HomeMy WebLinkAboutDocumentation_Redevelopment Committee_Tab IV_11/29/1999A
~w
.-
PRELIMINARY ESTIMATE- New Construction
Village otTogan4
Revised Preliminary F.stitnate of Probable Construction Cost
Public Safety Complex
DESCRIPTION
Pu blle Safety Complex
Police beparUnent
Fire Department
Slrea+~ry - Pvblfc Safely
Sitrw~orh/1J61ities/i.andscaping
Estimate 10°Ye of construction costs
SUMMARY - Bl'..DG do SITE
DelgOht1011
Demolition of Village Hall
Demolition of Annex Building
. Demolition Apparatus Bay
Sre~ory ,D~vl~ldon Cep
Contracto~'a General Camditions
Contracxot's Overhead and Profiic
/ t~lut~brMG-
tvccu Ats' Fi~2c-=
+R.(~'3~t~f~ ~2s POLL~~~
u1viT ESTIMATED
QUANT. UNIT COST COST
5,620 SF S 105 590,100
!0,400 SF 5100 1,040,000
16,020 1,630,100
LS 163,010
1,793,110
I
4,900 SF
29,400
3,125 SF 15,768
2,220 SF S6 .13,320
61,488
LS ]0 179,311_
LS 1 179,311
SUB-TOTAL
Project Contingency
Fwniture/Equipment ("•")
Telephone System (`)
Emergency Generator
Antenna
L5 1 179,311
LS 50,000
Allow. 20,000
Atlow. so,ooo
Allow. 20,000
PRELIMINARX EST)<MA,TE - TO'l'AL P1lOBA13L1r.1?1tOJEGT COSTS
Price fur Telephone System to be confirmed once features and systems are cstabl
"" No price for LAN System included - rtiuse existing equipment
~" Reduced furniture budget
8/5199
SF
2,S32,S31
-~r~
tegl 99.x1s]
r
PRELIMINARY ESTIMATE- New Construction
Vilhge or Tequata
Revised Prelimioary Estimate of Probable Construction Cost
New Village Hall and Public Safety Complex
UNIT ESTIIHATED
DESCRIPTION QUANT. UI11TI' COST COST
trT L 1. AG-~~` ~f'~GL
~$t;lG SqF~ T?/
2~ S G u ~ i4~vD Pbtt~b'~
Ats/ ~Dt~G.-
Villr~e HaWPubiic 5~rety Complez
Village I~iall 14,500 5F 5100 1,450,000 .
Polia AeparCmgtt 5,620 SF 5103 590,100
Fire Depaemieat 10,400 SF 5100 1,040,000
Srrrxnwry-Vllhge Ilalf/Prrblk sela!' 9,080,100
5ttework/Utilities/i.andscaping
Estimate 10°A of eonsevctioa costs ~ LS 308,010
SUMMARY - BLIt)C dE SITE 3,388,110
nemouao~
Demolition of Village Hall 4,900 51+' S6 29,400
Demolition of Annex Building 3,128 SF S6 18,768
Demolition Appa~Bhis Bay 2,220 SF s : S6 13,320
Srx~na~y -Aawnla~n Caau 61,188
Contractors General Conditions ~ LS l0•/a 338,811
Contractat's .Overhead and Profit ~ LS 1094 338,811
SU$-TOTAL 4,127,220
Project Contingduy
FurniturclEquipnaeat (••*)
I Tehepiaane System (*)
Emergency Generator
i Antenna
L5 10% 338,811
LS 100,000
Allow. 50,000
Allow. 70,000
Allow. 20,000
PRELIMINARY ESTIMATE - TOTAL IPROBABLE PRf).IECT COSTS 4,706,031
+ Price for Telephaoe System to be confirmed once features sAd systems ate established
•• No price for LAN System ineludcd -reuse existing equipment
*f' Reduced fiuniturt budget
~ ~r
~;.
85/99 tegl 99.x1s]
PRELIlIRIIVARY ESTATE-Public Safety
Viuage or Tegtiesta
Revised 1'relimin~oy F-atQnabe of Pmbabk cane ruction Cost
(Aatlwaing Corutructioa m Withstand Upper Limits of Category 2 Hucricana - i
per mioim~a Statuitud Building Code Requirement) 1
Ravisod ~0'R Sehreteae .ritb Poiiice
Pos
j S 7~t-R. t/ ~lRts - 2(s"3GtI"
~+!!~
3d ~~ ~~ SiG-N
UNIT' ESTIMATED
DESCRIPTION QUANT. UNIT COST COST
PI~O-Kesene servieea
Annex Building - Renova6ao
3,12E
5F
S7~
234,600
Garage Bnildios - ltaaovation 2,220 SF S40 88,x00
Addiction-New Construw~ion - 5,082 SF Z 1 508,200
Pollee
Village Nall Renovatica 4,900 SF S7 367,500
Sallypart Addition -New Con-adrucfmn 720 SF r 36.000
S~inrwrry - FbaR~[ dE Papce 1.235+100
Sltt~york/Utiliblea/i,andwplo` LS t0~ 123,510
sulrtrtwaY - svnnrtvc wrln s1~r>Q ~ . ~ _ i,3seao
Cootreccor's Geaersl Candi4ioars LS i - 135,861
Convaator's Ovmhead and ProSt LS 10 135,861
Project Contingency, ~ l.S 1 135,861
FurniOrr+e/Equipmept (for both departments) LS ]00,000
Telephone System (•) Allow. 40,000
Astenaa Allow. 23,000
Emergency Cor Allow. - 48,000
PRIr'1.11VIIPIARY )ESTIMATE -TOTAL PRO~CT COS'A'S 1,979,193
e Price for Telep~ane System to be confirmed once features and systems are
s+ No price for LAN System inchldOd -reuse existing equipment
8/5/99 I L teal 99.x1a]
PRELIINIINARY ESTIMATE- New Con~tlrnction
Village of Tegnesta
Revised Preliminary Estimate of Probable Construction Cost
New Village
iJNIT ESTIMATED
DESCRIPTION QUANT. UNIT COST COST
Village Hall
Village Hall 14,500 SF 5100 1,450,000
Sern~ary-Vlllsgt AaR 1,/50,000
SitewroWt/IJtWtles/Latldseaplag
Estimate 10% of construction costs LS 145,0011
Si71V1Q1~ARY - BLDG ~ SITE ~,~~~
Contractor's Genen-l Conditions LS 1096 ~ 159,500
Contractor's Overhead end Profit LS 106 159,500
5US-TOTAL _ I~14,000
Project Contingency L5 1096 159,500
FurniAUe/Equipmaent (•rr) I-S ZS,000
Telephone System (") AUow. 23,000
_.
PRELIMINARY ESTIINATE =TOTAL PROBABLE PROJF..C~' COSTS
Z,173~500
• .Price fvr Telephone System to be confirmed once features and systems are established
++ No price far LAN System included -reuse existing equipment
+++ Reduced fumiturc budget
8/5/98
~BQ'1_I~-XIS
~~j