|
I
<br />I
<br />I
<br />I
<br />I
<br />
<br />'1
<br /> I
<br /> I
<br /> I
<br /> I
<br /> I
<br /> !
<br /> I
<br /> I
<br />I
<br />I
<br />I
<br />I
<br />
<br />OWNER:
<br />PRO J:
<br />LOC.:
<br />
<br />TITLE:
<br />
<br /> E&V Consultants and Construction Managers
<br />
<br />City of R ams a, DATE__: 19.Feb-02
<br />Interim City Halt Remodal REV#__: 1
<br />Ramsay, Minnesota PROJ#__: 0204
<br /> Interim Remodel-Plan E~V ',",~.~.,~,,
<br />Conceptual Estimate - PLAN B FILE#__:
<br /> Council Work Session on Febraury 19, 2002 & March 19, 2002
<br /> Council Meeting on March 26, 2002
<br />
<br /> NEW SQFT
<br />Interim remodel of all departments on the REMODEL SQFT 4,005
<br />upper level of city hall including use of lobby area. TOTAL SQFT 4,005
<br />
<br />LINE COST/ BUILDING COST SUB PERCENT
<br />NO. DESCRIPTION BUILDING SF SF TOTAL TOTAL
<br />
<br /> 1 100
<br /> 2
<br /> 3
<br /> 4
<br /> 5
<br /> 6
<br />
<br /> 9 200
<br /> 10
<br /> 11
<br /> 12
<br />
<br /> 15 300
<br /> 16
<br />
<br />20
<br />21
<br />
<br />24
<br />25
<br />25
<br />
<br />20
<br />30
<br />
<br />34
<br />35
<br />36
<br />37
<br />
<br />39
<br />40
<br />41
<br />42
<br />43
<br />44
<br />45 400
<br />46
<br />47
<br />48
<br />49 500
<br />5O
<br />51
<br />52 600
<br />53
<br />54
<br />55 700
<br />56
<br />57
<br />
<br />58
<br />59
<br />
<br />ADMINISTRATION 4,005 $ 1.12 $ 4,500 2.08%
<br />
<br />FEES
<br />
<br />pLAN REVIEW FEES $ 500
<br />BUILDING PERMIT $
<br />BUILDERS RISK INSURANCE $
<br />MOVING EXPENSES $
<br />DOCUMENT PRINTING $ 2.000
<br />MISCELLANEOUS $ 2,000
<br />
<br />ARCHITECT/ENGINEER Not to exceed $ 20,000
<br />ARCHITECT/ENGINEER REIM Estimate $ 4,000
<br />A1-FORNEY FEES $ 500
<br />PROJECT MANAGEMENT ' Not to exceed $ 15,000
<br />
<br />CONSTRUCTION COSTS
<br />General Contractor Fee
<br />General Conditions
<br />
<br />Administration Open Area:
<br /> General Construction $ 4,350
<br /> Flooring $ 2,52Q
<br /> Painting $ 1,575
<br />
<br />Administration Offices:
<br /> General Construction
<br /> Flooring $ 4,006
<br /> Painting $ 2,123
<br />Community Development:
<br /> General Construction $ 2,800
<br /> Flooring $ 5,670
<br /> Painting $ 2,570
<br />
<br />15,600
<br />26,100
<br />
<br /> 8,445
<br />
<br />6,126
<br />
<br />11,040
<br />
<br />Lobby: $ 24,555
<br />
<br /> General Construciion $ 18,138
<br /> Flooring $ 2,611
<br /> Painting $ 3,805
<br />
<br />Lower Level Community Room Soffit / wall $ 3,000
<br />Mechanical - By BKV Group $ 10,000
<br />Electrical - By BKV Group $ 20.000
<br />
<br />FURNISHINGS, FIXTURES & EQUIPMENT
<br /> FURNISHINGS $ 25,000
<br /> Relocation of Admin office furniture for painting: $ 2,000
<br />
<br />TECHNOLOGY
<br /> DATA / COMMUNICATIONS $ 1,500
<br />
<br />CONTINGENCY
<br /> CONTINGENCY (15%) $ 18,700
<br />
<br />FINANCING
<br /> FINANCING
<br />
<br />4,005 $ 9.86 $
<br />
<br />4,005 $ 31.18 $
<br />
<br />4,005 $ 6.74 $
<br />
<br />4,005 $ 0.37 $
<br />
<br />4,005 $ 4.67 $
<br />
<br />4,005 $ $
<br />
<br />39,500
<br />
<br />124,868
<br />
<br />27,000
<br />
<br />1,500
<br />
<br />18,700
<br />
<br />18.28%
<br />
<br />57.79°/,
<br />
<br />12.50%
<br />
<br />0.69%
<br />
<br />8.65%
<br />
<br />0.00%
<br />
<br />TOTAL
<br />
<br />4,005 $ 53.95
<br />
<br />216,068
<br />
<br />100.00%
<br />
<br />Page 1
<br />
<br />-211-
<br />
<br />
<br />
|