Stage 1:

Insurance.................................................$3,000.00

Temporary toilet........................................$2,000.00

Silt Fence.................................................$1,300.00

Install required entrance stabalized gravel for 

containment.............................................$1,600.00

Clearing trees & grubing,etc.........................$9,400.00

Engineering Stakeout..................................$3,900.00

Build 200 LF of 6 FT high-above grade block 

fence North Side Property..........................$13,000.00

Install 130 LF & 55 LF 12" Parking drain..........$8,000.00

Excavate footings, footing compaction...........$2,000.00

Some Electrical Rough - in temporary outlets..$2,000.00

Plumbing rough in under floor........................$4,077.00

Build foundation walls................................$12,400.00

Fill foundation walls....................................$8,150.00

Concrete floor.........................................$12,600.00

Supervision...............................................$1,500.00

STAGE 1 TOTAL.....................................$86,000.00

 

Stage 2:

 

Pacific Power CO, transformer......................$4,500.00

Framing with trusses.................................$13,000.00

Roofing....................................................$6,000.00

Install Store Front doors & windows.............$20,000.00

Exterior backer for porcelain tile....................$2,000.00

Procelain Exterior.......................................$5,353.00

Parking curbs with 6" base.........................$19,800.00

Installing 3 furnaces in trusses....................$26,243.00

Stucco with design....................................$7,700.00

Electrical rough in.....................................$10,000.00

plumbing rough in.......................................$6,000.00

site fill and grading.....................................$6,550.00

Supervision...............................................$2,500.00

STAGE 2 TOTAL...................................$130,246.00

 

Stage 3:

 

Street concrete work with water tap 

& 40 LF 2" copper pipe................................$8,200.00

Install Pretreatment oil-water seperator.........$4,600.00

Install 18" street storm line with box..............$9,900.00

Replace 120 LF sidewalk & curb on street.....$10,500.00

Site grading work.......................................$4,500.00

Install rubbish slab with 6:high walls..............$1,800.00

Rusbbish walls & gate.................................$2,263.09

Aluminum color facia with soffit....................$3,500.00

Aluminum color facia with soffit....................$3,106.00

Sidewalks-building 5"x9', 5 x 180 LF with 6" base & 

9'x18' handicap ramp.................................$10,000.00

Electrical rough in also safety plates............$19,000.00

Plumbing rough in.......................................$5,000.00

HVAC.......................................................$8,747.00

4" Sanitary & Grease trap............................$6,700.00

Insulation walls & ceiling with Sunroc blown in 

above......................................................$5,974.22

Drywall 5/8" fire rated in kitchen & gypsum.....$3,397.00

Painting...................................................$3,298.00

STAGE 3 TOTAL...................................$110,485.31

 

Stage 4:

 

Interior wood frames & doors with hardware....$9,207.40

Interior base & casings..................................$900.00

Control cabinet..........................................$2,000.00

Pulpit.......................................................$1,250.00

Kitchen cupboards.....................................$6,336.00

Flooring-ceramic, vinyl & carpet..................$11,845.00

Bath assessories & bath partitions, 

extinguishers, roll-up door...........................$2,400.00

Sprinkling lin to island....................................$400.00

Plumbing fixtures........................................$6,000.00

Electrical................................................$20,000.00

Sign...........................................................$800.00

4 Extinguishers cabinets and rollup door.........$1,167.00

Site work grading.........................................$500.00

3" Asphalt...............................................$31,000.00

Striping......................................................$300.00

Supervision...............................................$2,500.00

STAGE 4 TOTAL.....................................$97,105.40

 

Stage 5:

Landscaping............................................$10,000.00

Sprinkling..................................................$5000.00

STAGE 5 TOTAL.....................................$15,000.00