|
QUASHNET ELEMENTARY SCHOOL Building - Summary
<br /> Window Replacement&Associated Work
<br /> Mashpee, MA
<br /> CONSTRUCTION BUDGET COST REPORT
<br /> September 13,2016
<br /> GFA 0
<br /> _....._ ._..._..._.._.....,._,......._..................-_......_.-.,--•-•-.-,_...,..............._.............,.,...,.,,.,..,m. ,..., ._ Totai..._._..e
<br /> E20 Furnishings $95,160 4.47%
<br /> E2010 Fixed Furnishings $95,160 4.47%
<br /> E2020 Loose Furnlshi._ __..._...,...,._,w_...,..,..._..,...W...,...,...
<br /> ,.__.nes ....._....,_.......,,._.....,..._..�.....a,e__.__.._... $0. 0.00%._._._.._..._......_•._.___............_._......,..
<br /> F10 Special Construction $0 0.00%
<br /> F1010 Special Structures $0 0.00%
<br /> F1020 Integrated Construction $0 0.00%
<br /> F1030..S,P.___.......-M..__,,.. .e.....,..,.._._.',....,.,..,._,.,....... ._..,..._...._. _,.,,,. .,..,..._., . ,,_......, 0.00%
<br /> F20 Selective Building Demolition _ $271,330..,..m. ..,._� A_....._v__._...A._.....e._...._..,_..._.,_
<br /> ec�a!Construction S stems and Facilities 0
<br /> 12.75%
<br /> F2010 Building Elements Demolition $71,330 3.35%
<br /> F2020 Hazardous Components Abatement $200,000 9.40%
<br /> TOTAL BUILDING CONSTRUCTION $1,747,540 82.10%
<br /> G.10 Site Preparation $0 0.00%
<br /> G1010 Site Clearing and Demolition $0 0.00%
<br /> G1030 Site Earthwork $0 OAO%
<br /> G1040 Hazardous Waste Remediation $0 0.00%
<br /> G20Site improvement.,,.,. ,,..._.,,_..,.. ,.,...,.,,._,.,,.....,,..,,.,..,.�.,,.,,.. ,...... ,........ _...._.,.„.� ,,.$0,.._ ,.,._....,_ _. ..,..,_......,.,.,_.0.009b�
<br /> G2010 Roadways and Parking Lots $0 0.00%
<br /> G2030 Pedestrian Paving $0 0.00%
<br /> G2040 Site Development $0 0.00%
<br /> G2050Landscaping ,...........,._.,,..,__,..............................._.,_..,,.....,.,,,..,...._.,.,m,.,,.....-,._.,...,,r.,.,. „. $Q m.w. ,.,.,......_....,,,.,....,...,.. .....,.,�.. 0.00%
<br /> G30 Site Mechanical $0 0.00%
<br /> G3010 Mechanical Utilities $0 0.00%
<br /> _..,..._.._............ .__, ..,...._...__. _,._...._.._.._....,_......_....... .._._.., ..,.., ,...,..., m._,........_.._�.,_.e._e...__ .__.._..._._.._....._.........e._®..._..._..._._..,
<br /> G40 Site Electrical P $0 0.00%
<br /> G4010Electrical __......�. _ ....
<br /> ...ct cal Utilities and Site Lightin�........_, _ _._.. ..._.._____....$.p,..,...._.,,.._.,.,..._..... ........................ ....,..
<br /> G90 Other SJte Construction $0 0.00%
<br /> G9010 Service and Pedestrian Tunnels $0 0.00%
<br /> G9090 Other Site Systems $0 0.00%
<br /> Total Site Construction $0 0.00%
<br /> TOTAL BUILDING &SITE $1,747,540 82.10%
<br /> Markups $381,116 17.90%
<br /> General Conditions
<br /> General conditions and project
<br /> requirements 13.73% $240,000 11.27%
<br /> Bond and insurance 2.00% $39,751 1.87%
<br /> Building permit 0.00% $0 0.00%
<br /> Overhead and profit
<br /> General contractor's head office 5.00% $101,365 4.76%
<br /> overhead and profit
<br /> PLANNED CONSTRUCTION COST Sep-16 $2,120,656 100.00%
<br /> Contingen cies/Esca la tion $573,630
<br /> Contingencies
<br /> Design and pricing contingency 20.00% $425,731
<br /> Gmp contingency 0.00% $0
<br /> Escalation
<br /> Escalation to start date September 2017) 5.79% $.147,899
<br /> ESTIMATED CONTRACTAWARD Sep-17 $2,702,286
<br /> c nsuiN
<br /> LIP P.k'3 Page 8
<br />
|