| BID SPREAD SHEET |
|
|
|
|
|
|
|
|
|
| |
|
Project: |
Vitamin Shoppe |
|
Contractor: |
FJ Development Corp. of
Illinois |
|
|
| |
|
Location: |
123 N. Weber Road |
|
Date: |
02-02-15 |
02-23-15 Revised |
|
|
| |
|
Location: |
Bolingbrook, Illinois
60440 |
Design Type: |
Per Drawings |
|
|
|
| |
|
Building SF: |
3000 |
|
|
Site SF: |
23407 |
|
|
|
|
| |
|
Site #: |
130072 |
|
|
# OCC: |
83 |
|
|
|
|
| |
|
# of Signage: |
3 |
|
|
# of Parks: |
25 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Construction Description |
|
Qty |
Units |
Unit Cost |
Total LL |
Total Tenant |
|
| II. SITE WORK |
|
|
| 2.1 ON-SITE CONSTRUCTION |
|
|
| |
A. Demolition/Land
Clearance |
|
|
|
|
$14,300 |
$0 |
|
| |
|
Tree Removal |
1 |
LS |
$
1,500.00 |
$
1,500.00 |
$ - |
|
| |
|
Demolition / Asphalt Removal |
1 |
LS |
$
12,800.00 |
$
12,800.00 |
$ - |
|
| ~ |
|
Other |
|
|
|
|
|
|
|
|
|
| |
B. Site Clearing |
|
|
|
|
|
|
$ - |
$ - |
|
| |
|
|
|
|
|
$ - |
$ - |
|
| |
C.
Grading(Excavation,Backfill,Compaction) |
$
7,360.75 |
$
- |
|
| |
|
Black Dirt Import |
|
|
10 |
SEMI |
$
350.00 |
$
3,500.00 |
$ - |
|
| |
|
6'
H Temporary Security Fence In Ground |
755 |
LF |
$
2.65 |
$
2,000.75 |
$ - |
|
| |
|
Privacy Screening |
|
|
755 |
LF |
$
2.00 |
$
1,510.00 |
$ - |
|
| |
|
24'
Temporary Security Fence Gate |
2 |
EA |
$
175.00 |
$
350.00 |
$ - |
|
| |
D. Site
Construction |
$
69,315.00 |
$ - |
|
| ~ |
|
Bituminous Concrete Paving, HC Signage, Stripping, Bumpers |
1 |
LS |
$
37,615.00 |
$
37,615.00 |
$ - |
|
| |
|
Concrete curbs incl excavation |
780 |
LS |
$
22.44 |
$
17,500.00 |
$ - |
|
| |
|
Sidewalk incl excavation |
700 |
SF |
$
6.00 |
$
4,200.00 |
$ - |
|
| |
|
ADA Sidewalk pads |
3 |
EA |
$
250.00 |
$ 750.00 |
$ - |
|
| |
|
Light Pole Base incl excavation |
1 |
EA |
$
750.00 |
$ 750.00 |
$ - |
|
| |
|
Curb & Gutter Structures Layout |
1 |
LS |
$
3,900.00 |
$
3,900.00 |
$ - |
|
| |
|
Building Layout |
1 |
LS |
$
950.00 |
$
950.00 |
$ - |
|
| |
|
Trash Enclosure Gates |
1 |
LS |
$
3,650.00 |
$
3,650.00 |
$ - |
|
| |
|
Masonry Trash enclosure |
1 |
LS |
$
3,395.00 |
$
3,395.00 |
$ - |
|
| |
|
Monument Sign Masonry |
1 |
LS |
$
2,591.00 |
$
2,591.00 |
$ - |
|
| |
|
Sign Foundation incl excavation |
1 |
EA |
$
1,500.00 |
$
1,500.00 |
|
|
| |
|
Bollards - 6" concrete filled |
4 |
EA |
$
410.00 |
$
1,640.00 |
$ - |
|
| ~ |
|
Other |
|
|
|
$ - |
$ - |
|
| |
E. Utilities |
$81,438.00 |
$0.00 |
|
| ~ |
|
8" DIP Water Service |
1 |
LS |
$
31,650.00 |
$
31,650.00 |
$ - |
|
| |
|
1" Water Service To Building |
1 |
LS |
$
2,500.00 |
$
2,500.00 |
$ - |
|
| |
|
Sanitary Service |
1 |
LS |
$
17,000.00 |
$
17,000.00 |
$ - |
|
| |
|
Storm Water Service |
1 |
LS |
$
27,000.00 |
$
27,000.00 |
$ - |
|
| ~ |
|
Gas
Service Sleeve w/Pull String |
42 |
LF |
$
12.00 |
$
504.00 |
$ - |
|
| ~ |
|
4" PVC Conduit for ComEd with Pull String |
66 |
LS |
$
12.00 |
$
792.00 |
$ - |
|
| |
|
4" PVC Tele Conduit Sleeve w/Pull String |
66 |
LS |
$
12.00 |
$
792.00 |
$ - |
|
| |
|
Transformer Concrete Base |
1 |
LS |
$
1,200.00 |
$
1,200.00 |
$ - |
|
| |
F. Landscape
& Irrigation |
$
20,435.83 |
$ - |
|
| |
|
Landscaping |
|
|
1 |
LS |
$
11,810.83 |
$
11,810.83 |
$ - |
|
| ~ |
|
Irrigation System |
|
|
1 |
LS |
$
8,625.00 |
$
8,625.00 |
$ - |
|
| |
G. Additional
site work not covered |
$
- |
$ - |
|
| |
|
Other |
1 |
|
$ - |
$ - |
|
|
| COMPLETE SITE
SUB-TOTAL |
$192,849.58 |
$ - |
|
| Profit, GC Office Overhead, licensing and Insurance |
$
19,284.96 |
$ - |
|
| On Site Supervision + Project Manager - on and off site |
$
8,871.08 |
$ - |
|
| General Conditions (Dumpsters, Port-A-Let, Office &
Storage Trailers, cleaning…etc.) |
$
5,206.94 |
$ - |
|
| Bonds |
|
|
|
| TOTAL ON-SITE
CONSTRUCTION |
$226,212.56 |
$ - |
|
| Cost per SF |
$ 9.66 |
$ - |
|
| |
|
|
| |
|
|
| |
|
Construction Description |
|
Units |
|
Unit Cost |
Total LL |
Total Tenant |
|
| III.
BUILDING |
|
|
|
|
|
|
|
|
|
|
| |
3. CONCRETE |
$
42,850.00 |
$
- |
|
| ~ |
|
Building
Foundation & Dumpster Foundation |
1 |
LS |
$
22,500.00 |
$
22,500.00 |
$ - |
|
| |
|
Slab
Floor Concrete & Dumpster Enclosure |
2,827 |
LS |
$
4.79 |
$
13,550.00 |
$ - |
|
| |
|
Building Excavation |
|
|
1 |
LS |
$
6,800.00 |
$
6,800.00 |
$ - |
|
| |
|
Other |
0 |
|
|
|
|
|
| |
4. MASONRY |
$
67,952.50 |
$
- |
|
| |
|
Harvard Brick 12" Block |
2,430 |
SF |
$
9.50 |
$
23,085.00 |
$ - |
|
| |
|
Harvard Brick 10" Block |
2,475 |
SF |
$
8.50 |
$
21,037.50 |
$ - |
|
| |
|
Split Face Block |
2,040 |
SF |
$
10.73 |
$
21,880.00 |
$ - |
|
| |
|
Pre-cast
bottom band |
65 |
LF |
$
30.00 |
$
1,950.00 |
$ - |
|
| |
5. METAL |
$
38,000.00 |
$ - |
|
| ~ |
|
Structural Steel Package Installed |
1 |
LS |
$
38,000.00 |
$
38,000.00 |
$ - |
|
| |
|
Other |
|
|
|
|
|
|
| |
6. ROUGH
CARPENTRY/FINISH CARPENTRY |
$
12,075.00 |
$
4,290.00 |
|
| ~ |
|
Supply and Install wood blocking for parapets and Roof Hatch
curb. S&I Steel stud framing and 2 layers of Foam Insulation at exterior
walls. |
1 |
LS |
$
12,075.00 |
$
12,075.00 |
$ - |
|
| |
|
Supply and install 3-5/8" and 6" 20Ga. Steel studs at
24"OC as specified except at Mop sink (16"OC). Provide wood
blocking as needed for Toilet accessories, Ladder, and Steel flat stock
blocking for Display shelving units against walls. Frame for Roof Access
headwalls. Frame platform deck for Water Heater and sheet with 5/8"
plywood. Provide one sheet of 5/8" BC plywood for Electrical panels. |
1 |
LS |
$
4,290.00 |
$ - |
$
4,290.00 |
|
| |
|
Other |
0 |
|
|
$ - |
|
|
| |
7. THERMAL
& MOISTURE PROTECTION |
$
28,600.00 |
$
- |
|
| ~ |
|
Roofing
& SM - Firestone TPO & Hatch |
1 |
LS |
$
27,400.00 |
$
27,400.00 |
$ - |
|
| |
|
Caulking & Sealents |
|
|
1 |
LS |
$
1,200.00 |
$
1,200.00 |
$ - |
|
| ~ |
|
Other |
0 |
|
|
$ - |
$ - |
|
| |
8. DOORS,
WINDOWS & GLASS |
$
29,075.00 |
$ 4,540.21 |
|
| ~ |
|
HM Doors, Frames & Hardware |
4 |
EA |
$
1,331.30 |
$
1,650.00 |
$ 3,675.21 |
|
| |
|
Door Labor |
1 |
LS |
$
1,290.00 |
$
425.00 |
$
865.00 |
|
| ~ |
|
Aluminum
Framed Glazed Storefront |
1 |
LS |
$
27,000.00 |
$
27,000.00 |
$ - |
|
| |
|
Other |
|
|
|
|
|
|
| |
9. FINISHES |
$
- |
$
64,582.16 |
|
| ~ |
|
Gypsum
Board & Cement Board |
1 |
LS |
$
6,700.00 |
$ - |
$ 6,700.00 |
|
| ~ |
|
Floor & Wall: |
|
|
|
|
|
|
|
|
| |
|
CT-1 Porcelain Tile |
2,552 |
SF |
$
9.19 |
$ - |
$
23,451.50 |
|
| |
|
VCT-1 Armstrong 51908 VCT |
62 |
SF |
$
2.00 |
$ - |
$
124.52 |
|
| |
|
Walk off Mats from MBG, Inc. |
2 |
LS |
$
241.44 |
$ - |
$
482.88 |
|
| |
|
CS-1 Armorseal Floor-Plex 7100 w/prep |
467 |
SF |
$
4.28 |
$ - |
$
2,000.00 |
|
| |
|
VB-1 Roppe Base |
360 |
LF |
$
3.10 |
$ - |
$
1,116.00 |
|
| |
|
VB-2 Johnsonite Base |
240 |
LF |
$
3.10 |
$ - |
$
744.00 |
|
| |
|
CT-1 (Sundries) |
1 |
LS |
$
2,563.26 |
$ - |
$
2,563.26 |
|
| |
|
VCT Adhesive / VB Adhesive |
1 |
LS |
$
250.00 |
$ - |
$
250.00 |
|
| |
|
Ardex, Tile Floor Preparation |
1 |
LS |
$
750.00 |
$ - |
$
750.00 |
|
| |
|
Material Shipping / Expediting / Handling |
1 |
LS |
$
2,500.00 |
$ - |
$
2,500.00 |
|
| ~ |
|
Suspended
Acoustical Panel Ceilings |
1 |
LS |
$
9,575.00 |
$ - |
$
9,575.00 |
|
| ~ |
|
FRP -S&I FRP wainscot in washroom, Drinking Fountain, and at
Mop Sink surround |
1 |
LS |
$
1,995.00 |
$ - |
$
9,575.00 |
|
| |
|
Painting |
|
|
|
1 |
LS |
$
4,750.00 |
|
$
4,750.00 |
|
| |
|
Other |
|
|
|
|
|
|
| |
10.
SPECIALTIES |
$
275.00 |
$
1,067.86 |
|
| |
|
Fire Extinguishers - 10# ABC |
2 |
EA |
$
77.93 |
$ - |
$ 155.86 |
|
| |
|
Miscellaneous - Labor only to install Toilet Accessories, Fire
extinguishers (2), Interior room sign (1), and the Roof Access ladder. |
1 |
EA |
$
570.00 |
$ - |
$
570.00 |
|
| |
|
Washroom Hardware & Signage |
1 |
LS |
$
342.00 |
$ - |
$
342.00 |
|
| |
|
Knox Box |
1 |
EA |
$275.00 |
$
275.00 |
|
|
| |
11. EQUIPMENT |
$
- |
$
- |
|
| |
|
Other |
0 |
LS |
$ - |
$ - |
NIC |
|
| |
12.
FURNISHINGS |
$
- |
$ - |
|
| |
|
Shelving and Workstations Install (see Equipment installation
above) |
0 |
LS |
$ - |
$ - |
NIC |
|
| |
13. SPECIAL
CONSTRUCTION (not applicable) |
$
- |
$ - |
|
| |
14. CONVEYING
SYSTEM (not applicable) |
$
- |
$
- |
|
| |
15.
MECHANICAL |
$
15,000.00 |
$
29,316.61 |
|
| ~ |
|
Interior Rough & Trim Plumbing |
1 |
LS |
$
10,850.00 |
$ - |
$ 10,850.00 |
|
| |
|
Interior Plumbing Fixtures |
1 |
LS |
$
1,816.61 |
$ - |
$
1,816.61 |
|
| ~ |
|
Stub and Backflow for Irigation |
1 |
LS |
$
850.00 |
$ - |
$
850.00 |
|
| |
|
Wet Sprinkler Systems |
0 |
LS |
|
$ - |
NIC |
|
| |
|
HVAC including RTU's, Ductwork, Fans, Grills, Gas Piping,
Thermostats |
1 |
LS |
$
30,800.00 |
$
15,000.00 |
$
15,800.00 |
|
| |
16.
ELECTRICAL |
$
20,610.00 |
$ 23,350.73 |
|
| |
|
Electrical |
1 |
LS |
$
32,800.00 |
$
16,300.00 |
$ 16,500.00 |
|
| |
|
Lighting Fixtures from Specialty Lighting Group |
1 |
LS |
$
6,850.73 |
$ - |
$
6,850.73 |
|
| |
|
Exterior Lighting Fixtures |
1 |
LS |
$
4,310.00 |
$
4,310.00 |
|
|
| |
|
Telephone & Data (conduits only) |
0 |
LS |
$ - |
INC |
INC |
|
| |
|
Sound System from Trusonic, Inc. |
0 |
LS |
$ - |
NIC |
NIC |
|
| ~ |
|
Security
& FA Systems |
0 |
LS |
$ - |
NIC |
NIC |
|
| BUILDING COST
SUB-TOTAL |
$254,437.50 |
$127,147.57 |
|
| Profit, GC Office Overhead, licensing and Insurance |
$
25,443.75 |
$ 12,714.76 |
$ 57,443.46 |
| On Site Supervision + Project Manager - on and off site |
$
11,704.12 |
$
5,848.79 |
$ 26,423.99 |
| General Conditions (Dumpsters, Port-A-Let, Office &
Storage Trailers, cleaning…etc.) |
$
6,869.81 |
$
3,432.98 |
$ 15,509.74 |
| Bonds |
|
|
|
| GC BUILDING GRAND
TOTAL |
$298,455.19 |
$149,144.10 |
|
| Cost per SF |
$
99.49 |
$ 49.71 |
|
| TOTAL BUILDING
& SITE |
$524,667.74 |
$149,144.10 |
$ 673,811.84 |
| |
|
690000 |
| |
17. ALTERNATES (ADD/DEDUCT) |
|
|
$ (16,188.16) |
| 1 |
Supply and install Firestone Walkway pad per
Firestone detail UT-M-1 (cost per LF) |
$
15.24 |
$ - |
97.65% |
| 2 |
|
$ - |
$ - |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| WE DO NOT INCLUDE:
Permit fees, dewatering, shoring, undercutting, removal of bad soils, removal
of buried concrete, removal of buried debris, environmental testing or
reporting, environmental remediation work, installation of temporary roads,
premium time, moving or bracing of existing utility poles, asbestos removal,
compaction testing, utility disconnect or reconnect fees, removal of A/C
freon, dewatering using well points or pumps requiring operators. |
|
|
| Respectfully
Submitted By: |
|
|
|
|
|
|
|
|
|
| FJ
DEVELOPMENT CORP. of ILLINOIS |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
No Addendums |
|
|
|
|
| Signature: |
Date: |
Monday, February 23, 2015 |
|
|
|
| |
John Friedberg,
President |
|
|
Revised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|