Laserfiche WebLink
DCW Cost Management <br />City of Ellensburg <br />Unity Park <br />50% Construction Documents Cost Plan May 2,2023 7 <br />New Construclion Summary <br />TOTAL0k$/sr <br />G10 <br />G20 <br />(JJU <br />G40 <br />Site Preparation <br />Site lmprovements <br />Site Mechanical Utilities <br />Site Electrical Utilities <br />Gross Area: <br />10% <br />550h <br />4o/o <br />7o/o <br />22,811 SF <br />11.93 <br />64.17 <br />4.28 <br />8.06 <br />272,193 <br />1,463,865 <br />97,590 <br />183,800 <br />G Building Sitework 76Vo 88.44 2,A17,448 <br />SITE ELEMENTAL COST BEFORE CONTINGENCIES 760/o 88.44 2,017,448 <br />Contingency 7.50o/o 60h 0.00 151,309 <br />SIi[ EL'MENTAL COST INCLUDING CONTINGENCIES 81%s5.08 2,168,757 <br />General Conditions <br />General Requirements <br />Office Overhead & Profit <br />Bonds and lnsurance <br />Permit <br />6.50% <br />6.50o/o <br />5.50% <br />1.50o/o <br />5o/o <br />60/o <br />5% <br />10k <br />6.18 <br />6.58 <br />5.93 <br />1.71 <br />140,969 <br />150,132 <br />135,292 <br />38,927 <br />by Owner <br />SITE CONSTRUCTION COST BEFORT ESCALATION 9970 115.47 2,634,078 <br />Escalation to Start Date (Q3 2023)1.38o/o 1o/o 1 .59 36,219 <br />RECOMMENDED sUDGET 1007o 117.06 2,67A,296