|
'> Tutor Perini Building Corp. Design_ Ready Budget Page 3
<br /> 17550 Collins Ave. 4/2/2015 1:19 PM
<br /> ` ate`t r a - `AX^ biiea
<br /> o Descipt keoff�QuatyTotaCoUnIt� Total °ut ro ° .
<br /> - Structure 13,985.00 sf 32:25/sf 451,016
<br /> � - Exterior Skin/Roof 13,985.00 sf - 28.56/sf 399,379
<br /> Interior Finishes - 13,985.00 sf . 93.02/sf 1,300,899
<br /> 0170 Level 17 - Penthouse 13,985.00 sf 153.83 /sf 2,151,293
<br /> 0180 Roof Level
<br /> -> Structure 13,985.00 Si 32.26/sf - 451,016
<br /> Exterior Skin/Roof 13,986.00 sf 8.61 /sf 120,458
<br /> "7) Interior Finishes /sf 2,756,642
<br /> .--) 0180.Roof Level 13,985.00 sf 237.98/sf 3,328,116
<br /> 1 0190 High Roof
<br /> Structure 8,835.00 sf 32.25 /sf 284,929
<br /> C) Exterior akin/Roof - /sf 132,525
<br /> 0190 High Roof 8,835.00 sf 47.25 /sf 417,454
<br /> Estimate Totals
<br /> 2.--.2.4-_4- -t5 Description.,-.n:''zg-'Afiie ht u,. ._ '-g-.7.--Motaise Rate_=sir,ar'w'GOSt per,Unif Perce tofgToal,: ".,may
<br /> Direct Cost 47,631,517 47,631,517 133.049 /sf 85.85 86.85%
<br /> " Completed Opera.Ins.-Excluded
<br /> -) Builders Risk Ins-By Owner
<br /> General Conditions 2,381,576 5.000 % 6.652 /sf 4.29%
<br /> Contractors Contingency(TBD) 1,500,393 3.000 % 4.191 /sf 2.70%
<br /> Sub Bonds-Div 01-99 595 790 1.300 % 1 664 /sf - 1 07%
<br /> Subtotal 4,477,759 52,109,276 145.657 /sf 8.07 93.92%
<br /> Payment&Performance Bond 432,764 1.209/sf 0.78%
<br /> General&Excess Liability Ins 721,274 1.300 % 2.015 /sf 1.30%
<br /> J Subtotal 1,154,038 53,263,314 148.780 /sf 2.08 96.00%
<br /> Contractors Fee 2,219,305 4.000 % 6.199 /sf 4.00%
<br /> Total 55,482,619 154.979 is]
<br /> a
<br /> J
<br /> a
<br /> a
<br /> a
<br /> a
<br /> .
<br /> a
<br /> J
<br /> J
<br />
|