|
ROJ ECTED COST' EST
<br />
<br />Kannapohs C~t¥ Schools Add~tmns And Renovations 600 Students
<br />
<br /> SCOPE OF THE WORK
<br /> S~te Development
<br /> 8 Classrooms (add)
<br /> Admimstratmn (add)
<br />I PnceJ s f ITo~I s r ) Cost
<br />
<br /> Site Development ac 5
<br /> Grading $7,000/ac $35,000
<br /> Stomq Drainage $4,000/ac $20,000
<br /> Utlht~es $3,000/ac $150,000
<br /> Parking & Driveway $550 ea 60 $33,000
<br /> F~eld Equip Todets & Cons Lump Sum $0
<br />
<br />Gym/Mult)purpose (add.)
<br />C~rculat)on & Toilets ( add
<br />Covered Walkways ( add
<br />
<br />Total $238,000
<br />
<br />Old Admm.(renov)
<br />
<br />8 Classrooms (add) s f 10,000
<br /> General $50 oos f $500,000
<br /> Plumbing $3 00 s f $30,0o0
<br /> HVAC $12 00 s f $120,000
<br /> Electrical $8 oos f $80,000
<br /> Technology W~nng Lump Sum $20,000
<br /> Total $75 00 si' $750,000
<br />
<br /> Gym/Multlpur (Renov)
<br />
<br />Gym/Multipur.{Renov) s f 12,000
<br /> General $20 00 s r $240,000
<br /> Plumbing $0 oo s f $0
<br /> HVAC $5 oo s f $60,000
<br /> Electrical $5 00 s f $60,000
<br /> Reroofing Lump Sum $450,000
<br />
<br />Admmistratmn (add) s f 3,000
<br /> General $60 00 s f $180,000
<br /> Plumbing $3 00 s f $9,000
<br /> HVAC $12 00 s f $36,000
<br /> Electrical $8 00 s f $24,000
<br /> Other Lump Sum $0
<br /> Total $83 00 s f $249,000
<br />
<br />Total $30 00 s f $810,000
<br />
<br />Gym/Multipurpose ( add ) s f 6,500
<br /> General $5O 00 s f $325,000
<br /> Plumbing $3 00 s f $19,500
<br /> I-IV~'C $~2 O0 s f $78,000
<br /> Electrmal $8 00 s f $52,000
<br /> Other Lump Sum $50,000
<br /> Total $80 69 s f $524,500
<br />
<br />Old Admm (renov) s f 3,000
<br /> General $20 oo s f $60,000
<br /> Plumbing S3 oos f $9,000
<br /> HVAC $5 oo s f $15,000
<br /> Electrical $5 oo s f $15,000
<br /> Other Lump Sum $0
<br />
<br />Total $33 00 s f $99,000
<br />
<br />Covered Walkways ( add ) s f 2,o0o
<br /> General $20 o0 s I $60,000
<br /> Plumbing $0 00 s f $0
<br /> HVAC $0 00 s f $o
<br /> Electrical $5 00 s f $15,000
<br /> Other Lump Sum $0
<br /> Total $25 00 s f $75,000
<br />
<br />Clrculatmn & Toilets ( add ) s f 3,000
<br /> General $50 00 s I' $100,000
<br /> Plumbing $8 00 s f $16,000
<br /> HV~C $8 00 s ~ S~6,000
<br /> Electrical $5 oos f $10,0o0
<br /> OtheP Lump Sum $0
<br /> Total $71 00 s~ $142,000
<br />
<br />Total Construchon Casts
<br />Total Building 39500 /S F
<br />Total Students 600 /Students
<br />Area Per Student 44/S F
<br /> Contingency
<br /> Sub Total Construction Cost
<br />
<br />50%
<br />
<br /> $ 2,887,5C0
<br />Bumldmg constr only per sf $6708
<br />S~te Development per s f $6 03
<br />TOTAL per s f $73 10
<br />Of Construction Cost $ 144,375
<br /> $ 3,031,875
<br />
<br /> A/E Fees ( for new additions ) 7 0%
<br /> Furmture / Equipment (owner) 30%
<br /> Technology Equipment (owner) LS
<br /> Sewer / Water Connection ( c~ty ) L S
<br /> Land Cost (owner) LS
<br /> Soft Cost/SodFFestmg/Bldg Permlts,Etc (owner) 0 5% '
<br />3rand Total Th~s ProJect For year 2003 bidding]
<br />ORKAN ARCHITECTURE FRED L. WILSON ELEM
<br />
<br />Of Construction Cost
<br />Of Constmchon Cost
<br />
<br />Of Construchon Cost
<br />
<br /> 212,231
<br /> 90,956
<br /> 30,O00
<br /> 25,000
<br /> 15,15~
<br />3,405,222
<br />
<br />(Add 4%ea year ini~abon after 2003/
<br /> Add~hons And Renovations
<br />
<br />25-Nov-2002
<br />
<br />PAGE 14.
<br />
<br />
<br />
|