Clinical Research Building/Health Village - Onix Group

Clinical Research Bldg at Florida Hospital's Health Village Campus General Conditions Estimate 12/21/2016

General Requirements - Project Staffing (Shell)

Total Cost

QTY DUR Unit Cost

Total Cost

Labor

Other

Burden Factor $19,680 0.4

Senior Project Manager

41 41

WK $3,000 WK $2,000

$49,200 $82,000

$68,880 $114,800 $5,500 $6,000 $2,000 $88,970 $5,500 $6,000 $2,000 $74,620 $5,500 $5,000 $2,000

Superintendent - Core, Shell and Site

$32,800

Living / Per Diem / Misc Vehicle Allowance

10.0 MO $550 10.0 MO $600 10.0 MO $200 10.0 MO $550 10.0 MO $600 10.0 MO $200 10.0 MO $550 10.0 MO $500 10.0 MO $200 41 WK $1,550 41 WK $1,300

$5,500 $6,000 $2,000 $5,500 $6,000 $2,000 $5,500 $5,000 $2,000

Cellular Phone

Project Engineer - Core, Shell and Site

$63,550

$25,420

Living / Per Diem / Misc Vehicle Allowance

Cellular Phone

Construction Admin - Core, Shell and Site

$53,300

$21,320

Living / Per Diem / Misc Vehicle Allowance

$0

Cellular Phone Superintendent - TI

0

WK $2,000 MO $550 MO $600 MO $200 WK $1,550 MO $550 MO $600 MO $200

$0

$0

$0 $0 $0 $0 $0 $0 $0 $0

Living / Per Diem / Misc Vehicle Allowance

0.0 0.0 0.0 0.0 0.0 0.0 0

$0 $0 $0

Cellular Phone

Project Engineer - TI

$0

$0

Living / Per Diem / Misc Vehicle Allowance

$0

Cellular Phone

$0

Subtotal - Project Staffing

$386,770

$248,050 $39,500 $99,220

QTY DUR Unit Cost Total Cost General Requirements - Staff Support and Logistics

Total Cost

Labor

Material

Equip. $7,500 $5,000 $1,500 $1,250 $1,100 $1,500 $3,850 $2,000 $2,550 $3,000 $750 $0

Sub

Office Trailer - Rental

10

MO $750 LS $5,000 MO $150 MO $125 LS $1,100 MO $150 MO $385 MO $200 LS $2,550 MO $300 EA $300 MO $120 MO $80 LS $750 MO WK $35

$7,500 $5,000 $1,500 $1,250 $1,100 $1,500 $3,850 $2,000 $2,550 $3,000 $1,435 $750 $0

Office Trailer - Delivery & Removal Office Trailer - Stair Setup Office Trailer - Electrical Hook-up Office Trailer - Electrical Consumption Office Trailer - Water Hook-up Office Trailer - WaterConsumption Office Trailer - Housekeeping

1

10

1

10

1

10

Office Trailer - Holding Tank

10 10 10 41 10 10 1 4

Office Supplies

Office Equipment & Furniture Internet and VoIP Phone Postage & Delivery Service Initial Reprographics Drinking Water Service Progress Photos - Drone

$1,435 $1,200 $1,200 $20,000 $3,500 $800

$1,200

$800

Temporary Fence (chain link w/screen)

2500 LF

$8

$20,000 $3,500 $56,935

MOT Plan

1

LS $3,500

Subtotal - Staff Support and Logistics

$0

$28,135 $30,000

Page 1