Owner: City of Costa Mesa Date:
Project Name: Lions Park Project Project Number:
To: Arash Rahimian Change Request: 273
Description of Work:
A. Subcontractor Costs:
-$
B. Subtotal Subcontractor Costs: -$
C. General Contractor OH&P - % of Item B -$
D. Subtotal - Subcontractor Costs -$
E. General Contractor's Costs:
1. Material & Equipment:
TSCI (Breakdown attached) 1,929,805.00$
2. Labor:
Supervision Hours @ -$
General Labor Hours @ -$
F. Subtotal - General Contractor's Cost 1,929,805.00$
G. General Contractor's OH&P % -$
H. Subtotal General Contractor Costs 1,929,805.00$
I. Subtotal All Costs 1,929,805.00$
J. Liability Insurance -$
K. Bond 1% -$
L. Added days for time extension:
M. TOTAL 1,929,805.00$
Project Manager 6/15/2023
Contractor Signature Title Date
Owner Signature Title Date
Change Request
6/15/2023
17-1578
This Change Request is for the Cost to Build the "Café Building". This includes all MEP's, Structural and Kitchen Equipment.
18261 COLLIER AVE.
UNIT A
LAKE ELSINORE. CA
92530
________
PH 951 471 5677
PROJECT MANAGEMENT/
GENERAL
F 951 639 6070
ACCOUNTING
F 951 471 5345
________
STATE LIC. NO 549838
ATTACHMENT 4
1 Description
General Conditions $200,000
Temporary Fencing $2,000
Final Clean Up $2,000
Site Clean Up $1,000
Plan Check by owner
Permits by owner
City License $350
Tests & Inspections by owner
Rough Carpentry $77,900
Ipe deck budget $110,300
Roofing $43,800
Building Insulation $4,950
Glass and glazing $88,000
Sheet metal, coping, scuppers, downspouts $21,406
Doors, frames and hardware $22,200
Saino door $38,398
Installation of Saino door $8,000
Gyp board inc with plaster
Plaster $160,000
FRP $5,757
Acoustic Ceiling $13,275
Ceramic Tile $16,993
Epoxy flooring $10,800
Paint $20,877
Concrete sealer $500
Toilet Accessories $2,375
Signage $25,100
Fire Extinguishers and Cabinets $2,000
Knox Box $750
Restroom Mirrors $500
Kitchen Equipment $151,265
Site Furnishings $20,000
Sprinklers NIC
Plumbing $110,500
Gas underground allowance $25,000
HVAC $106,800
Controls $28,000
Electrical $148,753
Fire alarm $30,000
Security $5,004
grading and hauling inc with concrete
Exterior concrete $35,000
Landscape modifications $15,000
Builders Risk $7,500
Subtotal $1,562,053
OH&P $156,205
Liability 1.25% $24,123
Total $1,742,381
Bond 1% $17,424
Total $1,759,805
Allowance for unforeseen conditions $170,000
TOTAL WITH CONTINGENCY $1,929,805
Lions Cafe Building Change Order Breakdown - 6.14.23 final (2) 2