HomeMy WebLinkAboutCRA-R-21-0001 BackupTown Park Plaza North - Project Completion Cost Projection
April 8, 2021
Construction costs to complete project with new contractor: - H.A.
Contracting Corp.
Includes:
Remaining unfinished units in Buildings 1, 2, 3, 4, 17, & 19, and
Unfinished site work/common area improvements:
Relocation costs for remaining period to complete project - N & H
Consultants, Inc.
$4,396,346
Includes services, rents, stipends, moving and storage for up to 12
months: $453,000
Current overage amount requiring Board ratification
results from ongoing payments made towards rents/stipends/storage
through April 2021:
$111,343
Subtotal $4,960,689
Relocation Contingency $39,311
Total Requested Additional Grant Funds: $5,000,000
H.A. Contracting Corp.
providing quality construction services
April 5, 2021
Brian Zeltsman
Director of Architecture and Development
South East Overtown Park West
Community Redevelopment Agency
819 NW 2nd Ave.
Miami, FL 33136
CGC: 010703
AA: 26001486
Re: Proposal Interior Repair/ Remodeling
Town Park North Plaza
Dear Brian,
We are pleased to submit our proposal for the completion of the Town Park North Project.
Attached see "Exhibit 1" our Pricing Estimate break down. Our estimate is based on the plans
/specifications as prepared by Juan Rodriguez dated, February 10, 2017, Site visits and meetings
with owner's representative to identify the scope of the work that was not completed.
Below is a brief overview of the scope of work that this included in our pricing:
Renovations of Building 1,2,3,4 -
- Demolition of existing interiors
- Furnish and Install new Framing and Drywall.
- Upgrade existing Mechanical, Electrical, and Plumbing systems.
- New Light Fixtures, Plumbing fixtures, and New HVAC Units
- New Flooring
- New Bathroom Accessories
- New Kitchen Cabinetry and New Kitchen Appliances
- Interior and Exterior Paint
- Re -Surface existing parking lots
Building 19
- Completion of previous punch list. Punch List as prepared by Town Park NorthAssociation.
Miami Office: 9500 NW 12th Street, Bay 1 • Miami, FL 33172 • Phone (305) 591-9212 Fax (305) 591-9630
Broward Office: 1910 SW 100 Terrace, Unit G. Miramar, FL 33025 • Phone (954) 433-9311 Fax (954) 433-9312
Palm Beach Office: 941 S. Military Trail, F#4 .West Palm Beach, FL 33415 .Phone (561) 242-9484 Fax (561) 242-9485
www.hacontracting.com
H.A. Contracting Corp.
providing quality construction services
CGC: 010703
AA: 26001486
Building 17 — Building is approximately 50% Complete by previous contractor. HACC to
review and complete units per plans and specifications.
- Complete the Framing and Drywall installation
- Furnish and Install new Light Fixtures.
- Furnish and Install HVAC Units
- Furnish and Install Flooring/Tile were missing in units.
- Furnish and Install new exterior handrails.
- Furnish and Install missing plumbing fixtures.
- Furnish and Install missing appliances.
- Interior and Exterior Paint
Project Construction Cost $ 4,396,346.00
If you have any questions or concerns please contact us. We look forward to working with you
and your team on this project.
Regards,
Henry Angelo III
Henry Angelo III
President
H.A. Contracting Corp.
Miami Office: 9500 NW 12th Street, Bay 1 • Miami, FL 33172 • Phone (305) 591-9212 Fax (305) 591-9630
Broward Office: 1910 SW 100 Terrace, Unit G. Miramar, FL 33025 • Phone (954) 433-9311 Fax (954) 433-9312
Palm Beach Office: 941 S. Military Trail, F#4 •West Palm Beach, FL 33415 •Phone (561) 242-9484 Fax (561) 242-9485
www.hacontracting.com
/AI& H.A. Contracting Corp.
URONME
CGC 010703 - CUC 056875 - AA 26001486
9500 N.W. 12th Street, Suite 1, Miami, FL 33172 I
Phone: (305) 591-9212 LE xh ib i t
Fax: (305) 591-9630
I
11
pravidane yu.eie> rb.§er....eioo sr.;e..
0
Project:
Interior Repair and Remodeling
Architect:
Juan Rodriguez AIA
Town Park North Plaza
Plans Date:
10-Feb-17
BLDG 1,2,3,4,17 and 19
CSI #
Description
$ amount
00000
GENERAL CONDITIONS
$436,131.00
9.92%
02000
SITEWORK AND DEMOLITION
$239,410.00
5.45%
03000
CONCRETE
$60,800.00
1.38%
04000
MASONRY
$108,000.00
2.46%
05000
METALS
$33,600.00
0.76%
06000
WOODS & PLASTICS
$201,072.00
4.57%
07000
THERMAL & MOISTURE PROTECTION
$0.00
0.00%
08000
DOORS & WINDOWS
$183,750.00
4.18%
09000
FINISHES
$725,600.00
16.50%
10000
SPECIALTIES
$36,000.00
0.82%
11000
EQUIPMENT
$80,000.00
1.82%
12000
FURNISHINGS
$13,200.00
0.30%
13000
SPECIAL CONSTRUCTION
$0.00
0.00%
14000
CONVEYING SYSTEMS
$0.00
0.00%
15000
MECHANICAL
$608,000.00
13.83
16000
ELECTRICAL
$588,000.00
13.37%
DIRECT CONSTRUCTION COST
$3,313,563.00
General Liability Insurance
$29,822.07
0.80%
Builders Risk
$39,762.76
Subtotal
$3,383,147.82
OH&P (9.5%)
$333,199.00
8.97%
Subtotal
$3,716,346.82
85.1%
Building 19 Punch Out Allowance
$55,000.00
Building 17 Punch Out Allowance
$625,000.00
Total Projected Costs
$4,396,346.82
9500 NW 12th Street, Bay 1, Miami, FL 33172 Phone (305) 591-9212 Fax (305) 591-9630
N & H Consulting Inc.
April 1, 2021
Brian Zeltsman
Director of Architecture and Development
South East Overtown Park West
Community Redevelopment Agency
819 NW 2nd Ave.
Miami, FL 33136
RE: Town Park North Extended Management & Relocation Agreement
Mr. Zeltsman,
Per your request, we have prepared an extension to the Management and Relocation services
contract dated September 21, 2017. The additional costs of relocation services for the next 12
months forthe completion of this project will be $453,000. If you need any further information,
please contact me.
Sincerely,
Nicholas Angelo
President
N & H Consulting Inc.
9500 NW 12 Street Bay lA
Miami, FL 33172