61 East Bank Street
7/15/2016
$
38,054,169 40,998,076
RFP Estimate Dated 2/22/16
$
DesignDevelopment Estimate Dated 7/15/16
$
2,943,907
Estimate Savings/Overrun
Scope Adjustments (Increases/Decreases)from the Revised Initial Estimate
145 146 148 149 150 151 152 153 154 155 156 157 158 159 160
Our qualification/ Budget shows elevator Cab finsih allowance of $25,000 per design narrative allowance changed to $3000 each
$ $
10,000 56,393
Market Condition
$
66,393
Div 15 - Mechanical
Market Condition Additional Heads in bathrooms & additional heads because of layouts
$ $ $
35,000 12,338
Revised plumbing fixture package
(100,000)
$
(52,662)
Div 16 - Electrical
Initail qualification/ Budget shows 150 KW generator per design narrative we need 250KW- net add
$
45,000
Initail qualification/ Budget shows $120,000 for lighting furnish package , now we have lighting package of $202,000 with labor and pipe and wire cost
$ $ $ $
242,000 15,000 35,000
Additional residential Unit electrical cost
Lightning Protection
Misc.
15,655
$
352,655
161 162 Miscellaneous Adjustments 163 Indirect markup adjustments
$
230,507
164 Misc. adjusments
$
(377,382)
$
(146,875)
165
166 167 Approximate Reconciled Estimate Adjustments 168 Total
$
2,943,907
Page 3 of 3 Return to Table of Contents
Made with FlippingBook flipbook maker