Laserfiche WebLink
General Conditions - Preconstruction <br />$19,985 <br />$0.23 <br />General Conditions - Construction <br />$447,929 <br />$5.21 <br />General Requirements <br />$173,486 <br />$2.02 <br />COVID Screening and Sanitation <br />$63,924 <br />$0.74 <br />Temporary Barriers and Enclosures <br />Multiple Contractors <br />$174,538 <br />$2.03 <br />Winter Conditions <br />Multiple Contractors <br />$169,302 <br />$1.97 <br />General Liability Insurance <br />$173,738 <br />$2.02 <br />Builders Risk Insurance <br />By City of Ramsey <br />$27,549 <br />$0.32 <br />Building Permit <br />$61,640 <br />$0.72 <br />Bond <br />$0 <br />$0.00 <br />Subtotal Construction Costs <br />$13,874,471 <br />$161.30 <br />Escalation <br />$0 <br />$0.00 <br />Design Contingency <br />$481,981 <br />$5.60 <br />Construction Contingency <br />$803,303 <br />$9.34 <br />Contractor's Fee <br />$254,506 <br />$2.96 <br />Total Construction Estimate <br />$15,414,261 <br />$179.20 <br />Owner Costs <br />SAC/WAC <br />$96,250 <br />$1.40 <br />Owner Furniture <br />$100,000 <br />$1.16 <br />Owner Appliances <br />$10,000 <br />$0.12 <br />Owner Equipment <br />$10,000 <br />$0.12 <br />Phone and Data <br />$25,000 <br />$0.29 <br />Audio Visual <br />$18,000 <br />$0.21 <br />Security Systems <br />$55,000 <br />$0.64 <br />Owner Moving Expense <br />$0 <br />$0.00 <br />Soils Testing <br />$7,500 <br />$0.09 <br />Environmental Remediation <br />$0 <br />$0.00 <br />Special Testing & Inspections <br />$0 <br />$0.00 <br />Utility Connection and Consumption <br />$0 <br />$0.00 <br />Commissioning <br />$18,000 <br />$0.23 <br />Owner Signage <br />$23,500 <br />$0.47 <br />Subtotal Owner Costs <br />$363,250 <br />$4.71 <br />Design Fees <br />Arch. Design Fees <br />$586,000 <br />$6.81 <br />Subtotal Design Fees <br />$586,000 <br />$6.81 <br />Contingency <br />Owner Contingency <br />$0 <br />$0.00 <br />Subtotal Contingency <br />$0 <br />$0.00 <br />Total Project Estimate <br />I $16,363,511 <br />I $190.72 <br />