Laserfiche WebLink
PRELIMINARY MASTER BUDGET <br />LITTLE CANADA OFFICE BUILDING <br />March 20, 2001 <br />L LAND <br />LAND VALUE (92,555 SF @ $2) <br />ASSESSMENTS (Special Assessment) <br />SUBTOTAL LAND <br />IL CONSTRUCTION COSTS <br />GENERAL CONDITIONS /OVERHEAD <br />SITE IMPROVEMENTS <br />WENCK - Contaminated Soil <br />SHELL COST <br />INTERIOR FINISHES (Common Space) <br />TENANT IMPROVEMENTS <br />ELEVATOR <br />FIRE PROTECTION SYSTEM <br />PLUMBING /HVAC <br />ELECTRICAL <br />CONTINGENCY <br />SUBTOTAL CONSTRUCTION COSTS <br />III. SOFT COSTS <br />ARCHITECTURAL & ENGINEERING FEES <br />FINANCING (Construction) <br />FINANCING (Lease up - Carrying Cost) <br />LEGAL COSTS <br />DEVELOPER FEE <br />REALTOR FEE <br />V. TOTAL PROJECT COST <br />Proforma E -Mail 3 -20 -01 <br />SUBTOTAL SOFT COSTS <br />R.A. Morton & Associates Inc. <br />CONSTRUCTION MANAGERS <br />821 West St. Germain <br />St. Cloud, MN 56301 <br />Bus. (320) 251 -0262 <br />Fax: (320) 251 -5749 <br />www.ramorton.com <br />PROJECT COST <br />30,000 SF <br />DOLLARS COST /SF <br />@ $2.00 <br />$ 185,100 <br />$ 35,000 <br />$ 220,100 <br />$6.17 <br />$1.17 <br />$7.34 <br />$ 155,000 $5.17 <br />$ 230,000 $7.67 <br />$ 100,000 $3.33 <br />$ 975,000 $32.50 <br />$ 150,000 $5.00 <br />$ 750,000 $25.00 <br />$ 90,000 $3.00 <br />$ 60,000 $2.00 <br />$ 480,000 $16.00 <br />$ 210,000 $7.00 <br />$ 100,000 $3.33 <br />$ 3,300,000 $110.00 <br />$ 150,000 <br />$ 464,308 <br />$ - <br />$ 7,500 <br />$ - <br />$ 105,000 <br />$ 726,808 <br />$5.00 <br />$15.48 <br />$0.00 <br />$0.25 <br />$0.00 <br />$3.50 <br />$24.23 <br />$ 4,246,908 $141.56 <br />Page 1 of 1 3/2]/01 [authors int.] <br />