|
12
<br /> ORANGECOUNTY
<br /> Orange County Crisis Diversion Center
<br /> Hillsborough,NC ca=
<br /> Guaranteed Maximum Price
<br /> May 21,2026
<br /> RO
<br /> GMP Summary by Bid Package
<br /> Orange County Crisis Diversion Center
<br /> Description [100%CD-GMP] Comments
<br /> Base Budget
<br /> SORT BY-Bid Package 21,146 $per SF
<br /> 01A Site Services $ 675,562 $ 31.95
<br /> 01B Final Cleaning $ 19,280 $ 0.91
<br /> 03A Cast-In-Place Concrete $ 499,000 $ 23.60
<br /> 04A Masonry $ 459,000 $ 21.71
<br /> 05A Structural Steel $ 782,645 $ 37.01
<br /> 06A Millwork&Casework $ 329,300 $ 15.57
<br /> 07A Roofing $ 484,845 $ 22.93
<br /> 07B Caulking&Sealants $ 209,738 $ 9.92
<br /> 07D Fiber Cement Panels $ 422,000 $ 19.96
<br /> 08A Doors/Frames/Hardware $ 361,122 $ 17.08
<br /> 08B Glass&Glazing $ 873,820 $ 41.32
<br /> 09A Framing&Drywall $ 904,824 $ 42.79
<br /> 09B Tiling $ 63,022 $ 2.98
<br /> 09C Ceilings $ 227,317 $ 10.75
<br /> 09D Painting $ 68,815 $ 3.25
<br /> 09E Flooring $ 164,595 $ 7.78
<br /> 10A Specialties $ 189,990 $ 8.98
<br /> 10B Signage $ 40,349 $ 1.91
<br /> 11A Equipment $ 54,233 $ 2.56
<br /> 12A Window Treatments $ 42,422 $ 2.01
<br /> 21A Fire Protection $ 185,500 $ 8.77
<br /> 22A Plumbing $ 1,189,000 $ 56.23
<br /> 23A HVAC $ 1,528,000 $ 72.26
<br /> 25A Controls&Fire Alarm $ - Included in 23A&26A
<br /> 26A Electrical $ 2,955,895 $ 139.79
<br /> 31A Sitework $ 5,346,675 $ 252.85
<br /> 32A Landscaping $ 525,516 $ 24.85
<br /> 32B Fences&Gates $ 200,000 $ 9.46
<br /> Subtotal Direct Costs $ :0
<br /> Indirect Costs Amount
<br /> Design and Estimating Contingency 4.00% $ - Not Included
<br /> Subtotal $ 18,802,465
<br /> Escalation 2.00% $ - Not Included
<br /> Projected Cost of Work $ 18,802,465
<br /> Subcontractor Default Insurance 1.30% $ 244,432
<br /> Insurances 1.25% $ 286,336
<br /> Builders Risk 0.20% $ 45,814
<br /> Payment&Performance Bond 0.60% $ 137,441
<br /> Subtotal Insurances $ 19,516,489
<br /> CM Contingency 4.00% $ 752,099
<br /> Building Permits-Allowance $ 150,000
<br /> CM General Conditions Lump Sum $ 1,214,194
<br /> PreConstruction Services Lump Sum $ 204,928 Includes Preconstruction Agreement of$179,928
<br /> Subtotal $ 21,837,709
<br /> CM Fee 3.75% $ 850,820
<br /> Early Completion Bonus 1.00% $ 218,377
<br /> Total Guaranteed Maximum Price(GMP) $ 22,906,9061,083.27
<br />
|