READING HIGH SCHOOL









3-Jan-03
Renovation & Addition











Reading, MA




















SCHEMATIC DESIGN COST ESTIMATE








GFA 287,924













CONSTRUCTION COST SUMMARY

BUILDING SYSTEM



ADDITION RENOVATION FIELDHOUSE BRIDGE SITEWORK TOTAL














A10 FOUNDATIONS


$616,376 $25,000 $89,565 $17,303
$748,244

A20 BASEMENT CONSTRUCTION


$363,990 $0 $0 $0
$363,990














B10 SUPERSTRUCTURE


$2,772,635 $143,005 $103,200 $164,028
$3,182,868

B20 EXTERIOR CLOSURE


$1,924,108 $343,670 $389,312 $219,840
$2,876,930

B30 ROOFING


$620,649 $248,831 $352,508 $52,938
$1,274,926














C10 INTERIOR CONSTRUCTION


$2,278,384 $1,152,750 $628,570 $26,800
$4,086,504

C20 STAIRCASES


$187,050 $76,395 $2,500 $21,500
$287,445

C30 INTERIOR FINISHES


$1,217,754 $893,424 $789,550 $34,165
$2,934,893














D10 CONVEYING SYSTEMS


$65,650 $20,000 $0 $0
$85,650

D20 PLUMBING


$454,700 $302,595 $388,000 $4,000
$1,149,295

D30 HVAC


$2,818,000 $2,017,300 $1,250,880 $55,275
$6,141,455

D40 FIRE PROTECTION


$427,250 $252,163 $156,360 $9,213
$844,986

D50 ELECTRICAL


$1,960,790 $1,321,332 $806,181 $29,480
$4,117,783














E10 EQUIPMENT


$515,000 $0 $171,500 $0
$686,500

E20 FURNISHINGS


$165,180 $3,106 $7,602 $0
$175,888














F10 SPECIAL CONSTRUCTION


$0 $0 $0 $0
$0

F20 SELECTIVE BUILDING DEMOLITION


$0 $486,926 $347,356 $16,500
$850,782














G SITE PREP/DEVELOPMENT


$0 $0 $0 $10,000 $5,352,904 $5,362,904














TOTAL DIRECT COST (Trade Costs)



$16,387,516 $7,286,497 $5,483,084 $661,042 $5,352,904 $35,171,043














MARK UP












General Conditions/Permit/Insurance


$1,309,035 $621,789 $439,661 $14,613 $419,244 $2,804,342


Overhead/Fee/Profit


$796,345 $355,873 $266,524 $30,404 $259,747 $1,708,893














SUBTOTAL CONSTRUCTION



$18,492,896 $8,264,159 $6,189,269 $706,059 $6,031,895 $39,684,278














CONTINGENCIES/ESCALATION












Design & Pricing Contingency


in soft costs In soft costs in soft costs in soft costs in soft costs $0


Escalation


$369,858 $247,925 $185,678 $21,182 $180,957 $1,005,600


Construction Contingency


excluded excluded excluded excluded excluded excluded














SUBTOTAL CONSTRUCTION COST



$18,862,754 $8,512,084 $6,374,947 $727,241 $6,212,852 $40,689,878














POST ESTIMATE AREA REDUCTIONS











Area Reduction in New Bar Building (8550 sf)



($769,500)



($769,500)

Reduction in size of Mechanical Area (3000 sf)



($180,000)



($180,000)

Reduction in area of existing building to be renovated (6800 sf)




$0


($272,000)


($272,000)

Reworked back entry (760 sf)



($38,000)



($38,000)



























TOTAL CONSTRUCTION COST



$17,875,254 $8,240,084 $6,374,947 $727,241 $6,212,852 $39,430,378


















GFA 129,350 93,305 62,544 2,725
287,924





$/sf $138.19 $88.31 $101.93 $266.88 #N/A $136.95