Bartels - Rode Gymnasium Muskegon Community College Master Plan May 3, 2010

advertisement

Bartels - Rode Gymnasium

Muskegon Community College Master Plan

May 3, 2010

Description

Construction Costs

Building Additions:

Gymnasium

Locker Rooms (Men & Women)

Training Room

Offices (5)

Classrooms (3)

Fitness Center

Climbing Wall

Lobby

Storage - Indoor

Storage - Outdoor

Toilet Rooms

Laundry

Mechanical

Electrical

Circulation

Site Development

Building Renovations:

Existing Building

Contractor G.C.'s and O.H.&P. (12%):

Escalation (0%)*

Construction Total for the Bartels-Rode Gymnasium:

A/E Fees (8%)

Reimbursable Expenses

Local Agency Plan Review

Testing and Inspection Services (by Owner)

Furniture, Fixtures, and Equipment (by Owner @ 5%)

Fitness Center Equipment Allowance

Technology Equipment (by Owner @ 4%)

Contingency (10%)

Project Total for Bartels-Rode Gymnasium

Area (SF) $/SF

2,400

1,000

2,000

1,200

1,200

1,200

400

1,200

400

4,200

27,800

6,600

2,000

400

600

3,000

27,800

17,500

$ 170

$ 200

$ 135

$ 135

$ 140

$ 140

$ 200

$ 130

$ 120

$ 120

$ 200

$ 140

$ 120

$ 120

$ 130

$ 151

$ 10

$ 60

Budget ($)

$1,122,000

$400,000

$54,000

$81,000

$420,000

$336,000

$200,000

$260,000

$144,000

$144,000

$240,000

$56,000

$144,000

$48,000

$546,000

$278,000

$1,050,000

Total for Item ($)

$5,523,000

*Escalation has been included in the unit prices for bidding in 2011. If bidding beyond 2011additional escalation will need

to be added. Costs are based on prevailing wage anticipating Capital Outlay Program funding.

$662,760

$6,185,760

$544,347

$43,548

$2,500

$25,000

$309,288

$200,000

$247,430

$618,576

$8,176,449

Download