10.7 - 4901 Ridge Oak Dr - ROM Remodel Buget — original pdf

Backup

Item 5 LLC: Rough Order of Magnitured Division Code Breakdown 00 65 36 - 2-10 Warranty 00 72 33 - Builder's Fee 00 73 16 - Builders Risk Insurance 00 73 18 - General Liability Insurance 00 73 83 - Contingency 01 27 10 - Architect 01 27 23 - Civil/Geotechnical Engineering 01 31 13 - Site Supervision and Coordination 01 31 15 - Project Administration 01 31 17 - Construction Administration 01 33 23 - Plans, Shop Drawings, Product Data 01 33 24 - Samples 01 41 26 - Permits - Building and Site Development Fees 01 50 12 - Job Site Expenses 01 51 13 - Temporary Electric 01 51 33 - Temporary Telecommunications 01 52 13 - Field Offices and Sheds 01 52 19 - Sanitary Facilities 01 56 29 - Temporary Protection 01 71 23 - Construction Surveying 01 74 13 - Progress Cleaning 01 74 16 - Site maintenance 01 74 19 - Construction Waste Management and Disposal 01 74 23 - Final Clean 01 74 25 - Final Window/Track Cleaning 01 77 16 - Punch Out 01 78 36 - Warranties 02 41 16 - Structural Demolition 03 31 13 - Heavy Concrete Foundations 03 81 13 - Concrete Sawing/Cutting 05 12 23 - Structural Steel Framing 05 52 13 - Railings 05 59 13 - Miscellaneous Metals 05 70 12 - Decorative Metal Applications 05 71 16 - Fabricated Metal Stairs 06 10 53 - Rough Carpentry Materials 06 10 59 - Rough Carpentry Labor 06 41 10 - Architectural Wood Cabinets RIDGE OAK RESIDENCE Preliminary Pricing Based on ROM of Existing Projects $3,200.00 $450,000.00 $11,200.00 $11,200.00 $0.00 $150,000.00 $0.00 $120,000.00 $24,000.00 $0.00 $0.00 $0.00 $15,000.00 $19,200.00 $3,600.00 $3,120.00 $0.00 $6,400.00 $15,200.00 $2,480.00 $19,200.00 $4,800.00 $28,160.00 $2,691.20 $3,200.00 $4,208.51 $0.00 $40,000.00 $160,000.00 $3,520.00 $0.00 $9,600.00 $4,800.00 $32,000.00 $0.00 $160,000.00 $50,000.00 $192,000.00 06 41 13 - Cabinet Knobs/Pulls 06 46 23 - Interior Finish Carpentry Material 06 46 29 - Interior Finish Carpentry 07 10 12 - Waterproofing 07 13 12 - Shower Pan 07 21 29 - Insulation 07 46 23 - Wood Siding 07 46 23 - Wood Siding Material 07 50 12 - Roofing 07 62 12 - Misc. Flashing 07 62 15 - Window/Door Rigid Pan Flashing 07 71 23 - Gutters and Downspouts 07 72 36 - Chimney Caps 07 92 12 - Joint Sealants 08 17 23 - Interior Wood Doors 08 36 13 - Garage Doors/Openers 08 52 13 - Metal Windows 08 71 12 - Latch Sets 08 83 12 - Mirrors 09 21 16 - Drywall 09 31 13 - Thin-Set Tile - Materials 09 31 14 - Thin-Set Tile - Installation 09 46 23 Treads 09 64 29 - Engineered Wood Flooring + Install 09 91 13 - Exterior Painting 09 91 23 - Interior Painting 10 28 16 - Bath Accessories 10 28 19 - Tub and Shower Doors 10 31 12 - Fireplaces 11 31 13 - Residential Kitchen Appliances 12 36 39 - Stone Slabs - Materials 12 36 40 - Slab Countertops & Walls - Install 13 11 14 Hot Tub 21 13 29 Fire Sprinkler Suppression System 22 08 12 - Plumbing Labor 22 41 12 - Plumbing Fixtures 23 08 12 - HVAC System 23 90 13 - HVAC Design 26 08 12 - Electrical Installation 26 09 23 - Lighting Control Devices 26 51 13 - Decorative Lighting Fixtures 26 56 12 - Exterior Light Fixtures $8,400.00 $72,000.00 $100,800.00 $0.00 $6,000.00 $36,160.00 $28,800.00 $35,129.60 $72,000.00 $23,027.20 $11,040.00 $6,624.00 $4,000.00 $1,280.00 $32,000.00 $14,720.00 $120,000.00 $16,000.00 $9,600.00 $112,000.00 $32,000.00 $60,000.00 $6,400.00 $56,000.00 $29,600.00 $64,000.00 $15,520.00 $36,000.00 $31,566.40 $96,000.00 $32,000.00 $32,000.00 $48,000.00 $45,000.00 $80,000.00 $24,000.00 $96,000.00 $4,800.00 $180,000.00 $24,000.00 $18,440.00 $4,000.00 27 10 12 - Cable, TV Prewire 27 40 00 - Audio-Video Communications - Labor 27 40 00 - Audio-Video Communications - Material 28 16 16 - Intrusion Detection System Infrastructure 31 13 16 - Tree and Shrub Trimming 31 21 23 - Radon Mitigation 31 23 16 - Excavation 32 11 13 - Driveway Prep 32 12 16 - Asphalt Paving 32 13 13 - Concrete Paving 32 13 14 - Concrete Flatwork 32 14 40 - Stone Pavers 32 93 12 - Landscape Installation 32 94 33 - Planters 33 70 12 - Underground Electrical Infrastructure 33 80 00 - Communications utilities $7,200.00 $0.00 $0.00 $6,400.00 $6,400.00 $8,000.00 $15,000.00 $35,000.00 $11,200.00 $0.00 $27,000.00 $0.00 $200,000.00 $0.00 $35,000.00 $15,000.00 $0.00 $3,639,886.91