Laserfiche WebLink
[O;:JECTED:COST ESTIMATE"::; i!,";""' '"' "' .... "' ' '" <br />napohs C~ty Schools Add~tmns And Renovations 600 Students <br /> <br />)PE OF THE WORK <br />te Development Clrculatmn & To,lets (add.) <br />Classrooms (add) Covered Walkways (add) Other <br />;acher wk rm (add) Other Other <br /> <br />Development ac 4 Other s f 0 <br />admg $7,000 /ac $28.000 General $20 00 s i' $0 <br />orm Drainage $4,000/ac $16.000 Plumbing $5 00 s <br />ihtles $3 000/ac $150.000 HVAC $10 00 s f $0 <br /> <br />~rk',ng & Driveway $550 ea 50 $27 500 Eiectncal $5 co s f $0 <br />aid Equip Todets & Cons Lump Sum $0 Demohtmn Lump Sum $0 <br /> <br /> Total $221,500 Total $40 00 s f $0 <br /> <br />~ssrooms (add) s f 10,000 Other s f 0 <br />.~neral $5o oo s f $500.000 General $30 oo s f $0 <br />· mb~ng $5 oo s ~ $50,000 Plumbing $8 oo s <br />/AC $12 00 s f $120,000 HVAC $5 CO s f $0 <br />ectr~cal $8 oo s f $80,000 Electrical $5 0o s <br />chnology W~nng Lump Sum $20,000 Other Lump Sum $0 <br /> Total $77 00 s f 5770,000 Total ERR s f $0 <br /> <br />,her wk.rm (add) s f 1,0o0 Covered Walkways ( add ) s f 500 <br /> <br />;neral $60 oo s f $60,000 General $30 00 s f $45,000 <br />~mb~ng $5 00 s r $5,000 Plumbing $0 00 s f $0 <br />/AC $12 00 s f $12,000 HVAC $8 oo s f $12,000 <br />actrmal $8 00 s f $8.000 Electrmal $8 oo s I $12,000 <br />her Lump Sum $0 Other Lump Sum $0 <br /> <br /> Total $85 00 s f $85,000 Total $46 00 s f $69.000 <br /> <br />r s f 0 Circulat~on & To~lets (add.) s f, 1,500 <br />;neral $20 00 s f $0 General $50 00 s f $25,000 <br />Jmblng $0 oo s; $0 Plumbing $8 00 s f $4,000 <br />/AC $10 00 s f $0 HVAC $8 00 s f $4,000 <br />~ctncal $8 00 s f $0 Electncal $8 oo s f $4,000 <br />her Lump Sum $0 Other Lumo Sum $0 <br /> Total ERR s f $0 Total $74 00 s f $37,000 <br /> <br />tal Construction Costs <br />Total Build,nj 13000 /S F <br />Total Students 000 /Students <br />Area Per Student 14 /s F <br /> Conhngency <br /> Sub Total Constructmn Cost <br /> <br /> $ 1,182,500 <br />s f $73 92 <br /> <br />Budding constr only per <br />S~te Development per s f $17 04 <br />TOTAL per s f $90 96 <br /> <br />50% Of Construcbon Cost $ 59,125 <br /> $ 1,241,625 <br /> <br />= Fees ( for new add~hons ) 7 0% <br />mlture / Equipment (owner) 30% <br />chnology Equipment (owner) L S <br />wer / Water Connecbon ( c~ty ) L S <br />nd Cost ( owner ) L S <br />,ft Cosb'Sod/Testmg/Bldg Perm~ts,Etc (owner) 0 5% <br />~d Total This Project For year 2003 b~ddm~] <br />AN ARCHITECTURE SHADYBROOK ELEM <br /> <br />Of Construchon Cost <br />Of Construction Cost <br /> <br />Of Construction Cost <br /> <br />88,914 <br />37,249 <br />30,000 <br />0 <br />0 <br />6,208 <br /> <br />(Add 4%ea },ear ~nflatmn after 2003) <br /> Additions And Renovabons <br /> <br />$ 1,401,996 <br />25-Nov-2002 <br /> <br />PAGE 14 <br /> <br /> <br />