The URL can be used to link to this page

Home My WebLink AboutCRA-R-10-0016 Backup Version 3 2-11-2010City of Miami Overtown Restaurant Overtown Summary- Estimate of Probable Construction Cost DRAFT October 30, 2009 No. Description Estimated Total 1 Overtown Restaurant $161,091 ESTIMATED PROBABLE CONSTRUCTION COST (2009) $161,091 1--- ESTIMATED PROBABLE CONSTRUCTION COST (Rounded) General Conditions @ 12% $19,331 Subtotal $180,422 Bonds & Insurance @ 3% $5,413 Subtotal $185,835 Overhead & Profit @ 10% $18,583 Subtotal $204,418 Owner's Contingency @ 10% $20,442 ESTIMATED PROBABLE CONSTRUCTION COST $224,860 $224,900 Estimated=Rangeol'Total;Construciion;Costs -$215K--::$233K Basis, Assumptions and Exclusions Estimate is based on site visit conducted on 10/27/09 and Conceptual drawings by CIP personnel Unit prices are based on standard references and historical projects. Estimate includes allowances based on similar historical projects - Quantities and unit -prices are subject to change pending design progress. - Estimate excludes all Furniture, Fixtures, & Equipment (FF&E) (except as noted as Not -Contract) - Estimate excludes Design and Construction Engineering & Inspection (CE&I) Fees - Estimate assumes that the entire scope of work is to be performed under one single contract ESTIMATE QUALIFICATION: Due to the recent unpredictable bidding conditions and the volume of construction work available in the local area, PBS&J qualities that the attached estimate and established range or probable construction costs are based on PBS&J's best judgment of a reasonable construction cost range to complete the subject project. However, it is to be noted that there is a potential tor the bids for this project to vary from the established range due to reasons that are beyond normal construction market conditions and reasonable competition. Summary. Page 1 of 4 City of Miami Overtown Restaurant Overtown Overtown Restaurant Estimate of Probable Construction Costs October 30, 2009 DIVISION' DESCRIPTION QTY, UNIT UNIT COST TOTAL COST 2 SITEWORK/DEMOLITION Demolition Demolish Built-up Roofing. System 2.400 SF $2.00 $4,800 Break up Concrete Slab 67 SY $10.00 $667 40 CY Dumpslors for Debris Disposal 5 EA $1,400.00 $7,000 New Construction: Structural Excavation Excavation for Wall Footings 9 CY $12.00 $107 Pavement, Sidewalks, Curbs, Gutters and Walkways New Asphaltic Concrete Pavement 1,500 SF $0.70 $1,050 New Concrete Sidewalk 200 SF $5.00 $1,000 3' Valley Gutter 40 LF $20.00 $800 6'-0"Pre-cast Wheel Bumper 6 EA $80.00 $480 Pavement Markings 6" White Stripe 60 LF $0.60 $36 Handicap Pavement Markings 1 EA $110.00 $110 Signage Handicap Sign 1 EA $250.00 $250 Stop Signs 2 EA $250.00 $500 SUBTOTAL SITEWORK $16,799 3 CONCRETE 'Wall Footing 3 CY $300.00 $889 4" Stab on Grade 7 CY $250.00 $1,833 SUBTOTAL CONCRETE $2,722 4MASONRY 8" Reinforced CMU 480 SF $16.00 $7,680 SUBTOTAL MASONRY $7,680 6 WOODS & PLASTICS Roof Deck (Underlayment) 2,400 SF $2.00 $4,800 Repair Rafters 1 LS $3.000.00 $3,000 SUBTOTAL WOOD & PLASTICS $7,800 7 THERMAL & MOISTURE PROTECTION Build-up Roofing 24 S9 $200.00 $4,800 Bart Insulation R-30 (Ceiling) 2.400 SF $1.30 $3,120 Rigid Roof Insulation R-19 2,403 SF $1.50 $3,600 SUBTOTAL THER. & MOIS. PROT. $11,520 8 DOORS & WINDOWS Doors Exterior Store Front Door 3'-6" x 7'-0" 4 EA $2,304.00 $9,200 Exterior Hollow Metal Door 3'-0" x 7'-0" 2 EA $700.00 $1,400 Interior Solid Core Wood Door 3'-0" x 7-0" 4 EA $300.00 $1,200 Interior Solid Core Wood Double Door 6'-0" x 7'-0" 1 EA $650.00 $650 Hinges 7.5_ PR $40.00 $300 Door Closer _ 4 EA $250.00 $1,000 Lockset 3 EA $250.00 $750 Windows Impact Resistant Storefront Windows 184 SF $20.00 $3,680 SUBTOTAL DOORS & WINDOWS $18,180 9 FINISHES Floor Epoxy _ _, . 1,800 SF $0 Walls Interior Walls 4" Thick (Drywall, rnc. studs, framing etc.) 950 SF $6.00 $5.700 Perimeter Walls (Drywall, inc. furring. tramin. insulation etc.) 1,354 SF $4.50 $6,093 Ceramic Tile Walks SF $9.00 $0 Interior Painting 3.169 SF $0.75 $2,377 Exterior Painting 4,300 SF $0.85 $3,655 Ceiling _ Acoustical Ceiling Tiles 1,300 SF $2.50 $3.250 Gypsum Board 500 SF $4.00 $2,000 Misc. Finishes - (Allowance) 2.400 GSF $0.50 $1,200 SUBTOTAL FINISHES $24,275 10 SPECIALTIES 36" Grab Bars 2 EA $60.00 $120 42'' Grab Bars 2 EA $70.00 $140 Toilet Partitions 4' x 3' 1 EA $260.00 $200 Tissue Paper Dispenser 3 EA $65.00 $195 i Mirror Stainless Steel Frame 4'-0" x 3'-B"H Mounted 2 EA $200.00 $400 Paper Towel Dispenser and Waste Receptacle 2 EA $300.00 $600 Details. Page 2 of 4 City of Miami Overtown Restaurant Overtown Overtown Restaurant Estimate of Probable Construction Costs October 30, 2009 DIVISION DESCRIPTION QTY. UNIT UNIT COST TOTAL COST Soap Dispenser 2 EA $75.00 $150 Fire Extinguisher w/Cabinet 2 EA $450.00 $900 Misc. Specialties 1 LS $1,000.00 $1,000 Signage - Allowance 1 LS $500.00 $500 SUBTOTAL SPECIALTIES 54,205 15 MECHANICAL !Plumbing IWaterclosets (ADA) including rough -in 3 EA $1,500,00 $4,500 Lavatories (ADA), including rough -in 2 EA $1.400.00 $2.800 Countertop Lavatories (Standard) including rough -in 2 EA $1,300.00 $2,600 Urinal (ADA including rough -in 1 EA $1,350.04 $1,350 Piping For Sanllary Lines _ 1 LS $3,000.00 $3.000 Fixtures and Fittings 1 LS $2,000.00 $2.000 Connection to Existing Sanitary Lines 1 LS $1,000.00 $1.000 Water Piping For Water 1 LS $2,500.00 $2,500 Fixtures and Fittings 1 LS $1,000.00 $1.000 HVAC New Exhaust Fan, (Wall) - 150CFM 12011, Direct Drive 2 EA $250.00 $500 New Exhaust Fan, (Ceiling) - 600CFM 120/1, Direct Drive 1 EA $650.00 $650 Thermostat 1 EA $200.00 $200 Instantaneous Water Heater 1 EA $600.00 $600 DX Unit (Incl. Ductwork. Insulation, Supply/Return etc.) 1,800 SF $12.45 $22,410 SUBTOTAL MECHANICAL $45,110 16 ELECTRICAL Etectncal Service/Distribution 2,400 SF $4.50 $10.800 Service Installation (Incl. breakers, metering) tncl. above Feeder Installation (Incl. Conduit and wiring. 400A) Incl. above Switchgear tnstallation (Incl. switchboard, panels & circuit breakers, 400A) Incl. above Lighting & Branch Wiring 2.400 SF $5.00 $12,000 Conduit & Wiring to Floor Modules Incl. above Receptacles Incl. above Miscellaneous Power Incl. above Central Air Power Incl. above Florescent Fixtures Incl. above SUBTOTAL ELECTRICAL $22,800 J Overtown Restaurant Subtotal Direct Costs $161,091 Details. Page 3 of 4 City of Miami Overtown Restaurant Overtown Overtown Restaurant Estimate of Probable Construction Costs October 30, 2009 DIVISION ] DESCRIPTION QTY. UNIT UNIT COST TOTAL COST 11 EQUIPMENT 42" Freezers 2 EA $7,500.00 $15,000 Refrigerator 1 EA $5,800.00 $5,800 Industrial Range (6 Burners) 1 EA $2,200.00 $2,200 Hood 1 EA $3,000.00 $3,000 Ovens 2 EA $10,000.00 $20,000 Deep Fryer wf€wo Baskets 1 EA $2,200.00 $2,200 Dish Washer 1 EA $4,400.00 $4.400 Pol Sink 1 EA $800.00 $800 Stainless Steel Tables 2 EA $700.00 $1,400 SUBTOTAL EQUIPMENT $54,800 Equipment Subtotal Direct Costs $54,800 General Conditions @ 15% $8„220 Bonds & Insurance @ 3% $1,644 SUBTOTAL $64,664 ProtiVFee @ 10% $6.466 Estimating Contingency 5% $3,557 ESTIMATED TOTAL $71,130 ESTIMATE (Rounded) $71,000 Equipment, Page 4 0l 4