|
ST
<br />CONSTRUCTION
<br />ESTIMATE DATE: September 2, 2020
<br />PROJECT: City of Ramsey Public Works
<br />ARCHITECT: Oertel
<br />DRAWING DATE: July 29, 2020
<br />DESCRIPTION
<br />Sub Contractors
<br />Previous
<br />Estimate
<br />BP #1
<br />Estimate
<br />$/sf
<br />86,018
<br />Difference
<br />Construction Costs
<br />1A - Special Inspections
<br />Intertek PSI
<br />$52,800
<br />$36,682
<br />$0.43
<br />($16,118)
<br />1B - Surveying
<br />Hakanson Anderson
<br />$24,000
<br />$22,160
<br />$0.26
<br />($1,840)
<br />1C - Final Cleaning
<br />0
<br />$80,646
<br />$80,646
<br />$0.94
<br />$0
<br />3A - Cast -in -Place Concrete
<br />Northland Concrete and Masonry
<br />$950,000
<br />$1,194,000
<br />$13.88
<br />$244,000
<br />3B - Precast Structural & Architectural Concrete
<br />Moline
<br />$1,949,998
<br />$1,379,458
<br />$16.04
<br />($570,540)
<br />3C - Polished and Sealed Concrete
<br />0
<br />$75,445
<br />$75,445
<br />$0.88
<br />$0
<br />4A - Unit Masonry
<br />Steenburg Watrud
<br />$374,677
<br />$213,240
<br />$2.48
<br />($161,437)
<br />5A - Structural Steel/Misc. Metals - Material
<br />Thorneburg Steel
<br />$760,400
<br />$754,161
<br />$8.77
<br />($6,239)
<br />5B - Structural Steel & Misc. Metals - Erection
<br />MetCon Construction
<br />$249,700
<br />$249,000
<br />$2.89
<br />($700)
<br />6A - Carpentry Materials and Install
<br />0
<br />$163,400
<br />$163,400
<br />$1.90
<br />$0
<br />7A - Waterproofing & Weatherproofing
<br />Herzog Coatings
<br />$152,980
<br />$41,000
<br />$0.48
<br />($111,980)
<br />7B - Architectural Metal Panels
<br />0
<br />$336,000
<br />$336,000
<br />$3.91
<br />$0
<br />7C - EPDM Roofing
<br />0
<br />$804,092
<br />$804,092
<br />$9.35
<br />$0
<br />7D -Joint Sealants
<br />0
<br />$56,650
<br />$56,650
<br />$0.66
<br />$0
<br />8A - Doors, Frames and Hardware - Materials
<br />0
<br />$135,133
<br />$135,133
<br />$1.57
<br />$0
<br />8B - Overhead Coiling Doors
<br />0
<br />$27,236
<br />$27,236
<br />$0.32
<br />$0
<br />8C - Accordian Security Doors
<br />0
<br />$44,500
<br />$44,500
<br />$0.52
<br />$0
<br />8D - Sectional Overhead Doors
<br />0
<br />$195,500
<br />$195,500
<br />$2.27
<br />$0
<br />8E - Aluminum Framed Storefronts & Entrances
<br />0
<br />$170,700
<br />$170,700
<br />$1.98
<br />$0
<br />8F - Translucent Wall Panels
<br />0
<br />$73,900
<br />$73,900
<br />$0.86
<br />$0
<br />9A - Gypsum Board Assemblies
<br />0
<br />$189,635
<br />$189,635
<br />$2.20
<br />$0
<br />9B - Tiling
<br />0
<br />$45,515
<br />$45,515
<br />$0.53
<br />$0
<br />9C - Acoustical Ceilings
<br />0
<br />$38,140
<br />$38,140
<br />$0.44
<br />$0
<br />9D - Carpet and Resilient Base
<br />0
<br />$9,535
<br />$9,535
<br />$0.11
<br />$0
<br />9E - Painting
<br />0
<br />$200,519
<br />$200,519
<br />$2.33
<br />$0
<br />10A - Signage
<br />0
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />10B - Specialties Materials
<br />0
<br />$27,817
<br />$27,817
<br />$0.32
<br />$0
<br />10C - Lockers
<br />0
<br />$20,526
<br />$20,526
<br />$0.24
<br />$0
<br />10D - Operable Partitions
<br />0
<br />$18,089
<br />$18,089
<br />$0.21
<br />$0
<br />11A - Vehicle Wash Equipment
<br />0
<br />$50,472
<br />$50,472
<br />$0.59
<br />$0
<br />11B - Vehicle Fueling System
<br />0
<br />$590,000
<br />$590,000
<br />$6.86
<br />$0
<br />12A - Window Treatments
<br />0
<br />$14,760
<br />$14,760
<br />$0.17
<br />$0
<br />12B - Casework Materials
<br />0
<br />$55,739
<br />$55,739
<br />$0.65
<br />$0
<br />14A - Vehicle Lifts
<br />Midwest Lift Works
<br />$355,323
<br />$281,054
<br />$3.27
<br />($74,269)
<br />21A - Fire Supression Systems
<br />0
<br />$177,900
<br />$177,900
<br />$2.07
<br />$0
<br />22A - Plumbing Systems
<br />0
<br />$1,083,000
<br />$1,083,000
<br />$12.59
<br />$0
<br />23A - HVAC Systems
<br />0
<br />$1,508,500
<br />$1,508,500
<br />$17.54
<br />$0
<br />26A - Electrical Systems
<br />0
<br />$1,250,000
<br />$1,250,000
<br />$14.53
<br />$0
<br />31A - Earthwork
<br />MUE
<br />$889,453
<br />$636,549
<br />$7.40
<br />($252,904)
<br />32A - Asphalt Paving
<br />Northland Paving
<br />$592,000
<br />$619,000
<br />$7.20
<br />$27,000
<br />32B - Concrete Paving
<br />Stapf Concrete Construction
<br />$168,065
<br />$124,900
<br />$1.45
<br />($43,165)
<br />32C - Fences and Gates
<br />0
<br />$240,386
<br />$240,386
<br />$2.79
<br />$0
<br />32D - Landscaping
<br />0
<br />$152,045
<br />$152,045
<br />$1.77
<br />$0
<br />33A - Utilities
<br />Jacon
<br />$469,228
<br />$503,809
<br />$5.86
<br />$34,581
<br />41A - Overhead Crane System
<br />Aero Material Handling
<br />$92,500
<br />$83,348
<br />$0.97
<br />($9,152)
<br />
|