If you were presenting an open book negotiated estimate to a repeat client, what further breakdown in costs would you make to the GMP presented in Figure 23.1?

Figure 23.1

Transcribed Image Text:

Job: Carpenters Training Center CSI Div. 1 3.1 3.2 Tilt-up concrete 4 Masonry 5 Structural steel 6.1 6.2 7 8 Description Jobsite general conditions * CIP concrete 9 10 11 12 Rough carpentry Finish carpentry Roofing and insulation Doors and glazing Finishes Specialties Bridge crane Furnishings Equipment Elevators 13 14 21 Fire protection 22 Plumbing 23 HVAC 26.1 Line voltage electrical 26.2 Low voltage electrical 2 Sitework Subtotals: City Construction Company GMP Estimate Summary Bldg Size: 45,000 Labor burden on direct labor Labor burden on indirect labor Labor Hours Liability insurance Builder's risk insurance State excise tax Estimating contingency Home office overhead and profit Total GMP Estimate: Wage Check: $/Hour: 2,495 1,482 100 350 10,629 Direct Labor 3,750 $150,000 250 1,877 63 63 113 88 $292,900 $142,200 $99,800 $134,100 $54,729 $176,629 $223,456 $10,000 $47,800 $75,098 $45.453 $2,500 $4,300 $2,500 $1,500 $4,500 $5,670 $3,500 $2,255 $3,750 SF Equip. & Material $419,677 $292,900 $13.300 $26,600 $712,577 $812,538 $39.48 OK $2,575 55% 35% 1% 0.25% 1% 3% 5% Date: Subs $0 $49,800 included $27,300 $45,000 SO SO $425,400 $339,600 $806,000 $21,000 $175,600 $0 $230,822 $102,515 $64,595 $16.310 8/18/2021 Totals $435,100 $283,700 $231,358 $27,300 $418,456 $57,800 $/SF Check: $120.551 $432,200 $343,600 $816,170 $26,755 $175,600 $85,000 $325,000 $325,000 $165,200 $166,200 $455,200 $455,200 $156,800 $156,800 $705,600 $705,600 $817,500 $857,400 $4,601,000 $6,126,115 $6,325 by owner $85,000 $6,356,937 $6,459,452 $6,524,047 $6.540.357 $65,404 $6,605,761 $198,173 $6,803,933 $340,197 $7,144,130 $7,144,130. $158.76 OK, Checks