|
■f r
<br />H-
<br />1^;:
<br />f,.
<br />;!'■ .
<br />:
<br />■•'■ (': ■';«
<br />Tii*',
<br />f"-
<br />f''
<br />t?''
<br />OfCNO SUMMARY SHEET
<br />CITY OF ORONO
<br />PRELIMINARY COST STATEMENT
<br />REVISED 1/14/92
<br />BULOINO CONSTBUCnON
<br />CITY HALL/POUCE ^ ,
<br />16,500 *f 9 S80/sf vt 17.328 »l ® $79/sf
<br />POeUC WORKS CONSTRUCTION
<br />24S00«f • YS 26.000 sf <3> S45/sl
<br />BUDGET
<br />$1,320,000
<br />$1,176,000
<br />$150,000
<br />ESTIMATE
<br />$1,366,077
<br />$1,175,891
<br />$85,000
<br />5,000 sf 9 subtotal $2,646,000 $2,626,968
<br />2 SITE DEVELOPMENT
<br />SITE UTILITIES
<br />80I.00RECT10N
<br />LANOSCAPINQ / SCREENING
<br />BITUMINOUS / CURB A QU11 bR
<br />DEMOLITION / EXISTING BLDGS
<br />$25,000
<br />$160,000,
<br />$60,000
<br />$90,000
<br />$35,000
<br />$43,000
<br />$202,000
<br />$60,000
<br />$90,000
<br />$35,000
<br />SUBTOTAL $370,000 $430,000
<br />3 FURNOMNOS A EQUIPMENT
<br />CITY HALL ALLOWANCE
<br />PUBLIC WORKS EQUIPMENT
<br />SAND A SALT STORAGE
<br />$175,000
<br />$175,000
<br />$75,000
<br />$175,000
<br />$175,000
<br />$45,000
<br />SUBTOTAL $425,000 $395,000
<br />4 CONSULTANT COSTS
<br />ARCH/ENa FEE COSTS
<br />BGNOtia FEES
<br />OiSCOUNT COSTS
<br />$215,000
<br />$60,000
<br />$60,000
<br />^ %
<br />$242,000 ' ' «
<br />$60,000
<br />$60,000 ‘
<br />SUBTOTAL $335,000 $362,000 '
<br />5 LANDCOSTS
<br />LAND COST
<br />SALE OF EXIST. MUNICIPAL SITE
<br />bale OF POfmON OF SEWER POND SITE
<br />$292,000
<br />($34,500)
<br />($150,000)
<br />V
<br />$292,000
<br />($34,500) X
<br />($150,000)
<br />SUBTOTAL $107,500 $107,500
<br />6 MIBC. COSTS
<br />ISSSo
<br />PR0FES8ONAL FEES
<br />$15,000
<br />$0
<br />$27,000
<br />«
<br />$15,000 V j
<br />SUBTOTAL $42,000 $18,000
<br />7 OWNER CON1WIO0ICV
<br />$150,000 $136,032
<br />B total project ESTIMATE total $4,075,500 $4,075,500
|