|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
000-000-000 |
|
|
|
|
|
|
|
|
|
|
|
[dd/mm/yy] |
|
|
|
|
|
|
|
|
|
|
|
Prepared by: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project Estimate Class: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3-Jan-00 |
|
|
|
Enter Total Surface (m2): |
|
|
Carefully read the project estimate classes and choose from the pull down the class that corresponds to the class of estimate you are preparing. |
|
|
|
|
|
|
|
|
Entering the total project m² will automatically create an analysis of m² cost per item on the right of the estimate amount columns and produce a cost analysis report at the bottom of the estimate sheet. (Analysis required to produce statistics to help with estimating standard).
|
|
Entering the total project m² will automatically create an analysis of m² cost per item on the right of the estimate amount columns and produce a cost analysis report at the bottom of the estimate sheet. (Analysis required to produce statistics to help with estimating standard). |
|
|
|
|
Schematic Design within 30% plus or minus of actual project cost |
|
|
|
|
|
|
|
|
|
|
|
|
Net |
Taxes |
Total |
Cost/m2 |
% of Total Cost |
|
How to Estimate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
Professional Fees |
|
|
|
|
|
|
|
|
|
|
|
|
100 |
Prime Professional Fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
101 |
Project Manager |
Extended Offer |
|
0.00 |
HST |
0.00 |
|
|
|
Enter only if the project will be managed externally. To use the default fee calculation, choose "Extended Offer" from the pull down menu. (Formula is based on 2008-2010 Extended offers). The variable % fee (from 3% to 9%) is multiplied by the project cost excluding section 800. If the fees are different from the current "Extended Offer", override the formula to put the appropriate negotiated amount. |
|
|
|
102 |
Prime Architect |
Extended Offer |
|
0.00 |
HST |
0.00 |
|
|
|
Enter only if the project has an external architect. To use the default fee calculation, choose "Extended Offer" from the pull down menu. (Formula is based on 2008-2010 Extended offers). The variable % fee (from 10% to 17%) is multiplied by the "Architectural" and the "Design Related Costs" (items 501 and 503). If the fee is different from the current "Extended Offer", override the formula to put the appropriate negotiated amount. |
|
|
|
103 |
Prime Engineer |
Extended Offer |
|
0.00 |
HST |
0.00 |
|
|
|
Enter only if the project has an external architect. To use the default fee calculation, choose "Extended Offer" from the pull down menu. The 10% (9.6%+ disb) fee is multiplied by the "Mechanical ,Electrical " and the "Design Related costs" (items 502 and 503). If the fee is different from the current "Extended Offer", override the formula to put the appropriate negotiated amount. |
|
|
|
104 |
Project Delivery Fee |
|
|
0.00 |
|
#NAME? |
#NAME? |
#NAME? |
|
The first $250,000 of all capital projects are exempt of fee, the remaining total net project cost is subject to a PRS delivery fee. If item 101 Project Manager, 102 Prime Consultant or 103 Prime Engineer is used the default calculation is 0.5%, if none are used the default is 4%. The delivery fee % is calculated on the total project cost excluding 801 project contingency and 802 escalation provision. |
|
|
|
|
Total Prime Professional Fees |
|
|
0.00 |
|
#NAME? |
#NAME? |
#NAME? |
|
Default calculation, total cost of the section 100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200 |
Miscellaneous Professional Fees in Addition to Prime Professional Fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
201 |
Geotechnical Investigation (Soils Report) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
202 |
Feasibility Study (i.e.. CFI) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
203 |
Cost Monitoring |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
204 |
Surveying |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
205 |
Urban Planner |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
206 |
Mechanical, Electrical |
|
|
|
HST |
0.00 |
|
|
|
If not included in item 103 Prime Engineer, to be estimated or upon negotiated received offer(s). |
|
|
|
207 |
Structural |
|
|
|
HST |
0.00 |
|
|
|
If not included in item 103 Prime Engineer, to be estimated or upon negotiated received offer(s). |
|
|
|
208 |
Civil |
|
|
|
HST |
0.00 |
|
|
|
If not included in item 103 Prime Engineer, to be estimated or upon negotiated received offer(s). |
|
|
|
209 |
Landscape Architect |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
210 |
Building Science (Envelope & Roof) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
211 |
Building Code Analysis |
|
|
|
HST |
0.00 |
|
|
|
If not included in item 102 Prime Architect, to be estimated or upon negotiated received offer(s). |
|
|
|
212 |
Interior Design and Furniture |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
213 |
Leed Assessment (Environmental) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
214 |
Elevator |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
215 |
Commissioning (incl. Air Balancing Verification) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). Refer to the PRS commissioning manager. |
|
|
|
216 |
Environmental Assessment / Inspection (Soils, Air, Asbestos, Bio-Hazards) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). Refer to PRS Environmental Health and Safety Officer. |
|
|
|
217 |
Signage |
|
|
0.00 |
HST |
0.00 |
|
|
|
Default calculation, 25% of item 707 Graphics and Signage cost. (Formula based on 2009 statistics). |
|
|
|
218 |
Accessibility |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
219 |
Other Professional (Acoustical, lighting, micro climate, traffic control, security key codes etc.) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). |
|
|
|
|
Total Miscellaneous Professional Fees |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of the section 200 |
|
|
|
|
Total A - Professional Fees |
|
|
0.00 |
|
#NAME? |
#NAME? |
#NAME? |
|
Default calculation, total cost of the section 100 and 200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B |
Soft Costs |
|
|
|
|
|
|
|
|
|
|
|
|
300 |
Site Development Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
301 |
Letter of Credit - City of Ottawa |
|
|
|
none |
0.00 |
|
|
|
Required only if a Site Plan Control is mandatory. Must calculate manually 1.25% of the amount of the letter or a minimum of $250.00 yearly |
|
|
|
302 |
Certification (LEED) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). Refer to the PRS Assistant Director, Engineering and Sustainable Development. |
|
|
|
303 |
Environmental Approvals (i.e.. MOE) |
|
|
|
none |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). Refer to the PRS Assistant Director, Engineering and Sustainable Development. |
|
|
|
304 |
Community & Master Plan Issues |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon negotiated received offer(s). Refer to the PRS Director. |
|
|
|
305 |
Permits (building, development) |
|
|
0.00 |
none |
0.00 |
|
|
|
Default calculation, $12 per $1,000 of item 501 and 502,estimate of the general contract tender cost or a minimum of $80.00. If a building permit is not applicable, or is based on less than the general contract tender cost, the estimator must delete or manually enter the value of the permit. |
|
|
|
|
Total Site Development Costs |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of the section 300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
400 |
Related Soft Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
401 |
Insurance |
|
|
|
none |
0.00 |
|
|
|
To be analysed and estimated by "Risk Management" if a wrap-up Insurance policy is taken by the University (may be used for construction projects). |
|
|
|
402 |
Moving |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
403 |
Storage (Special Requests, $15.00/sq...) |
|
|
|
HST |
0.00 |
|
|
|
Calculate $15.00 per square foot. |
|
|
|
404 |
Miscellaneous Expenses (i.e.. Travel Expenses, Additional Printing) |
|
|
|
HST |
0.00 |
|
|
|
Travel expenses, parking and mileage (usually through PRS petty cash) to be estimated manually. Additional printing cost only if extra expenses are required and not included in Professional fees. |
|
|
|
|
Total Related Soft Costs |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of the section 400 |
|
|
|
|
Total B - Soft Costs |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of the section 300 and 400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C |
Hard Costs |
|
|
|
|
|
|
|
|
|
|
|
|
500 |
Construction / Renovation Costs (General Contract) |
|
|
|
|
|
|
|
|
|
|
|
|
|
501 |
Architectural |
|
|
|
HST |
0.00 |
|
|
|
When the General Contractor's work is mostly Architectural enter the entire General Contractor's work in the section 501. To be estimated following the class of estimate or upon received quotation(s) or bids. For PRS staff, refer to estimate forms available for Class B, C and D cost estimates. |
|
|
|
502 |
Mechanical, Electrical |
|
|
|
HST |
0.00 |
|
|
|
When the General Contractor's work is mostly Mechanical / Electrical enter the entire General Contractor's work in the section 502. To be estimated following the class of estimate or upon received quotation(s) or bids. For PRS staff, refer to estimate forms available for Class B, C and D cost estimates. |
|
|
|
503 |
Design Related Costs |
8.0% |
|
0.00 |
HST |
0.00 |
|
|
|
Default calculation, 8% of items 501 and 502, estimate of the general contract tender cost. The % can be overridden by entering a different % prior to tender. Amount must be revised to $0.00 when general contract tendered amount is known (estimate Class A). (Formula based on February 12, 2009 procedure on project contingencies) |
|
|
|
|
Sub Total of Original General Contract |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of items 501 to 503. estimate of the general contract tender cost. |
|
|
|
504 |
Asbestos Abatement Paid Directly by PRS |
|
|
|
HST |
0.00 |
|
|
|
Credit amount to be estimated or upon received quotation(s) or bids |
|
|
|
|
Sub Total for Provision of Original General Contract |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of the subtotal of original general contract and 504 asbestos abatement paid directly by PRS. |
|
|
|
505 |
Construction / Renovation Contingency (Change Orders) |
10.0% |
|
0.00 |
HST |
0.00 |
|
|
|
Default calculation, 10% of items 501 to 504, subtotal for provision of original general contract under $3,000,000 and 7.5% over $3,000,000. When this tender amount is known this contingency still remains. Once work commences, the contingency is revised periodically and should be modified to reflect all change orders to complete the general contractor's work. (Formula based on February 12, 2009 procedure on project contingencies) |
|
|
|
|
Total Construction / Renovation Costs (General Contract) |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of items 501 to 505, estimate of the total construction renovation general contract cost. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
550 |
Related Construction / Renovation Costs (Outside of General Contract) |
|
|
|
|
|
|
|
|
|
|
|
|
|
551 |
Asbestos Abatement (and other Hazardous Substances Abatement) |
|
|
|
HST |
0.00 |
|
|
|
To be estimated following the class of estimate or upon negotiated received offer(s). Refer to PRS Environmental Health and Safety Officer. If this project doesn't pay for this work, no amount is to be identified and the work contract is found in the project with funds. |
|
|
|
552 |
Environmental Soil Disposal |
|
|
|
HST |
0.00 |
|
|
|
To be estimated following the class of estimate or upon negotiated received offer(s). |
|
|
|
553 |
Landscape Reinstatement |
|
|
|
HST |
0.00 |
|
|
|
To be estimated following the class of estimate or upon negotiated received offer(s). Refer to PRS Ground Supervisor. |
|
|
|
554 |
Cleaning Site After Renovation |
|
|
|
HST |
0.00 |
|
|
|
To be estimated following the class of estimate or upon negotiated received offer(s). Refer to Sanitary Services Supervisor. |
|
|
|
555 |
Energy Costs During Const. (only if sq.ft. increases) |
|
|
|
none |
0.00 |
|
|
|
To be estimated for major extension projects only. Refer to PRS Assistant Director, Engineering and Sustainable Development. |
|
|
|
556 |
Other Related Construction Costs |
|
|
|
HST |
0.00 |
|
|
|
To be estimated for all other work not included in other construction cost items. |
|
|
|
|
Total Related Construction / Renovation Costs (outside of General Contract) |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of items 551 to 558, estimate of the total related construction renovation cost (outside of general contract). |
|
|
|
|
Total of Construction / Renovation Costs |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of all items within the 500 and 550 section, estimate of the total construction renovation cost (including general contract and related construction / renovation cost). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600 |
Materials Inspection & Testing |
|
|
|
|
|
|
|
|
|
|
|
|
|
601 |
Soil Testing |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
602 |
Concrete Testing |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
603 |
Pile Inspection Testing |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
604 |
Welding Inspection. |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
605 |
Air / Vapour Barrier Inspection |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
606 |
Envelope & Roofing Inspection |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
607 |
Waterproofing Inspection |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
608 |
Asphalt Testing |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
609 |
Inspection Reports |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
|
Total Materials Inspection & Testing |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of section 600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
700 |
Furnishings and Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
701 |
Furniture. |
|
|
|
HST |
0.00 |
|
|
|
To be estimated using the Furniture Standards or upon received quotation or bids. Refer to the University's Principal Furniture Designer. |
|
|
|
702 |
Equipment |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
703 |
Communication System - CCS (Cable, Telephone) |
|
|
|
none |
0.00 |
|
|
|
To be estimated with UofO CCS established costs or upon CCS quotations. |
|
|
|
704 |
Security System - Protection (Alarms, Cameras, etc.) |
|
|
|
none |
0.00 |
|
|
|
To be estimated with Protection Services or upon Protection Services quotations. |
|
|
|
705 |
Audio-Visual Equipment - Multimedia Distribution |
|
|
|
none |
0.00 |
|
|
|
To be estimated with TLSS Services or upon TLSS Services quotations. |
|
|
|
706 |
Door Hardware (New Cylinders and Keys) |
|
|
|
HST |
0.00 |
|
|
|
If small quantities to be provided, to be estimated with PRS locksmith (ref. To Adm. Directive #1436-5). For greater quantities, if part of general contractor included in item 501, if not to be estimated upon received quotation(s) or bids |
|
|
|
707 |
Graphics and Signage |
|
|
0.00 |
HST |
0.00 |
|
|
|
Default calculation, 0.5% of Construction / Renovation cost with a minimum of $500. (Formula based on 2009 statistics). Refer to PRS Signage Coordinator. |
|
|
|
708 |
Window Treatments |
|
|
|
HST |
0.00 |
|
|
|
To be estimated or upon received quotation(s) or bids. |
|
|
|
|
Total Furnishings and Equipment Costs |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of section 700 |
|
|
|
|
Total C - Hard Costs |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of sections 500, 550, 600 and 700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D |
Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
800 |
Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
801 |
Project Contingency (excl. Construction / Renovation Cost Component) |
10.0% |
|
0.00 |
HST |
0.00 |
|
|
|
Default calculation, 10% of project costs less section 500 total construction /renovation costs (general contract). Once work commences, the contingency is revised periodically and should be modified to reflect reasonable contingency to protect from unknowns to project completion. (Formula based on February 12, 2009 procedure on project contingencies) |
|
|
|
802 |
Escalation Provision |
5.0% |
0.00 |
0.00 |
HST |
0.00 |
|
|
|
Default, 5% of total project cost times number of years to enter in box on the right of the percentage. (Formula as per Hanscomb statistics). |
|
|
|
803 |
Other Contingencies / Allowances |
|
|
|
HST |
0.00 |
|
|
|
To be estimated upon special circumstances. |
|
|
|
|
Total D - Contingencies |
|
|
0.00 |
|
0.00 |
- |
0% |
|
Default calculation, total cost of section 800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Excluding Tax |
|
|
0.00 |
|
|
|
|
|
Default calculation, total cost of sections A, B, C and D excluding tax |
|
|
|
|
Tax to be paid by Project (3.41% of HST when applicable) |
|
|
#NAME? |
|
IN ABOVE |
|
|
|
Default calculation, net tax to be paid by the project (net tax includes the University rebate therefore only 3.41% and not 13%). |
|
|
|
|
Grand Total |
|
|
#NAME? |
|
#NAME? |
#NAME? |
#NAME? |
|
Default calculation, this amount is the total project estimate (used when preparing a Project Brief). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External Client : |
nwatson:
Enter only if the project will be paid by an external client (clients without a banner account (i.e. Student Federation, University tenants like Starbucks)). To use the default calculation, choose "HST" from the pull down menu.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project Estimate Accuracy |
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on the estimate Class the project cost could range from: |
|
|
#NAME? |
to |
#NAME? |
|
|
|
|
|
|
|
|
Exclusions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ cost / m² |
|
% of total costs |
Total Soft Costs |
Total Hard Costs |
|
|
|
|
100 |
Prime Professional Fees |
#NAME? |
|
#NAME? |
#NAME? |
$0.00 |
|
|
|
|
200 |
Miscellaneous Professional Fees in Addition to Prime Professional Fees |
$- |
|
0% |
#NAME? |
#NAME? |
|
|
|
|
300 |
Site Development Costs |
$- |
|
0% |
|
|
|
|
|
|
400 |
Related Soft Costs |
$- |
|
0% |
|
|
|
|
|
|
500 |
Construction / Renovation Costs (General Contract) |
$- |
|
0% |
|
|
|
|
|
|
550 |
Related Construction / Renovation Costs (Outside of General Contract) |
$- |
|
0% |
|
|
|
|
|
|
600 |
Materials Inspection & Testing |
$- |
|
0% |
|
|
|
|
|
|
700 |
Furnishings and Equipment |
$- |
|
0% |
|
|
|
|
|
|
800 |
Contingencies |
$- |
|
0% |
|
|
|
|
|
|
|
|
|
|
|
#NAME? |
|
#NAME? |
|
|
|
|
|
|