New Search
04/03/96 09:16 V5034844184 11004 <br /> /��� 04 gi 2/96 16:50 e 541 345 4302 ROB/SHER/ARCH. 02 <br /> 0 11014 ✓ <br /> OWEN ROSE GARDEN MAINTENANCE FACILITY <br /> PRELIMINARY CONSTRUCTION BUDGET • METAL BUILDING <br /> 2 Apdi 1996 <br /> Quantity Unit cost Cost <br /> 1. CONSTRUCTION COSTS <br /> Site Work <br /> Demolition of House 4100 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 110 IF 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 Cn 1 LS 5000.00 5.000 <br /> Relocate Lighting Cntl 1 LS 5000.00 5.000 <br /> Subtotal 32,355 <br /> Site Utilities <br /> Electric 1 LS 2700.00 2,700 <br /> Storm Drain 1 LS 3000.00 3,000 <br /> Sanitary Sewer 1 LS 2000.00 2000 <br /> Water 1 LS 4500.00 4,500 <br /> Subtotal 12,200 <br /> Building <br /> Heated Space 900 SF 42.00 37,800 <br /> Unheated Space 900 SF 32.00 28,800 <br /> Lockers 12 EA 100.00 1,200 <br /> Subtotal 67,800 <br /> TOTAL CONSTRUCTION COST 112,355 <br /> 2. CONTRACTOR MARKUP <br /> General Conditions 6 % 112355 6.741 <br /> Contractor P & 0 10 % 119,096 11.910 <br /> Subtotal 18.651 <br /> TOTAL CONTRACTOR MARKUP 18,651 <br /> 3. MARKET CONDITIONS <br /> Current Market 5 % 131,006 6,550 <br /> 4 Months - 5 % 137,556 6,878 <br /> 8 Months 10 % 144,434 14,443 <br /> Subtotal 27,872 <br /> TOTAL MARKET CONDITION 012 MONTHS 27,872 <br /> 4. DESIGN CONTINGENCY 10 % 158,877 15,888 <br /> 15,888 <br /> TOTAL BASE CONSTRUCTION ESTIMATE 174,765 <br /> 5. ALTERNATE BID ITEMS <br /> Delete 1 Storage Bay 300 SF 44.77 13,432 <br /> Subtotal 13,432 <br /> =air <br /> • TOTAL BASE ESTIMATE LESS ALTERNATE 161,333 <br />