|
~ Summary Project Bid ~I I
<br />11/22l96 Bid: $22,623,751
<br />Added Saving: $ 3,229,510
<br />Total: $26,757,041
<br />Less: Parking Stucture: $ 3,907,555
<br />Bus Mall: ~ 2,686,429
<br />Sub Total: $20,163,457
<br />Less: Shell Saving: $ 1,635,287
<br />Tenant Improvements: $ 4,133,?90
<br />Sub Tota1: $14,394,880
<br />Price per square foot: $83.69
<br />Less: Streetscape: $ 301,000
<br />Building Hts. 4 Ft.: $ 288,000
<br />80' span for buses: $ 200,000
<br />Clock Tower: $ 100,000
<br />Bonding Cost: $ 250,000
<br />Sub Total: $ 1,139,000
<br />General Conditions: $ 68,340
<br />P&O: $ 72_440
<br /> Total: $ 1,~79,780
<br />Total Shell Cost: $13,115,099
<br />Price per square foot: $76.25
<br />POSSIBLE SHELL COST
<br />SAVINGS
<br />4" Masonry Veneer:
<br />Sunscreens:
<br />16,000 SF / Penthouse:
<br />Skylight above Slope wall:
<br />Sheet Metal Canopies:
<br />Sub Total:
<br />General Conditions: C 6%
<br />Sub Total:
<br />Profit & Overhead: @ 6%
<br />Total Hard Cost:
<br />Sub Total Hard Cost Savings:
<br />Architect Fee: C: 6°/a
<br />~ Project Mgm. Fee: C 5%
<br />Total Shell Cost Saving:
<br />$ 840,000.00
<br />$ 96,000.00
<br />$ 200,000.00
<br />$ 100,000.00
<br />$ 219~400.00
<br />$1,455,400.00
<br />~ 87,~24.00
<br />$1,542,724.00
<br />~ 92,563.00
<br />$1,635,287.00
<br />$1,635,287.00
<br />$ 98,117.00
<br />$ 81,764.00
<br />$1,815,168.00
<br />
|