|
Roseville Maintenance Facilities
<br />PROJECT & BUDGET SUMMARY
<br />Kodet Architectural Group, Ltd.
<br />(612)377-2737
<br />SCHEME D
<br />Combined Addition + Mezzanines
<br />11 -Sep -17
<br />ADDITION TO EXISTING BUILDING
<br />Sq. FT.
<br />$
<br />Low
<br />Estimate
<br />$
<br />Medium
<br />Estimate
<br />$
<br />2018 Estimated Cost
<br />(Low to Medium)
<br />Demolition of Existing Wall
<br />1800 Sy
<br />$
<br />325.00
<br />$
<br />400.00
<br />$
<br />585,000.00
<br />- $
<br />720,000.00
<br />Vehicle Storage
<br />21,200
<br />$
<br />145.00
<br />$
<br />200.00
<br />$
<br />3,074,000.00
<br />- $
<br />4,240,000.00
<br />Storage
<br />600
<br />$
<br />145.00
<br />$
<br />200.00
<br />$
<br />87,000.00
<br />- $
<br />120,000.00
<br />Repair/Shop Areas
<br />1,300
<br />$
<br />180.00
<br />$
<br />220.00
<br />$
<br />234,000.00
<br />- $
<br />286,000.00
<br />5'-0" Mezzanines
<br />2,500
<br />$
<br />50.00
<br />$
<br />60.00
<br />$
<br />125,000.00
<br />- $
<br />150,000.00
<br />Mezzanine
<br />8,600
<br />$
<br />80.00
<br />$
<br />100.00
<br />$
<br />688,000.00
<br />- $
<br />860,000.00
<br />Design/Construction Contingency
<br />3,905,000.00
<br />15%
<br />$
<br />719,000.00
<br />- $
<br />957,000.00
<br />SUBTOTAL
<br />34,200
<br />$
<br />161.17
<br />$
<br />214.42
<br />$
<br />5,512,000.00
<br />- $
<br />7,333,000.00
<br />SITE
<br />Retaining Wall
<br />3,000
<br />$
<br />25.00
<br />$
<br />35.00
<br />$
<br />75,000.00
<br />- $
<br />105,000.00
<br />Relocate Filtration Pond
<br />1
<br />$
<br />80,000.00
<br />$
<br />90,000.00
<br />$
<br />80,000.00
<br />$
<br />90,000.00
<br />Relocate Roadway
<br />1
<br />$
<br />1,500,000.00
<br />$
<br />2,000,000.00
<br />$
<br />1,500,000.00
<br />$
<br />2,000,000.00
<br />Civil
<br />1
<br />$
<br />500,000.00
<br />$
<br />750,000.00
<br />$
<br />500,000.00
<br />$
<br />750,000.00
<br />Sitework/Grading
<br />3Acres
<br />$
<br />100,000/Acre
<br />$
<br />150,000/Acre
<br />$
<br />300,000.00
<br />- $
<br />450,000.00
<br />Design/Construction Contingency
<br />4,000.00
<br />15%
<br />By Owner
<br />$
<br />369,000.00
<br />- $
<br />510,000.00
<br />SUBTOTAL
<br />$
<br />2,824,000.00
<br />- $
<br />3,905,000.00
<br />SOFT COSTS
<br />FF& E (Owner Furnished)
<br />Contingency
<br />Arch/Engineer/Misc. Fees +Costs
<br />Soil Borings
<br />Survey
<br />Owner Testing
<br />Watershed Approvals
<br />Civil Engineering
<br />Landscape Design
<br />Municipal Approvals
<br />Security
<br />Phone
<br />Data
<br />Environmental
<br />SUBTOTAL
<br />ADDITIONS TO EXISTING BUILDING +SITE SUBTOTAL $ 8,336,000.00 - $ 11,238,000.00
<br />0% $
<br />-
<br />$
<br />-
<br />5% $
<br />417,000.00
<br />$
<br />562,000.00
<br />TBD $
<br />-
<br />$
<br />-
<br />$
<br />20,000.00
<br />$
<br />20,000.00
<br />By Owner
<br />By Owner
<br />$
<br />20,000.00
<br />$
<br />20,000.00
<br />$
<br />10,000.00
<br />$
<br />10,000.00
<br />$
<br />30,000.00
<br />$
<br />30,000.00
<br />$
<br />20,000.00
<br />$
<br />20,000.00
<br />$
<br />5,000.00
<br />$
<br />5,000.00
<br />$
<br />6,000.00
<br />$
<br />6,000.00
<br />$
<br />4,000.00
<br />$
<br />4,000.00
<br />$
<br />4,000.00
<br />$
<br />4,000.00
<br />By Owner
<br />By Owner
<br />$
<br />536,000.00
<br />- $
<br />681,000.00
<br />PROJ ECT TOTAL 8,900,000.00 - 12,000,000.00
<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 />
|