|
37 % ,
<br />PROJECT NAME: NEW BRIGHTON COMMUNITY CENTER DATE: 20h1ay93
<br />Fib name for this fik. 913700
<br /> TOTAL 5F. = 79300
<br /> COST PER SF. = 81.92
<br /> UNIT TOTAL UNIT TOTAL UNIT TOTAL
<br />DESCRIPTION - OTY. UNIT COST LABOR COST MATERIAL COST SUBS TOTAL
<br />1
<br />1012 CONSTRUCTION MANAGER
<br />13
<br />MO
<br />4800.00
<br />58.800 -
<br />0
<br />-
<br />0 1
<br />59,800 I
<br />1014 ASSISTANT'CONSTRUCTION MANAGER MO - 0 - 0 - 0 0 ~
<br />1011 GENERAL SUPERINTENDENT 10 MO 554.24 5.542 - 0 - 0 5,542 1
<br />1015 SECRETARY 12 MO 1200.00 14,400 - 0 - 0 14,4001
<br />1030 SUBSISTENCE 8 TRAVEL MO - 0 - 0 - 0 0 ~
<br />1080 PERMITS AND INSURANCE SEE BELOW MO - 0 0 - 0 0 1
<br />1070 SURVEYOR 1 LS - 0 - 0 4000.00 4,000 4,000 ~
<br />1410 TESTINGLAB 1 LS - 0 - 0 7000.00 7,000 7,0001
<br />1500 OFFICE EXPENDABLES 10 MO - 0 - 0 250.00 2.500 2.500 1
<br />1505 PRINTING 1 LS - 0 - 0 8000.00 8,000 8,000 ~
<br />1512 TEMPORARY POWER 10 MO - 0 - 0 1000.00 10,000 10,0001
<br />1514 TEMPORARY HEAT 8 MO - 0 - 0 5000.00 30.000 30,0001
<br />1515 TEMPORARY TELEPHONE 10 MO - 0 - 0 600.00 8,000 8,000 ~
<br />1516 TEMPORARY WATER 10 MO - 0 - 0 1$0.00 1,800 1,800 i
<br />1517 TEMPORARY TOILET 10 MO - 0 - 0 350.00 3.500 3,500 ~
<br />1520 POSTAGE MID DELIVERY 10 MO - 0 - 0 200 2,000 2,0001
<br />1521 PROGRESS PHOTOS 10 MO - 0 - 0 75.00 750 750 ~
<br />1530 BARRICADES AND PROTECTION 10 MO - 0 - 0 500.00 5,000 5,000 I
<br />1550 ACCESS ROAD i L5 - 0 - 0 2000.00 2.000 2,000 1
<br />1580 SNOW REMOVAL 4 MO - 0 - 0 300 1,200 1,200 I
<br />1580 PROJECT SIGN 1 LS - 0 - 0 500.00 500 5001
<br />1600 EQUIPMENT COST 7 LS - 0 - 0 14100.00 14,100 14,100
<br />1828 TRUCK AND HAUL 1 LS - 0 - ~ 0 800.00 800 _
<br />800 I
<br />1710 CLEAN UP JOB 79200 SF - 0 - 0 0.20 15,840 15,840 1
<br />1720 FINAL CLEAN-UP 79200 SF - 0 - 0 0.12 9.504 9,504 I
<br />1 - 0 - 0 - 0 01
<br />
<br />I - o - o - o 01
<br />I - 0 - U - D 01
<br />I• - o - o - o of
<br />1 - o - o - 0 01
<br />1 - o - o - o 01
<br />I - o - o - o of
<br />I - o - o - o of
<br />I - o - o - o 01
<br />1 - o - a - 0 01
<br />I Sub Totals - htisc. 8 Recap 79,742 "" 0 "" 124,294 204,038 ~ MANHOURS 1
<br />I LABOR MATERULL SUBS TOTALS 1 i
<br />I """' SUh1huRY ~--~ I I
<br />I 1 Misc. 8 Recap - 79,742 "" 0 "" 124.294 204,038 1 3,797 1
<br />1 2 Concrete - SEE SUBSHEET "" SEE SUBSHEET "" SEE SUBSHEfT WA I 3,249 1
<br />~ 3 Masonry - SEE SUBSHEET "" SEE SUBSHEET "" SEESUBSHEET WA I 11,887
<br />1 4 Carpentry - SEE SUBSHEEi "" SEE SUBSHEET "" SEE SUBSHEET WA I 0 ~
<br />1 5 Subs - 0 "" 0 '"" 3,768,248 3.788.248 ~ 0 ~
<br />8 Derta5Bon
<br />
<br />1 - enter value "" enter vaWe "" enter vaWe 01
<br />I eMerM 1
<br />I
<br />I "' SU8 70TAL -SUMMARY "' - 79,742 "" 0 "" 3,892,542 3,972,284 1 18,933 ~
<br />~ WILLIAA1S70'BRIEN 7% 3,788,248 283,7771
<br />1 LABOR INS. 37% 79,742 29,505 1
<br />~ SALES TAX 8.5% 0 0 ~
<br />I BUILDERS RISK 0.0008 4,265,588 3,412 1
<br />I BUILDING PERMIT (UBC) 4,288,978 10,855 ~
<br />i PLAN CHECK FEE 85% 10,855 7,058 I
<br />15TATE SURCHARGE 4,288.890 2,1431
<br />I CONTINGENCY 10% 4,289,033 428,9031
<br />i BOND 4,717,937 50,954 ~
<br />I FU(ED FEE
<br />i 135,000 I
<br />I
<br />I TOTAL 4,903,880 ~
<br />
|