HomeMy WebLinkAbout20210224 Buenos Hill Site Plan Cost Estimate 254 WASHINGTON STREET COST ANALYSIS AS OF 10/1/21
ON-SITE REPAIRS AND IMPROVEMENTS COST
INTERIOR -BUILDING
■ New Painting $10,500
■ General Repairs $14,525
■ Office renovation $1,725
■ Bathroom renovation $4,550
■ New Overhead Automatic Door $1,875
■ New Flooring (tile and rubber) $5,837
■ Furnace Repair $695
■ New Cabinets $6,420
■ Electrical Repair $5,136
■ New Lighting $1,777
■ Door Repair and New Locks $567
TOTAL
$53,607
EXTERIOR -BUILDING
■ New Painting and Siding $17,389
■ New Metal Roofing $23,034
■ Window Replacement $2,500
■ New Lighting $3,166
TOTAL
$46,089
GENERAL EXTERIOR SITE WORK REPAIR AND
IMPROVEMENTS
■ New Trees and shrubs $22,825
■ New Sprinkler System $3,700
■ New Paver Stone sidewalk $10,375
■ New Retaining and Sign wall $9,625
■ New Estate Fence $19,713
■ New Euro Fence $5,675
■ Asphalt Repair and Resurface ($19,300 stolen) $42,300
TOTAL
$114,213
OFF-SITE FEES, LOSSES AND PROFESSIONAL SERVICE
FEES
■ Application Fees and Permits $2,498
■ Architectural Fees $4,650
■ Legal Fees $13,852
■ Inspection Fees $695
1
■ Lost Rent $5,000 monthly (Jan. 2020 —Present) $110,000
■ TaYes (Jan. 2020 —Present) $20,865
■ Utilities (Jan. 2020 —Present) $4,709
TOTAL
$157,269
TOTAL COSTS INCLUDING LOSSES TO DATE - $371,178
ESTIMATED REMAINING IMPROVEMENTS: GENERAL
SITE WORK
Line Striping and Parking Block installation $5,700
Mail Box and Installation $1,000
Added Trees and Shrubs $4,500
EV Charging Station (Unit& Installation) $14,000
TOTAL
$25,200
2