|
<br />Project:
<br />Location:
<br />Date:
<br />1 02-000 Demolition 5,600.00$
<br />2 02-050 General Requirements 55,067.50$
<br />3 02-200 Earthwork NIC
<br />4 02-810 Irrigation NIC
<br />5 02-900 Landscaping NIC
<br />6 02-830 Fencing and Gates NIC
<br />7 03-110 Augercast Piles 14,450.00$
<br />8 03-330 Concrete, Masonry, and Misc Concrete 350,000.00$
<br />9 05-500 Misc. Metals and Structural Steel 6,160.00$
<br />10 06-220 Carpentry - Rough 4,500.00$
<br />11 06-400 Millwork and Cabinetry 244,812.80$
<br />12 07-500 Roofing 14,450.00$
<br />13 07-900 Caulking & Waterproofing 570.00$
<br />14 08-100 Doors, Frames and Hardware 110,452.00$
<br />15 08-150 Overhead and Coiling doors 76,000.00$
<br />16 08-500 Glass, Glazing Metal cladding, Sliding Glass doors 117,693.00$
<br />17 09-100 Stucco 9,343.23$
<br />18 09-150 Drywall, Framing & Insulation 204,051.25$
<br />19 09-200 Acoustical ceilings 318,761.00$
<br />20 09-300 Flooring, carpets and tiles 226,450.89$
<br />21
<br />09-900 Painting 64,603.00$
<br />22 10-160 Toilet Accessories and mirrors 43,978.00$
<br />23 10-510 Misc. Specialties 9,096.00$
<br />24 11-000 Furniture's 226,859.00$
<br />25 12-000 Equipment 67,804.00$
<br />26 13-100 Special Constructions NIC
<br />27 14-100 Elevators NIC
<br />28 15-330 Fire Sprinkler 21,450.00$
<br />29 15-400 Plumbing 173,723.00$
<br />30 15-500 Mechanical 761,140.50$
<br />31 16-000 Electrical 1,233,239.41$
<br />32 01-000 General Conditions 382,750.73$
<br />SUBTOTAL $4,743,005
<br />33 Contractor's Overhead & Profit @ 6%$284,580
<br />38 General Liability Insurance $47,430
<br />39 Payment and Performance Bond @ 1%$796,397
<br />40 Permit Fees by owner
<br />41 Estimate Contingency $0
<br />42 TOTAL CONSTRUCTION COSTS $5,871,413
<br />Construction Square Feet 18,000
<br />Cost per Square Feet $326.19
<br />1
<br />2
<br />3
<br />4
<br />Permit fees, impact fees, FPL fees by owner.
<br />Plumbing system as per plans, specifications on plans starting at 5' from the building
<br />HVAC system as per plans, specifications on plans and design starting at 5' from the
<br />building
<br />PM, Supervision, Trash Chute, Dumpsters, Signage, Safety, and Fencing
<br />$0.00
<br />O.H. & P.
<br />Insurance.
<br />Electrical system including fixtures, Fire alarm and VA and security system
<br />Bond Fee
<br />Qualifications and Assumptions
<br />Permit Fees are by Owner.
<br />Material Testing Fees, Threshold Inspections, and Outside Agency Fees are by Owner.
<br />See Qualifications and Assumptions.
<br />Builder's risk insurance by owner- NIC
<br />demolition, relocation and installation of new heads
<br />Gateway Park
<br />151 Sunny Isles Blvd Sunny Isles Beach, FL 33160
<br />3/13/2019
<br />NIS - Not in Scope
<br />Storefronts, telescopic glass doors, demountable glass partitions
<br />Toilet partitions, accessories, mirrors
<br />Fire extinguishers, corner guards
<br />Kitchen equipments
<br />Curtains, entrance door mat, coordination of the FFE
<br />NIS - Not in Scope
<br />Stucco and plaster as per plans to match existing.
<br />Drywall, framing, insulation, gyp. Brd. ceilings and fire rated walls as per plans.
<br />Acousticall ceilings and panels as shown
<br />Ceramic tiles, porcelain tiles,carpet, peebles, wood, rubber base
<br />Exterior paint of the newstucco finished CMU, interior paint of the walls, ceilings, doors and
<br />frames, decorative graffic in the kitchen-allowance
<br />Overhead operable bifold
<br />NIS - Not in Scope
<br />Millwork in rooms, restroom vanities and restroom counter tops as per plans.
<br />Patch and repair roof-allowance
<br />Caulking of storefront perimeter
<br />Concrete Helical Micro- Piles
<br />Description
<br />Demolition of the masonry walls, removal of ceiling stucco
<br />Doors, frames, finish hardware
<br />Concrete work, masonry and foundations at ground floor
<br />Structural steel reinforcement for openings as required, railings at storage
<br />Hoisting, Rough-Final Cleaning, Punchout, Safety, Temporary Structures, etc.
<br />NIS - Not in Scope
<br />NIS - Not in Scope
<br />NIS - Not in Scope
<br />Misc. blocking, wood base boards and backing as required
<br />Proposal Estimate
<br />ITEM DIV TRADE Total Project
<br /> Confidential 3/13/2019 Page 1 of 1
|