|
Roseville Maintenance Facilities SCHEME A
<br />Mezzanines + New Off -Site Storage Facility
<br />PROJECT & BUDGET SUMMARY
<br />Kodet Architectural Group, Ltd.
<br />(612)377-2737
<br />11 -Sep -17
<br />NEW BUILDING SITE (OFF-SITE STORAGE) SUBTOTAL $ 3,519,000.00 - $ 4,830,000.00
<br />CONSTRUCTION SUBTOTAL $ 3,884,000.00 - $ 5,281,000.00
<br />SOFT COSTS
<br />FF& E (Owner Furnished)
<br />0% $
<br />Low
<br />$
<br />Medium
<br />Contingency
<br />2018 Estimated Cost
<br />MEZZANINE ADDITION TO EXIST.
<br />Sq. FT.
<br />Estimate
<br />Arch/Engineer/Misc. Fees +Costs
<br />Estimate
<br />-
<br />(Low to Medium)
<br />5'-0" Mezzanine
<br />1,700
<br />$ 50.00
<br />$
<br />60.00
<br />$
<br />85,000.00 - $ 102,000.00
<br />Mezzanine
<br />2,900
<br />$ 80.00
<br />$
<br />100.00
<br />$
<br />232,000.00 - $ 290,000.00
<br />Design/Construction Contingency
<br />5,000.00
<br />15%
<br />$
<br />4,000.00
<br />$
<br />48,000.00 $ 59,000.00
<br />SUBTOTAL
<br />4,600
<br />$ 79.35
<br />$
<br />98.04
<br />$
<br />365,000.00 - $ 451,000.00
<br />3,000.00
<br />ADDITIONSTO
<br />EXISTING BUILDING+SITE
<br />SUBTOTAL
<br />$
<br />365,000.00 - $ 451,000.00
<br />$
<br />5,000.00
<br />Low
<br />$
<br />Medium
<br />$
<br />2018 Estimated Cost
<br />GENERIC NEW OFF-SITE BUILDING
<br />Sq. FT.
<br />Estimate
<br />$
<br />Estimate
<br />Data
<br />(Lowto Medium)
<br />Vehicle/Equipment Storage Building
<br />18,000
<br />$ 145.00
<br />$
<br />200.00
<br />$
<br />2,610,000.00 - $ 3,600,000.00
<br />Site Work
<br />3Acre
<br />$ 150,000.00
<br />$
<br />200,000.00
<br />$
<br />450,000.00 - $ 600,000.00
<br />Design/Construction Contingency
<br />15%
<br />$
<br />459,000.00 $ 630,000.00
<br />SUBTOTAL
<br />18,000
<br />$ 195.50
<br />$
<br />268.33
<br />$
<br />3,519,000.00 - $ 4,830,000.00
<br />NEW BUILDING SITE (OFF-SITE STORAGE) SUBTOTAL $ 3,519,000.00 - $ 4,830,000.00
<br />CONSTRUCTION SUBTOTAL $ 3,884,000.00 - $ 5,281,000.00
<br />SOFT COSTS
<br />FF& E (Owner Furnished)
<br />0% $
<br />-
<br />$
<br />-
<br />Contingency
<br />5% $
<br />194,200.00
<br />$
<br />264,100.00
<br />Arch/Engineer/Misc. Fees +Costs
<br />TBD $
<br />-
<br />$
<br />-
<br />Soil Borings
<br />$
<br />4,000.00
<br />$
<br />4,000.00
<br />Survey
<br />By Owner
<br />By Owner
<br />Owner Testing
<br />$
<br />5,000.00
<br />$
<br />5,000.00
<br />Watershed Approvals
<br />$
<br />4,000.00
<br />$
<br />4,000.00
<br />Civil Engineering
<br />$
<br />10,000.00
<br />$
<br />10,000.00
<br />Landscape Design
<br />$
<br />3,000.00
<br />$
<br />3,000.00
<br />Municipal Approvals
<br />$
<br />5,000.00
<br />$
<br />5,000.00
<br />Security
<br />$
<br />3,000.00
<br />$
<br />3,000.00
<br />Phone
<br />$
<br />2,000.00
<br />$
<br />2,000.00
<br />Data
<br />$
<br />2,000.00
<br />$
<br />2,000.00
<br />Environmental
<br />By Owner
<br />By Owner
<br />SUBTOTAL
<br />$
<br />232,200.00
<br />- $
<br />302,100.00
<br />PROJECT TOTAL 1 $ 4,200,000.00 - $ 5,600,000.00
<br />This probable cost summary is reflective of knowledge available on this project as of this date. Market conditions,
<br />program changes, bidding conditions, and other marketplace factors can and will affect this summary.
<br />The summary is provided to determine and approximate scope of project.
<br />
|