|
3D/I
<br />
<br />CITY OF RAMSEY
<br />RAMSEY MUNICIPAL CENTER
<br />RAMSEY, MN
<br />
<br />PROJECT BUDGET
<br />
<br /> Report Date:
<br /> Bid Package t Bid Date:
<br /> Bid Package 2 Bid Date:
<br />Building Square Footage:
<br />
<br />May 24, 2005
<br />May 5, 2005
<br />May 23, 2005
<br />68,102
<br />
<br />City Council Meeting: May 24, 2005
<br />
<br />Project Cost per Sq. Ft.:
<br />
<br />$250.20
<br />
<br /> DESCRIPTION CONTRACTOR BUDGET
<br />ADMINISTRATIVE COSTS
<br />Site Surveys / Topography Hakenson & Anderson 5,000
<br />Geological Testing (Soil Borings) Northern Technologies 5,461
<br />Material Testing Northern Technologies - Budget 50,000
<br />Plan Review Fee - City Portion City of Ramsey 0
<br />Plan Review Fee - State Portion State of MN 4,000
<br />Building Permit City of Ramsey 0
<br />State Surcharge State of MN 2,000
<br />SAC Charges Metropolitan Council 21,750
<br />WAC Charges Budget 20,760
<br />Water Shed District Permit Budget 2,000
<br />Builders Risk Insurance L.M.C.I.T. 4,208
<br />Document Printing / Distribution CADD Engineering 45,000
<br />Miscellaneous Budget 5,000
<br />Moving Expenses Budget 15,000
<br />ADMINISTRATION SUBTOTAL ==> 180,179
<br />FEES / CONSULTANTS
<br />Architect / Engineer BKV Group 1,024,810
<br />Architect Master Planning BKV Group 18,634
<br />AYE Reimbursable BKV Group 15,000
<br />Attorney Fees City Attorney 10,000
<br />Miscellaneous Consultant Budget 0
<br />Commissioning Karges-Faulconbridge, Inc. 37,250
<br />FEES SUBTOTAL ~> 1,105,694
<br />CONSTRUCTION
<br />cONSTRUCTION MANAGEMENT
<br />Constructioo Management 3D/I 775,000
<br />CONSTRUCTION MANAGEMENT SUBTOTAL ~> 775,000
<br />CONSTRUCTION SITE WORK
<br />RM-1021 Earthwork / Site Utilities Veit & Company, Inc. 247,361
<br />RM-1022 Asphalt Paving Omann Brothers, Inc. 62,216
<br />RM-1023 Fencing Century Fence 17,995
<br />RM-1024 Landscaping MN Valley Landscape, [nc 199,357
<br />CONSTRUCTION SITE WORK SUBTOTAL --~--> 526,929
<br />CONSTRUCTION GENERAL TRADES
<br />RM-1031 Concrete Kelleher Construction 435,000
<br />RM-1032 Precast Structural Concrete - Deck & Roof Panels Hanson Spancrete 326,352
<br />RM-1041 Masonry. Royl Masonry Company 2,682,000
<br />RM- 1051 Steel - Supply and Erect Five Star Welding and Fabirication, [nc. 850,000
<br />RM-1061 General Trades George Cook Construction 698,000
<br />RM-1062 Architectural Woodwork Paul's Woodcraft Compnay 630,000
<br />PM- 1071 Fully Adhered EPDM Roofing and Sheet Metal S.G.O. Roofing and Construction, LLC 262,940
<br />
<br />-222- Page I of 3
<br />
<br />
<br />
|