|
Date: 1-Aug-17
<br />Low High
<br />I. Site Acquisition
<br />Preferred Site $0 $0
<br />Other Sites
<br />Sub Total $0 $0
<br />II. Site Development 15%20%
<br />Utility Extensions $0 $0
<br />Unsuitable Soils/Rock Removal $0 $0
<br />Natural Gas Extensions $0 $0
<br />Storm Water $0 $0
<br />Site Improvements (hardscape)15%-20% of building costs $757,615 $1,071,131
<br />Sub Total $757,615 $1,071,131
<br />III. Building Construction Costs Size Cost/SF
<br />RS Means (20165)25,850 $196.66 $5,083,656
<br />Five Bugles Historic (2016/17)25,850 $185.40 $4,792,585
<br />Cold Storage 1,700 $151.87 $258,179 $272,000
<br />Sub Total $5,050,764 $5,355,656
<br />IV. Furniture Fixtures and Equipment
<br />FF&E $101,015 $214,226
<br />Specific Equipment by Owner $0 $0
<br />Others $0 $0
<br />Sub Total $101,015 $214,226
<br />V. Communications and Technology
<br />Technology $101,015 $214,226
<br />Communications $0 $0
<br />Audio Visual Equipment $0 $0
<br />Sub Total $101,015 $214,226
<br />VI. Contingencies, Inflation and Other Costs
<br />Inflation to mid-point of construction $318,552 $342,762
<br />Owners Contingency $316,448 $359,900
<br />Sub Total $635,000 $702,662
<br />VI. Professional Fees and Legal
<br />Architectural/Engineering $435,725 $616,972
<br />Geotechnical Studies $15,000 $25,000
<br />Commissioning $0 $0
<br />LEED/Sustainability $0 $0
<br />Hazardous Materials $0 $0
<br />Testing and Inspections $15,000 $25,000
<br />Legal $136,676 $231,364
<br />Sub-Total $602,400 $898,336
<br />TOTALS $7,247,809.41 $8,456,237.79
<br />5% of total construction costs Unforeseen Conditions, Owner Changes, E&O
<br />7-9% of Construction Costs
<br />2.5-4% of Costs
<br />Building D04, Suite 202| 800 Wisconsin St, Mailbox 2 | Eau Claire, WI 54703 | 715.832.4848 | fivebuglesdesign.com
<br />Cost of borrowing, Att. Fees, etc.
<br />2-4% of Building Construction
<br />2-4% of Building Construction
<br />Allowance
<br />3%-5% total construction cost
<br />Data systems, backbone, patch panels
<br />Radio, Tower, Repeaters, Etc.
<br />Assume spring of 2018 construction start
<br />Assumes mostly new
<br />SCBA, Exercise, vehicle exhaust
<br />Building Only
<br />Building Only
<br />Tempered construction
<br />Typical hardscape
<br />Location: Elk River, MN
<br />Potential Costs
<br />Remarks
<br />Project: Elk River Fire Department - New Northwest Station
<br />74
|