Laserfiche WebLink
OWNER: City of Ramsey DATE~: 09-Aug-01 <br /> Ad ,tion aBd.e.ova.o, to C.y.a. REW__: -2 3DIi <br />LOC.: Ramsey, Minnesota PROJ~._: 0204 <br /> <br /> Add-Ren City Hall <br />TITLE: Conceptual Estimate FILE#__: Con 080301 <br /> <br /> ADDITION & RENOVATION TO CITY HALL <br /> <br />** Char~ges to budget per the August 8, 200'f team meeting <br /> <br />NEW SQ FT 18,250 <br />REMODEL SQ FT '13,500 <br /> <br />TOTAL SQ FT 31,750 <br /> <br />LiNE COST/ BUILDING COST SUB PERCEN'[r <br />NO. DESCRIPTION BUILDING SF SF TOTAL TOTAL <br /> <br />1 100 <br />2 <br />3 <br />4 <br />5 <br /> <br /> 6 <br /> 7 <br /> 8 <br /> 9 <br /> 10 <br /> 11 <br /> 12 <br /> 13 <br /> 14 2OO FEES <br /> 15 ARCHITECT / ENGINEER 8.5% <br /> 16 ARCHITECT / ENGINEER REIMB. <br /> 17 ATTORNEY FEES <br /> 18 MISCELLANEOUS <br /> 19 COMMISSIONING <br />20 <br />21 <br />22 <br />23 300 CONSTRUCTION COSTS <br />24 BUILDING SITE WORK <br />25 BUILDING CONSTRUCTION <br />26 <br />27 <br />28 <br />29 406 FURNISHINGS, FIXTURES & EQUIPMENT <br />30 FURNISHINGS <br />31 <br />32 <br />33 <br />34 500 TECHNOLOGY <br />35 DATA / COMMUNICATIONS <br />36 AUDIO / VISUAL - COUNCIL CHAMBERS <br />37 PAiD BY THE CABLE COMMISSION <br />38 <br />39 600 CONTINGENCY <br />40 <br />41 CONTINGENCY <br />42 <br />43 <br />44 <br />45 700 FINANCING <br />46 <br />47 <br />48 <br /> <br />ADMINISTRATION <br /> SiTE SURVEYS AND TOPOGRAPHY $ 5,000 <br /> GEOLOGICAL TESTING (SOIL BORINGS) $ 4,000 <br /> MATERIALS TESTING $ 8,000 <br /> PLAN REVIEW FEES $ 8,500 <br /> BUILDING PERMIT $ 13,000 <br /> BUILDERS RISK INSURANCE $ 4,000 <br /> MOVING EXPENSES $ <br /> DOCUMENT PRINTING $ 20,000 <br /> MISCELLANEOUS $ 5,000 <br /> <br />508,800 <br />20,000 <br />2,000 <br />5,000 <br />90,900 <br /> <br />$ 425.000 <br />$ 4,543,750 <br /> <br />300,000 <br /> <br />$ 100,000 <br />$ <br /> <br />$ 993,800 <br /> <br />3t,750 $ 2.13 $ 67,500 0.96' <br /> <br />31,750 $ 19.68 $ 624,700 8.86! <br /> <br />3'1,750 $ 156.50 $ 4,968,750 70.43% <br /> <br />3~1,750 $ 9.45 $ 300,000 4.25% <br /> <br />3t,750 $ 3.15 $ 100,000 1.42% <br /> <br />31,750 $ 3'f.30 $ 993,800 14.09% <br /> <br />$ 31,750 $ $ 0.00% <br /> <br />49 <br />50 TOTAL 31,750 $ 222,26 $ 7,054,750 100.00% <br /> Note: Based on construction costs for year 2003 <br /> <br /> CONSTRUCTION IN 2005 with inflation of 4% each year $ 7,630,418 I <br /> <br />Page 1 <br /> <br /> <br />