PROJECT ESTIMATE
<br />CONSTRUCTION COSTS
<br />Project Name: Cabarrus Advanced Technology Education Center, Phase I
<br />I. Estimated Construction Costs
<br />Description
<br />Quantity
<br />Unit
<br />$ /Unit
<br />Total
<br />A. Land Requirement
<br />0
<br />AC
<br />$
<br />-
<br />$
<br />-
<br />Land Requirement Subtotal
<br />$
<br />-
<br />B. C onst r uction
<br />1. General Construction
<br />Building Core
<br />7,051
<br />SF
<br />$
<br />450
<br />$
<br />3,172,725
<br />Student Support
<br />1,920
<br />SF
<br />$
<br />95
<br />$
<br />182,381
<br />Faculty /StaffSupport
<br />4,101
<br />SF
<br />$
<br />95
<br />$
<br />389,557
<br />Industry Support
<br />795
<br />SF
<br />$
<br />90
<br />$
<br />71,514
<br />Industrial Flex Labs
<br />12,024
<br />SF
<br />$
<br />300
<br />$
<br />3,607,200
<br />Shared Instructional
<br />6,914
<br />SF
<br />$
<br />150
<br />$
<br />1,037,040
<br />Program #1
<br />11,124
<br />SF
<br />$
<br />215
<br />$
<br />2,391,746
<br />Program #2
<br />4,060
<br />SF
<br />$
<br />180
<br />$
<br />730,800
<br />Program #3
<br />5,759
<br />SF
<br />$
<br />198
<br />$
<br />1,142,6
<br />Total
<br />53,747
<br />$
<br />12,725,563
<br />2. Other Construction Cost
<br />Data Cabling /Network
<br />53,747
<br />SF
<br />$
<br />3
<br />$
<br />161,241
<br />Security Infrastructure
<br />53,747 SF
<br />$
<br />2
<br />$
<br />94,057
<br />Total
<br />$
<br />255,298
<br />Construction Subtotal
<br />$
<br />12,980,861
<br />PROJECT ESTIMATE
<br />SOFT COSTS
<br />Project Name: Cabarrus Advanced Technology Education Center, Phase I
<br />II. Estimated Soft Costs
<br />A. Owner's Direct Costs
<br />Testing
<br />1
<br />LS
<br />$
<br />20,000
<br />$
<br />20,000
<br />Special Inspections
<br />1
<br />LS
<br />$
<br />15,000
<br />$
<br />15,000
<br />Surveying
<br />1
<br />LS
<br />$
<br />10,000
<br />$
<br />10,000
<br />Power Infrastructure
<br />1
<br />LS
<br />$
<br />50,000
<br />$
<br />50,000
<br />Commissioning
<br />1
<br />LS
<br />$
<br />15,000
<br />$
<br />15,000
<br />Project Management
<br />14
<br />MO
<br />$
<br />8,000
<br />$
<br />112,000
<br />Owner's Reserve
<br />LS
<br />$
<br />-
<br />$
<br />-
<br />Owner's Direct Costs Subtotal
<br />$
<br />222,000
<br />Attachment number 3 \n
<br />F -7 Page 153
<br />
|