|
J SC
<br />James Steele Construction Company
<br />Project: New Public Works - Parks Facility
<br />Owner: City of Little Canada
<br />Architect: Oertel Architects
<br />Date: 05/20/14
<br />Estimator: TPC
<br />Project SF: 25,500
<br />Duration in Months: 8
<br />Estimate $t: DD
<br />Project Summary Sheet - Estimated Cost of the Work
<br />DD Prev. Est Net
<br />Division #0 General Conditions
<br />$143,695
<br />113.295
<br />30.400
<br />$5.64 /SF
<br />4.4% of Project
<br />Division #1 Gen. Requirements
<br />$0
<br />0
<br />0
<br />$0.00 ISF
<br />0.0% of Project
<br />Division #2 Site Work
<br />$440,000
<br />532,000
<br />(92,000)
<br />$17.25 /SF
<br />13.4% of Project
<br />Division 43 Concrete
<br />$740,000
<br />735,000
<br />5,000
<br />$29.02 /SF
<br />22.6% of Project
<br />Division #4 Masonry
<br />$50,000
<br />150,000
<br />(100,000)
<br />$1.96 /SF
<br />1.5% of Project
<br />Division #5 Metals
<br />$225,000
<br />155.000
<br />70,000
<br />$8.82 /SF
<br />6.9% of Project
<br />Division #6 Carpentry
<br />$34,000
<br />60,000
<br />(26,000)
<br />$1.33 /SF
<br />1.0% of Project
<br />Division #7 Thermal/Moisture
<br />$160,000
<br />274,000
<br />(114,000)
<br />$6.27 /SF
<br />4.9% of Project
<br />Division #8 Doors, Glass
<br />$131,000
<br />105,000
<br />26,000
<br />$5.14 /SF
<br />4.0% of Project
<br />Division #9 Finishes
<br />$105,000
<br />129,000
<br />(24,000)
<br />$4.12 /SF
<br />3.2% of Project
<br />Division #10 Specialties
<br />$24,000
<br />32,000
<br />(8,000)
<br />$0.94 /SF
<br />0.7% of Project
<br />Division #11 Equipment
<br />$0
<br />4,000
<br />(4,000)
<br />$0.00 /SF
<br />0.0% of Project
<br />Division#12 Furnishings
<br />$3,000
<br />3,000
<br />0
<br />$0.12 /SF
<br />0.1% of Project
<br />Division #13 Special Const
<br />$0
<br />0
<br />0
<br />$0.00 /SF
<br />0.0% of Project
<br />Division #14 Conveying
<br />$0
<br />37,000
<br />(37,000)
<br />$0.00 /SF
<br />0.0% of Project
<br />Division #15 Mechanical
<br />$840,000
<br />835,000
<br />5,000
<br />$32.94 ISF
<br />25.6% of Project
<br />Division #16 Electrical
<br />$350,000
<br />400,000
<br />(50,000)
<br />$13.73 /SP
<br />10.7% of Project
<br />Subtotal $3,245,695 3,564,295 (318,600) $127.28 /SF 99.0% of Project
<br />0
<br />$0.00 /SF
<br />0.0% of Project
<br />Public Service, Tap & Devel. Fees
<br />By Owner
<br />0
<br />0
<br />$0.00
<br />Building Permit, Plan Check Fee
<br />$32,000
<br />36,000
<br />(4,000)
<br />$1.25 /SF
<br />1.0% of Project
<br />0
<br />0
<br />$0.00 /SF
<br />0.0% of Project
<br />CM Bidding Contingency
<br />Not Included
<br />0
<br />0
<br />$0.00 /SF
<br />0.0% of Subtotal
<br />Builders Risk Insurance
<br />Included
<br />0
<br />0
<br />$0.00 /SF
<br />0.0% of Project
<br />Perform., Labor & Material Bond
<br />By subs
<br />0
<br />0
<br />$0.00 /SF
<br />0.0% of Project
<br />Escalation Allowance
<br />Not Included
<br />0
<br />0
<br />$0.00 /SF
<br />0.0% of Project
<br />Construction Manager's Fee
<br />Not Included
<br />0
<br />0
<br />$0.00 /SF
<br />0.0% of Costs
<br />0
<br />0
<br />$0.00 /SP
<br />0.0% of Project
<br />Estimated Cost of Construction
<br />Design Development $3,277,695 3,600,295 {322,600) $120.54 /SF 100.0% of Project
<br />Date Estimate Reviewed By Owner & Architect:
<br />This Estimate is good for 60 days.
<br />Estimate does not include R26 wall panels or R30 roof insulation.
<br />3
<br />
|