|
CONTRACTOR'S COST BREAKDOWN
<br />Project: Ramsey Town Center
<br />Location: Ramsey, MN.
<br />Description: Four story Apartments over parking
<br />No. Units: 289
<br />LINE DIV
<br />1 3
<br />2 4
<br />3 5
<br />4 6
<br />5 8
<br />6 7
<br />7 7
<br />8 7
<br />9 7
<br />10
<br />11 6
<br />12 6
<br />13 8
<br />14 9
<br />15 9
<br />16 9
<br />17 9
<br />18 9
<br />19 9
<br />20 9
<br />21 10
<br />22 11
<br />23 11
<br />24 13
<br />25 14
<br />26
<br />27 15
<br />28 15
<br />29 15
<br />30 15
<br />31
<br />32 16
<br />33
<br />34
<br />35 2
<br />36 2
<br />37 2
<br />38 2
<br />39 2
<br />40 2
<br />41
<br />42
<br />43 1
<br />44
<br />45
<br />46
<br />47
<br />DESCRIPTION
<br />Concrete
<br />Masonry
<br />Metals
<br />Rough Carpentry
<br />Exterior Doors,Windows,Glass
<br />Waterproofing
<br />Insulation, fireproofing & caulking
<br />Roofing & Sheet Metal
<br />Siding & soffits
<br />TOTAL -ROUGH STRUCTURE (Lines 1-9)
<br />Finish Carpentry
<br />Cabinets, Vanities & Countertops
<br />Interior Doors, Frames & Hardware
<br />Lath & Plaster/Stucco
<br />Drywall
<br />Tile Work
<br />Acoustical
<br />Carpeting
<br />Wood Flooring
<br />Painting & Decorating
<br />Specialties & Furnishings
<br />Waste Chutes
<br />Appliances
<br />Pool & Spa
<br />Elevators
<br />TOTAL -FINISH STRUCTURE (Lines 11-25)
<br />Plumbing
<br />Heat & Ventilation
<br />Air Conditioning
<br />Fire Protection
<br />TOTAL -MECHANICAL SYS. (Lines 27-30)
<br />Electrical
<br />TOTAL STRUCTURE (Lines 10,26,31,32)
<br />Accessory Buildings & Garages
<br />Earth Work
<br />Site Utilities
<br />Roads & Walks
<br />Site Improvements
<br />Lawns & Plantings
<br />Unusual Site Condition
<br />TOTAL LAND IMPR. (Lines 34-40)
<br />TOTAL -STRUCTURE & LAND (Lines 33,41)
<br />General Req.(Incl. superintendent & permit)
<br />General office overhead and insurance
<br />Builder's fee
<br />TOTAL (Lines 43,44, and 45)
<br />TOTAL (Lines 42 and 46)
<br />Date
<br />Developer
<br />Gross Area
<br />Unit area
<br />No. Stories
<br />TOTAL
<br />COST
<br />$3,359,475
<br />$1,336,114
<br />$1,166,906
<br />$4,985,883
<br />$945,625
<br />$158,252
<br />$690.197
<br />$945, 675
<br />$738,250
<br />$14,326,377
<br />$428,846
<br />$1,115,236
<br />$978,250
<br />$0
<br />$2,146,750
<br />$170,640
<br />$16,032
<br />$547,619
<br />$317,900
<br />$484,045
<br />$502,785
<br />$40,000
<br />$722, 500
<br />$100,000
<br />$222,000
<br />$7,792,602
<br />$2,481,060
<br />$2,687,700
<br />$0
<br />$620,600
<br />$5,789,360
<br />52,520,950
<br />$30,429,289
<br />$0
<br />$568,150
<br />$223,436
<br />$200,500
<br />$164,256
<br />$300,000
<br />$27,852
<br />$1,484,194
<br />$31,913,483
<br />$1,670,692
<br />$666,299
<br />$1,007,525
<br />$3,344,517
<br />$35,258,000
<br />01/05/2010
<br />Flaherty & Collins
<br />428,000 SQ.FT.
<br />1,481 SF/UNIT
<br />4
<br />SQ. FT. DWELLING
<br />COST UNIT COS1
<br />$7.85 $11,624.48
<br />$3.12 $4,623.23
<br />$2.73 $4,037.74
<br />$11.65 $17,252.159
<br />$2.21 $3,272.06
<br />$0.37 $547.59
<br />$1.61 $2,388.23
<br />$2.21 $3,272.23
<br />$1.72 $2,554.50
<br />$33.47 $49,572.24
<br />$1.00 $1,483 90
<br />$2.61 $3,858.96
<br />$2.29 $3,384.9t.
<br />$0.00 $0 0G
<br />$5.02 $7,428.2i,
<br />$0.40 $590.45
<br />$0.04 $55 47
<br />$1.28 $1.894.8/
<br />$0.74 $1.100 00
<br />$1.13 $1,674.90
<br />$1.17 $1,739.74
<br />$0.09 $138.41
<br />$1.69 $2,500.01,
<br />$0.23 $346 02
<br />$0.52 $768 1,
<br />$18.21 $26,964.02
<br />$5 80 $8,584.98
<br />$6.28 $9,300 00
<br />$0.00 $0 00
<br />$1.45 $2,147.40
<br />$13.53 $20,032.39
<br />$5.89 $8,723.01
<br />$71.10 $105,291 66
<br />$0.00 $0 00
<br />$1.33 $1,965.92
<br />$0.52 $773.13
<br />$0.47 $693.77
<br />$0.38 $568,36
<br />$0.70 $1,038.08
<br />$0.07 $96.37
<br />$3.47 $5,135.62
<br />$74.56 $110,427.28
<br />$3.90 $5,780.94
<br />$1.56 $2,305.53
<br />$2.35 $3,486.25
<br />$7.81 $11,572.72
<br />$82.38 $122,000.00
<br />
|