|
The RESOLUTE Building Co. Spreadsheet Report I Page 6
<br />HOC Phase 2 Bid 61312009 5:36 PM
<br />Phase Description
<br />Takeoff Quantify Labor Labor
<br />Price Amount
<br />Material
<br />Price
<br />Material -Sub Price Sub Total Notes
<br />Amount Amount Amount
<br />15501 _ `S rinkier
<br />Sprinkler- Sub Quote
<br />i__
<br />46,658.00 LS
<br />Total,: , _., ,.. ,:u
<br />' __
<br />- 1.391 65,0001 65,000 1 ABL
<br />8" Backflow Preventor
<br />1.00 EA
<br />2.378 ISF
<br />i 20,000.00: 20,0001 20,0001 ABL
<br />200 SYsfem rn Data.•Glosefs
<br />85,918
<br />Contract _
<br />-
<br />- ;Bond Sprinkler --
<br />1.00 LS
<br />1,991,216
<br />2,000.00 2,000i 1 ABL Bond Amount
<br />-
<br />HVAC
<br />i
<br />- Equipment
<br />15601 HVAC
<br />_
<br />- -��- -
<br />_
<br />HVAC- Sub Quote
<br />46,658.00 LS i I
<br />i
<br />6.84; 319,000! 319,000 i Warren Hay
<br />._.._..-.... .- _..._._..__�--- --- ....... - - -- - - - -_
<br />Bond Warren Hay
<br />I 1.00 LS
<br />2,188,073
<br />5,700.00 0 5,7001 P &P Bond
<br />S fit 5 stem m: Data" Closets .
<br />- -- - - -� - - - - -- - --
<br />1' E
<br />A. " _
<br />_
<br />5.799
<br />4i " I j in iliarren Hqy.
<br />ELECTRICAL
<br />0.21%
<br />Labor Frinces
<br />55.469
<br />16001 i Electrical
<br />1.189 /SF
<br />1.99
<br />Bldrs Rsk Non Cam Annual Rate
<br />_
<br />j Electrical- Sub Quote
<br />46,658.00 LS
<br />-
<br />- 8.48? 395,700' 395,700 Wood Electrical
<br />Card Readers- Rough =iri:
<br />17.505
<br />C
<br />0.375 /SF
<br />-
<br />Back -Up Generator forMain .
<br />;Data Room A /lowance
<br />1:00 A� i -
<br />-
<br />*� *; 0
<br />l _
<br />! Bond Wood Electrical
<br />1.00 LS ;
<br />�-
<br />AGC Fee.
<br />_
<br />4 320 00� 4,3201- 4,320 Wood Bond
<br />Electrical Demolition
<br />( 1.00 LS
<br />0.08
<br />10,000.001 ; 10,000 10.000
<br />Estimate Totals
<br />.. _-._� _.. _._.rDescnptTOn - . ,�- ,�;Rmounf ,�, �„ �.Toials �; -. •, , , ;�, Cost Basis_.,Cost per,tJntt ,�,,_- ��3!?ercent�of
<br />Total,: , _., ,.. ,:u
<br />Labor
<br />110,939
<br />2.378 ISF
<br />3.99%
<br />Material
<br />85,918
<br />1.841 ISF
<br />3.09%
<br />Subcontract
<br />1,991,216
<br />42.677 /SF
<br />71.59%
<br />- Equipment
<br />Other
<br />Subtotal
<br />2,188,073
<br />2,188,073
<br />46.896 ISF
<br />78.67 78.67%
<br />Sales Tax (6.75 %1
<br />5.799
<br />C
<br />0.124 ISF
<br />0.21%
<br />Labor Frinces
<br />55.469
<br />C
<br />1.189 /SF
<br />1.99
<br />Bldrs Rsk Non Cam Annual Rate
<br />1.750
<br />C
<br />0.038 /SF
<br />0.06
<br />General Liabilitv Insurance
<br />17.505
<br />C
<br />0.375 /SF
<br />0.63%
<br />Buildina Permit Allowance
<br />8.000
<br />L
<br />0.171 /SF
<br />0.29%
<br />AGC Fee.
<br />2.277
<br />T
<br />0.049. ISF
<br />0.08
<br />Construction Continaencv (3 %)
<br />68.366
<br />T
<br />1.465 /SF
<br />2.46%
<br />Fee (7 %)
<br />164.307
<br />T
<br />3.522 /SF
<br />5.91
<br />HVAC Continaencv
<br />50.000
<br />L
<br />1.072 /SF
<br />1.80%
<br />Phase 1 GMP
<br />199:839
<br />L
<br />4.283 /SF
<br />7.19%
<br />BOND
<br />19.862
<br />B
<br />0.426 ISF
<br />0.71%
<br />Total
<br />2,781,247
<br />59.609 /SF
<br />
|