|
90
<br /> 1 1Needs
<br /> Project
<br /> :..Estes Hills Elementary
<br /> Additions Date: 3/29/2021 Estimated
<br /> Academic Classrooms Elem Middle High Area(sf) Cost
<br /> Pre-K Clrms: 2 2,400 Is.f. X $237.50 per sq. ft. = 570,000
<br /> Kindergartens: 5 6,000 s.f. X $237.50 per sq. ft. = 1,425,000
<br /> Grades 1 Clrms: 5 5,000 s.f. X $225.00 per sq. ft. = 1,125,000
<br /> Grades 2-3 Clrms: 1t) 10,000 s.f. X $225.00 per sq. ft. = 2,250,000
<br /> Grades 4-5*Clrms: 11 9,350 s.f. X $225.00 per sq. ft. = 2,103,750
<br /> LASS/Math Clrms:
<br /> Math/Sci Clrms:
<br /> Science Labs:
<br /> Science Classrooms:
<br /> Exceptional (self-contained): 2 2,400 s.f. X $275.00 per sq.ft. = 660,000
<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 ?N', 1,200 s.f. X $250.00 per sq.ft. _ 300,000
<br /> General Music: 1 r 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 /> Prevocational Labs:
<br /> Business/Office Ed:
<br /> Service/Marketing: ,
<br /> Technology Labs: i'.
<br /> Agri/Trade+lr Mau
<br /> Physical Education,etc Elem Middle High j
<br /> P.E./Multi/Main Gymnasium: 0 ❑ 4,200 Is.f. X $325.00 per sq. ft. = 1,365,000
<br /> Auxiliary Gym: lCheck to add new facility
<br /> Health/P.E. Clrms:
<br /> Weight Room: r
<br /> Wrestling:
<br /> Core Facilities
<br /> Media RLV Area: ❑ ❑ 3,004 s.f. X $287.50 per sq. ft. = 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 $375.13D 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: ❑
<br /> Admin/Guidance Area: 4,303 s.f. X $250,00 per sq.ft. = 1,075,750
<br /> Otherlmisc.Area: 6,246 s.f. X $250.00 per sq.ft. = 1,561,500
<br /> Subtotals: 62,529 s.f. 16,017,650
<br /> Bldg. Support/Circulation: 21,885 s.f. X $250.00 per sq.ft. = 5,471,250
<br /> Total Area(s.f.)Added: 1 84,414 Const. Cost($254.57/s.f.): $21,488,900
<br /> Demolition of Existing Buildings: 33,425 s.f. X $16.25 per sq.ft. = 543,156
<br /> Contingency: i, (5%of Const. Cost) 1,074,445
<br /> Admin. and Design Fees: (7.5%of Const. Cost) 1,611,668
<br /> *Base-line Cost/sqA.: $250 Total for Additions: 1$24,718,168
<br /> Land Purchase
<br /> Additional Land Needed: Acres x $ (Acre=
<br /> 681-312 Estes Hills Elementary-3 printed:4/12/2021 Page 1 of 3
<br />
|