|
ESTIMATE SUMMARY
<br />ESTIMATE DATE:
<br />PROJECT:
<br />ARCHITECT:
<br />DRAWING DATE:
<br />Previous Final $/sf Difference
<br />DESCRIPTION Sub Contractors Estimate Estimate 123,418
<br />Construction Costs
<br />1A - Final Cleaning Midwest Specialty $112,746 $80,651 $0.65 ($32,095)
<br />1B - Survey Hakanson Anderson $90,750 $41,280 $0.33 ($49,470)
<br />2A -Building Demolition Rachel $240,000 $178,890 $1.45 ($61,110)
<br />2B - Selective Demolition Ebert $182,607 $223,800 $1.81 $41,193
<br />3A - Concrete Systems Crosstown Combined 3A & 4A$1,299,202 $0 $0.00 ($1,299,202)
<br />3B.1 Precast Concrete Fabcon $1,133,435 $1,190,000 $9.64 $56,565
<br />3B.2 Precast Concrete Wells $720,630 $925,000 $7.49 $204,370
<br />3B.3 Precast Raker/Plank/Stadia Molin $1,047,824 $1,013,283 $8.21 ($34,541)
<br />3C - Concrete Floor Finishes QC Companies $166,500 $104,390 $0.85 ($62,110)
<br />4A - Masonry Systems Crosstown Combined 3A & 4A$1,395,948 $2,935,000 $23.78 $1,539,052
<br />5A - Structural Material Distinctive Iron $1,387,918 $1,308,353 $10.60 ($79,565)
<br />5B - Structural Labor High Five $452,900 $435,750 $3.53 ($17,150)
<br />6A - Carpentry Allowance $1,062,645 $1,300,000 $10.53 $237,355
<br />7A - Waterproofing & WB RAM $29,825 $39,630 $0.32 $9,805
<br />7B - Roofing Systems Top All $865,382 $1,020,690 $8.27 $155,308
<br />7C - Metal Wall Panel Schwickerts $90,528 $202,415 $1.64 $111,887
<br />8A - Aluminum Entrances/Storefronts Murphy $559,235 $601,000 $4.87 $41,765
<br />8B - Overhead Coiling and Sectional Doors Skold $72,000 $61,760 $0.50 ($10,240)
<br />9A - Gypsum Board RTL $239,285 $309,300 $2.51 $70,015
<br />9B - Tiling CD Tile & Stone $201,854 $155,980 $1.26 ($45,874)
<br />9C - Acoustical Ceilings TCA $150,882 $149,410 $1.21 ($1,472)
<br />9D - Flooring Acoustics Associates $291,100 $103,900 $0.84 ($187,200)
<br />9E - Painting Sunrise $358,064 $412,750 $3.34 $54,686
<br />Signage Allowance $50,340 $50,340 $0.41 $0
<br />11A - Athletic Equipment Petersen $125,000 $133,955 $1.09 $8,955
<br />11B - Concessions Hackenberg dba TriMark $125,000 $101,740 $0.82 ($23,260)
<br />12A Roller Shades American Drapery System $0 $27,886 $0.23 $27,886
<br />13B - Ice Rink Systems Rink-Tec $2,300,000 $2,162,742 $17.52 ($137,258)
<br />13C - Leg Truss System SAAFE $119,845 $125,797 $1.02 $5,952
<br />14A - Elevators ThyssenKrupp $92,711 $79,500 $0.64 ($13,211)
<br />21A Fire Protection Summit $309,381 $256,485 $2.08 ($52,896)
<br />22A - Plumbing Systems Weidner $1,214,878 $1,206,000 $9.77 ($8,878)
<br />23A - HVAC Sentra-Sota $2,127,942 $1,776,000 $14.39 ($351,942)
<br />26A - Electrical Systems Design Electric Inc $1,506,087 $1,786,914 $14.48 $280,827
<br />31A - Multipurpose Earthwork MUE $536,000 $572,787 $4.64 $36,787
<br />31B - Lions Earthwork US Sitework $520,820 $502,200 $4.07 ($18,620)
<br />32A - Asphalt Paving Bituminous Roadways $355,824 $324,100 $2.63 ($31,724)
<br />32B - Concrete/Sidewalk/Curb/Gutter Ebert $231,429 $387,400 $3.14 $155,971
<br />June 27, 2019
<br />Elk River Multipurpose Facility
<br />292 Design Group
<br />June 19, 2019
|