CONSTRUCTION AND PERMITTING COSTS - SCOUT/SENIOR COMMUNITY CENTER PROJECT 5/17/2022 CC* 1/25/2023 DELTA
SQUARE FOOTAGE 7,051 6,986 (65)
$/SF* $ 615.10 $ 690.36 $ 75.26
Construction* $ 4,337,098 $ 4,822,857 $ 485,759
Right of Way Permits 627 $ 627 $
Fire Permit $ 1,500 $ 1,500 $
Demo Permit 1,500 $ 1,500 $
Water Meter / Sewer Connection Fees 4,250 4,250 :
Public Art Fee 16,000 $ 16,000 $
Plan Check / Permit Fee 25,000 $ 35,000 $ 10,000
Solar (w/Battery) $ 600$ 600
CEQA (range) $ 153,000 $ 156,754 $ 3,754
Construction Contingency (15%) $ 650,565 $ 724,000 $ 73,435 TOTAL (Category per CC Mtg) $ 5,189,540 $ 5,763,088 $ 573,548 ADA Path of Travel (1%) plus 15% contingency** $ $ 56,000 $ 56,000 : $
Construction Management (12%) 579,000 579,000
Inspection (8%) 386,000 $ 386,000
Design Support during Construction (2%)*** $ $ 97,000 $ 97,000 SUBTOTAL (Added Categories) $ - $ 1,118,000 $ 1,118,000 NEW GRAND TOTAL $ 5,189,540 $ 6,881,088 $ 1,691,548
Note estimates rounded to nearest thousand.
*From MANHATTAN BEACH SCOUT HOUSE COST BREAKDOWN dated MARCH 23,2022 **ADA Path of Travel Placeholder
*** Per Tomaro Group 4% went to 2%