|
CONTRACTOR'S COST BREAKDOWN
<br />Project: Ramsey Town Center
<br />Location: Ramsey, MN.
<br />Description: Four story Apartments over parking
<br />No. Units: 292
<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 />$9,326,625
<br />$1,313,720
<br />$1,199,804
<br />$5,359,288
<br />$955,000
<br />$151,646
<br />$734,699
<br />$930,180
<br />$726,568
<br />$20,697,529
<br />$442,280
<br />$1,126,858
<br />$988,370
<br />$0
<br />$2,292,750
<br />$172,400
<br />$16,032
<br />$598,805
<br />$321,200
<br />$509,236
<br />$507,030
<br />$40,000
<br />$730,000
<br />$100,000
<br />$222,000
<br />$8,066,961
<br />$2,501,700
<br />$2,715,600
<br />$0
<br />$603,635
<br />$5,820,935
<br />$2,546,600
<br />$37,132,025
<br />$0
<br />$558,250
<br />$223,436
<br />$200,500
<br />$164,800
<br />$300,000
<br />$27,852
<br />$1,474,838
<br />$38,606,862
<br />$1,719,881
<br />$800,084
<br />$1,209,802
<br />$3,729,767
<br />$42,336,630
<br />01/05/2010
<br />Flaherty & Collins
<br />416,300 SQ.FT.
<br />1,426 SF/UNIT
<br />4
<br />SQ. FT.
<br />COST
<br />$22.40
<br />$3.16
<br />$2.88
<br />$12.87
<br />$2.29
<br />$0.36
<br />$1.76
<br />$2.23
<br />$1.75
<br />$49.72
<br />$1.06
<br />$2.71
<br />$2.37
<br />$0.00
<br />$5.51
<br />$0.41
<br />$0.04
<br />$1.44
<br />$0.77
<br />$1.22
<br />$1.22
<br />$0.10
<br />$1.75
<br />$0.24
<br />$0.53
<br />$19.38
<br />$6.01
<br />$6.52
<br />$0.00
<br />$1.45
<br />$13.98
<br />$6.12
<br />$89.20
<br />$0.00
<br />$1.34
<br />$0.54
<br />$0.48
<br />$0.40
<br />$0.72
<br />$0.07
<br />$3.54
<br />$92.74
<br />$4.13
<br />$1.92
<br />$2.91
<br />$8,96
<br />$101.70
<br />DWELLING
<br />UNIT COST
<br />$31,940.50
<br />$4,499.04
<br />$4,108.92
<br />$18,353.72
<br />$3,270 55
<br />$519.34
<br />$2,516.09
<br />$3,185.55
<br />$2,488.25
<br />$70,881.95
<br />$1,514 66
<br />$3,859.10
<br />$3,384 83
<br />$0.00
<br />$7, 851.88
<br />$590.41
<br />$54.90
<br />$2,050.70
<br />$1,100.00
<br />$1.743 90
<br />$1,736.4C
<br />$136.90
<br />$2,500.00
<br />$342.47
<br />$760.2 7
<br />$27,626.58
<br />$8, 567.4 7
<br />$9, 300.00
<br />$0.00
<br />$2,067.24
<br />$19,934 71
<br />$8,721.23
<br />$127,164.47
<br />$0.00
<br />$1,911.82
<br />$765.19
<br />$686.64
<br />$564 38
<br />$1,027,40
<br />$95.38
<br />$5,050.81
<br />$132,215.28
<br />$5,890 00
<br />$2,740.01
<br />$4,143.16
<br />$12,773.18'
<br />$144,988.46
<br />
|