|
84
<br /> 2020-21 DPI Facility Needs Survey Cost Worksheet -Add itions/Re novations
<br /> ;f rProject
<br /> Carrboro Elementary
<br /> Additions Date: 3/29/2021 Estimated
<br /> Academic Classrooms Elem Middle High Area(sf) Cost
<br /> Pre-K Clrms: 3 3,600 s.f. X $237.50 per sq.ft. = 855,000
<br /> Kindergartens: 4 4,800 s.f. X $237.50 per sq.ft. = 1,140,000
<br /> Grades 1 Clrms: 4 4,000 s.f. X $225.00 per sq.ft. = 900,000
<br /> Grades 2-3 Clrms: 4 4,000 s.f. X $225.00 per sq. ft. = 900,000
<br /> Grades 4-5*Clrms: 4 3,400 s.f. X $225.00 per sq.ft. = 765,000
<br /> LA/SS/Math Clrms:
<br /> Math/Sci Clrms:
<br /> Science Labs:
<br /> Science Classrooms:
<br /> Exceptional (self-contained): 1 1,200 s.f. X $275.00 per sq. ft. = 330,000
<br /> Resource: 2 900 s.f. X $237,50 per sq. ft. = 213,750
<br /> Computer Rooms:
<br /> Arts Education Elem Middle High
<br /> Visual Arts: 1 ` ; 1,200 s.f. X $260.00 per sq. ft. = 300,000
<br /> General Music: 1 1,200 s.f. X $250.00 per sq. ft. = 300,000
<br /> Instrumental Music(band):
<br /> Vocal Music(chorus):
<br /> Dance/Drama:
<br /> Vocational Elem Middle High
<br /> Keyboarding Labs:
<br /> Prevbcational Labs:
<br /> Business/Office Ed:
<br /> Service/Marketing:
<br /> Technology Labs:
<br /> Agriffrade+Ind:
<br /> Physical Education,etc Elem Middle High
<br /> P.E./Multi/Main Gymnasium: L.m I ❑ I ❑ 4,200 s.f. X $325.00 per sq.ft. = 1,365,000
<br /> Auxiliary Gym: Check to add new facility
<br /> Health/P.E. Clrms:
<br /> Weight Room: �
<br /> Wrestling:
<br /> Core Facilities
<br /> Media RLV Area: W ❑ ❑ 3,004 s.f. X $287.50 per sq. ft. W 863,650
<br /> Media Support Area: 1,200 s.f. X $275.00 per sq. ft. = 330,000
<br /> Dining Area- ❑ 2,548 s.f. X $375.00 per sq. ft. _ ` 955,500
<br /> Kitchen Area: 1,938 s.f. X $375.00 per sq. ft. _ 726,750
<br /> #of Serving Lines: 2 640 s.f. X $300.00 per sq. ft. = 192,000
<br /> Auditorium: El
<br /> Admin/Guidance Area: 2,403 s.f. X $250.00 per sq.ft. = 600,750
<br /> Other/misc.Area: 11,383 s.f. X $260.00 per sq.ft. = 2,845,750
<br /> Subtotals: 51,616 s.f. 13,583,150
<br /> Bldg. Support/Circulation: 18,066 s.f. X $250.00 per sq.ft. = 4,516,500
<br /> Total Area(s.f.)Added: 69,682 Const. Cost($259.75/s.f.): $18,099,650
<br /> Demolition of Existing Buildings- 27,592 s.f. X $16.25 per sq.ft. = 448,370
<br /> Contingency: (5%of Const. Cost) 904,983
<br /> Admin. and Design Fees: (7.6%of Const. Cost) 1,357,474
<br /> *Base line Cost/sq.ft.: $250 Total for Additions: $20,810,476
<br /> Land Purchase
<br /> Additional Land Needed: Acres x $ /Acre=
<br /> 681-304 Carrboro Elementary-3 printed: 4/12/2021 Page 1 of 3
<br />
|