|
Date: 2-Feb-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)5%-10% of building costs $111,175 $244,585
<br />Sub Total $111,175 $244,585
<br />III. Building Construction Costs Size Cost/SF (Plus 10%)
<br />New Construction 5,980 $175.00 $1,046,500 $1,151,150.0
<br />Major Renovations 1,745 $120.00 $209,400 $230,340
<br />Minor Renovations 12,095 $80.00 $967,600 $1,064,360
<br />Cold Storage 0 $151.87 $0 $0
<br />Sub Total $2,223,500 $2,445,850
<br />IV. Furniture Fixtures and Equipment
<br />FF&E $35,000 $50,000
<br />Specific Equipment by Owner $0 $0
<br />Others $0 $0
<br />Sub Total $35,000 $50,000
<br />V. Communications and Technology
<br />Technology $15,000 $20,000
<br />Communications $0 $0
<br />Audio Visual Equipment $0 $0
<br />Sub Total $15,000 $20,000
<br />VI. Contingencies, Inflation and Other Costs
<br />Inflation to mid-point of construction $126,388 $138,022
<br />Owners Contingency $251,106 $289,846
<br />Sub Total $377,494 $427,867
<br />VI. Professional Fees and Legal
<br />Architectural/Engineering $170,427 $248,439
<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 $57,338 $100,634
<br />Sub-Total $257,765 $399,073
<br />TOTALS $3,019,933.80 $3,587,375.58
<br />Building D04, Suite 202| 800 Wisconsin St, Mailbox 2 | Eau Claire, WI 54703 | 715.832.4848 | fivebuglesdesign.com
<br />2.5-4% of Costs Cost of borrowing, Att. Fees, etc.
<br />Allowance Data systems, backbone, patch panels
<br />Allowance
<br />3%-5% total construction cost Assume spring of 2018 construction start
<br />10% of total construction costs Unforeseen Conditions, Owner Changes, E&O
<br />7-9% of Construction Costs
<br />Radio, Tower, Repeaters, Etc.
<br />Tempered construction
<br />Allowance Assumes mostly new
<br />Typical hardscape
<br />Building Only
<br />Project: Elk River Fire Department - Public Safety Building Fire Station No.2
<br />Location: Elk River, MN
<br />Potential Costs
<br />Remarks
<br />76
|