Attachment 1 A&B B2 remodel Rev. 10-12-26.pdf
PDF 91 KB Posted
- Attached to
- A & B Builders Renovation Project
- Solicitation number
- NPSS1 FAAA 2027000069 1
- Issued by
- Denver County, Denver City, Colorado
About this file
This is a project budget and cost estimate document for a renovation project at 700 S. Ash St. B-2 in Denver, Colorado, involving the BHA/CDEC and CDPHE agencies. The project encompasses an 8,500 square-foot remodel with a cost of $32.71 per square foot, designed by Scott T. Duran with contact through Lauren Smith Kieding. The scope of work includes general conditions and project coordination, site work and demolition (ceiling tile removal, door and window frame removal, carpet and rubber base removal, partition demolition, and final cleaning), concrete work with floor preparation and core drilling, comprehensive doors, frames, and hardware installation including ADA automatic openers, glass and glazing for borrowed light installations, drywall partitioning work to separate divisions, acoustical ceiling repairs and tile replacement, extensive floor coverings including carpet tile and rubber base installation, interior and exterior painting, fire sprinkler modifications, HVAC system modifications with testing and balancing, electrical work including LED fixture installation and receptacle placement, and fire alarm modifications.
The subtotal for all itemized work is $244,611.00, with a 10 percent operations and profit markup of $25,277.00, resulting in a total project budget of $278,046.00. A contingency amount of $8,158.00 is included in the estimate. The budget documentation explicitly excludes architectural and engineering design fees, hidden or concealed conditions, hazardous materials removal and treatment, existing code violations, major floor preparation, tenant computer and phone wiring, moving and furniture relocation, modifications to base building fire alarm systems, utility company fees, temporary heat, security systems, flooring moisture mitigation, and radio frequency system modifications. The budget is noted as preliminary for pre-construction use only and may not represent the actual scope of work required, with all proposed work guaranteed to industry standards and any deviations requiring signed change orders.
View the file
Other files
| File | Type | Posted |
|---|---|---|
| SSJ A&B Builders B2 Renovation Project FY27.docx | DOCX document |
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
BHA/ CDEC
CDPHE
Contact: Lauren Smith
Kieding
Est. Date: 8/18/2026
Rev Date: 10/12/2026
Log #: PS26 006
Project Sf: 8500
Cost/ Sf: $32.71
Cost Itemized Unit Subtotal Category
Code Categories Qty Unit Cost Cost Subtotal
1000 General Conditions Project coordination 1 ls 19163.00 19,163.00
Subtotal: 19,163.00$
2000 Site Work & Demolition
Remove ceiling tile 1 ls 453.00 453.00
Remove drs/frms and/or window/frms 1 ls 225.00 225.00
Demo floor coverings (Double layer carpet/ After Hours) 1 ls 6847.00 6,847.00
Demo rubber base 1 ls 668.00 668.00
Demo partitions 1 ls 1100.00 1,100.00 Protection labor & materials 1 ls 500.00 500.00 Dumpsters 1 ls 1100.00 1,100.00 Wax VCT 1 ls 135.00 135.00 Final clean office space 1 ls 2550.00 2,550.00
Subtotal: 13,578.00$
3000 Concrete
Minor floor prep 1 ls 1700.00 1,700.00
X-ray, 1st shot 1 ea 375.00 375.00
X-ray, 2nd plus shots 1 ea 400.00 400.00
Core drill, 1st hole 1 ea 350.00 350.00
Core drill, 2nd plus holes 1 ea 400.00 400.00
Subtotal: 3,225.00$
8300 Doors, Frames & Hardware
3070 Timely Frame/ Borrowed Light 1 ls 2899.00 2,899.00
Borrowed Light Frame 1 ls 1933.00 1,933.00
Unfinished white birch slab door 1 ls 4600.00 4,600.00
PB Hinges 1 ls 214.00 214.00
Schlage Grade II Cylindrical Passage 1 ls 2255.00 2,255.00
Schlage Grade II Cylindrical Lockset 1 ls 743.00 743.00
Wall Stop 1 ls 79.00 79.00
Door Closer - Heavy Duty Falcon 1 ls 868.00 868.00
ADA Automatic Opener (Standley) 1 ls 7426.00 7,426.00 Freight for Doors & Frames, less than 3 1 ls 375.00 375.00
Door, frame, & hardware install labor 1 ls 4725.00 4,725.00 Subtotal: 26,117.00$
8800 Glass & Glazing
1/4" tempered glazing (Borrowed light) 1 ls 1528.00 1,528.00
Subtotal: 1,528.00$
Glendale CO
Fax: (303) 778-8570
Project Address:
700 S. Ash St.
B-2, BHA / CDEC
Denver, CO 80204
Scott T Duran Designer:
Phone: (303) 778-8555 Plan Date:
Project:
2810 W. 8th Avenue Client:
Attachment 1
9250 Drywall
Partition to grid, 9' 1 ls 19656.00 19,656.00
Add wall to separate the two divisions on NE side 1 ls 2544.00 2,544.00
Insulate new partitions 1 ls 2268.00 2,268.00
Door infill 1 ls 330.00 330.00
Patch demo scars 1 ls 720.00 720.00
Misc wall patch 1 ls 2250.00 2,250.00
Exterior wall jog 1 ls 290.00 290.00
Mullion cap 1 ls 178.00 178.00
Subtotal: 28,236.00$
9400 Acoustical Ceilings
Grid repair 1 ls 1063.00 1,063.00
Re-install layin tile 1 ls 459.00 459.00
Damaged tegular tile replacement 1 ls 3750.00 3,750.00
Subtotal: 5,272.00$
9600 Floor Coverings
Carpet Tile allowance 1 ls 45551.00 45,551.00
4" rubber base 1 ls 2897.00 2,897.00
VCT and floor prep 1 ls 559.00 559.00
Lift Cubicles in lieu of cubicle removal 1 ls 3948.00 3,948.00
Tax, freight, and/or stocking fees 1 ls 3,640.00
Subtotal: 56,595.00$
9900 Paint & Wall Coverings
Paint interior walls 1 ls 9010.00 9,010.00
Paint walls on NE side (Includes frames/ no doors, Over wall base) 1 ls 17053.00 17,053.00
Paint doors 1 ls 3120.00 3,120.00
Paint frames 1 ls 3690.00 3,690.00
Subtotal: 32,873.00$
15300 Fire Protection
Fire Sprinkler modifications to accomodate layout 1 ls 9383.00 9,383.00
Subtotal: 9,383.00$
15500 HVAC Systems
HVAC modifications to accomodate layout 1 ls 7686.00 7,686.00
Test & balance 1 ls 3825.00 3,825.00
Subtotal: 11,511.00$
16000 Electrical
Demo and recircuit 1 ls 4000.00 4,000.00
Relocate light fixtures 1 ls 2625.00 2,625.00
Emergency lighting (frog eyes) 1 ls 1960.00 1,960.00
New LED flat panel fixture (Includes controls, New Build offices only) 1 ls 9050.00 9,050.00
Relocate exit lighting 1 ls 375.00 375.00
Wall mounted occupancy switch 1 ls 1770.00 1,770.00
Duplex receptacles 1 ls 5400.00 5,400.00
Flush mount floor box electrical/V/D 1 ls 3750.00 3,750.00
Telephone & data stubs 1 ls 910.00 910.00
Card Reader 1 lf 540.00 540.00
Subtotal: 30,380.00$
16720 Fire Alarm
Fire Alarm modifications per layout 1 ls 6750.00 6,750.00
Subtotal: 6,750.00$
Numbers Check 244,611.00$
SUBTOTAL: 244,611.00$
8,158.00$
Contingency -$
O&P 10.0% 25,277.00$
TOTAL: 278,046.00$
Budget Clarifications:
1. This budget is for pre-construction use only and may not represent actual scope of work required.
Unit allotment shown is for conceptual use only and may not be reflected in final drawings or bid.
2. Budget is based on work to be performed during normal business hours, unless otherwise noted.
3. All proposed work would be guaranteed to be done according to industry standards. Any alteration or deviation from proposed specified work, involving extra costs would be executed only upon a signed written change order.
4. Budget pricing excludes the following items:
A. Architectural or engineering design fees or drawings unless otherwise noted above in budget.
B. Hidden or concealed conditions including, but not limited to, plenum violations, rated wall violations above existing ceilings, slab or deck damage covered by flooring.
C. The removal and treatment of hazardous materials.
D. Existing code violations unless otherwise noted in above budget.
E. Major floor prep.
F. Tenant computer & phone wiring equipment & terminations.
G. Moving & relocation of tenants furniture & file systems.
H. Any modifications to base building fire alarm and fire alarm panel systems.
I. Supporting or wiring of existing light fixtures.
J. Locksmith of any doors.
K. All architectural General Notes unless specifically itemized in above proposal.
L. All Xcel Energy, or other Utility Company's, fees or charges.
M. Temporary heat in any form.
N. Security systems or access systems tied to security systems.
O. Flooring moisture mitigation.
P. Racking or racking permits. Any additional work created by racking systems.
Q. Any addition to or modification of Radio Frequency systems.
5. Budget priced from plans dated: Revised:
Probable Permit & Plan Check Fee, Use Tax:
File details come from the government source that posted it. Updated .