SRQ Tenant Buildout
Gross Building Area
1357
GSF
July 26, 2021
| CSI CODE | DESCRIPTION | SUBCONTRACTOR | QUANTITY | UNITS | UNIT PRICE | TOTAL | DIVISION TOTAL | COST PSF |
|---|
| | | | | | | | |
| 1 | GENERAL REQUIREMENTS | | | | | | 33,260 | 24.51 |
| General Conditions | Magnum Builders | 1 | ls | 29,260.00 | 29,260 | | |
| Permit Allowance | | 1 | ls | 4,000.00 | 4,000 | | |
| 2 | SITE WORK | | | | | | 11,490 | 8.47 |
| Selective Demolition | Forstall - DBE | 1 | ls | 11,490.00 | 11,490 | | |
| 3 | CONCRETE | | | | | | 0 | 0.00 |
| 4 | MASONRY | | | | | | 1,500 | 1.11 |
| Filled cells, masonry & precast | Bontrager | 1 | ls | 1,500.00 | 1,500 | | |
| 5 | STEEL & MISC. METALS | | | | | | 0 | 0.00 |
| 6 | WOOD & PLASTIC | | | | | | 14,097 | 10.39 |
| Cabinets & Countertops | Montgomery | 1 | ls | 14,097.00 | 14,097 | | |
| 7 | THERMAL & MOISTURE | | | | | | 0 | 0.00 |
| 8 | DOORS/FRAMES/WINDOWS/HARDWARE | | | | | | 14,545 | 10.72 |
| HM Doors/Frames & Hardware | Fields | 1 | ls | 9,445.00 | 9,445 | | |
| Door/Hardware Installation | Magnum Builders | 6 | ea | 350.00 | 2,100 | | |
| Access Control Hardware Allowance | | 1 | ls | 3,000.00 | 3,000 | | |
| 9 | FINISHES | | | | | | 41,812 | 30.81 |
| Metal framing, drywall, and insulation (includes patching | Dolphin | 1 | ls | 23,000.00 | 23,000 | | |
| Acoustical Ceilings | Gulf Coast | 1 | ls | 8,700.00 | 8,700 | | |
| Flooring | Diverzify+ | 1 | ls | 7,057.00 | 7,057 | | |
| Painting | JCM | 1 | ls | 3,055.00 | 3,055 | | |
| 10 | SPECIALTIES | | | | | | 821 | 0.61 |
| Corner Guards | Rolling Oak | 1 | ls | 685.00 | 685 | | |
| Fire Extinguisher | Rolling Oak | 1 | ea | 136.00 | 136 | | |
| 11 | EQUIPMENT | | | | | | 6,809 | 5.02 |
| Lockers | Rolling Oak | 1 | ls | 6,809.00 | 6,809 | | |
| 12 | FURNISHINGS | | | | | | 0 | 0.00 |
| 13 | SPECIAL CONSTRUCTION | | | | | | 0 | 0.00 |
| 14 | ELEVATORS | | | | | | 0 | 0.00 |
| 15 | MECHANICAL | | | | | | 81,849 | 60.32 |
| Plumbing | Arrow | 1 | ls | 4,745.00 | 4,745 | | |
| HVAC | Power Air | 1 | ls | 69,504.00 | 69,504 | | |
| Fire Sprinklers | Piper Fire | 1 | ls | 7,600.00 | 7,600 | | |
| 16 | ELECTRICAL | | | | | | 42,589 | 31.38 |
| Electrical & Lighting | Bay Area | 1 | ls | 31,681.00 | 31,681 | | |
| Fire Alarm | IFSS | 1 | ls | 3,822.00 | 3,822 | | |
| Structured Cabling | IFSS | 1 | ls | 2,400.00 | 2,400 | | |
| Access Control | IFSS | 1 | ls | 4,686.00 | 4,686 | | |
| 17 | MISC. | | | | | | 0 | 0.00 |
| SUBTOTAL | | | | | | 248,772 | 183.32 |
| GL Insurance | | | | | 0.0095 | 2,588 | |
| Builder's Risk Insurance | | | | | | | |
| CM Fee | | | | | 0.0700 | 17,821 | |
| SUBTOTAL | | | | | | 269,181 | |
| Performance & Payment Bond | | | | | 0.01200 | 3,230 | |
| | | | | TOTAL | 272,411 | 200.75 |
Deduct new FCU (existing 2 FCU's to remain) **this is a budget number because we would need to see what ME3 can come up with)
Utilize cheapr ACT