|
<br />EXHIBIT "0"
<br />
<br />aiIii1
<br />
<br />Project:
<br />
<br />GMP Date:
<br />Gross Area (gat):
<br />
<br />City of Sunny Isles - Tony Roma's Shell and Phase 1 Site Work Estimate Summary
<br />
<br />September 25, 2002 October 4, 2002
<br />10,502 04:21 PM
<br />
<br /> Pha.. 1 Site Work
<br /> Shell Estimate No.2 Estimate No.2
<br />Tckt Division Trade Description Total All Cost GMP GMP
<br />1 0100 General Conditions $ 178,295 $ 99,846 $ 78,449
<br />2 0141 Testing By Owner, Re- Testina Bv Contractor $ 1,669 $ 1,669
<br />3 0205 Demolition $ 35,758 $ 35,758
<br />4 0220 Earthwork & Paving $ 34,881 $ 34,881
<br />5 0228 Soil Poisoning $ 2,507 $ 2,507
<br />6 0235 Piling $ 66,100 $ 66,100
<br />7 0251 Pavina, Pavers & Walks $ 83,969 $ 83,969
<br />8 0260 Site Utilities $ 63,858 $ 63,858
<br />9 0281 Irrigation $ 9,850 $ 9,850
<br />10 0283 Fencing $ 1,100 $ 1,100
<br />11 0290 Landscape $ 54,875 $ 54,875
<br />12 0310 Concrete Formwork & labor $ 142,400 $ 142,400
<br />13 0320 ReinforcinQ $ 62,996 $ 62,996
<br />14 0330 Concrete Material $ 43,896 $ 43,896
<br />15 0352 Insulating Concrete --- In Roofing In Roofing
<br />16 0400 Masonrv $ 104,000 $ 104,000
<br />17 0510 Strudural & Misc. Steel $ 72,710 $ 72,710
<br /> 0550 Mise Metals ---- In Above
<br />18 In Above
<br />19 0610 Rouah Carpentry Materials $ 6,229 $ 6,229 -~-
<br />20 0725 Fireproofing & FirestoPDina NONE NONE
<br />21 0750 Membrane Roofing $ 54,875 $ 54,875
<br /> 0790 Caulkina & Watel'Droofina -- $ 5,398 $ 5,398
<br />22
<br /> 0810 HoUow Metal Doors & Frames ._.~--- ~---------- 4,124 $ 4,124
<br />23 --------------- --
<br />24 0812 Storefronts & Windows $ 59,435 $ 59,435
<br />25 0870 Finish Hardware $ --- 6,159 $ 6,159
<br />26 0920 Stucco & Plaster ~--- 19,630 $ 19,630
<br />27 0990 Paintina -- $ 5,380 $ 5,380
<br /> 1053 Awnings _._-~-- $ 168,765 $ 168,765
<br />28 -
<br />29 1540 Plumbing $ 39,000 $ 39,000
<br />30 1600 Electrical $ 30,330 $ 4,830 $ 25,500
<br /> Subtotal $ 1,358,189 $ 971,049 $ 387,140
<br /> Subguard & Sub Bonds $ 12,223 $ 8,739 $ 3,484
<br /> -- By Owner By Owner
<br /> Permits $ -
<br />--
<br /> Bonds, Fees, Insurance & Misc. Job Services $ 99,160 $ 70,673 $ 28,487
<br /> Preconstruction Services $ 18,264 $ 9,132 $ 9,132
<br />-- Contrador ContingencY 5% $ 67,909 $ 48,552 $ 19,357
<br />-- --
<br /> Total Shell Cost with Phase 1 Site Work $ 1,555,746 $ 1,108,146 $ 447,600
<br /> Cost per GSF $ 105.52
<br />
<br />Page 10
<br />
|