|
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)5%-10% of building costs $158,836 $336,638
<br />Sub Total $158,836 $336,638
<br />III. Building Construction Costs Size Cost/SF
<br />RS Means (20165)14,677 $196.66 $2,886,381
<br />Five Bugles Historic (2016/17)14,677 $185.40 $2,721,118
<br />Cold Storage 3,000 $151.87 $455,610 $480,000
<br />Sub Total $3,176,728 $3,366,381
<br />IV. Furniture Fixtures and Equipment
<br />FF&E $25,000 $35,000
<br />Specific Equipment by Owner $0 $0
<br />Others $0 $0
<br />Sub Total $25,000 $35,000
<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 $178,905 $187,901
<br />Owners Contingency $355,447 $394,592
<br />Sub Total $534,352 $582,493
<br />VI. Professional Fees and Legal
<br />Architectural/Engineering $409,268 $450,962
<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 $80,918 $136,855
<br />Sub-Total $520,186 $637,818
<br />TOTALS $4,430,102.33 $4,978,329.99
<br />10% of total construction costs Unforeseen Conditions, Owner Changes, E&O
<br />12% 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 />Allowance
<br />Allowance
<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 />Elk River, MN
<br />Potential Costs
<br />Remarks
<br />Elk River Fire Department - Regional Training Center
<br />83
|