|
Exhibit C, Page 2 of 2
<br />Hansel Center Renovation - Bid Estimate
<br />5112/11 update
<br />61,000
<br />Alternate 2: Repair Windows, operable lower sash
<br />5.12.11
<br />Cal �4!!
<br />Budoet Cost
<br />1 General Conditions
<br />120,000
<br />2 Site Work S Demolition
<br />85,000
<br />3 Concrete
<br />25,000
<br />4 Masonry
<br />52.000
<br />5 Motels
<br />28,000
<br />8 Carpentry items
<br />36,000
<br />7 Rooting & Canopy
<br />46,000
<br />8 Doors b Windows
<br />225,000
<br />9 Finishes
<br />235,000
<br />10 Specialties
<br />16,000
<br />11 Equipment
<br />0
<br />12 Furnishings
<br />7,100
<br />14 Elevator
<br />62.000
<br />15 Mechanical / Plumbing ! Fire Protection
<br />400,000
<br />16 Electrical
<br />230,000
<br />SLKRWed Alternates:
<br />Alternate 1: New Windows
<br />61,000
<br />Alternate 2: Repair Windows, operable lower sash
<br />Alternate 3: No Furred ulterior wells
<br />Alternate 4: Garden Wall Repair
<br />20,000
<br />Alternate 5: Cast Iron Fence Repair
<br />15,000
<br />Altxnate 6: Demolition Costs
<br />87,000
<br />Atiemate 7: Recycling Program for Demo Materials
<br />1,043
<br />Other Contractor Fees:
<br />Builders Fee ' -
<br />123,500
<br />Parf. / Payment Bonds
<br />17.700
<br />Subtotal Hard construction costs
<br />1.769,943
<br />Construction Contingency (10 %)
<br />170,994
<br />Total Preiected Construction Cost Estimate:
<br />1,940,937
<br />Associated Project Costs:
<br />Bulding Acquisition '
<br />35.1100
<br />Furniture, Fbdures & Equipment (Estimated)
<br />0
<br />A!E Design Fees, Initial Report 1
<br />3,804
<br />A/E Design Fees, Schematic Design
<br />23,250
<br />AIE Design Fess, Awl Services. SD '
<br />12,010
<br />NE Design Fees. Addl Services, Cost Reduction Study '
<br />7,500
<br />ME Design Fees, Next Phase Detail Design, DD, CD, S. CA
<br />137,750
<br />Environmental (SSI 2010 Bid- Mold and Asbestos)
<br />104,405
<br />Env. (add110% premium recommended by Greuvogel to rebid)
<br />10,441
<br />Environmental (lead abatement @ windows) M
<br />10,000
<br />Env. tong. / Grauvogel Fen S Report '
<br />5.360
<br />Env. Eng / Greuvogei Fees (Abatement)
<br />10,830
<br />Permit Fees (State CDR)
<br />S00
<br />Carnage House Renovation `
<br />0
<br />Landscape '
<br />12,500
<br />Fumishinge/Equip r
<br />12,000
<br />Communications '
<br />47,000
<br />Misc. other costs '
<br />32AN
<br />Escalation '
<br />69,241
<br />Total Proiect Cost:
<br />2,481,291
<br />NOTES:
<br />kKW provides for seven WOW (7%) pMM
<br />= 2010 Budget had a 7% COnetnratiOn CondrVrwy, tMvsrWty Archkeds Ofaee rsoornrnends a 10% Con ingency.
<br />'329-11 oonunttrrwd by SMF. Needs lo be cordirmed in writing. Estknate includes do" txu1 1.
<br />' D0WV C- MWtodon fees praWOWy paid by Va* Development CmVwy
<br />Winnal lead abatement prarneters It Window, ors replaced wfdr new units
<br />' No frarda have been allocated to the design, mrasatton or renovation of ow existing Camtege House
<br />' Recom erbed by Urrlversity A"IteW's Office
<br />
|