|
•
<br />,
<br />Total Third Floor Estimated Contractor Cost
<br />Cost of Wak
<br />General Conditions and Fee
<br />Total Fourth Floor Estimated Contrador Cost
<br />cost w work
<br />Generei Conditions and Fee
<br />Subtotal (Designe~ FiRh Fbor Estimated Contractor Cost
<br />Remaining Tenant Improvement Ailowance
<br />Total Fifth Floor Estimated Contractor Cost
<br />SUBTOTAL (OVER) / UNDER•TENAN7 IMPROVEMENTS
<br />ESTIMATING CONTINGENCY
<br />INDEX TO CONSTRUCTION START
<br />TOTAL(OVER)/UNDER-TENANTIMPROVEMENTS
<br />• •
<br />$ 1.106.602 S 622.960 S (483.642) S 646.847 S 628,840 S (18.00~
<br />$ 917,848 Included Below S 493.221 Included Below
<br />g 108,123 Induded Below S
<br />N 58.154 Included Below
<br />$ 1.025,971 Z 622,9fi0 $ (403,011) S 551.375 S 627.860 S 76,485
<br />s 501,469 Included Below $ 434,976 Included Below
<br />$ 59,074 Included Belaw $
<br />Y 51,287 Included Below
<br />$ 560.543 S 527.950 S 486.263 S 643.245
<br />g 3pg,pq0 $ 306,040 S
<br />r 199,500 S 199,500
<br />y~ 866.583 S 833,890 S
<br />~~ (32.593)
<br />~________ = 685,763 S 842.745 S
<br />~= 156,982
<br />`y===='_
<br /> S (1,144,389) ; 451,351
<br /> S (413.024) S (149,211)
<br /> $ (90.864)
<br />----- S (17~106)
<br />~=-=~x=te~oo
<br /> sa
<br />S sssf
<br />r~
<br />(1,648,277) S 285,034
<br />
<br />vvtnaya' wa.~n.y v....q.....a..... ~..~ ...__"'
<br />Overage - Tenant Improvements and Index
<br />Total Overage Without Estimatinq Contingency
<br />Cument Estimated Project Cost Contingency
<br />Remaining Projeet Contingency Net of Estimating Contingency
<br />$ (1.256,17~
<br />s (1,235,253)
<br />S (2,491,430)
<br />s 3,163,366
<br />scs=~=~sss=
<br />$ 671,936
<br />S 434.245
<br />S (1,069,032)
<br />s 3,163,366
<br />a=-o=ssaasa
<br />$ 2,094,334
<br />Overage - Bul{ding Components With Index and Estimating Contingency S
<br />S (2,537,400)
<br />(1
<br />648
<br />27~ s
<br />S (2.2~4~574)
<br />285.034
<br />Under - Tenant Improvements Wkh Index a~d Estimating Contingency .
<br />. ^
<br /> S (4.185.67~ S (1.989.540)
<br />Current Estimated P-oJect Cost Contingency S 3,163,366
<br />-_~~~ _~_ S
<br />__- 3,163,366
<br />~:~ ~
<br />Remaining Project Con6ngency Net of Estimating Contingency S (1.022,311) S 1,173,826
<br />
|