Car Wash
1,939 SF
141.57
274,513
$
Sitework
1,939 SF
60.79
117,870
$
Sub-Total
1,939 SF
202.36
392,383
$
Car Wash Equipment
1,939 SF
76.46
148,258
$
Optional OH Doors
2 EA 1,144.00
2,288
$
Total Incl. Equipment
& OH Door
1,939 SF
280.00
542,929
$
COST ESTIMATE
35% Final Design Submittal
Summary
10/26/00
CAR WASH
AFNAF PROTOTYPES
AIR FORCE SERVICES AGENCY
NAFBA195CD0012
Marmon Mok
1
Zaxon, Inc.
CAR WASH
AFNAF PROTOTYPES
AIR FORCE SERVICES AGENCY
NAFBA195CD0012
Gross Area
1,939 SF
10/26/00
Unit
Total
Unit
Total
Unit
Direct
DESCRIPTION
QTY UNIT
LAB
LAB
MAT
MAT
Cost
Cost
Substructure
1,939 SF
11.07
21,469
15.87
30,769
26.94
52,238
Super Structure
1,939 SF
1.85
3,596
2.60
5,047
4.46
8,643
Exterior Closure
1,939 SF
14.22
27,563
8.41
16,298
22.62
43,861
Standing Seam Roof System
1,939 SF
1.88
3,643
4.73
9,162
6.60
12,805
Interior Construction
1,939 SF
1.22
2,359
0.70
1,356
1.92
3,715
Interior Finishes
1,939 SF
1.54
2,985
1.02
1,979
2.56
4,965
Plumbing
1,939 SF
2.33
4,523
7.81
15,145
10.14
19,668
HVAC
1,939 SF
0.10
190
1.72
3,337
1.82
3,527
Fire Protection
1,939 SF
0.15
283
0.18
358
0.33
641
Electric Power & Lighting
1,939 SF
5.88
11,406
14.94
28,959
20.82
40,365
Sub-Total
1,939 SF
40.24
78,017
57.97
112,410
98.21
190,427
Construction & Design Contingency
Construction Contingency
10.00%
4.02
7,802
5.80
11,241
9.82
19,043
Design Contingency
5.00%
2.01
3,901
2.90
5,621
4.91
9,521
Sub-Total Const. & Design Conting.
1,939 SF
6.04
11,703
8.70
16,862
14.73
28,564
Total Direct Cost
1,939
SF
46.27
89,719
66.67
129,272
112.94
218,991
Overhead & General Conditions
12.00%
10,766
15,513
26,279
Home Office Overhead
2.00%
2,010
2,896
4,905
Profit
8.00%
8,200
11,814
20,014
Bond
1.60%
1,771
2,552
4,323
Total Base Bid
1,939 SF
58.00
112,466
83.57
162,047
141.57
274,513
Car Wash Equipment
1,939 SF
6.32
12,257
70.14
136,001
76.46
148,258
Total Including Equipment
1,939 SF
64.32
124,723
153.71
298,048
218.04
422,771
Marmon Mok
1
Zaxon, Inc.
CAR WASH
AFNAF PROTOTYPES
AIR FORCE SERVICES AGENCY
NAFBA195CD0012
Gross Ar