HomeMy WebLinkAboutCost AllocationAGENCY:
CITY OF MIAMI
DEPARTMENT OF COMMUNITY DEVELOPMENT
COST ALLOCATION REPORT FOR CONSTRUCTION, REHABILITATION AND IMPROVEMENTS
TARPUN BAY USA
PROJECT NAME & ADDRESS: _ 4400 NW end Avenue Miami Florida 33137
City of Miami
CDBG (5)
Funding Sources: Specify Name and Amount of Funding
Other ($):
Tarpun Bay USA
Other ($):
Other ($):
Other ($):
Total
Project (5)
Land Acquisition
Hard Costs
8,500.00
5,000.00
Electrical
Tile
5 000.00
3,000.00
Interior Painting
3,000.00
2,500.00
Doors
2,500.00
2, 500.00
Site Preparation
0.00
Equipment
0.00
Materials
0.00
Total Hard Costs
0.00
19,000.00
19,000.00
Soft Costs
1,600.00
1,600.00
Architectural and Engineering
Impact Fees
0.00
Legal
0.00
Permit Fees
303.80
303.80
Licenses / Environmental / Utilities Fees
320.00
320.00
Appraisal / Surveys
500.00
500.00
Insurance: Construction Period
3,284.39
3,284.39
Marketing / Advertising
5,883.00
5,883.00
Construction/Project Management
0.00
Environmental/Feasibility Studies
1,375.00
1,375.00
Inspections
0.00
Signage & Ads
0.00
Plan Review, Dept. ,Busi.&Prof. Regulation
150.00
150.00
WASA
150.00
150.00
Equipment ( see Attachment 1)
84,560.00
84,560.00
Dry Run Fee
50.00
50.00
Furnishings
2,000.00
2,000.00
0.00
0.00
0.00
0.00
0.00
For Use by City: City Incurred Costs
Total Soft Costs
84,560.00
15,616.19
100,176.19
Total Project Cost
84,560.00
34,616.19
119,176.19