|
Run Date:2/26/98
<br /> F:/EXCEL/Scottl
<br /> CITY OF MOUNDSVIEW
<br /> CHS EDUCATION CITY TOTAL
<br /> General Building 633,006.00 633,006.00
<br /> Demo (RSF) 15,743.00 2,536.00 29,585.00 47,864.00
<br /> Roof Hatch(RSF) 1,186.00 191.00 2,228.00 3,605.00
<br /> Electric Room(RSF) 508.00 82.00 955.00 1,545.00
<br /> New Water/Fire (TSF) 3,152.00 2,225.00 13,163.00 18,540.00
<br /> New Electrical(TSF) 3,677.00 2,596.00 15,357.00 21,630.00
<br /> Utility Room#125 (RSF) 678.00 109.00 1,273.00 2,060.00
<br /> Temp. Elect. (RSF) 678.00 109.00 1,273.00 2,060.00
<br /> Gas Revisions (RSF) 1,172.00 189.00 2,203.00 3,564.00
<br /> Subtotal 659,800.00 8,037.00 66,037.00 733,874.00
<br /> Asbestos 35,297.00 35,297.00
<br /> Subtotal Including Asbestos 659,800.00 8,037.00 101,334.00 769,171.00
<br /> ADDITIONS TO ORIGINAL
<br /> PHASE I BID
<br /> Split Costs 1,856.00 299.00 3,488.00 5,643.00
<br /> Changes Day Care 31,312.00 31,312.00
<br /> Changes City 1 9,838.00 9,838.00
<br /> Kitchen Costs 40,690.00 11 83,018.00 123,708.00
<br /> Subtotal Additions 73,858.00 299.00 11 96,344.00 170,501.00
<br /> Flannery Fee @ 3% .' 2,215.74 8.971 2,890.32 5,115.03
<br /> TOTALS 735,873.74 8,344.97 200,568.32 944,787.03
<br /> Percent 17% 12% 71% 100%
<br /> Total Square Footages 7,450 5,300 1 30,800 43,550
<br /> Percent 33% 5% 1 62% 100%
<br /> Renovation Square Footages 7,450 1,200 11 14,000 22,650
<br />
|