Laserfiche WebLink
OWNER: City of Ramsey <br />PROJ: Ramsey Fire Station 2 Replacement <br />LOC.: Ramsey, Minnesota <br />TITLE: PRELIMINARY CONCEPTUAL ESTIMATE <br />Concept Estimate - Option 1 <br />Stabilization of Existing Structure <br />DESCRIPTION <br />ADMINISTRATION <br />LEGAL, FISCAL & ADMINISTRATIVE <br />SOIL BORINGS <br />SURVEY <br />DATE_ 31-Jul-06 <br />REV# <br />PROJ# : 1572 <br />FILE# . <br />NEW SU FT <br />REMODEL SQ FT <br />AREA TO REMAIN <br />TOTAL SQ FT <br />COST! BUILDING <br />BUILDING SF <br />$0 <br />$0 <br />$0 <br />COST <br />SF <br />11,938 $0.00 <br />BKV <br />0 <br />11,938 <br />0 <br />11,938 <br />SUB <br />TOTAL <br />PERCENT <br />TOTAL <br />$0 0.00% <br />0.00% <br />0.00% <br />0.00% <br />CONSTRUCTION COSTS <br />11,938 $22.62 $270,000 76.65% <br />Building Demolition <br />Capital Maintenance / Renovation Construction <br />Capital Maintenance at Police Department (AC unit) <br />New Construction <br />$o <br />$245,000 <br />$25,000 <br />$0 <br />0.00% <br />69.55% <br />7.10% <br />0.00% <br />FEES <br />11,938 $3.04 $36,315 10.31% <br />A/E DESIGN AND BIDDING FEES <br />CIVIL ENGINEERING <br />LANDSCAPE ARCHITECTURE <br />REIMBURSABLE EXPENSES <br />PLAN REVIEW FEES & PERMITS <br />SPECIAL INSPECTIONS AND TESTING <br />FURNISHINGS, FIXTURES & EQUIPMENT (FF&E) <br />$32,400 <br />$0 <br />$0 <br />$2,430 <br />$1,485 <br />$0 <br />9.20% <br />0.00% <br />0.00% <br />0.69% <br />0.42% <br />0.00% <br />11,938 $0.00 $0 0.00% <br />OFFICE FURNITURE ALLOWANCE* <br />KITCHEN EQUIPMENT ALLOWANCE** <br />LAUNDRY EQUIPMENT ALLOWANCE <br />FF&E DESIGN FEES <br />TECHNOLOGY <br />DATA / TELEPHONE <br />SURVEILLANCE CAMERAS / MONITORS <br />CONTINGENCY <br />ESTIMATING (5%) <br />PROJECT (10%) <br />FINANCING <br />BOND ISSUANCE COSTS <br />INVESTMENT EARNINGS <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$0 <br />$15,316 <br />$30,632 <br />$0 <br />$0 <br />0.00% <br />0.00% <br />0.00% <br />0.00% <br />11,938 $0.00 $0 0.00% <br />11,938 $3.85 $45,947 13.04% <br />11,938 $0.00 <br />0.00% <br />0.00% <br />4.35% <br />8.70% <br />$0 0.00% <br />0.00% <br />0.00% <br />TOTAL <br />11,938 $29.51 $352,262 100.00% <br />NOTE: BONDING COSTS SHOULD BE DETERMINED BY COUNTY'S BONDING CONSULTANT <br />NOTE: ESTIMATE ASSUMES TRADITIONAL GENERAL CONTRACTOR BIDDING, CONSTRUCTION MANAGER FEES ARE NOT <br />INCLUDED. <br />NOTE: EXISTING SCBA, LAUNDRY/EXTRACTOR, AND GEAR RACKING EQUIPMENT TO BE RE -USED <br />Page 1 <br />