|
General Conditions - Preconstruction
<br />$19,985
<br />$19,985
<br />$0.23
<br />$0
<br />General Conditions - Construction
<br />$447,929
<br />$447,929
<br />$5.21
<br />$0
<br />General Requirements
<br />$143,772
<br />$143,772
<br />$1.67
<br />$0
<br />COVID Screening and Sanitation
<br />$25,000
<br />$63,924
<br />$0.74
<br />$38,924
<br />Temporary Barriers and Enclosures
<br />Multiple Contractors
<br />$143,240
<br />$143,240
<br />$1.67
<br />$0
<br />Winter Conditions
<br />Multiple Contractors
<br />$150,304
<br />$150,304
<br />$1.75
<br />$0
<br />General Liability Insurance
<br />$173,738
<br />$173,738
<br />$2.02
<br />$0
<br />Builders Risk Insurance
<br />By City of Ramsey
<br />$36,327
<br />$27,549
<br />$0.32
<br />($8,778)
<br />Building Permit
<br />$61,640
<br />$61,640
<br />$0.72
<br />$0
<br />Bond
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />Subtotal Construction Costs
<br />$16,118,839
<br />$15,206,222
<br />$176.78
<br />($912,617)
<br />Escalation
<br />$200,825
<br />$200,825
<br />$2.33
<br />$0
<br />Design Contingency
<br />$481,981
<br />$481,981
<br />$5.60
<br />$0
<br />Construction Contingency
<br />$803,303
<br />$803,303
<br />$9.34
<br />$0
<br />Contractor's Fee
<br />$254,506
<br />$254,506
<br />$2.96
<br />$0
<br />Total Construction Estimate
<br />$17,859,454
<br />$16,946,837
<br />$197.02
<br />($912,617)
<br />Owner Costs
<br />SAC/WAC
<br />$120,000
<br />$96,250
<br />$1.40
<br />-$23,750
<br />Owner Furniture
<br />$100,000
<br />$100,000
<br />$1.16
<br />$0
<br />Owner Appliances
<br />$10,000
<br />$10,000
<br />$0.12
<br />$0
<br />Owner Equipment
<br />$10,000
<br />$10,000
<br />$0.12
<br />$0
<br />Phone and Data
<br />$25,000
<br />$25,000
<br />$0.29
<br />$0
<br />Audio Visual
<br />$18,000
<br />$18,000
<br />$0.21
<br />$0
<br />Security Systems
<br />$55,000
<br />$55,000
<br />$0.64
<br />$0
<br />Owner Moving Expense
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />Soils Testing
<br />$7,500
<br />$7,500
<br />$0.09
<br />$0
<br />Environmental Remediation
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />Special Testing & Inspections
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />Utility Connection and Consumption
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />Commissioning
<br />$20,000
<br />$20,000
<br />$0.23
<br />$0
<br />Owner Signage
<br />$40,000
<br />$40,000
<br />$0.47
<br />$0
<br />Subtotal Owner Costs
<br />$405,500
<br />$381,750
<br />$4.71
<br />-$23,750
<br />Design Fees
<br />Arch. Design Fees
<br />$586,000
<br />$586,000
<br />$6.81
<br />$0
<br />Subtotal Design Fees
<br />$586,000
<br />$586,000
<br />$6.81
<br />$0
<br />Contingency
<br />Owner Contingency
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />Subtotal Contingency
<br />$0
<br />$0
<br />$0.00
<br />$0
<br />Total Project Estimate
<br />$18,850,954
<br />I $17,914,587
<br />I $208.541 -$936,367
<br />
|