 417 LF $175.00 $72,975 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $307,525
D.Site Planting 1 Ornamental Trees 9 EA $400.00 $3,600
2 Deciduous Trees 5 EA $550.00 $2,750
3 Seeding/ hydromulch - turf areas 679 SY $1.35 $917
4 Planting Areas 2,157 SF $7.00 $15,099
Site Planting Subtotal $22,366
E. Site Furnishings1 Bike Racks 5 EA $250 $1,250
2 Bollards 19 EA $1,000 $19,000
3 Lighting 14 EA $4,500 $63,000 a ssume one light per 50 lf of walkway
4 Trash Receptacles 4 EA $1,000 $4,000
Site Furnishings Subtotal $87,250
Phase A-11 Subtotal $769,34020% contingency $153,868
Phase A-11 Total $923,208
T
Phase A-11 New Commons Grounds
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m l . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
A. General Conditions1 Mobi lization & Demobil izati on 1 all ow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $5,000.00 $5,000 1.5% of construction cost
General Conditions Subtotal $15,000
B. General Site Infrastructure1 Cut / Removal 204 CY $24.00 $4,896 excavate to subgrade for slabs
2 E ro si on - s ed ime nta ti on c on tr ol 1 a ll ow $ 3,0 00 .0 0 $ 3, 00 0 s il t f en ce, s tr aw b al es, i nl et se di me nt b ags
General Site Infrastructure Subtotal $7,896
C. Structural Additions1 Total Area 1,834 SF $175.00 $320,950 Area calculated for structural additions- one story
Structural Additions Subtotal $320,950
Phase A-10 Subtotal $343,84620% contingency $68,769
Phase A-10 Total $412,615
T
Phase A-10 Norton Entry Addition
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobil izati on & Demobili zation 1 all ow $550,000.00 $550,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $275,000.00 $275,000 1.5% of construction cost
General Conditions Subtotal $825,000
B. General Site Infrastructure1 Cut / Removal 15,357 CY $12.00 $184,284 e xcavate to subgrade for slabs
2 Er os io n- se di me nt at io n co ntro l 1 a ll ow $ 10, 000 .0 0 $ 10, 00 0 s il t f en ce, str aw ba le s, in le t se di me nt ba gs
General Site Infrastructure Subtotal $194,284
C. Structural Additions1 Basement Area 27,643 SF $100.00 $2,764,300 Area calculated for basement and utilities
2 Li ving Area 62,748 SF $150.00 $9,412,200 Area calcul ated for structural additions- 3 stories @ 20,916 sf per floor
3 Di nn in g F aci li ti es A rea 2 7,6 43 S F $ 210 .0 0 $ 5,8 05 ,0 30 Ar ea ca lc ul at ed fo r s tr uc tu ra l a dd it io ns - 1s t st or y
Structural Additions Subtotal $17,981,530
Phase A-12 Subtotal $19,000,81420% contingency $3,800,163
Phase A-12 Total $22,800,977
T
Phase A-12 New Commons / Residence Hall
Cost Estimate
, . .
, . .h l ll i n l m , hi - h - r r . i rk
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 71/86
73 Cost Estimate
Phase A-13 Blackburn Grounds
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r ii i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $4,500.00 $4,500 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,250.00 $2,250 1.5% of construction cost
General Conditions Subtotal $6,750
B. General Site Infrastructure1 Demo 4141 SF $1.00 $4,141 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 150 CY $12.00 $1,800 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 150 CY $7.00 $1,050
4 Drainage / Utilities 4,141 allow $0.80 $3,313 b ased on total scope area
5 E ros io n- s ed im en tat io n c on tro l 1 a ll ow $3 ,00 0.0 0 $ 3,0 00 s il t f en ce , s tra w b al es , i nl et s ed ime nt b ag sGeneral Site Infrastructure Subtotal $13,304
C. Site HardscapePaving
1 Concrete Paving 4,141 SF $8.25 $34,163 quarry stone finish
Site Hardscape Subtotal $34,163
D. Site Planting 1 Ornamental Trees 2 E A $400.00 $800
2 Deciduous Trees 7 EA $550.00 $3,850
3 Seeding/ hydromulch - turf areas 899 SY $1.35 $1,214
Site Planting Subtotal $5,864
E. Site Furnishings1 Lighting 9 EA $4,500.00 $40,500 assume one light per 50 lf of walkway
2 Trash Receptacles 2 EA $1,000.00 $2,000
Site Furnishings Subtotal $42,500
Phase A-13 Subtotal $102,58120% contingency $20,516
Phase A-13 Total $123,097
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
tem Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m . , r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i , ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
,
rn m n l Tr .
i Tr 7 . ,
in h r m l h - r r . ,
,
i h in , . , m n li h r l lk
Tr h l , . ,
,
-
-
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r ii i n n
A. General Conditions1 Mobil ization & Demobilizati on 1 allow $95,000.00 $95,000 3% of constructi on cost
2 Project Survey & Stakeout 1 allow $48,000.00 $48,000 1.5% of construction cost
General Conditions Subtotal $143,000
B. General Site Infrastructure1 Cut / Removal 2,500 CY $24.00 $60,000 e xcavate to subgrade for slabs
2 E ro si on - s ed ime nta ti on co ntr ol 1 a ll ow $ 3,0 00. 00 $ 3,0 00 s il t fe nce , s tra w ba le s, i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $63,000
C. Structural Additions1 Basement Area 4,507 SF $100.00 $450,700 Area calculated for basement and utilities
2 Li ving Area 18,028 SF $150.00 $2,704,200 Area calcul ated for structural additi ons- four stories @ 4,507 sf per floor
Structural Additions Subtotal $3,154,900
Phase A-14 Subtotal $3,360,90020% contingency $672,180
Phase A-14 Total $4,033,080
T
Phase A-14 Blackburn Living Addition
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
T
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r ii i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $5,000.00 $5,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,500.00 $2,500 1.5% of construction cost
General Conditions Subtotal $7,500
B. General Site Infrastructure1 Demo 3657 SF $1.00 $3,657 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 135 CY $12.00 $1,620 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 135 CY $7.00 $945
4 Drainage / Utilities 3,657 allow $0.80 $2,926 b ased on total scope area
5 E ro si on - s ed ime nta ti on c ont ro l 1 a ll ow $ 5,0 00 .0 0 $ 5,0 00 s il t fe nc e, s tr aw ba le s, i nl et s ed ime nt b agsGeneral Site Infrastructure Subtotal $14,148
C. Site HardscapePaving
1 Concrete Paving 3,657 SF $8.25 $30,170 quarry stone finish
2 Flush Concrete Curb 287 SF $15.00 $4,305
Site Hardscape Subtotal $34,475
D. Site Planting 1 Deciduous Trees 7 EA $550.00 $3,850 2" cal.
2 Ornamental Trees 14 EA $400.00 $5,600
3 Seeding/ hydromulch - turf areas 365 SY $1.35 $493
4 Planting Areas 4,055 SF $7.00 $28,385
Site Planting Subtotal $38,328
E. Site Furnishings1 Lighting 9 EA $4,500.00 $40,500 assume one light per 50 lf of walkway
2 Trash Receptacles 2 EA $1,000.00 $2,000
Site Furnishings Subtotal $42,500
Phase A-15 Subtotal $136,95120% contingency $27,390
Phase A-15 Total $164,341
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
T
Phase A-15 Scott Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobil ization & Demobi lization 1 allow $80,000.00 $80,000 3% of constructi on cost
2 Project Survey & Stakeout 1 allow $40,000.00 $40,000 1.5% of construction cost
General Conditions Subtotal $120,000
B. General Site Infrastructure1 Cut / Removal 1,702 CY $24.00 $40,848 e xcavate to subgrade for slabs
2 Er osi on - se di me nta ti on c ont ro l 1 a ll ow $ 5,0 00 .0 0 $5 ,0 00 s il t f en ce, s tr aw ba le s, i nl et s edi me nt b ags
General Site Infrastructure Subtotal $45,848
C. Structural Additions1 Basement Area 3,605 SF $100.00 $360,500 Area calculated for basement and utilities
2 Total Area 14,420 SF $150.00 $2,163,000 Area calculated for structural additi ons- four stori es @ 3,605 sf per floor
Structural Additions Subtotal $2,523,500
Phase A-16 Subtotal $2,689,34820% contingency $537,870
Phase A-16 Total $3,227,218
T
Phase A-16 Scott Living Addition
, . .h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7 . ,7 r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. ,
r in ili i ,7 ll . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . ,
ll 7 . , i m n i h im n n l n r h i
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r .
l n in r 7 7. ,7
,
ik k ,
,
-
-
T
Cost Estimate
, . .
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 72/86
Cost Estimate 74
Phase A-17 North Campus Green Extension
,h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $1,000.00 $1,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,000.00 $1,000 1.5% of construction cost
General Conditions Subtotal $2,000
B. General Site Infrastructure1 Cut / Fill - general grading 400 CY $12.00 $4,800 excavate to subgrade for slabs
2 Drainage / Utilities 16,321 allow $0.80 $13,057 based half of lawn area
3 Irrigation 10,881 allow $1.75 $19,042
4 E ro si on - s ed ime nt ati on co ntr ol 1 a ll ow $ 3,0 00 .0 0 $3 ,00 0 s i lt f en ce , st ra w b al es, i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $39,899
C. Site HardscapePaving 1 Concrete Paving 1,600 SF $8.25 $13,200 q uarry stone finish
Site Hardscape Subtotal $13,200
D. Site Planting 1 Deciduous Trees 12 EA $550.00 $6,600
2 Seeding/ hydromulch - turf areas 1,209 SY $1.35 $1,632
Site Planting Subtotal $8,232
E. Site Furnishings1 Lighting 4 EA $4,500.00 $18,000 a ssume one light per 50 lf of walkway
Site Furnishings Subtotal $18,000
Phase A-17 Subtotal $81,33120% contingency $16,266
Phase A-17 Total $97,597
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
ill - n r l r in . , r r l
r in ili i , ll . , 7 h l l n r rri i n , ll .7 ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
,
i Tr . ,
in h r m l h - r r , . ,
,
i h in , . , m n li h r l lk
,
-
-
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,000.00 $1,000 1.5% of construction cost
General Conditions Subtotal $11,000
B. General Site Infrastructure1 Cut / Fill - general grading 200 CY $12.00 $2,400 excavate to subgrade for slabs
2 E ro si on - se di me nta ti on co ntr ol 1 a ll ow $3 ,00 0.0 0 $ 3,0 00 s il t f en ce , st ra w b al es , i nl et s ed ime nt ba gs
General Site Infrastructure Subtotal $5,400
C. Structural Additions1 Total Area 3,358 SF $210.00 $705,180 Area calculated for structural additions- two stories
Structural Additions Subtotal $705,180
Phase A-18 Subtotal $721,58020% contingency $144,316
Phase A-18 Total $865,896
T 7
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
ill - n r l r in . , r r l
r in ili i , ll . , 7 h l l n r
rri i n , ll .7 ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
,
i Tr . ,
in h r m l h - r r , . ,
,
i h in , . , m n li h r l lk
,
-
-
T
Phase A-18 North Commons Improvements
Drackett Quad - A $39,987,711
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 73/86
75
Cost Estimate
Cost Estimate
: Legend *Cost Adj. Multipliers(CAM): , EA - Each SY - Square Yard A. Bid Market
, : LF - Linear Foot Allow - allowance B. Time FrameLS - Lump Sum SFT - Square Foot of C. Region of country
: SF - Square Foot Tread D. Complexity of project: AC - Acre FSF - Face Square E. Quantity Factor
: CY - Cubic Yard Foot F. Phasing
, . ,
, . , .
, . ,
. ,
, . ,
, . , , ,
, . ,
, . ,
. ,
. ,
. , .
, ,
, . ,
Jones Quad - B
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l m hi n r Th hi ni r i - in r ll - ll n Tim r m
, . .
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 74/86
Cost Estimate 76
Phase B-1 Main Street
l m , hi n r Th hi ni r i in r ll ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $5,000.00 $5,000 1.5% of construction cost
General Conditions Subtotal $15,000
B. General Site Infrastructure1 Demo 9414 SF $1.00 $9,414 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 349 CY $12.00 $4,188 excavate to subgrade for slabs
3 Drainage / Utilities 9,414 SF $0.80 $7,531 b ased on total scope area
4 E ro si on- s ed ime nta ti on co ntr ol 1 a ll ow $ 3, 000 .00 $ 3,0 00 si lt fe nce , s tr aw b al es , i nl et s edi me nt b ag s
General Site Infrastructure Subtotal $24,133
C. Site HardscapePaving
1 Concrete Paving 6,558 SF $8.25 $54,104 quarry stone finish
2 Com pa cte d A gg re ga te 1 ,9 90 S F $ 7. 00 $1 3,9 30 l ime sto ne f in es
3 Granite Pavers 866 SF $25.00 $21,650
Walls
4 2' Seatwall 199 LF $350.00 $69,650 Limestone cap with Limestone panel veneer both sides
Site Hardscape Subtotal $159,334
D. Site Planting 1 Deciduous Trees 51 EA $550.00 $28,050 4" cal.
Site Planting Subtotal $28,050
E. Site Furnishings1 Lighting 4 EA $4,500 $18,000 assume one light per 50 lf of walkway
2 Tree Grates 28 EA $1,500.00 $42,000
Site Furnishings Subtotal $60,000
Phase B-1 Subtotal $286,51720% contingency $57,303
Phase B-1 Total $343,820
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m . , r m l n i l i in m ri l r ir ill - n r l r in . , r r l
r in ili i , . 7, n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. , lim n in
r ni r . ,
' ll . , i m n i h im n n l n r h i
,
i Tr . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $15,000.00 $15,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $7,000.00 $7,000 1.5% of construction cost
General Conditions Subtotal $22,000
B. GeneralSite Infrastructure1 Demo 68,848 SF $1.00 $68,848 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 2,500 CY $12.00 $30,000 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 2500 CY $7.00 $17,500
4 Drainage / Utilities 68,848 SF $0.80 $55,078 b ased on total scope area
5 Er osi on- s ed ime nta ti on co ntr ol 1 a ll ow $ 5, 000 .00 $5 ,00 0 s i lt fe nc e, s tr aw b al es, i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $176,426
C. Site HardscapePaving 1 Flush Concrete Curb 2,308 LF $15.00 $34,620
2 Loading Dock Improvements 211 SF $80.00 $16,880
3 Asphalt 6,984 SY $16.50 $115,236 heavy duty 4/8
4 Asphalt Paver 3,684 SF $16.00 $58,944
Site Hardscape Subtotal $225,680
D. Site Furnishings1 Bike Racks 4 EA $250 $1,000
2 Bollards 9 EA $1,000 $9,000
3 Lighting 7 EA $4,500 $31,500 assume one light per 50 lf of walkway
4 Trash Receptacles 4 EA $1,000 $4,000
Site Furnishings Subtotal $45,500
Phase B-2 Subtotal $469,60620% contingency $93,921
Phase B-2 Total $563,528
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m . , r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r in ili i , . 7, n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . , rr n ini h
m r , 7. , lim n in
r ni r . ,
' ll . , i m n i h im n n l n r h i
,
i Tr . , " l.
,
i h in , , m n li h r l lk
Tr r , . ,
,
-
-
T
Phase B-2 Service Access
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $20,000.00 $20,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $10,000.00 $10,000 1.5% of construction cost
General Conditions Subtotal $30,000
B.GeneralSite Infrastructure1 Demo 67,162 SF $1.00 $67,162 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 2,500 CY $12.00 $30,000 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 2,500 CY $7.00 $17,500
4 Drainage / Utilities 67,162 SF $0.80 $53,730 b ased on total scope area
5 E ro si on - s ed ime nta ti on c on tr ol 1 a ll ow $ 5, 00 0.0 0 $ 5,0 00 s il t f en ce , s tr aw b al es , i nl et s ed ime nt b ag sGeneral Site Infrastructure Subtotal $173,392
C. Site HardscapePaving 1 Concrete Paving 9,299 SF $8.25 $76,717 q uarry stone finish
2 6" Concrete Curb 1,200 LF $13.00 $15,600 at parking lot
3 Asphalt 5,396 SY $16.50 $89,034 heavy duty 4/8
4 Lane Ave Fence System 410 LF $500.00 $205,000 t o match existing
Site Hardscape Subtotal $386,351
D. Site Planting 1 Ornamental Trees 62 EA $400.00 $24,800
2 Deciduous Trees 21 EA $550.00 $11,550
3 Seeding/ hydromulch - turf areas 1,689 SY $1.35 $2,280
4 Planting Areas 823 S F $7.00 $5,761
Site Planting Subtotal $44,391
E. Site Furnishings1 Lighting 12 EA $6,500 $78,000 vehicular lighting
Site Furnishings Subtotal $78,000
Phase B-3 Subtotal $712,13420% contingency $142,427
Phase B-3 Total $854,560
T
Phase B-3 Lane Ave Parking and Service
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7, . 7, r m l n i l i in m ri l r ir
ill - n r l r in , . , r r l
r ri k il il , 7. 7,r in ili i 7, . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . 7 ,7 7 rr n ini h
" n r r , . , rkin l
h l , . , h
n n m . , m h i in
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r , . ,
l n in r 7. ,7
,
i h in , 7 , hi l r li h in
,
-
-
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $7,000.00 $7,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,500.00 $3,500 1.5% of construction cost
General Conditions Subtotal $10,500
B. General Site Infrastructure1 Demo 2665 SF $1.00 $2,665 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 100 CY $12.00 $1,200 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 100 CY $7.00 $700
4 Drainage / Utilities 2,665 SF $0.80 $2,132 b ased on total scope area
5 E ro si on - s ed ime nta ti on c on tr ol 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 s il t fe nc e, s tra w ba les , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $9,697
C. Site HardscapePaving
1 Concrete Paving 2,665 SF $8.25 $21,986 quarry stone finish
Walls2 Steps 211 LF $150.00 $31,650
3 Handrail 16 LF $75.00 $1,200
4 Seatwall 84 LF $350.00 $29,400 L imestone cap with Limestone panel veneer both sides
5 Column 1 EA $1,500.00 $1,500 4' square columns w/ Limestone
6 Planter Wall 410 LF $175.00 $71,750 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $157,486
D. Site Planting 1 Seeding/ hydromulch - turf areas 744 SY $1.35 $1,004
2 Planting Areas 2,366 SF $7.00 $16,562
Site Planting Subtotal $17,566
E. Site Furnishings1 Bike Racks 4 EA $250 $1,000
2 Benches 4 EA $1,200 $4,800
3 Trash Receptacles 4 EA $1,000 $4,000
Site Furnishings Subtotal $9,800
Phase B-4 Subtotal $205,05020% contingency $41,010
Phase B-4 Total $246,060
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7, . 7, r m l n i l i in m ri l r ir
ill - n r l r in , . , r r l
r ri k il il , 7. 7,
r in ili i 7, . ,7 n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . 7 ,7 7 rr n ini h
" n r r , . , rkin l
h l , . , h
n n m . , m h i in
,
rn m n l Tr . ,
i Tr . ,
in h r m l h - r r , . ,
l n in r 7. ,7
,
i h in , 7 , hi l r li h in
,
-
-
T
Phase B-4 Nosker Grounds
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
, . .h l ll i l hi h i k
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 75/86
77 Cost Estimate
Phase B-5 Nosker Living Addition Phase B-7 Jones Courtyard
l m , hi n r Th hi ni r i in r ll ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $43,000.00 $43,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $21,000.00 $21,000 1.5% of construction cost
General Conditions Subtotal $64,000
B. General Site Infrastructure1 Cut / Removal 293 CY $24.00 $7,032 excavate to subgrade for slabs
2 E ro si on - se di men tat io n c on tr ol 1 a ll ow $ 3, 000 .0 0 $ 3,0 00 s il t fe nce , s tr aw b al es , i nl et se di me nt b ags
General Site Infrastructure Subtotal $10,032
C. Structural Additions1 Basement Area 2,639 SF $100.00 $263,900 Area calculated for basement and utilities
2 Total Area 7,917 SF $150.00 $1,187,550 Area calcul ated for structural addi tions- three stories @ 2,639 sf per floor
Structural Additions Subtotal $1,451,450
Phase B-5 Subtotal $1,525,48220% contingency $305,096
Phase B-5 Total $1,830,578
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . ,7 r l l r r r l i i n - ri
,
-
-
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . 7, r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
T l r 7, 7 . , 7, r l l r r r l i i n - hr ri , r l r
, ,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . ,7 r l l r r r l i i n - ri
,
-
-
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . 7, r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
T l r 7, 7 . , 7, r l l r r r l i i n - hr ri , r l r
, ,
-
-
A. General Conditions1 Mobilization & Demobilization 1 allow $20,000.00 $20,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $10,000.00 $10,000 1.5% of construction cost
General Conditions Subtotal $30,000
B. General Site Infrastructure1 Cut / Removal 2,000 CY $24.00 $48,000 e xcavate to subgrade for slabs
2 E ros io n- s edi me nta ti on co nt ro l 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 s il t fe nc e, s tra w b al es , i nl et s edi me nt b ag s
General Site Infrastructure Subtotal $51,000
C. Structural Additions1 Total Area 3,610 SF $175.00 $631,750 Area calculated for structural additions- two stories
Structural Additions Subtotal $631,750
Phase B-6 Subtotal $712,75020% contingency $142,550
Phase B-6 Total $855,300
T
Phase B-6 Nosker Entry Addition
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . 7, r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
T l r 7, 7 . , 7, r l l r r r l i i n - hr ri , r l r
, ,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . ,7 r l l r r r l i i n - ri
,
-
-
T
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $6,000.00 $6,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,000.00 $3,000 1.5% of construction cost
General Conditions Subtotal $9,000
B. GeneralSite Infrastructure1 Demo 5069 SF $1.00 $5,069 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 200 CY $12.00 $2,400 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 200 CY $7.00 $1,400
4 Drainage / Utilities 5,069 SF $0.80 $4,055 b ased on total scope area
5 E ro si on - s ed ime nt ati on co ntr ol 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 si lt fe nc e, s tra w b al es , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $15,924
C. Site HardscapePaving 1 Concrete Paving 4,535 SF $8.25 $37,414 q uarry stone finish
2 Concrete Pavers 216 SF $15.00 $3,240
3 Aggregate 318 SF $7.00 $2,226
Walls4 1' Planter Wall 122 LF $175.00 $21,350 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $64,230
D. Site Planting 1 Ornamental Trees 8 EA $400.00 $3,200
2 Deciduous Trees 10 EA $550.00 $5,500
3 Seeding/ hydromulch - turf areas 367 SY $1.35 $495
4 Planting Areas 6,017 SF $7.00 $42,119
Site Planting Subtotal $51,314
E. Site Furnishings1 Benches 6 EA $1,200 $7,200
2 Lighting 2 EA $4,500 $9,000 assume one light per 50 lf of walkway
3 Fountain 1 EA $25,000 $25,000
Site Furnishings Subtotal $41,200
Phase B-7 Subtotal $222,86820% contingency $44,574
Phase B-7 Total $267,442
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . 7, r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n,
m n r , . , r l l r m n n ili i
T l r 7, 7 . , 7, r l l r r r l i i n - hr ri , r l r
, ,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . ,7 r l l r r r l i i n - ri
,
-
-
T
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobili zation & Demobi lizati on 1 allow $110,000.00 $110,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $50,000.00 $50,000 1.5% of construction cost
General Conditions Subtotal $160,000
B.GeneralSite Infrastructure1 Demo 300 CY $7.00 $2,100 r emoval and disposal of existing materials as required
2 Cut / Remove 2,845 CY $24.00 $68,280 e xcavate to subgrade for slabs
3 E ro si on - s ed ime nt ati on co ntr ol 1 a ll ow $ 3, 000 .0 0 $ 3,0 00 si lt fe nc e, st ra w ba les , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $73,380
C. Structural Additions1 Basement Area 5,122 SF $100.00 $512,200 Area calculated for basement and utilities
2 Total Area 20,488 SF $150.00 $3,073,200 Area calculated for structural additions- four stories 5,122 sf per floor
Structural Additions Subtotal $3,585,400
Phase B-8 Subtotal $3,818,78020% contingency $763,756
Phase B-8 Total $4,582,536
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . 7, r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
T l r 7, 7 . , 7, r l l r r r l i i n - hr ri , r l r
, ,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . ,7 r l l r r r l i i n - ri
,
-
-
T
Phase B-8 Houck Living Addition
Cost Estimate
, . .
, . .h l ll i l hi h i k
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 76/86
Cost Estimate 78
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . 7, r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
T l r 7, 7 . , 7, r l l r r r l i i n - hr ri , r l r
, ,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . ,7 r l l r r r l i i n - ri
,
-
-
T
Phase B-9 Houck / Taylor Service
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $4,800.00 $4,800 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,400.00 $2,400 1.5% of construction cost
General Conditions Subtotal $7,200
B.GeneralSite Infrastructure1 Demo 7197 SF $1.00 $7,197 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 266 CY $12.00 $3,192 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 266 CY $7.00 $1,862
4 Drainage / Utilities 7,197 SF $0.80 $5,758 b ased on total scope area
5 E ro si on - s edi me nta ti on c ont ro l 1 a ll ow $3 ,0 00 .0 0 $ 3,0 00 s il t f en ce , s tr aw b al es , i nl et se di me nt b ag sGeneral Site Infrastructure Subtotal $21,009
C. Site HardscapePaving 1 Concrete Paving 99 SF $8.25 $817 quarry stone finish
2 Loading Dock Improvements 790 SF $80.00 $63,200
3 Asphalt 418 SY $16.50 $6,897 heavy duty 4/8
4 Asphalt Paver 3,336 SF $16.00 $53,376
Walls5 1' Planter Wall 41 LF $175.00 $7,175 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $131,465
D. Site Planting 1 Deciduous Trees 8 EA $550.00 $4,400
2 Seeding/ hydromulch - turf areas 1,252 SY $1.35 $1,690
Site Planting Subtotal $6,090
Phase B-9 Subtotal $165,76420% contingency $33,153
Phase B-9 Total $198,916
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $6,000.00 $6,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,000.00 $3,000 1.5% of construction cost
General Conditions Subtotal $9,000
B.GeneralSite Infrastructure1 Demo 3746 SF $7.00 $26,222 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 138 CY $12.00 $1,656 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 138 CY $7.00 $966
4 Drainage / Utilities 3,746 SF $0.80 $2,997 b ased on total scope area
5 E ro si on - s edi me nta ti on c on tro l 1 a ll ow $ 5,0 00 .0 0 $ 5,0 00 si lt fe nc e, st ra w b al es , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $36,841
C. Site HardscapePaving 1 Concrete Paving 2,756 SF $8.25 $22,737 q uarry stone finish
2 Concrete Pavers 990 SF $15.00 $14,850
Walls3 1' Planter Wall 240 LF $175.00 $42,000 L imestone cap w/ brick veneer one side
4 Column 2 EA $1,500.00 $3,000 4' square columns w/ Limestone
Site Hardscape Subtotal $82,587
D. Site Planting 1 Deciduous Trees 6 E A $550.00 $3,300
2 Seeding/ hydromulch - turf areas 535 SY $1.35 $722
3 Planting Areas 2,046 SF $7.00 $14,322Site Planting Subtotal $18,344
E. Site Furnishings1 Lighting 2 EA $4,500 $9,000 assume one light per 50 lf of walkway
2 Bike Racks 8 EA $250 $2,000
Site Furnishings Subtotal $11,000
Phase B-10 Subtotal $157,77220% contingency $31,554
Phase B-10 Total $189,326
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l . 7, r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
T l r 7, 7 . , 7, r l l r r r l i i n - hr ri , r l r
, ,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . ,7 r l l r r r l i i n - ri
,
-
-
T
Phase B-10 Jones
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
A. General Conditions1 Mobi lization & Demobi lizati on 1 al low $250,000.00 $250,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $125,000.00 $125,000 1.5% of construction cost
General Conditions Subtotal $375,000
B. GeneralSite Infrastructure1 Demo 300 CY $7.00 $2,100 r emoval and disposal of existing materials as required
2 Building Removal 34,000 SF $3.50 $119,000 removal and disposal of existing structure
3 Cut / Removal 6,544 CY $24.00 $157,056 e xcavate to subgrade for slabs
4 Spread ex stripped & stockpiled topsoil 300 CY $7.00 $2,100
5 E ro si on- s ed ime nta ti on co ntr ol 1 a ll ow $ 3,0 00. 00 $ 3, 000 s il t f en ce , st ra w b al es , i nl et se di men t b ags
General Site Infrastructure Subtotal $283,256
C. Structural Additions1 Basement Area 11,780 SF $100.00 $1,178,000 Area calculated for basement and utilities
2 Li vi ng Area 47,120 SF $150.00 $7,068,000 Area calculated for structural addi tions- four stories @ 11,780 per floor Structural Additions Subtotal $8,246,000
Phase B-12 Subtotal $8,904,25620% contingency $1,780,851
Phase B-12 Total $10,685,107
T 7
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $7,000.00 $7,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,000.00 $3,000 1.5% of construction cost
General Conditions Subtotal $10,000
B. GeneralSite Infrastructure1 Demo 300 CY $7.00 $2,100 r emoval and disposal of existing materials as required
2 Cut / Remove 200 CY $24.00 $4,800 excavate to subgrade for slabs
3 E ro si on- s ed ime nta ti on co ntr ol 1 a ll ow $ 3,0 00. 00 $ 3, 000 s il t f en ce , st ra w b al es , i nl et se di men t b ags
General Site Infrastructure Subtotal $9,900
C. Structural Additions1 Total Area 1,218 SF $175.00 $213,150 Area calculated for structural additions- one story
Structural Additions Subtotal $213,150
Phase B-11 Subtotal $233,05020% contingency $46,610
Phase B-11 Total $279,660
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-11 Jones Entry Addition
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-12 New Residential Building 1
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $5,500.00 $5,500 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,500.00 $2,500 1.5% of construction cost
General Conditions Subtotal $8,000
B. GeneralSite Infrastructure1 Demo 5229 SF $7.00 $36,603 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 193 CY $12.00 $2,316 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 193 CY $7.00 $1,351
4 Drainage / Utilities 5,229 SF $0.80 $4,183 b ased on total scope area
5 E ros io n- se di me nta ti on c on tro l 1 a ll ow $5 ,0 00 .0 0 $ 5, 000 s il t fe nc e, s tr aw b al es, i nl et s edi me nt b ags
General Site Infrastructure Subtotal $49,453
C. Site HardscapePaving 1 Concrete Paving 3,979 SF $8.25 $32,827 q uarry stone finish
2 Concrete Pavers 369 SF $15.00 $5,535
3 Loading Dock Improvements 129 SF $80.00 $10,320
4 Asphalt 15 S Y $16.50 $248 heavy duty 4/8
5 Asphalt Paver 746 SF $16.00 $11,936
Walls6 Steps 30 LF $150.00 $4,500
7 1' Planter Wall 44 LF $175.00 $7,700 L imestone cap w/ brick veneer one side
8 Column 1 EA $1,500.00 $1,500 4' square columns w/ Limestone
Site Hardscape Subtotal $74,565
D. Site Planting 1 Deciduous Trees 5 EA $550.00 $2,750
2 Seeding/ hydromulch - turf areas 933 SY $1.35 $1,260
3 Planting Areas 728 S F $7.00 $5,096
Site Planting Subtotal $9,106
E. Site Furnishings1 Lighting 4 EA $4,500 $18,000 assume one light per 50 lf of walkway
2 Bike Racks 8 EA $250 $2,000
Site Furnishings Subtotal $20,000
Phase B-13 Subtotal $161,12420% contingency $32,225
Phase B-13 Total $193,349
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
Phase B-13 New Residential Building 1 Grounds
Cost Estimate
, . .h l ll i l hi h i k
, . .
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 77/86
79 Cost Estimate
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $17,000.00 $17,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $8,000.00 $8,000 1.5% of construction cost
General Conditions Subtotal $25,000
B. GeneralSite Infrastructure1 Demo 39563 CY $7.00 $276,941 removal and disposal of existing materials as required
2 Cut / Fill - general grading 1,465 CY $12.00 $17,580 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 1465 CY $7.00 $10,255
4 Drainage / Utilities 39,563 SF $0.80 $31,650 b ased on total scope area
5 E ro si on - s ed ime nta ti on co ntr ol 1 al lo w $ 5,0 00 .0 0 $ 5,0 00 s il t f en ce , st ra w b al es , i nl et se di men t b ags6 Irrigation 34713 SF $1.75 $60,748
General Site Infrastructure Subtotal $402,174
C. Site HardscapePaving 1 Concrete Paving 78 SF $8.25 $644
2 Aggregate 4,772 SF $7.00 $33,404
Site Hardscape Subtotal $34,048
D. Site Planting 1 Deciduous Trees 18 EA $550.00 $9,900
2 Seeding/ hydromulch - turf areas 3,857 SY $1.35 $5,207
Site Planting Subtotal $15,107
E. Site Furnishings1 Lighting 11 EA $4,500 $49,500 assume one light per 50 lf of walkway
Site Furnishings Subtotal $49,500
Phase B-14 Subtotal $525,82920% contingency $105,166
Phase B-14 Total $630,994
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-14 Egg Green
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-16 Haverfield Entry Addition
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $8,000.00 $8,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $4,000.00 $4,000 1.5% of construction cost
General Conditions Subtotal $12,000
B. General Site Infrastructure1 Demo 7742 SF $1.00 $7,742 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 280 CY $12.00 $3,360 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 280 CY $7.00 $1,960
4 Drainage / Utilities 7,742 SF $0.80 $6,194 b ased on total scope area
5 E ros ion - s edi me nta ti on co ntr ol 1 a ll ow $3 ,0 00 .00 $ 3, 000 s il t f en ce , st ra w ba les , i nl et s edi me nt b ag s
General Site Infrastructure Subtotal $22,256
C. Site HardscapePaving 1 Concrete Paving 2,634 SF $8.25 $21,731 q uarry stone finish
2 Co mp ac te d A gg re ga te 5 ,1 08 S F $ 7. 00 $ 35, 756 l ime st on e fi ne s
Walls3 Seatwall 100 LF $350.00 $35,000 Limestone cap with Limestone panel veneer both sides
Site Hardscape Subtotal $92,487
D. Site Planting 1 Deciduous Trees 33 EA $550.00 $18,150
Site Planting Subtotal $18,150
E. Site Furnishings1 Lighting 3 EA $4,500 $13,500 assume one light per 50 lf of walkway
2 Trash Recepticles 10 EA $1,000 $10,000
3 Benches 40 EA $1,200 $48,000
Site Furnishings Subtotal $71,500
Phase B-15 Subtotal $216,39220% contingency $43,278
Phase B-15 Total $259,671
T
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobili zation & Demobil ization 1 allow $200,000.00 $200,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $100,000.00 $100,000 1.5% of construction cost
General Conditions Subtotal $300,000
B. GeneralSite Infrastructure1 Demo 300 CY $7.00 $2,100 r emoval and disposal of existing materials as required
2 Cut / Removal 442 CY $24.00 $10,608 e xcavate to subgrade for slabs
3 E ro si on - se di me nt at io n c ont ro l 1 a ll ow $ 3, 000 .00 $3 ,00 0 s i lt fe nc e, s tra w b al es , i nl et se di me nt b ags
General Site Infrastructure Subtotal $15,708
C. Structural Additions1 Total Area 3,986 SF $175.00 $697,550 Area calculated for structural additions- one story
Structural Additions Subtotal $697,550
Phase B-16 Subtotal $1,013,25820% contingency $202,652
Phase B-16 Total $1,215,910
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $3,000.00 $3,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,500.00 $1,500 1.5% of construction cost
General Conditions Subtotal $4,500
B. General Site Infrastructure1 Demo 2908 SF $1.00 $2,908 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 100 CY $12.00 $1,200 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 100 CY $7.00 $700
4 Drainage / Utilities 2,908 SF $0.80 $2,326 b ased on total scope area
5 E ro si on - s ed ime nta ti on co nt ro l 1 al lo w $3 ,0 00 .00 $ 3,0 00 si lt fe nc e, s tr aw b al es , i nl et s edi me nt b ag s
General Site Infrastructure Subtotal $10,134
C. Site HardscapePaving
1 Concrete Paving 2,908 SF $8.25 $23,991
Walls2 Seatwall 40 LF $350.00 $14,000 L imestone cap with Limestone panel veneer both sides
Site Hardscape Subtotal $37,991
D. Site Planting 1 Deciduous Trees 12 EA $550.00 $6,600
2 Seeding/ hydromulch - turf areas 920 SY $1.35 $1,242
Site Planting Subtotal $7,842
E. Site Furnishings1 Lighting 7 EA $4,500 $31,500 assume one light per 50 lf of walkway
2 Tree Grates 7 EA $1,500 $10,500
Site Furnishings Subtotal $42,000
Phase B-17 Subtotal $102,46720% contingency $20,493
Phase B-17 Total $122,961
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $8,000.00 $8,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $4,000.00 $4,000 1.5% of construction cost
General Conditions Subtotal $12,000
B.GeneralSiteInfrastructure1 Demo 300 CY $7.00 $2,100 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 156 CY $24.00 $3,744 excavate to subgrade for slabs
3 E ros ion - s ed ime nta ti on c ont ro l 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 s il t f en ce , st ra w ba les , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $8,844
C. Structural Additions1 Total Area 1,392 SF $175.00 $243,600 Area calculated for structural additions- one story
Structural Additions Subtotal $243,600
Phase B-18 Subtotal $264,44420% contingency $52,889
Phase B-18 Total $317,333
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i nr r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-15 Pedestrian Allee
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m . , r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. 7r in ili i , . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . ,
ll . , im n i h im n n l n r h i
,
i Tr . ,
in h r m l h - r r . ,
,
i h in 7 , , m n li h r l lk
Tr r 7 , ,
,
-
-
T
Phase B-17 Haverfield Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m . , r m l n i l i in m ri l r ir
ill - n r l r in . , r r l
r ri k il il 7. 7
r in ili i , . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , . ,
ll . , im n i h im n n l n r h i
,
i Tr . ,
in h r m l h - r r . ,
,
i h in 7 , , m n li h r l lk
Tr r 7 , ,
,
Phase B-18 Blackburn Entry Addition
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l hi Th hi i i i ll ll Ti
, . .l ll i l m , i - - r r . i rk
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 78/86
Cost Estimate 80
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r , ,
-
-
T 7
Phase B-19 Blackburn Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-21 New Residential Building 2 Grounds
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $1,000.00 $1,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,000.00 $1,000 1.5% of construction cost
General Conditions Subtotal $2,000
B. General Site Infrastructure1 Demo 540 SF $1.00 $540 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 20 CY $12.00 $240 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 20 CY $7.00 $140
4 Drainage / Utilities 540 SF $0.80 $432 b ased on total scope area
5 E ro si on - s ed ime nta ti on co nt ro l 1 a ll ow $ 3,0 00 .0 0 $ 3, 00 0 s i lt f en ce , s tra w b al es, i nl et s ed im en t b ag sGeneral Site Infrastructure Subtotal $4,352
C. Site HardscapePaving 1 Concrete Paving 540 SF $8.25 $4,455 quarry stone finish
Walls2 Seatwall 24 LF $350.00 $8,400 L imestone cap with Limestone panel veneer both sides
Site Hardscape Subtotal $12,855
D. Site Planting 1 Deciduous Trees 3 E A $550.00 $1,650
2 Seeding/ hydromulch - turf areas 464 SY $1.35 $626
3 Planting Areas 977 S F $7.00 $6,839
Site Planting Subtotal $9,115
Phase B-19 Subtotal $28,32220% contingency $5,664
Phase B-19 Total $33,987
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobil ization & Demobilizati on 1 all ow $149,000.00 $149,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $75,000.00 $75,000 1.5% of construction cost
General Conditions Subtotal $224,000
B. GeneralSite Infrastructure1 Demo 300 CY $7.00 $2,100 r emoval and disposal of existing materials as required
2 Cut / Removal 4,132 CY $12.00 $49,584 e xcavate to subgrade for slabs
3 E ros ion - s edi me nta ti on co ntr ol 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 si lt fe nc e, s tr aw b al es , i nl et s ed im ent b ag s
General Site Infrastructure Subtotal $54,684
C. Structural Additions1 Basement Area 7,439 SF $100.00 $743,900 Area calculated for basement and utilities
2 Living Area 22,317 SF $150.00 $3,347,550 Area calculated for structural addi tions- three stories @ 7439 sf per floor
Structural Additions Subtotal $4,091,450
Phase B-20 Subtotal $4,370,13420% contingency $874,027
Phase B-20 Total $5,244,161
T
l ll i l m , i r r . i rkl m , i r T i i r i - i r ll - ll . Tim r m
7 r - m m T - r . i r - , - r Tr . m l i r
r i - r - r . i r r r k - i r . i
T . T r r ri i i
A. General Conditions1 Mobilization & Demobilization 1 allow $2,700.00 $2,700 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,350.00 $1,350 1.5% of construction cost
General Conditions Subtotal $4,050
B. General Site Infrastructure1 Demo 3484 SF $1.00 $3,484 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 130 CY $12.00 $1,560 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 130 CY $7.00 $910
4 Drainage / Utilities 3,484 SF $0.80 $2,787 b ased on total scope area
5 Er osi on- sedimentati on contr ol 1 al low $3,000.00 $3,000 sil t f ence, st raw bales, inlet sedim ent bags
General Site Infrastructure Subtotal $11,741
C. Site HardscapePaving
1 Concrete Paving 2,249 SF $8.25 $18,554 quarry stone finish
2 Asphalt 48 S Y $16.50 $792 heavy duty 4/8
3 Asphalt Paver 803 SF $16.00 $12,848
Walls4 Steps 18 LF $150.00 $2,700
Site Hardscape Subtotal $34,894
D. Site Plantin1 Deciduous Trees 11 EA $550.00 $6,050
2 Seeding/ hydromulch - turf areas 555 SY $1.35 $749
Site Planting Subtotal $6,799
E. Site Furnishin s1 Lighting 2 EA $4,500 $9,000 assume one light per 50 lf of walkway
2 Tree Grates 4 EA $1,500 $6,000
Site Furnishings Subtotal $15,000
Phase B-21 Subtotal $72,48520% contingency $14,497
Phase B-21 Total $86,982
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $4,000.00 $4,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,000.00 $2,000 1.5% of construction cost
General Conditions Subtotal $6,000
B. General Site Infrastructure1 Demo 2757 CY $12.00 $33,084 r emoval and disposal of existing materials as required
2 Cut / Fill - general grading 100 CY $12.00 $1,200 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 100 CY $7.00 $700
4 Drainage / Utilities 2,757 SF $0.80 $2,206 b ased on total scope area
5 E ro si on - se di me nta ti on c on tro l 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 si lt fe nc e, s tra w b al es , i nl et s ed ime nt ba gs
General Site Infrastructure Subtotal $40,190
C. Site HardscapePaving 1 Asphalt 787 SY $16.50 $12,986 heavy duty 4/8
2 Concrete Paving 2,757 SF $8.25 $22,745 q uarry stone finish
Site Hardscape Subtotal $35,731
D. Site Planting 1 Ornamental Trees 11 EA $400.00 $4,400
2 Deciduous Trees 19 EA $550.00 $10,4503 Seeding/ hydromulch - turf areas 1,130 SY $1.35 $1,526
Site Planting Subtotal $16,376
E. Site Furnishings1 Lighting 4 EA $4,500 $18,000 assume one light per 50 lf of walkway
Site Furnishings Subtotal $18,000
Phase B-22 Subtotal $116,29620% contingency $23,259
Phase B-22 Total $139,555
T 7
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-20 New Residential Building 2
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll 7, . 7, n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
m . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . , r l l r r r l i i n - n r
,
-
-
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m 7. , r m l n i l i in m ri l r ir
il in m l , . , r m l n i l i in r r
m l , . 7, r r l
r ri k il il 7. ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r ,7 . , 7 , r l l r m n n ili i
i in r 7, . 7, , r l l r r r l i i n - r ri ,7 r l r
, ,
-
-
T 7
Phase B-22 New Residential Building 2 Grounds
Jones Quad - B $29,141,735
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 79/86
81
Cost Estimate
Cost Estimate
: Legend *Cost Adj. Multipliers(CAM): , EA - Each SY - Square Yard A. Bid Market
, : LF - Linear Foot Allow - allowance B. Time FrameLS - Lump Sum SFT - Square Foot of C. Region of country
: SF - Square Foot Tread D. Complexity of project: AC - Acre FSF - Face Square E. Quantity Factor
: CY - Cubic Yard Foot F. Phasing
, . ,
, . , .
, . ,
. ,
, . ,
, . , , ,
, . ,
, . ,
. ,
. ,
. , .
, ,
, . ,
Taylor Quad - C
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
, . .h l ll i n l m , hi - h - r r . i rk
l m hi n r Th hi ni r i - in r ll - ll n Tim r m
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 80/86
Cost Estimate 82
Phase C-1 Main Street
r r k i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $14,000.00 $14,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $7,000.00 $7,000 1.5% of construction cost
General Conditions Subtotal $21,000
B. General Site Infrastructure1 Demo/ Strip topsoil 51122 SF $1.00 $51,122 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 1,900 CY $12.00 $22,800 excavate to subgrade for slabs
4 Drainage / Utilities 51,122 SF $0.80 $40,898 b ased on total scope area
3 E ro si on - s ed ime nt ati on c on tr ol 1 a ll ow $ 3, 000 .00 $ 3, 00 0 s il t f enc e, s tra w b al es, i nl et s ed ime nt ba gs
General Site Infrastructure Subtotal $117,820
C. Site HardscapePaving 1 Concrete Paving 4,715 SF $8.25 $38,899 q uarry stone finish
2 Co mp act ed A gg re ga te 2 ,3 64 S F $ 7.0 0 $ 16, 548 l ime sto ne fi ne s
3 Granite Pavers 1,043 SF $25.00 $26,075
Walls4 Seatwall 205 LF $350.00 $71,750 Limestone cap with Limestone panel veneer both sides
5 Planter Wall 16 LF $175.00 $2,800 L imestone cap w/ brick veneer one side
6 Column 1 EA $1,500.00 $1,500 4' square columns w/ Limestone
Site Hardscape Subtotal $157,572
D. Site Planting 1 Deciduous Trees 41 EA $550.00 $22,550 4" cal.
2 Seeding/ hydromulch - turf areas 190 SY $1.35 $257
3 Planting Areas 953 S F $7.00 $6,671
Site Planting Subtotal $29,478
E. Site Furnishings1 Lighting 11 EA $4,500 $49,500 assume one light per 50 lf of walkway
2 Tree Grates 32 EA $1,500 $48,000
Site Furnishings Subtotal $97,500
Phase C-1 Subtotal $423,36920% contingency $84,674
Phase C-1 Total $508,043
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $5,000.00 $5,000 1.5% of construction cost
General Conditions Subtotal $15,000
B.GeneralSite Infrastructure1 Demo/ Strip topsoil 14290 SF $1.00 $14,290 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 500 CY $12.00 $6,000 excavate to subgrade for slabs
3 Spread ex stripped & stockpiled topsoil 500 CY $7.00 $3,500
4 Drainage / Utilities 14,290 SF $0.80 $11,432 b ased on total scope area
5 E ro si on - s ed ime nta ti on c on tr ol 1 a ll ow $ 3, 00 0. 00 $3 ,0 00 s il t fe nce , s tr aw b al es , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $38,222
C. Site HardscapePaving 1 Concrete Paving 2,606 SF $8.25 $21,500 q uarry stone finish
2 Flush Concrete Curb 1,087 SF $15.00 $16,305
3 Asphalt 684 SY $16.50 $11,286 heavy duty 4/8
4 Asphalt Paver 4,441 SF $16.00 $71,056Site Hardscape Subtotal $120,147
D. Site Planting 1 Deciduous Trees 16 EA $550.00 $8,800 2" cal.
2 Seeding/ hydromulch - turf areas 266 SY $1.35 $359
Site Planting Subtotal $9,159
E. Site Furnishings1 Tree Grates 8 EA $1,500 12,000 6'x4' rectangular iron tree grates
2 Lighting 8 EA $4,500 $36,000 assume one light per 50 lf of walkway
3 Bollards 12 EA $1,000 $12,000
4 Bike Racks 6 EA $250 $1,500
Site Furnishings Subtotal $61,500
Phase C-2 Subtotal $244,02820% contingency $48,806
Phase C-2 Total $292,833
T
l m , hi n r Th hi ni r i in r ll ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $6,000.00 $6,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,000.00 $3,000 1.5% of construction cost
General Conditions Subtotal $9,000
B. General Site Infrastructure1 Demo/ Strip topsoil 13720 SF $1.00 $13,720 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 500 CY $12.00 $6,000 excavate to subgrade for slabs
3 Drainage / Utilities 13,720 SF $0.80 $10,976 b ased on total scope area
4 E ro si on - se di men ta ti on c on tr ol 1 a ll ow $ 5,0 00 .0 0 $5 ,00 0 s i lt f enc e, s tr aw b al es , i nl et se di me nt b ag s
General Site Infrastructure Subtotal $35,696
C. Site HardscapePaving 1 Concrete Paving 1,566 SF $8.25 $12,920 q uarry stone finish
2 Flush Concrete Curb 562 SF $15.00 $8,430
3 Loading Dock Improvements 874 SF $80.00 $69,920
4 Asphalt 863 SY $16.50 $14,240 heavy duty 4/8
5 Asphalt Paver 3,825 SF $16.00 $61,200
Site Hardscape Subtotal $166,709
D. Site Planting 1 Deciduous Trees 6 EA $550.00 $3,300 2" cal.
2 Seeding/ hydromulch - turf areas 136 SY $1.35 $184
Site Planting Subtotal $3,484
E. Site Furnishings2 Lighting 11 EA $4,500 $49,500 assume one light per 50 lf of walkway
Site Furnishings Subtotal $49,500
Phase C-3 Subtotal $264,38920% contingency $52,878
Phase C-3 Total $317,266
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7, . 7, . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in , . , r r l
r in ili i , . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . , rr n ini h
m r , 7. , lim n in
r ni r , . , 7
ll . 7 ,7 im n i h im n n l n r h i
l n r ll 7 . , i m n ri k n r n i
l mn , . , ' r l mn im n
,
i Tr . , " l.
in h r m l h - r r . 7
l n in r 7. , 7
,
i h in , , m n li h r l lk
Tr r , , ,
-
-
T
Phase C-2 Service Area
, . .
h l ll i n l m , hi - h - r r . i rkl m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7, . 7, . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in , . , r r l
r in ili i , . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . , rr n ini h
m r , 7. , lim n in
r ni r , . , 7
ll . 7 ,7 im n i h im n n l n r h i
l n r ll 7 . , i m n ri k n r n i
l mn , . , ' r l mn im n
,
i Tr . , " l.
in h r m l h - r r . 7
l n in r 7. , 7
,
i h in , , m n li h r l lk
Tr r , ,
,
-
-
T
Phase C-3 Lane Avenue Parking and Service
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7, . 7, . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in , . , r r l
r in ili i , . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . , rr n ini h
m r , 7. , lim n in
r ni r , . , 7
ll . 7 ,7 im n i h im n n l n r h i
l n r ll 7 . , i m n ri k n r n i
l mn , . , ' r l mn im n
,
i Tr . , " l.
in h r m l h - r r . 7
l n in r 7. , 7
,
i h in , , m n li h r l lk
Tr r , , ,
-
-
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $7,000.00 $7,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,500.00 $3,500 1.5% of construction cost
General Conditions Subtotal $10,500
B. General Site Infrastructure1 Demo/ Strip topsoil 3380 SF $1.00 $3,380 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 150 CY $12.00 $1,800 excavate to subgrade for slabs
3 Drainage / Utilities 3,380 SF $0.80 $2,704 b ased on total scope area
4 E ro si on- s ed im en ta ti on co nt ro l 1 a ll ow $ 3,0 00 .0 0 $ 3, 000 s il t fe nc e, s tra w b al es , i nl et s ed im ent b ag s
General Site Infrastructure Subtotal $10,884
C. Site HardscapePaving 1 Concrete Paving 3,380 SF $8.25 $27,885 q uarry stone finish
Walls2 Seatwall 15 LF $350.00 $5,250 L imestone cap with Limestone panel veneer both sides
3 Planter Wall 307 LF $175.00 $53,725 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $86,860
D. Site Planting 1 Ornamental Tress 21 EA $400.00 $8,400
2 Deciduous Trees 4 EA $550.00 $2,200 2" cal.
3 Seeding/ hydromulch - turf areas 40 SY $1.35 $54
4 Planting Areas 2,751 SF $7.00 $19,257
Site Planting Subtotal $29,911
E. Site Furnishings1 Bollards 8 EA $1,000 $8,000
2 Lighting 4 EA $4,500 $18,000 assume one light per 50 lf of walkway
3 Bike Racks 6 EA $250 $1,500
Site Furnishings Subtotal $27,500
Phase C-4 Subtotal $165,65520% contingency $33,131
Phase C-4 Total $198,786
T
Phase C-4 Pedestrian Allee
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7, . 7, . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in , . , r r l
r in ili i , . , n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in ,7 . , rr n ini h
m r , 7. , lim n in
r ni r , . , 7
ll . 7 ,7 im n i h im n n l n r h i
l n r ll 7 . , i m n ri k n r n i
l mn , . , ' r l mn im n
,
i Tr . , " l.
in h r m l h - r r . 7
l n in r 7. , 7
,
i h in , , m n li h r l lk
Tr r , ,
,
-
-
T
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 81/86
83 Cost Estimate
Phase C-5 Quad Green
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $5,000.00 $5,000 1.5% of construction cost
General Conditions Subtotal $15,000
B. General Site Infrastructure1 Demo/ Strip topsoil 5333 SF $1.00 $5,333 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 200 CY $12.00 $2,400 excavate to subgrade for slabs
3 Drainage / Utilities 5,333 SF $0.80 $4,266 b ased on total scope area
4 Irrigation 12528 SF $1.75 $21,924
5 E ro si on - se di men tat io n c on tr ol 1 a ll ow $ 3, 000 .0 0 $ 3,0 00 s il t fe nce , s tr aw b al es , i nl et s ed ime nt b agsGeneral Site Infrastructure Subtotal $36,923
C. Site HardscapePaving 1 Concrete Paving 4,879 SF $8.25 $40,252 quarry stone finish
2 Compacted Aggregate 454 SF $7.00 $3,178 l imestone fines
Walls3 Planter Wall 450 LF $175.00 $78,750 L imestone cap w/ brick veneer one side
4 Column 2 EA $1,500.00 $3,000 4' square columns w/ Limestone
5 Sculpture 1 EA $2,000.00 $2,000 Limestone Slab
Site Hardscape Subtotal $127,180
D. Site Planting 1 Ornamental Tress 56 EA $400.00 $22,400
2 Deciduous Trees 2 EA $500.00 $1,000 2" cal.
3 Seeding/ hydromulch - turf areas 1,392 SY $1.35 $1,879
4 Planting Areas 2,751 SF $10.00 $27,510
Site Planting Subtotal $52,789
E. Site Furnishings1 Lighting 4 EA $4,500 $18,000 assume one light per 50 lf of walkway
2 Bike Racks 6 EA $250 $1,500
Site Furnishings Subtotal $19,500
Phase C-5 Subtotal $251,392
20% contingency $50,278Phase C-5 Total $301,671
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $6,000.00 $6,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $3,000.00 $3,000 1.5% of construction cost
General Conditions Subtotal $9,000
B. General Site Infrastructure2 Cut /Removal 125 CY $24.00 $3,000 excavate to subgrade for slabs
4 E ro si on - s ed im en ta ti on c on tr ol 1 a ll ow $ 1,0 00 .0 0 $ 1,0 00 si lt fe nc e, s tra w ba les , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $4,000
C. Structural Additions4 Total Area 1,122 SF $175.00 $196,350 Area calculated for structural additions- one story
Structural Additions Subtotal $196,350
Phase C-6 Subtotal $209,35020% contingency $41,870
Phase C-6 Total $251,220
T
l m , hi n r Th hi ni r i in r ll ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $13,000.00 $13,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $6,000.00 $6,000 1.5% of construction cost
General Conditions Subtotal $19,000
B. General Site Infrastructure1 Demo/ Strip topsoil 6073 SF $1.00 $6,073 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 225 CY $12.00 $2,700 excavate to subgrade for slabs
3 Drainage / Utilities 6,073 SF $0.80 $4,858 b ased on total scope area
4 E ro si on - s ed ime nta ti on c on tro l 1 al lo w $ 3, 00 0. 00 $3 ,0 00 s il t f en ce , s tr aw b al es , i nl et s edi me nt ba gs
General Site Infrastructure Subtotal $16,631
C. Site HardscapePaving 1 Concrete Paving 3,234 SF $8.25 $26,681 q uarry stone finish
6 Asphalt Paver 2,839 LF $16.00 $45,424
Walls2 Planter Wall 202 LF $175.00 $35,350 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $107,455
D. Site Planting 1 Ornamental Tress 46 EA $400.00 $18,400
2 Deciduous Trees 7 EA $550.00 $3,850 2" cal.
3 Seeding/ hydromulch - turf areas 1,333 SY $1.35 $1,800
4 Planting Areas 1,579 SF $7.00 $11,053
Site Planting Subtotal $35,103
E. Site Furnishings1 Lighting 6 EA $4,500 $27,000 assume one light per 50 lf of walkway
2 Bike Racks 8 EA $1,000 $8,000
Site Furnishings Subtotal $330,600
Phase C-7 Subtotal $508,78820% contingency $101,758
Phase C-7 Total $610,546
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $4,000.00 $4,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,000.00 $2,000 1.5% of construction cost
General Conditions Subtotal $6,000
B. General Site Infrastructure1 Demo/ Strip topsoil 2215 SF $1.00 $2,215 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 100 CY $12.00 $1,200 excavate to subgrade for slabs
3 Drainage / Utilities 2,215 SF $0.80 $1,772 b ased on total scope area
4 E ros ion - s ed ime nta ti on c ont ro l 1 a ll ow $ 3,0 00 .0 0 $ 3, 00 0 s i lt f en ce , st ra w b al es, i nl et s ed ime nt b ags
General Site Infrastructure Subtotal $8,187
C. Site HardscapePaving 1 Concrete Paving 2,215 SF $8.25 $18,274 q uarry stone finish
Site Hardscape Subtotal $18,274
D. Site Planting 1 Ornamental Tress 1 E A $400.00 $400
2 Deciduous Trees 10 EA $550.00 $5,500 2" cal.
3 Seeding/ hydromulch - turf areas 230 SY $1.35 $311
Site Planting Subtotal $6,211
E. Site Furnishings1 Lighting 11 EA $4,500 $49,500 assume one light per 50 lf of walkway
Site Furnishings Subtotal $49,500
Phase C-8 Subtotal $88,17120% contingency $17,634
Phase C-8 Total $105,806
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in . , r r lr in ili i , . , n l r
rri i n .7 ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , 7 . , rr n ini h
m r 7. , 7 lim n in
l n r ll 7 . 7 ,7 im n ri k n r n i
l mn , . , ' r l mn im n
l r , . , im n l
,
rn m n l Tr . ,
i Tr . , " l.
in h r m l h - r r , . , 7
l n in r ,7 . 7,
,
i h in , , m n li h r l lk
ik k ,
,
-
-
T
Phase C-6 Taylor Tower Entry Addition
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in . , r r l
r in ili i , . , n l r
rri i n .7 ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , 7 . , rr n ini h
m r 7. , 7 lim n in
l n r ll 7 . 7 ,7 im n ri k n r n i
l mn , . , ' r l mn im n
l r , . , im n l
,
rn m n l Tr . ,
i Tr . , " l.
in h r m l h - r r , . , 7
l n in r ,7 . 7,
,
i h in , , m n li h r l lk
ik k ,
,
-
-
Phase C-7 Taylor Tower Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in . , r r lr in ili i , . , n l r
rri i n .7 ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , 7 . , rr n ini h
m r 7. , 7 lim n in
l n r ll 7 . 7 ,7 im n ri k n r n i
l mn , . , ' r l mn im n
l r , . , im n l
,
rn m n l Tr . ,
i Tr . , " l.
in h r m l h - r r , . , 7
l n in r ,7 . 7,
,
i h in , , m n li h r l lk
ik k ,
,
-
-
T
Phase C-8 Volleyball Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m ri il . , r m i in m n ri i in il
ill - n r l r in . , r r l
r in ili i , . , n l r
rri i n .7 ,
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in , 7 . , rr n ini h
m r 7. , 7 lim n in
l n r ll 7 . 7 ,7 im n ri k n r n i
l mn , . , ' r l mn im n
l r , . , im n l
,
rn m n l Tr . ,
i Tr . , " l.
in h r m l h - r r , . , 7
l n in r ,7 . 7,
,
i h in , , m n li h r l lk
ik k ,
,
-
-
T
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 82/86
Cost Estimate 84
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobil ization & Demobili zation 1 al low $155,000.00 $155,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $78,000.00 $78,000 1.5% of construction cost
General Conditions Subtotal $233,000
B. General Site Infrastructure1 Cut / Removal 5,165 CY $24.00 $123,960 e xcavate to subgrade for slabs
2 E ro si on - s ed ime nta ti on c on tro l 1 al lo w $3 ,0 00 .0 0 $ 3, 00 0 s i lt f enc e, s tr aw b al es , i nl et se di me nt b ag s
General Site Infrastructure Subtotal $126,960
C. Structural Additions1 Basement Area 9,298 SF $100.00 $929,800 Area calculated for basement and utilities
2 Living Area 27,894 SF $150.00 $4,184,100 Area cal cul ated for structural additi ons- three stori es @ 9,298 sf per floor
Structural Additions Subtotal $5,113,900
Phase C-9 Subtotal $5,473,86020% contingency $1,094,772
Phase C-9 Total $6,568,632
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $4,000.00 $4,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,000.00 $2,000 1.5% of construction cost
General Conditions Subtotal $6,000
B. General Site Infrastructure1 Grass removal/ Stri p topsoi l 3375 SF $1.00 $3,375 remove exi sting pavement / strip existing top soil
2 Cut / Fill - general grading 125 CY $12.00 $1,500 excavate to subgrade for slabs
3 Drainage / Utilities 3,375 SF $0.80 $2,700 b ased on total scope area
4 E ro si on - s ed ime nt ati on c on tr ol 1 a ll ow $ 3, 000 .0 0 $ 3,0 00 s il t fe nce , s tr aw b al es, i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $10,575
C. Site HardscapePaving 1 Concrete Paving 3,234 SF $8.25 $26,681 quarry stone finish
2 Flush Concrete Curb 141 LF $15.00 $2,115 quarry stone finish
Walls3 Seatwall 99 LF $350.00 $34,650 L imestone cap with Limestone panel veneer both sides
4 Planter Wall 6 LF $175.00 $1,050 L imestone cap w/ brick veneer one side
5 Column 1 EA $1,500.00 $1,500 4' square columns w/ Limestone
Site Hardscape Subtotal $65,996
D. Site Planting 1 Ornamental Tress 12 EA $400.00 $4,800
2 Deciduous Trees 2 EA $500.00 $1,000 2" cal.
3 Seeding/ hydromulch - turf areas 1,047 SY $1.35 $1,413
4 Planting Areas 3,479 SF $5.00 $17,395
Site Planting Subtotal $24,608
E. Site Furnishings1 Lighting 2 EA $4,500 $9,000 assume one light per 50 lf of walkway
2 Bollards 3 EA $1,000 $3,000
Site Furnishings Subtotal $12,000
Phase C-10 Subtotal $119,17920% contingency $23,836
Phase C-10 Total $143,015
T 7
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $3,000.00 $3,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,500.00 $1,500 1.5% of construction cost
General Conditions Subtotal $4,500
B. General Site Infrastructure1 Demo/ Strip topsoil 2059 CY $1.00 $2,059 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 100 CY $12.00 $1,200 excavate to subgrade for slabs
3 Drainage / Utilities 2,059 SF $0.80 $1,647 b ased on total scope area
4 E ro si on - s edi me nta ti on c on tro l 1 a ll ow $ 3,0 00 .0 0 $ 3, 00 0 s i lt f en ce , s tra w b al es, i nl et s ed ime nt b ag s
5 Irrigation 15192 SF $1.75 $26,586General Site Infrastructure Subtotal $34,492
C. Site HardscapePaving 1 Concrete Paving 2,059 SF $8.25 $16,987 q uarry stone finish
Walls2 Planter Wall 231 LF $175.00 $40,425 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $57,412
D. Site Planting 2 Deciduous Trees 4 EA $550.00 $2,200 2" cal.
3 Seeding/ hydromulch - turf areas 1,688 SY $1.35 $2,279
Site Planting Subtotal $4,479
E. Site Furnishings1 Lighting 2 EA $4,500 $9,000 assume one light per 50 lf of walkway
Site Furnishings Subtotal $9,000
Phase C-11 Subtotal $109,88320% contingency $21,977
Phase C-11 Total $131,859
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h inT . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $5,000.00 $5,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $2,500.00 $2,500 1.5% of construction cost
General Conditions Subtotal $7,500
B. General Site Infrastructure1 Demo/ Strip topsoil 27207 SF $1.00 $27,207 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 1,000 CY $12.00 $12,000 excavate to subgrade for slabs
3 Drainage / Utilities 27,207 SF $0.80 $21,766 b ased on total scope area
4 E ro si on - se di me nta ti on co nt ro l 1 a ll ow $ 3, 00 0. 00 $ 3,0 00 s il t f en ce , st ra w b al es , i nl et se di me nt b ag s
5 Irrigation 27207 SF $1.75 $47,612
General Site Infrastructure Subtotal $111,585
C. Site HardscapeWalls1 Seat Wall 174 LF $350.00 $60,900 Limestone cap with Limestone panel veneer both sides
Site Hardscape Subtotal $60,900
D. Site Planting 1 Deciduous Trees 20 EA $550.00 $11,000 2" cal.
2 Seeding/ hydromulch - turf areas 3,023 SY $1.35 $4,081
Site Planting Subtotal $15,081
Phase C-12 Subtotal $195,06620% contingency $39,013
Phase C-12 Total $234,079
T
Phase C-9 Halloran Living / Entry Addition
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
Phase C-10 Halloran Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
Phase C-11 Athletic Courts Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
Phase C-12 High Street Green
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r m m T r i n n r
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 T i
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 83/86
85 Cost Estimate
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobil ization & Demobili zation 1 al low $425,000.00 $425,000 3% of constructi on cost
2 Project Survey & Stakeout 1 allow $213,000.00 $213,000 1.5% of construction cost
General Conditions Subtotal $638,000
B. General Site Infrastructure1 Demo 600 CY $7.00 $4,200 r emoval and disposal of existing materials as required
2 Building Removal 34,000 SF $3.50 $119,000 removal and disposal of existing structure
3 Cut / Removal 9,213 CY $24.00 $221,112 e xcavate to subgrade for slabs
4 E ros ion - s ed ime nta ti on c on tro l 1 a ll ow $ 3,0 00 .0 0 $3 ,0 00 s il t f en ce , st ra w ba les , i nl et s ed ime nt ba gs
General Site Infrastructure Subtotal $347,312
C. Structural Additions1 Basement Area 16,584 SF $100.00 $1,658,400 area calculated for basement and utilities
2 Living Area 66,336 SF $150.00 $9,950,400 Area calculated for structural additions- four stories @ 16,584 sf per floor
Structural Additions Subtotal $11,608,800
Phase C-13 Subtotal $12,594,11220% contingency $2,518,822
Phase C-13 Total $15,112,934
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $2,500.00 $2,500 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,300.00 $1,300 1.5% of construction cost
General Conditions Subtotal $3,800
B. General Site Infrastructure1 Demo/ Strip topsoil 1496 SF $1.00 $1,496 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 55 CY $12.00 $660 excavate to subgrade for slabs
3 Drainage / Utilities 1,496 SF $0.80 $1,197 b ased on total scope area4 E ro si on - s edi me nta ti on c ont ro l 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 si lt fe nc e, s tra w ba les , i nl et s ed ime nt b ags
General Site Infrastructure Subtotal $6,353
C. Site HardscapePaving 1 Concrete Paving 861 SF $8.25 $7,103 quarry stone finish
2 Asphalt Paver 194 S F $16.00 $3,104
3 Concrete Paver 441 SF $15.00 $6,615
Walls4 Seatwall 78 LF $350.00 $27,300 L imestone cap with Limestone panel veneer both sides
5 Planter Wall 41 LF $175.00 $7,175 L imestone cap w/ brick veneer one side
Site Hardscape Subtotal $51,297
D. Site Planting 1 Deciduous Trees 5 EA $550.00 $2,750 2" cal.
2 Seeding/ hydromulch - turf areas 639 SY $1.35 $863
3 Planting Areas 1,149 SF $7.00 $8,043
Site Planting Subtotal $11,656
Phase C-14 Subtotal $73,10620% contingency $14,621
Phase C-14 Total $87,727
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
ill - n r l r in 7 . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
T l r , 7 . 7 , r l l r r r l i i n - n r
,
-
-
A. General Conditions1 Mobilization & Demobilization 1 allow $1,000.00 $1,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $1,000.00 $1,000 1.5% of construction cost
General Conditions Subtotal $2,000
B. General Site Infrastructure1 Demo/ Strip topsoil 283 SF $1.00 $283 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 10 CY $12.00 $120 excavate to subgrade for slabs
3 Drainage / Utilities 283 SF $0.80 $226 based on total scope area
4 E ro si on - se di men tat io n c on tro l 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 si lt fe nc e, s tr aw b al es , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $3,629
C. Site HardscapePaving 1 Concrete Paving 128 SF $8.25 $1,056 quarry stone finish
2 Concrete Paver 155 SF $15.00 $2,325
Walls3 Planter Wall 6 LF $175.00 $1,050 L imestone cap w/ brick veneer one side
4 Column 1 EA $1,500.00 $1,500 4' square columns w/ Limestone
Site Hardscape Subtotal $5,931
D. Site Planting 1 Seeding/ hydromulch - turf areas 160 SY $1.35 $216
Site Planting Subtotal $216
Phase C-16 Subtotal $11,77620% contingency $2,355
T 1/19/200652
7 r - m m T - r . i n n r - , - r Tr . m l i r
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $8,000.00 $8,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $4,000.00 $4,000 1.5% of construction cost
General Conditions Subtotal $12,000
B. General Site Infrastructure1 Cut / Fill - general grading 172 CY $24.00 $4,128 excavate to subgrade for slabs
2 E ro si on - s ed ime nta ti on c on tro l 1 a ll ow $ 1,0 00 .0 0 $ 1, 00 0 s il t fe nce , s tr aw b al es , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $5,128
C. Structural Additions1 Total Area 1,551 SF $175.00 $271,425 Area calculated for structural additions- one story
Structural Additions Subtotal $271,425
Phase C-15 Subtotal $288,55320% contingency $57,711
Phase C-15 Total $346,264
ili i n m ili i n ll , . , n r i n
r r k ll , . , . n r i n
,
m ri il . r m i in m n ri i in il
ill - n r l r in . r r l
r in ili i . n l r
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
n r in . , rr n ini h
n r r . ,
l n r ll 7 . , i m n ri k n r n i
l mn , . , ' r l mn im n
,
in h r m l h - r r .
-
T
Phase C-13 New Residential Building 3
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
Phase C-14 New Residential Building 3 Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
Phase C-15 Barrett Entry Addition
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
Phase C-16 Barrett Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7 , . 7 , . n r i n
,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , r l l r m n n ili i
i in r 7, . , , r l l r r r l i i n - hr ri , r l r
, ,
-
-
T
*: - - .
: - - .- - .
- : - .: - - .
: - .
Phase C-16 Total $14,132
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r
Cost Estimate
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
T l i
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 84/86
Cost Estimate 86
r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobil izati on & Demobi lizati on 1 allow $815,000.00 $815,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $407,000.00 $407,000 1.5% of construction cost
General Conditions Subtotal $1,222,000
B. General Site Infrastructure1 Cut / Removal 14,560 CY $24.00 $349,440 e xcavate to subgrade for slabs
2 E ros ion - s ed ime nt ati on co nt ro l 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 s il t f enc e, s tr aw b al es , i nl et s ed ime nt b ag s
General Site Infrastructure Subtotal $352,440
C. Structural Additions1 Basement Area 26,202 SF $100.00 $2,620,200 Area calculated for basement and utilities
2 Up pe r F lo or Are a 7 8,6 06 S F $ 15 0.0 0 $ 11 ,7 90 ,9 00 A re a ca lcu la te d f or s tru ctu ra l a dd it io ns - th re e st ori es @ 2 6,2 02 pe r fl oo r
3 Publi c Area 26,202 S F $175.00 $4,585,350 Area cal cul ated for structural additions-one stroy @ 26,202 per floor
Structural Additions Subtotal $18,996,450
Phase C-17 Subtotal $20,570,89020% contingency $4,114,178
Phase C-17 Total $24,685,068
T
Phase C-17 New Gateway Building
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
T . T r h r r i i i n n
A. General Conditions1 Mobilization & Demobilization 1 allow $10,000.00 $10,000 3% of construction cost
2 Project Survey & Stakeout 1 allow $5,000.00 $5,000 1.5% of construction cost
General Conditions Subtotal $15,000
B. General Site Infrastructure1 Demo/ Strip topsoil 14494 SF $1.00 $14,494 remove existing pavement / strip existing top soil
2 Cut / Fill - general grading 500 CY $12.00 $6,000 excavate to subgrade for slabs
3 Drainage / Utilities 14,494 SF $0.80 $11,595 b ased on total scope area
4 E ro si on - s ed ime nt ati on co ntr ol 1 a ll ow $ 3,0 00 .0 0 $ 3,0 00 si lt fe nc e, s tra w b al es , i nl et s ed ime nt b ag sGeneral Site Infrastructure Subtotal $35,089
C. Site HardscapePaving 1 Concrete Paving 10,144 SF $8.25 $83,688 q uarry stone finish
2 Co mp act ed A gg re ga te 1 ,8 00 S F $ 7.0 0 $ 12 ,6 00 l im es ton e fi ne s
4 Flush Concrete Curb 300 SF $15.00 $4,500
5 Asphalt 250 SY $16.50 $4,125 heavy duty 4/8
Site Hardscape Subtotal $104,913
D. Site Planting 1 Ornamental Tress 16 EA $400.00 $6,400
2 Deciduous Trees 24 EA $550.00 $13,200 2" cal.
3 Seeding/ hydromulch - turf areas 278 SY $1.35 $375
4 Planting Areas 4,735 SF $7.00 $33,145
Site Planting Subtotal $53,120
E. Site Furnishings1 Lighting 6 EA $4,500 $27,000 assume one light per 50 lf of walkway
2 Tree Grates 8 EA $1,500 $12,000
Site Furnishings Subtotal $77,400
Phase C-18 Subtotal $285,52320% contingency $57,105
Phase C-18 Total $342,627
T
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7, . 7, . n r i n
, ,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , , r l l r m n n ili i
r l r r 7 , . ,7 , r l l r r r l i i n - hr ri , r l r
li r , 7 . , , r l l r r r l i i n - n r , r l r
, ,
-
-
T
Phase C-18 New Gateway Building Grounds
, . .h l ll i n l m , hi - h - r r . i rk
l m , hi n r Th hi ni r i - in r ll - ll n . Tim r m7 r - m m T - r . i n n r
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
Item Description Total Qty. Unit Unit cost ($) Total Cost Remarks * Further verification needed
ili i n m ili i n ll , . , n r i n
r r k ll 7, . 7, . n r i n
, ,
m l , . , r r l
r i n- im n i n n r l ll , . , il n , r l , inl im n
,
m n r , . , , r l l r m n n ili i
r l r r 7 , . ,7 , r l l r r r l i i n - hr ri , r l r
li r , 7 . , , r l l r r r l i i n - n r , r l r
, ,
-
-
T
Taylor Quad - C $50,252,507
- , - r Tr . m l i r r in - r - r . n i r
r r k - i r . h in
T . T r h r r i i i n n
A Drackett Tower Quad $39,987,711
B Graduate Tower Quad $29,141,735
C Taylor Tower Quad $50,252,507
North Residence Improvements $119,381,953
Building Summary
A Drackett Tower Quad $35,704,500
B Graduate Tower Quad $25,010,585
C Taylor Tower Quad $46,964,118
North Residence Building Improvements $107,679,203
Landscape Summary
A Drackett Tower Quad $4,283,211
B Graduate Tower Quad $4,131,150
C Taylor Tower Quad $3,288,389
North Residence Landscape Improvements $11,702,751
15% Design Fees $17,907,293
Total Improvement Cost $137,289,246
T
Total Summary
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 85/86
8/3/2019 North Dorms 11 06
http://slidepdf.com/reader/full/north-dorms-11-06 86/86