|
South Eugene
<br /> ��� m s $ 779,096 0
<br /> $ 839,156' $ 543,502 0
<br /> $ 280,041, 0
<br /> $ 121 0
<br /> $ 20 ,650 $ 29,951 $ 28,545
<br /> ±, $ 97,738 $ 89,044 $ 170,568 0
<br /> ,� - $ 5,235 $ 4,847 0
<br /> �� �,, $ 13,199 $ 13,468 $ 12,856 0
<br /> u N e �< `is s �_� $ - $ 34,288 $ 52 33,369 0
<br /> ... >, m " "'�� ' ms s,. � $ 29,2 $ 33,565 $ , 0
<br /> B ASE Su btota l SEHS: $ 939,940 $ 1,044, $ 1,247,907 434
<br /> SEH ALTERNATE
<br /> �,"� �
<br /> $,„ (122, 3 2 85) 1
<br /> > �. $ 163, 2 09 158, 49
<br /> s, 4' $ 10 8, 8 56 $ 1 784 50
<br /> 5
<br /> 10
<br /> � $ 4, 929 $ 4, 737
<br /> $ - $ 5, 949 $ 3, 209 50
<br /> �, u ' $ - $ 28, 552 $ 26, 725 50
<br /> $ - $ 19,914 $ 18,338 50
<br /> - $ 15,862 $ 14,847 50
<br /> $ (6, 363) 50
<br /> $ - $ 1 6,837 50
<br /> $ (25, 432) 2
<br /> $ - $ 4,568 50
<br /> � $ - $ 11, 435 50
<br /> � $ - $ 74,768 50
<br /> $ - $ 28,148 50
<br /> AL TERNATE Su btotal SEHS: $ - $ 347,271 $ 316,665
<br /> TOTAL SEHS: $ 939,940 $ 1,3 91,978 $ 1,564,57
<br /> Total Bu (EXCL. fund raising) $ 7,650,0
<br /> Total Construction o f RF items (base $ 5,736,364 $ 6 86,652 692,0
<br /> ,2 $ 6,920,171
<br /> total construction contingency: $ 573,636 $ 628,665 $ 17
<br /> 00
<br /> TOTAL CONSTRUCTION (base) $ 6,310,000 $ 6,915,317 $ 7,612,188
<br /> $ 1,340,000
<br /> 7 $ $ 1,340,000 $ 1
<br /> BASE BID ESTIMATE TOTAL: $ 7,650,000 $ 8,255,31 8,952,188
<br /> Project Surplus (deficit) .. B ASE BID ITEMS: $ (605,317) $ (1,302 188
<br /> Construction Surplus (deficit): $ (550,288) $ (1,183,807)
<br /> ALT ERNATES:
<br /> TOTA CO NSTRUCTION W/ ALTERNATES: $ 7,728,599 S. 8, ,2
<br /> 10% contingency: 772,860 82525 16 1 6
<br /> TOTAL CONSTRUCTION: 8,501,459 9,083,978
<br /> Total Soft Costs: 1,340,000 1,
<br /> Project TOTAL - W / 9,841,459 10,4 23,978
<br /> Project S urplus (defic - W/ ALTER NATES: (2,1 (2,773,978)
<br /> Construction Surplus (deficit): $ (1,992, $ (2,521,
<br />
|