|
Proj. No.:
<br />By:
<br />Date:
<br />Quantity Unit Unit Cost Total Unit Cost Total
<br />General Conditions 1- 6,700.00 6,700.00
<br />Earthwork & Utilities 1 - 12,200.00 12,200.00
<br />Landscaping 1- 750.00 750.00
<br />Concrete Reinforcement 1 - 4,000.00 4,000.00
<br />Concrete 1- 14,000.00 14,000.00
<br />Masonry 1 - 40,000.00 40,000.00
<br />Metal Fabrications 1- 2,000.00 2,000.00
<br />Rough Carpentry 1- 38,950.00 38,950.00
<br />Wood Trusses 1- 6,500.00 6,500.00
<br />Finish Carpentry 1 - 5,000.00 5,000.00
<br />Insulation 1- 3,000.00 3,000.00
<br />Shingle Roofing 1- 8,000.00 8,000.00
<br />Sealants 1- 800.00 800.00
<br />Steel Frames & Doors 1- 16,000.00 16,000.00
<br />Counter Door 1- 3,100.00 3,100.00
<br />Clad Wood Windows 1- 5,100.00 5,100.00
<br />Finish Hardware 1- 3,500.00 3,500.00
<br />Painting 1- 7,000.00 7,000.00
<br />Metal Wall Louvers 1- 2,000.00 2,000.00
<br />Fire Extinguishers & Cabinets 1- 200.00 200.00
<br />Toilet Accessories 1- 2,100.00 2,100.00
<br />S.S. Countertops 1- 3,000.00 3,000.00
<br />Mechanical 1- 32,000.00 32,000.00
<br />Electrical 1- 16,000.00 16,000.00
<br />Fi S i kl P i
<br />1 13 287 00 13 287 00
<br />14891.000
<br />Labor Materials
<br />COST ESTIMATE
<br />Kathryn Poore-Larson
<br />June 23, 2011
<br />Project: City of Mounds View
<br />Lambert Park - Park Shelter
<br />Fire Sprinkler Protection 1- 13,287.00 13,287.00
<br />2006 Shelter Construction Cost 245,187.00
<br />INFLATION & ROOF INCREASE
<br />2011 Cost Increase 2006 -2011 = 15% - 36,778.05 281,965.05
<br />Enlarged Picnic and Entrance Roof 1 - 35,490.00 35,490.00
<br />Add Hi-lo Drinking Fountain 1 - 3,000.00 3,000.00
<br />Add Elec. Upgrades - Service, Panel, C 1 20,384.00 20,384.00
<br />2011 Enlarged Shelter Const Cost 340,839.05
<br />5/26 APPROVED IMPROVEMENTS
<br />Premium Shingle Enlarged Roof 1 - 6,703.00 5,040.00
<br />12" Rock /Burnished CMU's 1 - 5,290.00 5,290.00
<br />Graffiti Resistant Coating 1 - 2,088.00 2,088.00
<br />HM Door w/ Half Safety Glass 1 - 1,000.00 1,000.00
<br />2'-8" x 4'-4" Windows 1 - 1,260.00 1,260.00
<br />High Abuse Gyp Bd Clg 1 - 1,626.00 1,845.00
<br />Instantaneous Water Heaters 1 - - -
<br />Recessed Fluorescent Lighting 1 - 3,000.00 3,000.00
<br />F/F/E Allowance 1 - 16,000.00 16,000.00
<br />Improvements Subtotal 35,523.00
<br />376,362.05
<br />Contingency 10% 37,636.21
<br />413,998.26
<br />ROUND TO:414,000.00
<br />5/26 APPROVED BID ALTERNATE
<br />Blade Resistant Rubber Flooring 1 - 15,000.00 15,000.00
<br />428,998.26
<br />ROUND TO:429,000.00
<br />SUBTOTAL
<br />SUBTOTAL
<br />SUBTOTAL2011 Enlarged/Improvements Shelter Construction Cost
<br />TOTAL2011 Enlarged/Improvements Shelter Construction Cost
<br />2011 Enlarged/Improvements Shelter Construction Cost TOTAL
|