Laserfiche WebLink
LARSON <br />E3iJ11_..€?ItJt <br />rGeneral <br />Conditions <br />ivision 2 <br />Sitework <br />Division 3 <br />Concrete <br />Division 4 <br />Masonry N-A. <br />Division 5 <br />Metals <br />Division 6 <br />Carpentry/Woods/Plastic <br />Division 7 <br />Rooting/Insulatian <br />Division <br />Doors/Windows <br />Division 9 <br />Finishes <br />Division 10 <br />Specialties <br />Division 11 Loading Dock Equipment <br />Division 15 Plumbing/HVAC/Fire Prot <br />Division 16 Electrical <br />- Project Exclusions <br />5ignage <br />Window Treatments <br />Furniture <br />Design Fee's (Separate Contract' <br />Bad Sail Dewatering <br />Utility hook Up Fee's <br />SAC / WAC / Trunk / Park Dedication Fee's <br />Project Allowances (Included) <br />Utilities <br />Landscaping + Irrigation <br />$i25,000 <br />$50,000 <br />Low Voltage / Security <br />$15,000 <br />Electrical <br />$120,13DD <br />Plumbing <br />$100,000 <br />Winter Conditions <br />$30,00D <br />Shoot Steel Estimate <br />New <br />Remodel <br />Elk River, MN <br />Total <br />8/21/2020 <br />Total Cc <br />Cost per <br />6.45% $ 8.17 <br />20.10% $ 25.47 <br />27.41% $ 34,73 <br />0.00% _$ <br />7.46% $ 9.45 <br />1.12% $ 1.42 <br />3.92% $ 4.96 <br />3.17% $ 4.02 <br />4.38% $ 5.55 <br />0.08% $ 0.10 <br />0.59% $ 0.74 <br />7.73% $ 9.79 <br />5:29% $ 6.70 <br />87,71% $ 111.11 <br />87.7_1% $ 111.11 <br />1,09 <br />0.00% $ <br />0.00%� $ <br />0.34% $ 0.42 <br />88.90% $ 112.62 <br />0.12% $ 0.15 <br />4.45% $ 5,63 <br />6.53% $ 9.28 <br />100.00% $ 126.68 <br />Mats <br />$0 $0 <br />$o $0 <br />1 20,1601 <br />700I $28, <br />$0 <br />$0 <br />$81,000 <br />$81,000 <br />$0 <br />$0 <br />$111,923 <br />$111,923 <br />$0 <br />$0 <br />$2,000 <br />$2,000 <br />$0 $D <br />$15,000 <br />$15,000 <br />$0 $BI <br />$197,400 <br />$197,400 <br />So $0 <br />$135,000 <br />$135,000 <br />$0 $0 <br />$2,239,919 <br />52.239.919 <br />5.005 <br />7.005 <br />Subtotal <br />Permit <br />SAC/WAC <br />Bond <br />GLlnsurance <br />$2,239,919 <br />$21,959 <br />$0 <br />$0 <br />$8,565 <br />Subtotal <br />Builders Risk <br />Contingency <br />aH&P <br />$2,270,443 <br />$ 3,000,00 <br />$ 113,522 <br />$ 156,878 <br />Assuprions/Clarifications <br />Add Demising Wall W/ Paint & 2 Doors $ g6,500,60 <br />Add Mezzaning With Finished office Space $ 139,000.00 <br />Add Concrete Mez & Stairs No office Finish $ 55,W.00 <br />Add AC Warehouse Is 49,750 00 <br />Budget Based on Site Plan Al, Floor Plan A2, Floor Plan A3 Dated 8-11-2o20 <br />Larson Building reserves the right to final price the work once permit documents <br />are finalized. <br />