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 Access Controls
-8416 -44115 -2409
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