HomeMy WebLinkAbout158 - 421 Main_Cost Estimate_23 01 16421 W Main St Property AssessmentArchitect: Based on Property Assessment by SMA Architecture dated 10/10/2022IssueCostQuantityUnitUnit CostTotal Cost147,600$ Strip asphalt & curbs from current parking lot7,200 SF 4.00$ 28,800$ Regrade parking lot7,200 SF 2.00$ 14,400$ Install stormwater structures and pipe to control run-off7,200 SF 2.00$ 14,400$ Install underground "vault" infiltration/retention system to treat and control stormwater runoff1 LS 50,000.00$ 50,000$ Repave new parking lot800 SY 50.00$ 40,000$ Exterior Siding 79,700$ Caulk entire siding system5,400 SF 4.00$ 21,600$ Paint wood siding5,400 SF 1.50$ 8,100$ Remove and replace all soffits1 LS 50,000.00$ 50,000$ Unprotected Gas & Electric Meters 6,000$ Install bollards at all utilities 4 EA1,500.00$ 6,000$ Storefront Windows 95,400$ Remove and replace all storefront windows704 SF 100.00$ 70,400$ Patchback drywall/curb at jamb/sill/head conditions1 LS 25,000.00$ 25,000$ Interior Deficiences 855,211$ Relocate electrical service panels into dedicated electrical room1 LS 50,000.00$ 50,000$ Replace all recepticles with GFCI protection1 LS 10,000.00$ 10,000$ Install code-compliant fire alarm system7,300 SF 5.00$ 36,500$ Replace all lights146 EA 350.00$ 51,100$ Reroute overhead power to maintain clearance from building1 LS 250,000.00$ 250,000$ Demo and remove abandoned plumbing pipes15 MANDAYS 800.00$ 12,000$ Asebstos removal1 LS 5,000.00$ 5,000$ Re-insulate piping15 MANDAYS 800.00$ 12,000$ Remove and replace grease traps2 EA 25,000.00$ 50,000$ Relocate furnace into designated mechanical space1 LS 50,000.00$ 50,000$ Replace rooftop mechanical units16 TONS 4,000.00$ 64,889$ Install new fire protection system throughout building7,300 SF 7.00$ 51,100$ Refinish entirety of interior:Replace carpet811 SF 50.00$ 40,556$ Clean and repaint all walls7,300 SF 3.00$ 21,900$ Replace ceiling tile & grid7,300 SF 10.00$ 73,000$ Remove and replace all millwork1 LS 50,000.00$ 50,000$ Remove ceiling in basement2,433 SF 5.00$ 12,167$ Mold remediation1 LS 15,000.00$ 15,000$ Floor System 121,667$ Remove entirety of concrete on metal deck floor structure2,433 SF 25.00$ 60,833$ Install new floor structure with new members2,433 SF 25.00$ 60,833$ CMU Walls 102,000$ Install bracing at all CMU walls to roof structure1,360 LF 25.00$ 34,000$ Selectively install rebar & grout within all CMU walls per seismic design standards3,400 SF 20.00$ 68,000$ Roof Parapet & Equipment 17,500$ Brace south parapet to roof structure1 LS 10,000.00$ 10,000$ Anchor all rooftop equipment to support frames3 LS 2,500.00$ 7,500$ 1,425,078$ 195.22$ 1,567,586$ 214.74$ CostQuantity Unit Unit Cost Total CostDemolition of Existing Building 55,000$ 5,500 SF 10.00$ 55,000$ New Construction 1,197,000$ 7,300 SF 115.00$ 839,500$ 5,500 SF 65.00$ 357,500$ 1,252,000$ 171.51$ 1,377,200$ 188.66$ Location: Bozeman, MTDate: January 16, 2023Site Parking & SidewalksCorrective ActionDemolition & RebuildTotal:Total w/ 10% Markup:Total:Total w/ 10% Markup: