New Search
04/03/96 0 9 :15 04/0 2/96 16:49 4 18' 541 345 4302 ROB/SHER/ARCH. IA 01 X 0 0 3 <br /> Post -it• Fax Note 7671 ogle -2. p ► y <br /> OWEN ROSE GARDEN MAINTENANCE FACIUTY To From <br /> PRELIMINARY CONSTRUCTION BUDGET - MASONRY BUILDING <br /> 2 Apttl 1996 Co/Dept. e`: =Zol0 Co. Am _ <br /> Phone 1 Phone 1 <br /> Quantity Unit cost Fax • rex it <br /> 1. CONSTRUCTION COSTS <br /> SO* Work <br /> Demolition of House .4,100 SF 1.75 7,175 <br /> Septic Tank Removd 1 EA 1000.00 1,000 <br /> Move DMders 10 EA 160.00 1,600 <br /> Demo Fence 140 LF 2.00 280 <br /> Gates 3 EA 600.00 1,800 <br /> Gravel Yard 6,000 SF 1.00 6,000 <br /> Asphalt Yard 6,000 SF 0.75 4,500 <br /> Relocate Irrigation Crr 1 LS 5000.00 5.000 <br /> Relocate Ughiing Cntl 1 LS 5000.00 5.000 <br /> Subtotal 32355 <br /> Site Unties <br /> Electric 1 LS 2700.00 2,700 <br /> Storm Drain 1 LS 3000,00 3,000 <br /> Sanitary Sewer 1 LS 2000.00 2,000 <br /> Water 1 LS 4500.00 4.500 <br /> Subtotal 12,200 <br /> / <br /> Building <br /> Heated Space 900 SF 85.00 76,500 <br /> Unheated Space 900 SF 50.00 45,000 <br /> Lockers 12 EA 100.00 1,200 <br /> Subtotal 122,700 <br /> TOTAL CONSTRUCTION COST 167.255 <br /> 2. CONTRACTOR MARKUP <br /> General Conditions 6 % 167,255 10,035 <br /> Contractor P & 0 10 % 177.290 17,729 <br /> Subtotal 27,764 <br /> TOTAL CONTRACTOR MARKUP 27,764 <br /> 3. MARKET CONDlT1ONS <br /> Current Market 5 % 195,019 9.751 <br /> 4 Months 5 % 204,770 10.239 <br /> 8 Months 10 % 215,009 21,501 <br /> Subtotal 41,490 <br /> TOTAL MARKET CONDITION 0t 12 MONTHS 41,490 <br /> 4. DESIGN CON11NGENCY 10 % 236,510 23,651 <br /> 23,651 <br /> TOTAL BASE CONSTRUCTION ESTIMATE 260,161 <br /> 5. ALTERNATE BID ITEMS <br /> Delete 1 Storage Bay 300 SF 69.96 20,988 <br /> Subtotal 20,988 <br /> TOTAL BASE ESTIMATE LESS ALTERNATE 239.173 <br />