Scribd
Upload
901 views1 page

Dilworth Fire Hall Estimate

This document provides an opinion of probable cost for the Dilworth Fire Station project in Dilworth, MN. It estimates total costs of $10,298,000 which includes construction costs of $7,685,765.55 plus additional soft costs like design fees, furniture and equipment. The estimate is broken into multiple bid packages for site work, concrete, masonry, structural steel, and mechanical, electrical and plumbing work. It also includes contingencies, price escalation allowances and soft cost line items.

Uploaded by

Melissa Van Der Stad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
901 views1 page

Dilworth Fire Hall Estimate

This document provides an opinion of probable cost for the Dilworth Fire Station project in Dilworth, MN. It estimates total costs of $10,298,000 which includes construction costs of $7,685,765.55 plus additional soft costs like design fees, furniture and equipment. The estimate is broken into multiple bid packages for site work, concrete, masonry, structural steel, and mechanical, electrical and plumbing work. It also includes contingencies, price escalation allowances and soft cost line items.

Uploaded by

Melissa Van Der Stad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

CM Opinion of Probable Cost

Dilworth Fire Station


Dilworth, MN
Project No. 22-071
Date:8/31/23
Prepared By: DK
WD Estimate

BID PACKAGES WD EST. TOTALS

1 GENERAL CONDITIONS $ 390,000.00


3A CONCRETE - BUILDING $ 487,804.75
3B POLISHED CONCRETE $ 14,448.05
3C HOLLOWCORE MATERIAL $ 39,768.75
3C-2 HOLLOWCORE ERECTION $ 32,069.52
3D PREFAB CONCRETE WALL PANEL MATERIAL $ 1,121,824.17
3D-2 PREFAB CONCRETE WALL PANEL ERECTION $ 259,598.28
4 MASONRY $ 43,450.20
5A STRUCTURAL STEEL - MATERIALS $ 341,301.27
5B STRUCTURAL STEEL - ERECTION $ 236,946.00
6A GENERAL WORK AND LABOR $ 252,502.03
6B MILLWORK $ 50,944.20
7A MOISTURE PROTECTION $ 376,477.50
7G SEALANTS $ 33,875.91
8A HARDWARE / DOORS / FRAMES $ 133,088.21
8C OVERHEAD DOORS $ 130,290.00
8E ALUMINUM FRAMED ENTRANCES / WINDOWS / CURTAIN WALLS $ 80,497.00
9B DRYWALL $ 134,097.70
9C TILE WORK $ 39,454.64
9E ACOUSTICAL $ 24,500.00
9G RESILIENT FLOORING / CARPETING $ 27,780.05
9I PAINTING & WALL COVERINGS $ 100,133.17
9H FLOOR SEALANT $ 17,516.43
11C KITCHEN EQUIPMENT $ 10,000.00
21 SPRINKLER SYSTEM $ 67,165.00
22 PLUMBING $ 542,976.00
23 HVAC $ 969,600.00
26 ELECTRICAL $ 786,588.00
27 TECHNLOGY SYSTEMS Allowance $ 180,000.00
31 EARTHWORK $ 321,816.30
32A PAVING AND SURFACING $ 246,583.32
32B LANDSCAPING $ 97,678.62
33 SITE ULTILITIES $ 94,990.50

Total Bid Package $ 7,685,765.55


Construction Cont. 4.00% $ 307,430.62
Design Contingency 3.00% $ 230,572.97
Subtotal $ 8,223,769.14

1 year price escalation 4.00% $ 328,950.77

Soft Costs
Construction Management
CM Pre Con Fee $ 21,120.00
Construction Staff 14 Mo $ 348,600.00
Alternate (includes CM Fee) CM Compensation - 2.00% $ 164,475.38
1 Soil Correction at paving $ 246,330.00 Subtotal $ 534,195.38
2 Change Ceiling tile Rm 106 $ 74,970.00
Total $ 321,300.00 A/E Fees $ 509,000.00
FFE/Allowances $ 112,000.00
Int Rm Signage - Allow $ 6,000.00
Specialty Equipment - Allow $ 163,000.00
Geotech Survey $ 11,850.00
Survey / Environ Inv. $ 10,000.00
Soft Cost Contingency $ 22,563.00
Cx Agent Compensation Incl. in GC
Subtotal $ 834,413.00

Project Total without Alternates $ 9,921,328.28


Bond Cost $ 376,671.72
Total $ 10,298,000.00

You might also like