Report (62) .C\S5- 2 cP--
Uc\c Sova ,• -\ St,
perlo �
CONSTRUCTION
6955 SW Sandburg NOV `ff ?018
Preliminary Budget
.! ' , 1,7/10/2018 . .1 .1
,� ,
t , Vrs`,1,
DESCRIPTION QUANTITY UNIT PRICE TOTAL PRICE
BUILDING AND SITE MODIFICATIONS
ON SITE SUPERVISION 5 WK $ 3,600.00 $ 18,000
SITE MODIFICATIONS
SAWCUT EXISTING AC 80 LF $ 7.00 $ 560
REMOVE AND HAUL OFF BRUSH AND PLANTINGS 565 SF $ 10.00 $ 5,650
STRIP SITE SOIL 565 SF $ 3.50 $ 1,978
HAUL OFF STRIPPINGS 14 CY $ 100.00 $ 1,400
CUT AND FILL 57 CY $ 25.00 $ 1,425
FINISH GRADING 565 SF $ 3.00 $ 1,695
CAST IN PLACE CURBS 38 LF $ 30.00 $ 1,140
4"AC PAVING PATCH 565 SF $ 6.00 $ 3,390
8"PAVING BASE ROCK 19 CY $ 75.00 $ 1,425
NEW DRIVE THROUGH DOOR $ -
SAWCUT FOR DOOR OPENING 168 SF $ 22.50 $ 3,780
STRONGBACKS AT DOOR OPENING 34 SF $ 95.00 $ 3,230
NEW 12'x 14'DOOR 1 EA $ 3,500.00 $ 3,500
MOTOR OPERATOR WITH POWER CONNECTION 0 EA $ 3,500.00 $ -
TOUCH UP PAINT AT DOOR 168 SF $ 4.50 $ 756
PAINT OH DOOR 1 EA $ 350.00 $ 350
INTERIOR DEMOLITION
DEMO EXISTING STAIRS 1 EA $ 1,250.00 $ 1,250
DEMO SHOP AREA 8,050 SF $ 4.00 $ 32,200
DEMO FIRST FLOOR OFFICES 7,650 SF $ 3.50 $ 26,775
DEMO SECOND FLOOR OFFICES 1,125 SF $ 4.00 $ 4,500
DEMO MEZZANINE STRUCTURE 6,850 SF $ 5.00 $ 34,250
STAIR MODIFICATIONS
MODIFY ENTRY STAIR ALLOWANCE 1 EA $ 20,000.00 $ 20,000
NEW GUARDRAIL AT EXISTING STAIRS 1 EA $ 2,500.00 $ 2,500
NEW BUILD OUT
MODIFY EXISTING RESTROOM ALLOWANCE 300 SF $ 85.00 $ 25,500
NEW FULL HEIGHT WALL 1,000 SF $ 10.00 $ 10,000
MEP SAFE OFF 24,775 SF $ 0.75 $ 18,581
MODIFY FIRE SPRINKLER DROPS 2,250 SF $ 1.75 $ 3,938
NEW LIGHTING AT OLD MEZZANINE LOCATION 6,850 SF $ 3.00 $ 20,550
LOW VOLTAGE CABLING 0 SF $ 1.50 $ -
$ -
CONTINGENCY NOT INCLUDED 0 LS $ - $ -
ARCH AND ENGINEERING NOT INCLUDED 0 LS $ - $ -
PERMITS NOT INCLUDED 0 LS $ - $ -
GENERAL CONDITIONS 1.50 MO $ 12,478.33 $ 18,718
SUBTOTAL $ 267,040
CONTRACTORS FEE 6.5% $ 17,358
GENERAL LIABILITY INSURANCE 1.15% $ 3,271
TOTAL $ 287,668
CLARIFICATIONS AND EXCLUSIONS
•We have not included architecture and engineering. ��'�
•We have not included permits and jurisdictional fees. 5%of the project cost is typical. °e C'
•We have not included low voltage systems or equipment. OW
071018 Pape New Building Modifications 1 7/11/2018