~‘

j4,~

—~

~

~

00

~~

~~

N0

~~

~~~

C~~

~~~?~~

U

8~8~0000ooqo

di-ic5r4dciod03 LA 0 N ~- 0

Rc~mor’~có(r)~flLflc..1(.,lm03

-~- -~ 4~ft~- -~

ooooooooqoc~qqqc~Q~-I0-rl000Q030~4~tQ~

~00LA(~-4

NO 1~4T~ N(-4cnm~-I~-l(n1--~R~- -~- ~ 4A ~-l

O~

~zuJwzz8

(I)g~I I

LU

U

~_Jy—I

~

~LU~~

~j~<J—

I—.

‘1••

~..

t~

U..0~A.‘D~

~JU~~

0

00000000....qqc~cDooc~cDI.uc,Lnou-oOod

0 N IA N 000 C)I~ N N ~ 0 IA IA IA~rI~-R~o

IA 03 GO (~(Y~)~- -~~--~- ~ -~ m ~

-~ -~

~~~~~~

~~~

~

ig.iI..~

z

W

~w

U

00000000IA 0 0000000jou~ciuic~ddo

ON IAN 0000~ Lfl ~l N CY~0 IA IA

N to to r-.~o RN NUJ Ifi-CO l~r1 tO 03I-I~

-~-

.~

~~

~

g~

— — —

0

~~~

~

~~-

lNr~1’•IA’.QNcQ~

— —

~W’~i

~~tbLU LUri ~~Q.. O~

—

UiV)~Q~

—

UJ~o.J

Co-Jx

a,

a,a,Ea,

a,C.0E00

COST ESTIMATE 1 4ff~ DewberryPROJEcT: WINN DIXIE CLIENT-~ 2301 REXWOODSDRIVE, SUITE200

PROJECT NO.: 10022120 TRADE: STRUCTURAL RALEIGH~,NC 27607

PHASE: STUDY DATE: 03/14/06 919-881-9939

LINE ITEM LABOR a nd MATERIALS LABOR MATERIALS TOTALNO. ITEM NO. NIT $/UNIT No. NIT5 $/UNIT NO. NIT5 $/UNIT COST

combined estimate Marl4.XLS

COST ESTIMAPROJECT: Winn DixiePROJECT NO.: 10022120

TECUENT:TRADE: PLUMBING/FIRE

up Dewberryj2301 REXWOODSDRIVE, SUITE 20(31

RALEIGH, NC 276071

PHASE: STUDYLINE ITEM

DATE: 03/14/06LABOR and MATERIALS LABOR

919~881~9939J

MATERIALS TOTALNO. ITEM NO. UNITS $/UNIT NO. UNITS $/UNIT NO. I UNITS /UN COST

BUILDLING1 Demolition of Plumbing/Fire 52500 SF $0.45 $23,625.~J2 Upgrades to building 52500 SF $5.00 $262,500.00

sqft.. 525OO~$/sqft $• 6.93

F

SUB-TOTAL $286,125.00100.0%ILOCATION FACTO $0.001

SUB-TOTAL $286,125.00I0.0%fPHASING FACTOR $o.ooj

SUB-TOTAL $286,125.00I20.0%fOVERHEAD & PRO $57,225.00I

SUB-TOTAL $343,350.00I6.0%ICONTINGENCY $20,601.00I

NOTES:

J.

~3~5L0~

1. Cost estimate is based on RS Means Cost Data 2005.

combined estimate Marl 4.XLS

PROJECT: WINN-DIXIEPROJECT NO.: 1002210PHASE: STUDYLINE ITEMNO.

12

BuildingITEM

Demolition of HVAC EauiomentUpgrades to building

LABOR an~NO.

5250052500

MATERUNITS

SFSF

ALS$/UNIT

$0.50$8.00

CLIENT:TRADE: MECHANIDATE: 03/14/06LABOR

NO. UNITS

CAL

$/UNITMATER

NO.~ALS

UNITS

2301 REXWOODSDRWE, SUITE200

~/UNr

RALEIGH, NC 27607

919-881-9939

TOTALCOST

$26,250.00$420,000.00

COST ESTIMATE ‘hip Dewberry

~i I I

100.0%SUB-TOTALLOCATION FACTO

$446,250.00$0.00

0.0%SUB-TOTALPHASING FACTOR

$446,250.0$0.0

SUB-TOTAL $446,250.0~Uld~g~q~

~/~s~fl~0C11t1T82

200%

6.0%

OVERHEAD & PROSUB-TOTALCONTINGENCY

$89,250 0$535,500 0$32,130.00

NOTES:j

3TOTAL ~~

~567630.00~

1. Cost estimate is based on RS Means Cost Data 2005.

combined estimate Marl4.XLS

PROJECT: WINN-DIXIEPROJECT NO.: 1002210PHASE: STUDYLINE ITEMNO.

12

ITEMBuilding

Demolition of Elec EguipmentUpgrades to building

LABOR aniNO.

5250052500

MATERUNITS

SFSF

LAIS$/UNIT

$0.45$7.50

CLIENT:TRADE: ELECTRICALDATE: 03114/06LABOR

NO. UNITS $/UNITMATERIA LS

NO. UNITS

2301 REXWOODSDRIVE, SUITE 200

;/UNF

RALEIGH, NC 27607

919-881-9939

TOTALCOST

$23,625.00$393,750.00

COST ESTIMATE , Dewberry

I — j______

SUB-TOTAL $417,375.00100.0% LOCATION FACTO $0.00

~_______ SUB-TOTAL $417,375.000.0% PHASING FACTOR $0.00

uIlding sqfi 5250C 20.0%SUB-TOTALOVERHEAD & PRO

$417,375.00$83,475.00

$/sqfl $ 10.116.0%

SUB-TOTALCONTINGENCY

$500,850.00$30,051.00

TOTAL $530,901.00

~NOTES:• ESflMAI - $53-1,000OC

1. Cost estimate is based on RS Means Cost Data 2005.

combined estimate Marl 4.XLS

PROJECT: WINN DIXIEPROJECT NO.: 10022120PHASE: STUDYLINE ITEMNO. ITEM

Buildi nQ1 Repair Cracks in Walls

LABOR ai id MANO.

1

JNIT~

i~s

ERIALS$/UNIT

$2,500.00

CLIENT:TRADE: STRUCTURALDATE: 03/14/06LABOR

NO. JHIT~ $/UNITMATEJ~

NO.IALSJNIT~

2301 REXWOODSDRIVE, SUITE 200

$/UNIT

RALEIGH, NC 27607

919-881-9939

TOTALCOST

$2,500

COST ESTIMATE • Dewberry

I 1 I

SUB-TOTAL $2,500100% LOCATION FACTOR $0

SUB-TOTAL $2,5000.0% PHASING FACTOR $0

, SUB-TOTAL $2,50020.0% OVERHEAD & PROFIT $500

SUB-TOTAL $3,0006.0% CONTINGENCY $180

NOTES: ~______

TOTAL $3,180

1. Cost estimate is based on RS Means Cost Data 2005.2._See_attached_page for_cost_breakdowns

combined estimate Marl4.XLS

COST ESTIMATE hiP Dewberr~yPROJ ECT: Winn Dixie CLIENT: 2301 REXWOODSDRIVE, SUITE200

PROJECT NO.: 10022120 TRADE: CIVIL RALEIGH,NC 27607

PHASE: STUDY DATE: 03/14/06 919-881.9939

LINE ITEM LABOR and MATER! ALS LABOR MATERIALS TOTALNO. ITEM NO. UNITS $!UNIT NO. UNITS $/UNIT NO. UNITS ~/UNI COST

1 Mobilization $25,000.002 Parking Lot Striping $20,000.003 Court Striping & Fencing $10,000.004 Roadway Improvements (Light Seauencing) $100,000.005 Clean Grease Trap $5,000.00

SUB-TOTAL $160,000.00100.0% LOCATION FACTO $0.00

SUB-TOTAL $160,000.000.0% PHASING FACTOR $0.00

3uildlng sqfl 5250C 20.0%SUB-TOTALOVERHEAD & PRO

$160,000.00$32,000.00

$/sqfi $ 3.66!_________ 6.0%

SUB-TOTALCONTINGENCY

$192,000.00$11,520.00

. TOTALE~flMAT •

$203,520.00$2O4~OOO~OC

NOTES: .

1. Cost estimate is based on RS Means Cost Data 2005.

E

combined estimate Marl4.XLS

M.4N ~TR.r

14M-~~YO~~45T t4NT~1 ~ C~%TEE..S c ~