New Search
04/03/96 09:15 8`5034844184 IJ003 <br /> 04/02/96 16:49 ' 541 345 4302 ROB /SHER/ARCH. IA 01 <br /> anal Post -W Fax Note 7671 pe• # -Z 1A► 2 <br /> OWEN ROSE GARDEN MAINTENANCE FACIUTY To Ael,fp f j ' � , Z � From ki/A1 <br /> PREUM1NARY CONSTRUCTION BUDGET - MASONRY BUILDING Co�o.pt E'�� Cn � . <br /> 2 ApAI 1996 <br /> Phone • w►on.11 <br /> Quantity Unit cost Fax • Fax • <br /> 1. CONSTRUCTION COSTS <br /> SI$ Work <br /> Demolition of House .4,100 SF 1.75 7,175 <br /> Septic Tank Removal 1 EA 1000.00 1,000 <br /> Move Dividers 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 CrT 1 LS 5000.00 5,000 <br /> Relocate Lighting Cnti 1 LS 5000.00 5.000 <br /> Subtotal 32,355 <br /> Sit* UMffos <br /> Electric 1 LS 2700.00 2700 <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 122700 <br /> TOTAL CONSTRUCTION COST 167,255 <br /> 2. CONTRACTOR MARKUP <br /> General Conditions 6 % 167,255 10,035 <br /> Contractor P & O 10 % 177.290 17,729 <br /> Subtotal 27,764 <br /> TOTAL CONTRACTOR MARKUP 27,764 <br /> 3. MARKET CONDITIONS <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 @ 12 MONTHS 41,490 <br /> 4. DESIGN CONTINGENCY 10 % 236,510 23,651 <br /> 23,651 <br /> as = =crag.= ==== == <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 /> aa111= = ======= 7== <br /> TOTAL BASE ESTIMATE LESS ALTERNATE 239.173 <br />