++» CITY OF PORT CoQ (003/004

06/26/04 12:23 P0604 882 8020 MIERAU CONST'N
Ya! wr]
low COST ANALYSIS seal
HYCE CREEK REC. CENTRE | paATE/May 40/34
Original Global | Updater Actuni (Over) pa
Section Trades Budget | Budget GUreRnt Unciar
~relim. mantels aL
00000 Admin
Constr. mngmint fees, incl super.& offic $254,000 | $234 000 $254,000 $0
beget Reimbursibie costs 315,000 $16,060 tach
01000 General
| Requirement Permit $23,000 $23,000
Survey 31,500 $1,800 Naud
Insurance $7,820 | $7,820
Concrete testing $2,000 22,000
tae Soils testing $3,000 $3,009 ren
Allewane for hydro and conn. tees allow $17,500 $17,509
Bond trades over $50,000. $32,000 | 328,375
tage Hoardings $6,700. tas
Site security $14,008 $14,000
Garbage fase. 37,000 37,050
Photos $500 tt) fea
Sanitary fags. 31,256 $1,250
Proj, sign $710 $710
First aid 322,750 $22,730 ee
Site telephone, fax $6,750 $8,750
Temp, utilities 515.689 515,685
eas Janitorial’ $3,346 $3,349 vey
|C2000 site works | _
TP4 $110,504 $90,054 $107,583 | (811,514),
tas a included $2, 454 va
ite det T.P.4 $108,871 $84,800 989,509 | $5,201 |
Additional cost of ee 514,462
ewe Site improvements: allow $15,000 $13,000 te
03006 Concrata
| Foundations and S.0.G. T.P.2 $121,547 | $186,272 S157 & $7,422 |
Foundations to gym sto included . $4,600 ad
Conerste supply Goasy included $30,732
Reaint. ati for ind, and aia TP.2 $70,875 | __ $17,355 O80 | (87,725)
tay Rein? aym storace insiuded ast
structure T.P.2 $73,371 | In indins.
04000 Masonry
Sd ociwork TPS
- | Brick venter
Giage bieck
wei O5000 Metals
Stuchual steal & stairs TP.2
Struct staal to Gyn Stor. fincl, dkng}
ew Seismic upgrade allow
Desking _ T.P.2
Metal Fabrications And stl suurs allow.
wri06000_ Camoniry
Rough ntry
j Archityctural Woodwork
(07000 Thenral .
Elevator pit waterproofing
Damproating a2
we Metal toofing ree
Rooting
Roof hatch
aps Mid Insulation - fndin
Ph anand tamrsleiioun bed