Appendix B - CREATE Materials List

ITEM DESCRIPTION DISCIPLINE UNIT COST UNIT QUANTITY TOTAL

CIVIL SITEWORK (Outside of the "Connexes")
Mass Grading CIVIL - SITE ($ 150,000) ACRE 1 ($ 150,000.0)
Degrub/Clear - Tree CIVIL - SITE ($ 5,000) EACH 8 ($ 40,000.0)
Degrub/Clear - Bush CIVIL - SITE ($ 880) EACH 4 ($ 3,520.0)
Degrub/Clear- Ground Cover CIVIL - SITE ($ 50) SF 10 ($ 500.0)
Concrete flatwork AKA "sidewalk" (non structural) - form, place, finish and protect/clean CIVIL - SITE ($ 8) SF 200 ($ 1,600.0)
Section Subtotal ($ 195,620.0)
CIVIL UTILITIES (Outside of the ""Connexes")
6" fire water PVC pipe excavate, install, test & backfill CIVIL - UTITILIES ($ 80) LF 160 ($ 12,800)
Fire Hydrant install and connect CIVIL - UTITILIES ($ 400) EACH 1 ($ 400)
4" domestic water supply PVC pipe, excavate, install, test and backfill CIVIL - UTITILIES ($ 50) LF 60 ($ 3,000)
6" Storm drain pipe CIVIL - UTITILIES ($ 30) LF 40 ($ 1,200)
4" domestic water meter CIVIL - UTITILIES ($ 5,000) EACH 1 ($ 5,000)
4" area drain assembly CIVIL - UTITILIES ($ 125) EACH 1 ($ 125)
Section Subtotal ($ 22,525)
STRUCTURAL
Conex box STRUCTURAL $30,000 EACH 4 ($ 120,000)
Mat Slab Foundation - Excavate, Form, Place and Finish STRUCTURAL $30 SF 1200 ($ 36,000)
8" Round or 2' x 2' or smaller Connex opening - cut and grind smoooth STRUCTURAL $150 EACH 0 ($ -  )
8" Round or 2' x 2' or larger Connex opening - cut, reinforce and grind smooth STRUCTURAL $350 EACH 8 ($ 2,800)
Section Subtotal ($ 158,800)
MECHANICAL
Natural gas fueled packaged 2 ton HVAC unit MECHANICAL $15,000 EACH 1 ($ 15,000)
Overhead 12" circular duct installed with diffusers MECHANICAL $30 LF 40 ($ 1,200)
Exhaust register to exterior (add connex hole from above) MECHANICAL $24 EACH 4 ($ 96)
Section Subtotal ($ 16,296)
ELECTRICAL
Electrical meter ELECTRICAL $750 EACH 1 ($ 750)
100 Amp Electrical Panel ELECTRICAL $250 EACH 1 ($ 250)
Overhead feeder to electrical meter ELECTRICAL $100 LF 1 ($ 100)
Branch conduit and wire to fixtures or to outlets for power ELECTRICAL $14 LF 50 ($ 700)
LED interior light fixture ELECTRICAL $225 EACH 8 ($ 1,800)
LED exterior light fixture ELECTRICAL $250 EACH 6 ($ 1,500)
Receptacle ELECTRICAL $75 EACH 8 ($ 600)
Telephone/Data backbox ELECTRICAL $35 EACH 2 ($ 70)
Telephone/Data cabling ELECTRICAL $1.50 LF 50 ($ 75)
PLUMBING
2" Waste line and lateral connection to civil pipe outside of building (Assume Underground) PLUMBING $68 LF 40 ($ 2,720)
3/4" Cold water supply line PLUMBING $65 LF 60 ($ 3,900)
1" Gas Line PLUMBING $90 LF 100 ($ 9,000)
Hand Lavoratory (sink) - wall mount with manual faucet PLUMBING $2,500 EA 1 ($ 2,500)
Dual Compartment Food Service Sink -counter sink with manual faucet PLUMBING $2,000 EA 1 ($ 2,000)
Section Subtotal ($ 25,965)
ARCHITECTURAL FINISHES
Demising Wall - Metal stud (16" On Center 18 gauge) with two sided drywall ARCHITECTURAL $100 LF 0 ($ -  )
Furring Wall - Metal stud (16" On Center 18 gauge) with one sided drywall ARCHITECTURAL $85 LF 0 ($ -  )
Paint 3 coats ARCHITECTURAL $25 SF 100 ($ 2,500)
Acoustical Panel ARCHITECTURAL $60 SF 20 ($ 1,200)
Acoustical T-bar Ceiling ARCHITECTURAL $75 SF 0 ($ -  )
Section Subtotal ($ 3,700)
RFI COST CLARIFICATIONS DISCIPLINE COST PER UNIT UNIT QUANTITY TOTAL
Truck for mobility ($ 5,000) EA 1 ($ 5,000.00)
Solar (Allowance) ($ 50,000) 3 ($ 150,000.00)
Tensile Shade Structure (25x25 Canvas with e I-Beams) 1 ($ -  )
I-Beam - Installed ($ 2,000) EA 0 ($ -  )
Canvas - Installed ($ 1,000) EA 0 ($ -  )
Steel Columns - Installed ($ 4,000) EA 0 ($ -  )
Tree Relocation Costs 0 ($ -  )
Arborist Services per Tree ($ 80,000) EA 0 ($ -  )
Tree 15' Tall or Shorter ($ 8,000) EA 0 ($ -  )
Tree 15' or Taller ($ 12,000) EA 0 ($ -  )
Stairs (leading to the top of the shipping container) - 4' wide steel stairs ($ 9,000) EA 0 ($ -  )
Guardrails (Galvanized 4' tall steel guardrail with 3/4" x 3/4" x 3/8" tube vertical balusters) ($ 200) LF 0 ($ -  )
Section Subtotal ($ 155,000.00)
Subtotal Construction ($ 577,906.00)

Company Overhead 1% 1 ($ 5,779.06)

Company Profit Margin 5% 5 ($ 28,895.30)
Subtotal Mark-Ups

TOTAL $612,580.36