|
DRAFT DRAFT DRAFT DRAFT ORAFT DRAFT DRAFT DRAFT DRAF'r DRAFT ORAFT DRAFT DRAFT DRAFT DRAFT
<br />CONTACTOR COST - BUILDING COMF~NENTS
<br /> ACC Estir?ate P/K Estimate (Over) i Under
<br />SHELL AND CORE
<br />Cost of Work $ 8,952,961 Ineluded Below
<br />Generai Conditions and Fee $ 1,054,659 Included Below
<br />Total Shell and Core Estimated Contractor Cost $ ~~10,007,620 $ 10,128,810 $ 121,190
<br />PARKINO
<br />Cost of Work $ 3,432,601 Included Below
<br />General Conditions and Fee $ 404,360 Included Below
<br />Total Parking Estimated Contractor Cost $ 3,836,961 $ 3,058,968 $ (777,993)
<br />BUSMALL
<br />Cost of Work $ 2,172,840 Induded Below
<br />Generel Conditions and Fee $ 255,960 Included Below
<br />Total Busmall Estimated Contractor Cost $ 2,428,800 $ 2,180,519 $ (248,281)
<br />--------------
<br />--------------
<br />SUBTOTAL (OVER) UNDER - BUILDINO COMPONENTS S (905,084)
<br />ESTIMATING CONTINGENCY $ (1,281,223)
<br />INDEX TO CONSTRUCTION START $ (351,093)
<br />--------------
<br />--------------
<br />TOTAL (OVER) UNDER - BUILDINO COMPONENTS $ (2,537,400)
<br />CONTACTOR COST - TENANT IMPROVEMENTS
<br /> ACC Estimate T I Allowances
<br />Cost of Work $ 684,030 Included Below
<br />- General Conditions and Fee $ 80,578 Included Below
<br />Subtotal (Designed First Floor Estimated Contractor Cost $ 764,608 $ 610,945
<br />Remaining Retail Tenant Improvement Allowance $
<br />-- 58,050
<br />--------- - $ 58,050
<br /> $ 822,658 $ 668,995 $ (153,663)
<br />Cost of Work $ 601,646 Included Below
<br />General Conditions and Fee $ 71,054 Included Below
<br />Total Second Floor Estimated Contractor Cost $ 672,700 $ 601,220 $ (71,480)
<br />Cost of Work $ 989,982 Included Below
<br />General Conditions and Fee $ 116,620 Included Below
<br />Total Third Floor Estimated Contractor Cost $ 1,106,602 $ 622,960 $ (483,642)
<br />Cost of Work $ 917,848 Included Below
<br />General Conditions and Fee $ 108,123 Included Below
<br />Total Fourth Floor Estimated Contractor Cost $ 1,025,971 $ 622,960 $ (403,011)
<br />
|