|
07 APPENDIX / CONSTRUCTION COST
<br />SCHEDULE OF VALUES | PARKING GARAGE
<br />Parking Spaces 570
<br />CSI Item of Work Total Cost Cost Per Space
<br />181 Cleanup & Dumpsters $89,263 $156.60
<br />190 Equipment & Hoisting $0 $0.00
<br />200 Temporary Shoring $0 $0.00
<br />300 Concrete Frame $681,592 $1,195.78
<br />360 Precast $5,468,147 $9,593.24
<br />400 Masonry $68,294 $119.81
<br />410 Special Finish at Exterior Garage Wall - See Premiums Below $0 $0.00
<br />500 Structural & Miscellaneous Steel $152,898 $268.24
<br />510 Barrier Cable $26,658 $46.77
<br />515 Security Screen $45,184 $79.27
<br />600 Rough Carpentry $0 $0.00
<br />610 Millwork/Finish Carpentry $0 $0.00
<br />700 Waterproofing/Caulking $93,850 $164.65
<br />720 Spray Fireproofing $0 $0.00
<br />750 Roofing $0 $0.00
<br />800 Doors/Frames/Hardware $66,699 $117.02
<br />820 Glass & Glazing - See Premiums Below $0 $0.00
<br />900 Stucco/EIFS $0 $0.00
<br />910 Framing & Drywall $0 $0.00
<br />920 Amenity/Building Services - Clubhouse - See Apartments $0 $0.00
<br />990 Painting $52,139 $91.47
<br />1000 Specialties $8,056 $14.13
<br />1010 Code Required Signage $65,265 $114.50
<br />1020 Canopies $1,807 $3.17
<br />1300 Pool - See Apartments $0 $0.00
<br />1150 Parking Equipment $0 $0.00
<br />1110 Loading Dock Equipment $20,082 $35.23
<br />1200 Window Treatment $0 $0.00
<br />1400 Elevators $0 $0.00
<br />1530 Fire Protection $62,567 $109.77
<br />1540 Plumbing $135,561 $237.83
<br />1550 HVAC $30,121 $52.84
<br />1600 Electrical $698,660 $1,225.72
<br />1800 General Conditions $452,079 $793.12
<br />1810 Preconstruction $23,652 $41.50
<br />CREATIVE VILLAGE MULTI-FAMILY LOT M
<br />Ustler Development
<br />Orlando, Florida
<br />11/10/2017
<br /> Conceptual Budget11/10/17
<br />SCHEDULE OF VALUES | PARKING GARAGE
<br />Parking Spaces 570
<br />CSI Item of Work Total Cost Cost Per Space
<br />CREATIVE VILLAGE MULTI-FAMILY LOT M
<br />Ustler Development
<br />Orlando, Florida
<br />11/10/2017
<br /> Conceptual Budget11/10/17
<br />1850 Permits $73,207 $128.43
<br />1860 Contractor Insurance and Risk Management $156,871 $275.21
<br />1870 Subcontractor Default Program $105,909 $185.81
<br />1900 Contingency $292,889 $513.84
<br />1920 Escalation $0 $0.00
<br />Subtotal $8,871,451 $15,564
<br />Fee $402,234 $706
<br />Parking Garage Total $9,273,685 $16,270
<br />Parking Garage Premiums
<br />1 Precast Double-tee premium for pool deck $458,842 $804.99
<br />2 Structural Steel for Glazing, Corner Feature and Sign $124,255 $217.99
<br />3 Special Finish at Garage Skin $248,012 $435.11
<br />4 Garage Exterior Glazing $103,324 $181.27
<br />5 Fire Protection Premium $250,266 $439.06
<br />6 Mechanical Ventilation Premium $0 $0.00
<br />Subtotal $1,184,699 $2,078
<br />Parking Garage Total with Premiums $10,458,384 $18,348
<br />51
<br />SCHEDULE OF VALUES / PARKING GARAGE SCHEDULE OF VALUES / PARKING GARAGE
<br />SCHEDULE OF VALUES | APARTMENTS
<br />Units 409
<br />CSIItem of WorkTotal Cost Cost Per Unit
<br />CREATIVE VILLAGE MULTI-FAMILY LOT M
<br />Ustler Development
<br />Orlando, Florida
<br />11/10/2017
<br /> Conceptual Budget11/10/17
<br />1420 Trash Chute $42,172 $103.11
<br />1530 Fire Protection $1,062,432 $2,597.63
<br />1540 Plumbing $3,113,359 $7,612.12
<br />1550 HVAC $2,822,779 $6,901.66
<br />1600 Electrical $5,905,673 $14,439.30
<br />1605 Access Control/CCTV/Phone Entry $261,966 $640.50
<br />1610 Exterior Uplights $100,408 $245.50
<br />1700 3rd Party Commissioning - Not Included $0 $0.00
<br />1800 General Conditions $2,740,622 $6,700.79
<br />1810 Preconstruction $143,386 $350.58
<br />1850 Permits $443,797 $1,085.08
<br />1860 Contractor Insurance and Risk Management $950,996 $2,325.17
<br />1870 Subcontractor Default Program $642,049 $1,569.80
<br />1900 Contingency $1,775,570 $4,341.25
<br />1920 Escalation $0 $0.00
<br />Subtotal$60,963,009 $149,054
<br />Fee $2,438,449 $5,962
<br />Totals$63,401,458 $155,016
|