|
<br />KALEX CONSTRUCTION and DEVELOPMENT, INC.
<br />
<br />PROPOSAL FOR:
<br />
<br />Duration:
<br />Estimate #;
<br />Bid Date:
<br />
<br />120 days
<br />
<br />City of Sunny Isles Beach Skate Park
<br />
<br />02-Dee.09
<br />
<br />Cost Code
<br />
<br />Description
<br />
<br />Quantity Unit Unit Cost Sub.
<br />3 MONTH $6,500.00
<br />1 MONTH $1,000.00
<br />3 MONTH $150.00
<br />4 MONTH $100.00
<br />1 LS $2,000.00
<br />11 EACH $350.00
<br />1 LS $3,000.00
<br />1 LS $3,500.00
<br />4 MONTH $375.00
<br />0 LS $0.00
<br />1 LS $2,500.00
<br />0 LS $0.00
<br />1 LS $0.00
<br />1 LS $5,000.00
<br />
<br />Totals
<br />
<br />0100
<br />0101
<br />0128
<br />0144
<br />0150
<br />0151
<br />0154
<br />0160
<br />
<br />DIVISION 1
<br />Project Manager / Superintendent
<br />Project Administration
<br />Storage Trailer
<br />Photographs - Aerial
<br />Clean Up . Final
<br />Dumpsters
<br />Surveying
<br />Temporary Fencing
<br />Incfudes Windscreen Protection
<br />Temporary Toilets. Monthly
<br />Dust Control
<br />Traffic Control/Access Roads
<br />Testing Services
<br />Permit Fees (Waived)
<br />Permit Fees (DOT I DERM ete...)
<br />Permit Fees are based on an allowance
<br />
<br />$1,500.00
<br />$0.00
<br />$2,500.00
<br />$0.00
<br />$0.00
<br />$5,000.00
<br />$0.00
<br />
<br />$42,700.00
<br />
<br />$19,500.00
<br />$1,000.00
<br />$450.00
<br />$400.00
<br />$2,000.00
<br />$3,850.00
<br />$3,000.00
<br />$3,500.00
<br />
<br />0162
<br />0171
<br />0172
<br />0173
<br />0176
<br />
<br />SUBTOTAL DIVISION 1
<br />
<br />Cost Code Description
<br />
<br />DIVISION 2
<br />Earthwork & Drainage
<br />Landscaping I Irrigation
<br />Fencmg (Steel Picket Fencingj
<br />Exstg. To Remain. Price is for repairs to exstg.
<br />Re.do SF entrance. including eo!cmd cone
<br />
<br />Quantity Unit Unit Cost Sub.
<br /> SUB $20,00000
<br /> SUB $24,500.00
<br /> LS ,5,000.00
<br /> LS $17,500,00
<br />
<br />Totals
<br />
<br />$20,000.00
<br />$24,500.00
<br />,5.000.00
<br />
<br />$'! 7,500, 00
<br />
<br />SUBTOTAL DIVISION 2
<br />
<br />$67,000.00
<br />
<br />Cost Code Description Quantity Unit Unit Cost Sub,
<br /> DIVISION 3
<br />Alternate Concrete I Shelf (Kiosk) LS $3,250,00
<br />Alternate Kiosk Roof LS $750.00
<br />Alternate Kiosk Finish i Paint Paneling etc,. LS $1,300.00
<br />Alternate Solar Panels LS $4.500.00
<br />Alternate Shade Canopy & Signage LS $1,750.00
<br /> Concrete Walks (Golfins Ave.) LS $30.500.00
<br /> Includes widening of exstg, Wafkviays. curbs. misc. restoration on CoffinS
<br /> Proposal does not include road work on Collins or Widening out to Collins Ave
<br /> AlE Design Fee (Silva/Curtis-Rogers) LS $20,000.00
<br /> Skate Park (Team Pain) $155,000.00
<br /> Concrete Walks (Within Property Line) LS $15,000.00
<br /> SUBTOTAL DIVISISION 3
<br />Cost Code Description Quantity Unit Unit Cost Sub,
<br /> DIVISION 15
<br /> Plumbing A Sub $6,50000
<br /> Includes Allowance for Water Fountains
<br /> SUBTOTAL DIVISION 15
<br />Cost Code Description Quantity Unit Unit Cost Sub.
<br /> DIVISION 16
<br /> Electrical A Sub $28,500.00
<br /> Site Lighting / Poles
<br /> SUBTOTAL DIVISION 16
<br />
<br />Totals
<br />
<br />$3.250.00
<br />$750.00
<br />$1.300.00
<br />$4,500.00
<br />$1,750.00
<br />$30.50000
<br />
<br />$20,000.00
<br />$155,000.00
<br />$15.00000
<br />
<br />$232,050.00
<br />
<br />Totals
<br />
<br />$6,50000
<br />$0.00
<br />$6,500.00
<br />
<br />Totals
<br />
<br />$28,500.00
<br />$0.00
<br />
<br />$28,500.00
<br />
<br />0198
<br />
<br />SUBTOTAL COST
<br />I LIABILITY INSURANCE
<br />SUBTOTAL
<br />locp INSURANCE
<br />SUBTOTAL
<br />IOVERHEAD & PROFIT
<br />SUBTOTAL
<br />IOVERHEAD & PROFIT
<br />SUBTOTAL
<br />IBOND COST
<br />
<br />$376.750
<br />$1,2811
<br />$378,031
<br />$01
<br />$378,031
<br />$01
<br />$378.031
<br />$15,1211
<br />$393,152
<br />$6,4271
<br />
<br />0.34%
<br />
<br />0193
<br />
<br />0.00%
<br />
<br />0.00%
<br />
<br />4.00%
<br />
<br />0195
<br />
<br />1.7%
<br />
<br />GRAND TOTAL
<br />
<br />$399,579
<br />
<br />Page 1
<br />
|