CITY OF SAN MATEO
PUBLIC WORKS DEPARTMENT
330 WEST 20TH AVENUE
SAN MATEO, CA 94403
(650) 522-7300 CONTRACT CHANGE ORDER #1
PROJECT: Poplar Creek Tenant Improvements
TO: Restoration Management Company
3090 Independence Drive
Livermore, CA 94551
CONTRACT CHANGE ORDER NO. 1 Page 1 of 1
PO/SCON No. 0001354 Date 2/3/2025
Fund 590
Cost Center Facilities
Spend Category Other Contractual Services
You are hereby directed to make the herein described changes from the plans and specifications or do the following described work not included in the plans and specifications on your contract.
DESCRIPTION OF WORK
Following is a description of work to be done, estimate of quantities, and prices to be paid.
In November 2024, the City awarded construction contract to Jon K Takata Corporation dba Restoration Management Company in the amount of $79,606.90 to begin Phase 1 of a 3-phase approach. This change order is to cover the remaining work to complete phase 1 and includes phases 2 and 3.
Total cost of change not to exceed: $1,072,649.41
We, the undersigned contractor, have given careful consideration to the change proposed and hereby agree, if this proposal is approved, that we will provide all equipment, furnish all materials, except as may otherwise be noted above, and perform all services necessary for the work above specified, and will accept as full payment therefore the prices shown above.
By reason of this proposed change, 0 days extension of time will be allowed.
Date Accepted:
Contractor (Jon K Takata Corporation dba Restoration Management Company) By:
Title:
DISTRIBUTION: Purchasing, City Clerk, Contractor, Construction Manager, Project Analyst, Project File
STATEMENT OF ACCOUNT
Original Contract Price $79,606.90
Previous Change Orders $0.00
Total to date $79,606.90
This Change Order $1,072,649.41
Revised Contract Price $1,152,256.31
Date Approved:
By:
Matt Fabry, Public Works Director
NOTE: This change order is not effective until approved by the Public Works Director.
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
Client: City of San Mateo
Property: 1700 Coyote Point Dr.
San Mateo, CA 94401
Operator: NPANDELI
Estimator: Nick Pandelis Cellular: (510) 514-1491
Position: Project Director
Company: RMC
Business: 150 Beacon St.
San Francisco, CA 94080
Type of Estimate: Water Damage
Date Entered: 10/18/2024 Date Assigned:
Price List: CAPE8X_OCT24
Labor Efficiency: Restoration/Service/Remodel
Estimate: CIT170SFC209228-1
E-mail: [email protected]
Inspections
This loss was inspected on 10/18/2024, as requested by the insurance company, property management, or the insured to provide an estimate and or causation report for the resulting damages.
Estimate
This estimate is intended to provide the costs associated with the necessary repairs of the damages stated above. This estimate is written with work being completed during regular business hours using Davis-Bacon wage rates.
This estimate has been prepared using an industry recognized independent third-party pricing database which has proved reliable for the type of repairs outlined. In the event it is later determined that an individual line item price does not adequately reflect current market place pricing, product availability, or other requirements or conditions unique to the individual project, Restoration Management Company reserves the right to present a supplemental billing or change order outlining the revised costs for payment.
This estimate/bid reflects retail pricing that is competitive within the construction industry. Any additional supplements or change orders will also reflects retail pricing prior to the addition of Overhead and Profit listed at the end of this estimate/bid.
Scope of work
This document is intended to be a scope of work and an estimate of the related costs only. If a specific item is not included within then it is not included as this estimate/bid does not include hidden or concealed damages.
Supplements and/or change to the scope of work
Any supplements and/or change orders to the estimate will alter the costs and will likely delay the completion of this project.
Restoration Management Company cannot be held responsible in any way for unforeseen delays that would be caused by changes in the scope repairs.
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 2
Site preparation & demolition
Care will be exercised in all phases of the demolition needs. In the event, that a material is damaged that was intended for re-installation, a supplement or change order may be supplied to the appropriate financial party for approval to have Restoration Management complete the additional repair needs.
Contents
If there are contents being stored on site and need to be relocated during the restoration or re-construction, great care will be taken to move/protect as needed. If however, Restoration Management recommends these contents be removed while the restoration/repairs are being completed and a decision is made by other to leave in place during this process, we cannot be held responsible for damage that may occur.
Materials
The replacement materials used will be a like kind material matching grains, texture for the areas altered during the restoration process only. In the event the grain, texture, type of material is not satisfactory due to current supplier supply, Restoration Management reserves the right to supply a supplement and or change order to the appropriate responsible party.
Paints and Finishes
The paints and finishes if in this estimate are for matching color & Sheen. Paint applied to original materials with flaws such as dents, paint runs, etc, will not be corrected and may be visible. When paint is applied to new surface materials, the finish should be consistent with construction performance guidelines. In the event the color or sheen match is unsatisfactory. a supplement or change order estimate will be submitted to the appropriate responsible party for approval for Restoration Management to provide the labor and materials necessary to paint or finish any additional areas needed to achieve a uniform match.
Hazardous Materials
Restoration Management strongly recommends that before construction repairs begin, a survey of the structure be completed to determine if any of the building materials could contain asbestos, lead, or mold. If any of these conditions or materials are suspect, we highly recommend testing be completed. If the recommendation for testing is made but declined, Restoration Management will be held harmless in this regard.
Permits, Plans, Code Upgrades
This estimate does not include the following unless otherwise specified: code upgrades, architectural drawings, engineering, building permits and other fees. In the event a building department or other authority requires the above, it is beyond our scope and a supplement/change order will be provided to the appropriate responsible party outlining the additional needs that may be required.
Contracts and Payment Requirement
This document is not an authorization to proceed. If you would like to proceed with the work as outlined, you will need to sign a contract/ authorization document if you have not yet already done so.
When Restoration Management Company is selected to complete the repairs to the residence, building, structure, and after the contract/authorization has been signed, a payment schedule may also be presented that would outline payment needs as the project is being completed. The payment schedule is very important in the timely completion of the project and will be followed up with you by the assigned project manager or our accounting department.
Project Management
After all contracts/ authorizations have been completed, a Project Manager will be assigned to take care of your specific needs of this repair. The Project Manager will be responsible for the timely completion of your project at all times. You will find that your Project Manager will help guide you through all selections, scheduling, and product budgets to additionally assure your satisfaction.
For any further questions regarding this estimate/bid, please feel free to contact us at any time. We at Restoration Management Company look forward to working with you and hope we are able to meet and exceed your expectations.
Thank you for your consideration. We look forward to serving you.
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 3
CIT170SFC209228-1
General
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
1. LAB SUPERC + Commercial Supervision / Project Management - per hour 275 275.00 HR [*] 0.00+ 183.39 = 0.00 10,086.46 60,518.71
2. DMO DTRLR - Tandem axle dump trailer - per load - including dump fees 4 4.00 EA [*] 623.31+ 0.00 = 0.00 498.64 2,991.88
3. LAB LBR + General Laborer - per hour
75 75.00 HR [*] 0.00+ 152.68 = 0.00 2,290.20 13,741.20
Additional labor to clean jobsite at the end of each workday
4. LAB LBR + General Laborer - per hour
24 24.00 HR [*] 0.00+ 152.68 = 0.00 732.86 4,397.18
additional labor for cartage of material to and from jobsite
5. FEE ENG
1 + Engineering fees (Bid Item)
1.00 EA [*] 0.00+ 12,500.00 = 0.00 2,500.00 15,000.00
budget number from engineer
6. FEE
7. TMP
TIPF
TLT
1 4
+ Taxes, insurance, permits & fees (Bid Item)
1.00 EA
+ Temporary toilet (per month)
4.00 MO 0.00+ 248.00 = 0.00
AS INCURRED
198.40 1,190.40
8. TMP HWS
4 + Temporary hand washing station (per month)
4.00 MO 0.00+ 242.04 = 0.00 193.64 1,161.80
9. CON LAB + Content Manipulation charge - per hour
10*8*4 320.00 HR [*] 0.00+ 152.68 = 0.00 9,771.52 58,629.12 10 people 8 days to move contents back in
Totals: General 0.00 26,271.72 157,630.29
Main Level
Main Level
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
10. CLN FINALC + Final cleaning - construction - Commercial F 9041.63 SF [*] 0.00+ 0.78 = 0.00 1,410.50 8,462.97
11. HVC LAB
2*8*2
+ HVAC Technician - per hour
32.00 HR [*] 0.00+ 244.26 = 0.00 1,563.26 9,379.58
Clean ductwork at the end of recon
Total: Main Level 0.00 2,973.76 17,842.55
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 4
Kitchen Height: 11' 6"
3563.48 SF Walls
5075.69 SF Walls & Ceiling
168.02 SY Flooring
309.87 LF Ceil. Perimeter
1512.21 SF Ceiling
1512.21 SF Floor
309.87 LF Floor Perimeter
Subroom: Pantry (1) Height: 11' 6"
494.50 SF Walls
609.50 SF Walls & Ceiling
12.78 SY Flooring
43.00 LF Ceil. Perimeter
115.00 SF Ceiling
115.00 SF Floor
43.00 LF Floor Perimeter
Subroom: Closet (3) Height: 11' 6"
230.01 SF Walls
254.90 SF Walls & Ceiling
2.77 SY Flooring
20.00 LF Ceil. Perimeter
24.89 SF Ceiling
24.89 SF Floor
20.00 LF Floor Perimeter
Subroom: Office (2) Height: 11' 6"
379.61 SF Walls
446.55 SF Walls & Ceiling
7.44 SY Flooring
33.01 LF Ceil. Perimeter
66.94 SF Ceiling
66.94 SF Floor
33.01 LF Floor Perimeter
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
12. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable F 1710.70 SF [*] 2.17+ 0.00 = 80.68 758.58 4,551.48
13. ELE OSRS + Outlet or switch - Detach & reset
14 14.00 EA [*] 0.00+ 53.03 = 0.00 148.48 890.90
14. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt PF*4+(11+8'3+20+8+1 1930.52 SF [*] 0.00+ 1.52 = 122.64 611.40 3,668.43 3+13+3'6)*4
g i e t o R r3o C'o9l m o"s e ( t210) ('11) 1"
24' 10"
1) Mens Bathroom Entry
Storage (1)
3'
Walk-Ins
Pantry (1)
7' 1"
7' 10" 7' 3"
3' 7"
K i t c8h' en
8' 7"
Storage CloseOt ff(i3c)e (28)' 9"
10' 4"
10'
Pantry (1)
7' 3" 3' 1"
1' 5" 2' 6" 1' 5"
Closet (3)
5' 4"
4' 1" 2' 6" 3' 3"
3' 9" 3' 1"
Office (2)
3)
9' 4"
9' 6"
4' 8" 2' 6"
4' 10" 2' 4"
5'
1' 8"
1' 4"
2'
3' 2' 2"
5' 2"
5'
16' 10" 3'
12' 10"
13' 6"
17'
4' 3"
4' 3"
9' 10"8'
8' 4" 9' 10"
9' 8"
9' 10"
4' 8" 6' 7"
6' 11"
1' 11"
3' 2' 1"
24' 3"
24' 7" 3'4' 10"7' 2"
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 5
CONTINUED - Kitchen
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
15. FRM SH1/2T + Sheathing - plywood - 1/2" - treated
PF*4+(11+8'3+20+3'6)
*4
1794.52 SF [*] 0.00+ 4.96 = 407.63 1,861.68 11,170.13
Material for shear paneling - per permits
16. FRM LAB + Carpenter - General Framer - per hour
2*8*4 64.00 HR [*] 0.00+ 205.10 = 0.00 2,625.28 15,751.68 Labor to install shear paneling and shear nailing pattern per permits
17. DRY LF>5/8 + 5/8" - drywall per LF - up to 4' tall
PF+11+8'3+20+8+13+1
3+3'6
482.63 LF [*] 0.00+ 34.64 = 156.55 3,374.98 20,249.83
18. DRY TEX++ + Texture drywall - smooth / skim coat
W 4667.61 SF [*] 0.00+ 3.56 = 71.88 3,337.72 20,026.29
19. PNT SP+ + Seal/prime (1 coat) then paint (1 coat) the walls - 2 colors W 4667.61 SF [*] 0.00+ 3.10 = 116.81 2,917.28 17,503.68
20. PNL FRPT + Fiberglass reinforced plastic (FRP) paneling w/trim W 4667.61 SF [*] 0.00+ 17.12 = 741.28 16,130.16 96,780.92
21. PLM FLDCI> + Floor drain - cast iron (no-hub) - 6"
4 4.00 EA [*] 0.00+ 661.55 = 180.62 565.36 3,392.18
22. FCT AV++ - Remove Tile floor covering - Commercial grade .5F 855.35 SF [*] 8.40+ 0.00 = 0.00 1,436.98 8,621.92
23. FCT MORTAR + Mortar bed for tile floors
F 1710.70 SF [*] 0.00+ 10.91 = 377.06 3,808.16 22,848.96
24. FCT AV++ + Tile floor covering - Commercial grade
F 1710.70 SF [*] 0.00+ 34.83 = 2,153.69 12,347.48 74,084.85 15% waste added
25. FCT B++ + Tile base - Commercial grade
PF 405.88 LF [*] 0.00+ 52.96 = 399.64 4,379.00 26,274.04
26. PLM LAB + Plumber - per hour
2*8*4 64.00 HR [*] 0.00+ 264.54 = 0.00 3,386.12 20,316.68 Labor to detach and reset all kitchen equipment, including sinks, ovens countertops and fridges
27. PLM SUP + Plumbing fixture supply line
8 8.00 EA [*] 0.00+ 39.30 = 5.57 64.00 383.97
28. PLM STOP + Angle stop valve
8 8.00 EA [*] 0.00+ 76.61 = 9.61 124.50 746.99
29. ELE LAB + Electrician - per hour
2*2+2*2 8.00 HR [*] 0.00+ 276.31 = 0.00 442.10 2,652.58 Labor to detach and reset electrical labor for removed wall Totals: Kitchen 4,823.66 58,319.26 349,915.51
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 6
Restaurant/Bar Height: 11' 6"
3579.74 SF Walls
5690.88 SF Walls & Ceiling
234.57 SY Flooring
312.88 LF Ceil. Perimeter
2111.14 SF Ceiling
2111.14 SF Floor
310.13 LF Floor Perimeter
Subroom: Storage Room (1) Height: 11' 6"
194.02 SF Walls
214.58 SF Walls & Ceiling
2.28 SY Flooring
18.47 LF Ceil. Perimeter
20.56 SF Ceiling
20.56 SF Floor
15.72 LF Floor Perimeter
Missing Wall - Goes to Floor 2' 9" X 6' 8" Opens into RESTAURANT_B
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
30. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable 25*10 250.00 SF [*] 2.17+ 0.00 = 11.79 110.86 665.15
31. ELE OSRS + Outlet or switch - Detach & reset
6 6.00 EA [*] 0.00+ 53.03 = 0.00 63.64 381.82
32. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt (19'3+8'3+17'6+2+8'3+
5'6+3+3)*4
33. FRM SH1/2T
267.00 SF [*]
+ Sheathing - plywood - 1/2" - treated
0.00+ 1.52 = 16.96 84.56 507.36
6'9*9 60.75 SF [*] 0.00+ 4.96 = 13.80 63.02 378.14
Material for shear paneling - per permits
34. FRM LAB + Carpenter - General Framer - per hour
2*4 8.00 HR [*] 0.00+ 205.10 = 0.00 328.16 1,968.96
Labor to install shear paneling and shear nailing pattern per permits
35. DRY LF>5/8 + 5/8" - drywall per LF - up to 4' tall
19'3+8'3+17'6+2+8'3+8
'3+5'6+3'6+3
36. DRY TEX++
75.50 LF [*]
+ Texture drywall - smooth / skim coat
0.00+ 34.64 = 24.49 527.96 3,167.77
(20+8'3+5'6+3'6+5'3)
*11
467.50 SF [*] 0.00+ 3.56 = 7.20 334.30 2,005.80
37. PNT SP+ + Seal/prime (1 coat) then paint (1 coat) the surface area - 2 colors (23'6+10)*11+W1 562.52 SF [*] 0.00+ 3.10 = 14.08 351.58 2,109.47
38. PNL FRPT + Fiberglass reinforced plastic (FRP) paneling w/trim (17'6+2)*4 78.00 SF [*] 0.00+ 17.12 = 12.39 269.56 1,617.31
39. PLM FLDCI> + Floor drain - cast iron (no-hub) - 6"
1 1.00 EA [*] 0.00+ 661.55 = 45.16 141.36 848.07
55' 8" 4"
2"
11' EntryWom
6' 6" Restaurant/Bar 7' 6"
Tile (A1) Me
6' 4"
6' 8"
S t o J ran g i e t3o'R r9o C"o l m o s e ( t 1 ) ( 1
13' 8" 8' 3"
13' 10" 8' 5"
4' 1"
3' 9"
Storage Room (1J)anito
2' 6" 6"
1' 1"
6" 6"
21' 8"10"
2' 1" 1' 4" 10"
6"
4" 10' 8"
1' 9" 2' 9" 1'
12'
11' 8"
18' 4"
18'5' 6"
16' 10" 3' 8' 8"
5'
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 7
CONTINUED - Restaurant/Bar
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
40. FCT MORTAR + Mortar bed for tile floors
20*10 200.00 SF [*] 0.00+ 10.91 = 44.08 445.22 2,671.30
41. FCT AV++ + Tile floor covering - Commercial grade
20*10+F1 220.56 SF [*] 0.00+ 34.83 = 277.67 1,591.96 9,551.73
42. FCT B++ + Tile base - Commercial grade
22+8'9+20+2+4+PF1 72.47 LF [*] 0.00+ 52.96 = 71.36 781.88 4,691.25
43. PLM LAB + Plumber - per hour
2*8 16.00 HR [*] 0.00+ 264.54 = 0.00 846.52 5,079.16
Labor to detach and reset all kitchen equipment, including sinks, ovens countertops and fridges
44. PLM SUP + Plumbing fixture supply line
2 2.00 EA [*] 0.00+ 39.30 = 1.39 16.00 95.99
45. PLM STOP + Angle stop valve
2 2.00 EA [*] 0.00+ 76.61 = 2.40 31.12 186.74
46. ELE LAB + Electrician - per hour
2*8 16.00 HR [*] 0.00+ 276.31 = 0.00 884.20 5,305.16
labor to connect all wiring back up for the electronics and soda machine Totals: Restaurant/Bar 542.77 6,871.90 41,231.18
Banquet Room Height: 11' 6"
2752.19 SF Walls
5638.86 SF Walls & Ceiling
320.74 SY Flooring
241.83 LF Ceil. Perimeter
2886.67 SF Ceiling
2886.67 SF Floor
237.50 LF Floor Perimeter
Missing Wall - Goes to Floor 4' 4" X 6' 8" Opens into HALLWAY Subroom: Storage (1) Height: 11' 6"
253.00 SF Walls
277.00 SF Walls & Ceiling
2.67 SY Flooring
22.00 LF Ceil. Perimeter
24.00 SF Ceiling
24.00 SF Floor
22.00 LF Floor Perimeter
6' 8' 3"
Storage (1)
StoragCe
Banquet Room Jan
Hall
38' 1" Back
3' 4"
3'
Storage (1)
3' 2"
1' 7" 11"
78' 11"
1' 3"
1' 1"
2' 1"
5' 1' 11" 8' 6" 3' 9' 8"
8' 3' 5' 9' 6"12' 8" 26' 5"
8'
8' 4"
12' 6" 26' 3" 4' 4"
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 8
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
47. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable F 2910.67 SF [*] 2.17+ 0.00 = 137.27 1,290.70 7,744.12
48. ELE OSRS + Outlet or switch - Detach & reset
3 3.00 EA [*] 0.00+ 53.03 = 0.00 31.82 190.91
49. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt (18+12'6+2+45'3)*4'6 349.88 SF [*] 0.00+ 1.52 = 22.23 110.80 664.85
50. FRM SH1/2T + Sheathing - plywood - 1/2" - treated
(18+12'6+2+45'3)*4'6 349.88 SF [*] 0.00+ 4.96 = 79.48 362.98 2,177.86 Material for shear paneling - per permits
51. FRM LAB + Carpenter - General Framer - per hour
2*8*2 32.00 HR [*] 0.00+ 205.10 = 0.00 1,312.64 7,875.84 Labor to install shear paneling and shear nailing pattern per permits
52. DRY 5/8 + 5/8" drywall - hung, taped, floated, ready for paint 18*11'6 207.00 SF [*] 0.00+ 5.80 = 16.14 243.34 1,460.08
53. DRY LF>5/8 + 5/8" - drywall per LF - up to 4' tall
12'6+2+4'3 18.75 LF [*] 0.00+ 34.64 = 6.08 131.12 786.70
54. DRY TEX++ + Texture drywall - smooth / skim coat
(12'6+2+4'3) 365.50 SF [*] 0.00+ 3.56 = 5.63 261.36 1,568.17 *6+22*11'6
55. PNT SP+ + Seal/prime (1 coat) then paint (1 coat) more than the walls - 2 colors W+PC*3 3796.69 SF [*] 0.00+ 3.10 = 95.01 2,372.94 14,237.69 3' ceiling overhang included because of mitigation tape and staples
56. FCV PREP+ + Floor preparation for resilient flooring - Heavy F 2910.67 SF [*] 0.00+ 2.12 = 56.03 1,245.32 7,471.97
57. FCV PLK++ - Remove Vinyl plank flooring - Commercial grade .5F 1455.33 SF [*] 3.94+ 0.00 = 0.00 1,146.80 6,880.80
58. FNC B8H - Remove Baseboard - 8" hardwood - 2 piece
.5PF 129.75 LF [*] 2.00+ 0.00 = 0.00 51.90 311.40
59. FCV PLK++ + Vinyl plank flooring - Commercial grade F*1.15 3347.27 SF [*] 0.00+ 15.55 = 2,306.77 10,871.38 65,228.20 15% waste added
60. FNC B8H + Baseboard - 8" hardwood - 2 piece
PF 259.50 LF [*] 0.00+ 22.65 = 280.99 1,231.74 7,390.41
61. FCV EDGE + Vinyl - metal transition strip
6+4+4 14.00 LF [*] 0.00+ 5.83 = 2.25 16.78 100.65
62. PNT B>2 + Paint baseboard, oversized - two coats
PF 259.50 LF [*] 0.00+ 4.35 = 7.49 227.26 1,363.58
Totals: Banquet Room 3,015.37 20,908.88 125,453.23
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 9
Walk-Ins Height: 8'
658.94 SF Walls
941.35 SF Walls & Ceiling
31.38 SY Flooring
82.37 LF Ceil. Perimeter
282.41 SF Ceiling
282.41 SF Floor
82.37 LF Floor Perimeter
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
63. FCT AV++ - Remove Tile floor covering - Commercial grade F 282.41 SF [*] 8.40+ 0.00 = 0.00 474.44 2,846.68
64. FCT MORTAR + Mortar bed for tile floors
F 282.41 SF [*] 0.00+ 10.91 = 62.25 628.68 3,772.02
65. FCT AV++ + Tile floor covering - Commercial grade
F*1.15 324.77 SF [*] 0.00+ 34.83 = 408.87 2,344.12 14,064.73 15% waste added
66. FCT B++ + Tile base - Commercial grade
PF 82.37 LF [*] 0.00+ 52.96 = 81.11 888.68 5,332.11
Totals: Walk-Ins 552.23 4,335.92 26,015.54
Mens Bathroom Entry Height: 9'
909.00 SF Walls
1208.31 SF Walls & Ceiling
33.26 SY Flooring
101.00 LF Ceil. Perimeter
299.31 SF Ceiling
299.31 SF Floor
101.00 LF Floor Perimeter
Subroom: Janitor Closet (1) Height: 11' 6"
212.35 SF Walls
232.91 SF Walls & Ceiling
2.28 SY Flooring
18.47 LF Ceil. Perimeter
20.56 SF Ceiling
20.56 SF Floor
18.47 LF Floor Perimeter
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
14' 1" 10' 7"
24' 6"
Walk-Ins 10' 4"
10'
3'
Pantry (1)
3'
2' 3" 2' 9"
2' 10" 13' 11" 7' 9" 2' 5"
3' 8' 3" 18' 8"
Mens Bathroom Entry
i t R o o r o C m l o s ( e 1 t ) (1)35'
20' 11" 14' 1"
3' 11"
3' 9"
(1) Janitor Closet (1)
17'
16' 8"
2' 6"
5' 6" 4' 4' 3"
4' 3"
6' 5' 2"
5'
1' 3" 2' 6" 1' 9"
9' 6"
9' 10"
7' 3"
7' 9"
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 10
CONTINUED - Mens Bathroom Entry
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
67. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable F 319.82 SF [*] 2.17+ 0.00 = 15.08 141.82 850.91
68. FRM LAB + Carpenter - General Framer - per hour
2*8*5 80.00 HR [*] 0.00+ 205.10 = 0.00 3,281.60 19,689.60 labor to demo additional drywall as needed and replace dry rot framing with new ***PENDING ENGINEERING AND PERMITS***
69. FRM ST6 M Material Only Stud wall - 2x6 (per BF)
STN: 191.00 BF 0.00+ 1.04 = 19.12 43.54 261.30
***PENDING ENGINEERING AND PERMITS***
70. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt 35*9'6+PF1*4 406.36 SF [*]
71. FRM SH1/2T + Sheathing - plywood - 1/2" - treated
35*11 385.00 SF [*]
Material for shear paneling - per permits
72. FRM LAB + Carpenter - General Framer - per hour
2*8*2 32.00 HR [*] 0.00+ 205.10 = 0.00 1,312.64 7,875.84 Labor to install shear paneling and shear nailing pattern per permits
73. DRY 5/8 + 5/8" drywall - hung, taped, floated, ready for paint (35+9'6)*11 489.50 SF [*]
74. DRY LF>5/8 + 5/8" - drywall per LF - up to 4' tall
PF1 18.47 LF [*]
75. DRY TEX++ + Texture drywall - smooth / skim coat
(35+9'6)*11+W1 701.85 SF [*]
76. PNT SP+ + Seal/prime (1 coat) then paint (1 coat) more than the ceiling perimeter - 2 colors PC*5+C 917.20 SF [*]
77. PLM FLDCI> + Floor drain - cast iron (no-hub) - 6"
1 1.00 EA [*]
78. TBA PTD+ - Remove Paper towel dispenser with waste receptacle 1 1.00 EA [*] 114.59+ 0.00 = 0.00 22.92 137.51
79. CAB CTSSRS + Countertop - solid surface/granite - Detach & reset 8'3*2 16.50 SF [*]
80. PLM PTRAPRS + P-trap assembly - Detach & reset
3 3.00 EA [*]
81. PLM STOP + Angle stop valve
6 6.00 EA [*]
82. PLM SUP + Plumbing fixture supply line
6 6.00 EA [*]
0.00+ 1.52 = 25.81 128.70 772.18
0.00+ 4.96 = 87.45 399.42 2,396.47
0.00+ 5.80 = 38.16 575.46 3,452.72
0.00+ 34.64 = 5.99 129.16 774.95
0.00+ 3.56 = 10.81 501.88 3,011.28
0.00+ 3.10 = 22.95 573.26 3,439.53
0.00+ 661.55 = 45.16 141.36 848.07
0.00+ 94.11 = 0.18 310.60 1,863.60
0.00+ 141.11 = 0.00 84.66 507.99
0.00+ 76.61 = 7.21 93.38 560.25
0.00+ 39.30 = 4.18 48.00 287.98
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 11
CONTINUED - Mens Bathroom Entry
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
83. PLM SNKRS + Sink - single - Detach & reset
3 3.00 EA [*] 0.00+ 353.79 = 0.22 212.32 1,273.91
84. PLM FAUBA R Detach & Reset Sink faucet - Bathroom
3 3.00 EA [*] 283.13 0.00+ 0.00 = 0.00 169.88 1,019.27
85. TBA GBARRS + Handicap grab bar - Detach & reset
2 2.00 EA [*] 0.00+ 96.78 = 0.00 38.72 232.28
86. TBA TLTPRS + Toilet partition - Detach & reset
4 4.00 EA [*] 0.00+ 811.86 = 0.00 649.48 3,896.92
87. PLM TLTRS + Toilet - Detach & reset
2 2.00 EA [*] 0.00+ 568.88 = 1.83 227.92 1,367.51
88. PLM URRS + Urinal - Detach & reset
3 3.00 EA [*] 0.00+ 830.82 = 0.00 498.50 2,990.96
89. FNH BAC + Bath accessory
4 4.00 EA [*] 0.00+ 53.67 = 5.81 44.10 264.59
90. TBA PTD+ I Install Paper towel dispenser with waste receptacle 1 1.00 EA [*] 0.00+ 120.97 = 0.00 24.20 145.17
91. PLM SSNK+ - Remove Service sink - corner - floor mounted 1 1.00 EA [*] 229.17+ 0.00 = 0.00 45.84 275.01
92. PLM SSNK+ I Install Service sink - corner - floor mounted 1 1.00 EA [*] 0.00+ 855.08 = 0.00 171.02 1,026.10
93. MSD AVRS + Mirror - plate glass - Detach & reset
3*4*4 48.00 SF [*] 0.00+ 17.80 = 0.00 170.88 1,025.28
94. TIL AV++ - Remove Ceramic/porcelain tile - Commercial grade .5PF*4 238.93 SF [*] 6.71+ 0.00 = 0.00 320.64 1,923.86
95. FCT AV++ - Remove Tile floor covering - Commercial grade F 319.82 SF [*] 8.40+ 0.00 = 0.00 537.30 3,223.79
96. FCT MORTAR + Mortar bed for tile floors
F+PF*4 797.68 SF [*] 0.00+ 10.91 = 175.82 1,775.70 10,654.21
97. FCT AV++ + Tile floor covering - Commercial grade
F 319.82 SF [*] 0.00+ 34.83 = 402.64 2,308.38 13,850.35
98. FCT B++ + Tile base - Commercial grade
PF 119.47 LF [*] 0.00+ 52.96 = 117.63 1,288.94 7,733.70
99. TIL AV++ + Ceramic/porcelain tile - Commercial grade PF*4 477.86 SF [*] 0.00+ 43.58 = 641.16 4,293.26 25,759.56 Totals: Mens Bathroom Entry 1,627.21 20,565.48 123,392.65 Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 12
Hallway Height: 11' 6"
1726.69 SF Walls
2460.93 SF Walls & Ceiling
81.58 SY Flooring
154.83 LF Ceil. Perimeter
734.24 SF Ceiling
734.24 SF Floor
146.75 LF Floor Perimeter
Missing Wall - Goes to Floor
Missing Wall - Goes to Floor
4' 4" X 6' 8"
3' 9" X 6' 8"
Opens into BANQUET_ROO2
Opens into BACK_ENTRY
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
100. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable F 734.24 SF [*] 2.17+ 0.00 = 34.63 325.58 1,953.51
101. ELE OSRS + Outlet or switch - Detach & reset
1 1.00 EA [*] 0.00+ 53.03 = 0.00 10.60 63.63
102. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt (8+9'6+4+4+4+4+4+5'3
+7+2)*4
103. FRM SH1/2T
207.00 SF [*]
+ Sheathing - plywood - 1/2" - treated
0.00+ 1.52 = 13.15 65.56 393.35
(5+3+5+6)*2 38.00 SF [*] 0.00+ 4.96 = 8.63 39.42 236.53 Material for shear paneling - per permits
104. FRM LAB + Carpenter - General Framer - per hour
2*4 8.00 HR [*] 0.00+ 205.10 = 0.00 328.16 1,968.96
Labor to install shear paneling and shear nailing pattern per permits 105. DRY LF>5/8 + 5/8" - drywall per LF - up to 4' tall 8+9'6+4+4+4+4+4+5'3
+7+2
106. DRY TEX++
51.75 LF [*]
+ Texture drywall - smooth / skim coat
0.00+ 34.64 = 16.79 361.88 2,171.29
(8+9'6+4+4+4+4+4+5'3
+7+2)*6
310.50 SF [*] 0.00+ 3.56 = 4.78 222.04 1,332.20
107. PNT SP+ + Seal/prime (1 coat) then paint (1 coat) more than the walls - 2 colors W+C 2460.93 SF [*] 0.00+ 3.10 = 61.58 1,538.10 9,228.56 ceiling included because of mitigation tape and staples 108. FNC B8H + Baseboard - 8" hardwood - 2 piece
8+9'6+4+4+4+4+4+5'3
+7+2
109. PNT B>2
51.75 LF [*]
+ Paint baseboard, oversized - two coats
0.00+ 22.65 = 56.04 245.62 1,473.80
PF 146.75 LF [*] 0.00+ 4.35 = 4.24 128.52 771.12
110. CAB BSS + Backsplash - stainless steel
(10+4'6+4'6+13+4+4)
*9
360.00 SF [*] 0.00+ 53.29 = 436.94 3,924.26 23,545.60
Totals: Hallway 636.78 7,189.74 43,138.55
tora3g'e8'(19)" 3'
12' 3"
Kit
Storage
m
Cl
Janit
f f(i3c
lo
Hallway
3'
W/
o s eOt
or C
3'
2' 6" 3'
26' 5" 8'
26' 3" 4' 4" 8' 6"
5' 6" 5' 8" 1' 7" 14' 8"
8' 3"
8' 11"
5' 2' 6" 9' 10"
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 13
W/H Room Height: 11' 6"
lway
774.35 SF Walls
1014.24 SF Walls & Ceiling
26.65 SY Flooring
67.33 LF Ceil. Perimeter
239.89 SF Ceiling
239.89 SF Floor
67.33 LF Floor Perimeter
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
111. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable 25*10 250.00 SF [*] 2.17+ 0.00 = 11.79 110.86 665.15
112. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt PF*4 269.34 SF [*] 0.00+ 1.52 = 17.11 85.30 511.81
113. FRM SH1/2T + Sheathing - plywood - 1/2" - treated
(8'6+16'9)*2 50.50 SF [*] 0.00+ 4.96 = 11.47 52.40 314.35 Material for shear paneling - per permits
114. FRM LAB + Carpenter - General Framer - per hour
2*4 8.00 HR [*] 0.00+ 205.10 = 0.00 328.16 1,968.96
Labor to install shear paneling and shear nailing pattern per permits 115. DRY LF>5/8 + 5/8" - drywall per LF - up to 4' tall PF 67.33 LF [*] 0.00+ 34.64 = 21.84 470.82 2,824.97
116. DRY TEX++ + Texture drywall - smooth / skim coat
PF*4 269.34 SF [*] 0.00+ 3.56 = 4.15 192.62 1,155.62
117. PNT SP+ + Seal/prime (1 coat) then paint (1 coat) more than the walls - 2 colors W+C 1014.24 SF [*] 0.00+ 3.10 = 25.38 633.90 3,803.42
ceiling included because of mitigation tape and staples Totals: W/H Room 91.74 1,874.06 11,244.28
Janitor Closet Height: 11' 6"
231.83 SF Walls
257.15 SF Walls & Ceiling
2.81 SY Flooring
20.16 LF Ceil. Perimeter
25.31 SF Ceiling
25.31 SF Floor
20.16 LF Floor Perimeter
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
Closet (3)
Janitor Closet
5' 4"
5' 8"
Office (2)
9' 4" 2' 6"
9' 6" 11" 2' 1"
W/H Room
20' 8"
21'
5' 4"
Janitor Closet
5' 8"
1' 9"
1' 7" 5'
1' 7"
1' 7" 1'
1' 5" 2' 6" 10"
5' 1"
4' 9"
13'
13' 8"5' 1"
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 14
CONTINUED - Janitor Closet
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
118. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable F 25.31 SF [*] 2.17+ 0.00 = 1.19 11.22 67.33
119. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt PF*4 80.64 SF [*]
120. ELE OSRS + Outlet or switch - Detach & reset
2 2.00 EA [*]
121. FRM SH1/2T + Sheathing - plywood - 1/2" - treated
5*5 25.00 SF [*]
Material for shear paneling - per permits
122. FRM LAB + Carpenter - General Framer - per hour
2*2 4.00 HR [*]
Labor to install shear paneling and sheer nailing pattern per permits 123. DRY LF>5/8 + 5/8" - drywall per LF - up to 4' tall PF 20.16 LF [*]
124. DRY TEX++ + Texture drywall - smooth / skim coat
PF*6 120.96 SF [*]
125. PNT SP+ + Seal/prime (1 coat) then paint (1 coat) the walls and ceiling - 2 colors WC 257.15 SF [*] 0.00+
ceiling included because of mitigation tape and staples 126. PLM FAUBA R Detach & Reset Sink faucet - Bathroom
3 3.00 EA [*] 283.13 0.00+
127. PLM SSNK+ - Remove Service sink - corner - floor mounted 1 1.00 EA [*] 229.17+
128. PLM SSNK+ I Install Service sink - corner - floor mounted 1 1.00 EA [*] 0.00+
129. PNL FRPT + Fiberglass reinforced plastic (FRP) paneling w/trim W 231.83 SF [*] 0.00+ 17.12 = 36.82 801.14 4,806.89
130. FCT AV++ - Remove Tile floor covering - Commercial grade F 25.31 SF [*]
131. FCT MORTAR + Mortar bed for tile floors
F 25.31 SF [*]
132. FCT AV++ + Tile floor covering - Commercial grade
F*1.15 29.11 SF [*]
15% waste added
133. FCT B++ + Tile base - Commercial grade
PF 20.16 LF [*]
134. FRM LAB + Carpenter - General Framer - per hour
2+2 4.00 HR [*] 0.00+ 205.10 = 0.00 164.08 984.48
labor to detach roof access lader and reset
0.00+ 1.52 = 5.12 25.54 153.23
0.00+ 53.03 = 0.00 21.22 127.28
0.00+ 4.96 = 5.68 25.94 155.62
0.00+ 205.10 = 0.00 164.08 984.48
0.00+ 34.64 = 6.54 140.96 845.84
0.00+ 3.56 = 1.86 86.50 518.98
3.10 = 6.44 160.72 964.33
0.00 = 0.00 169.88 1,019.27
0.00 = 0.00 45.84 275.01
855.08 = 0.00 171.02 1,026.10
8.40+ 0.00 = 0.00 42.52 255.12
0.00+ 10.91 = 5.58 56.34 338.05
0.00+ 34.83 = 36.65 210.12 1,260.67
0.00+ 52.96 = 19.85 217.52 1,305.04
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 15
CONTINUED - Janitor Closet
CAT SEL ACT DESCRIPTION
CALC QTY RESET REMOVE REPLACE TAX O&P TOTAL
Totals: Janitor Closet 125.73 2,514.64 15,087.72
Exterior Formula Elevation 30' x 12' x 0"
342.00 SF Walls
360.00 SF Long Wall
30.00 LF Ceil. Perimeter
30.00 LF Floor Perimeter
360.00 SF Short Wall
Missing Wall - Goes to neither Floor/Ceiling 3' X 6' Opens into Exterior
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
135. DMO MASKFP+ - Floor prot. - cloth - skid resist, leak proof, cleanable 30*5 150.00 SF [*] 2.17+ 0.00 = 7.07 66.52 399.09
136. STU AV - Remove Metal lath & stucco
(8+8)*4 64.00 SF [*] 2.52+ 0.00 = 0.00 32.26 193.54
***PENDING ENGINEERING AND PERMITS***
137. INS BT4+ + Batt insulation - 4" - R13 - unfaced batt (8+8)*4 64.00 SF [*] 0.00+ 1.52 = 4.07 20.28 121.63
138. FRM LAB + Carpenter - General Framer - per hour
2*8*2 32.00 HR [*] 0.00+ 205.10 = 0.00 1,312.64 7,875.84 labor to demo and replace dry rot framing with new
***PENDING ENGINEERING AND PERMITS***
139. FRM ST6 M Material Only Stud wall - 2x6 (per BF)
STN: 178.00 BF 0.00+ 1.04 = 17.82 40.58 243.52
***PENDING ENGINEERING AND PERMITS***
140. STU AV + Metal lath & stucco
(8+8)*4 64.00 SF [*] 0.00+ 18.66 = 8.62 240.56 1,443.42 ***PENDING ENGINEERING AND PERMITS***
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 16
CONTINUED - Exterior
CAT SEL
CALC
ACT DESCRIPTION
QTY RESET REMOVE REPLACE TAX O&P TOTAL
141. STU COLOR + Stucco color coat (Redash) - sand texture W 342.00 SF [*] 0.00+ 9.58 = 15.47 658.38 3,950.21
Totals: Exterior 53.05 2,371.22 14,227.25
Total: Main Level 11,468.54 127,924.86 767,548.46
Line Item Totals: CIT170SFC209228-1 11,468.54 154,196.58 925,178.75 Additional Charges Charge
California Lumber Assessment Fee 93.09
Additional Charges Total $93.09
Grand Total Areas:
18,745.73 SF Walls 9,050.11 SF Ceiling 27,795.84 SF Walls and Ceiling 9,041.63 SF Floor 1,004.63 SY Flooring 1,684.55 LF Floor Perimeter 360.00 SF Long Wall 360.00 SF Short Wall 1,706.21 LF Ceil. Perimeter 9,041.63 Floor Area 9,401.39 Total Area 20,960.72 Interior Wall Area 6,666.41 Exterior Wall Area 547.33 Exterior Perimeter of Walls
0.00 Surface Area 0.00 Number of Squares 0.00 Total Perimeter Length
0.00 Total Ridge Length 0.00 Total Hip Length
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 17
Summary
Line Item Total 759,513.63
California Lumber Assessment Fee 93.09
Material Sales Tax 11,468.54
Subtotal 771,075.26
Overhead 77,107.60
Profit 77,107.60
Replacement Cost Value $925,290.46
Net Claim $925,290.46
Nick Pandelis
Project Director
Restoration Management Company - Hayward
4142 Point Eden Way
Hayward, CA 94545
Phone: 800-400-5058
License #:765595
Tax ID#: 94-3267563
CIT170SFC209228-1 1/13/2025 Page: 18
O&P Items
Recap by Category
Total %
CABINETRY 20,737.22 2.24%
CLEANING 7,052.47 0.76%
CONTENT MANIPULATION 48,857.60 5.28%
GENERAL DEMOLITION 37,061.54 4.01%
DRYWALL 54,061.50 5.84%
ELECTRICAL 8,010.22 0.87%
FLOOR COVERING - CERAMIC TILE 160,726.93 17.37%
FLOOR COVERING - VINYL 58,302.29 6.30%
PERMITS AND FEES 12,500.00 1.35%
FINISH CARPENTRY / TRIMWORK 7,049.82 0.76%
FINISH HARDWARE 214.68 0.02%
FRAMING & ROUGH CARPENTRY 69,581.06 7.52%
HEAT, VENT & AIR CONDITIONING 7,816.32 0.84%
INSULATION 5,433.61 0.59%
LABOR ONLY 65,547.57 7.08%
MIRRORS & SHOWER DOORS 854.40 0.09%
PLUMBING 35,510.92 3.84%
PANELING & WOOD WALL FINISHES 85,213.77 9.21%
PAINTING 44,163.84 4.77%
STUCCO & EXTERIOR PLASTER 4,470.60 0.48%
TOILET & BATH ACCESSORIES 3,561.97 0.38%
TILE 20,825.14 2.25%
TEMPORARY REPAIRS 1,960.16 0.21%
O&P Items Subtotal 759,513.63 82.08%
Permits and Fees 93.09 0.01%
Material Sales Tax 11,468.54 1.24%
Overhead 77,107.60 8.33%
Profit 77,107.60 8.33%
Total 925,290.46 100.00%
Main Level
Main Level
CIT170SFC209228-1 1/13/2025 Page: 19
67' 10"
56' 10' 10"
11'Entry
22' 4"
22'
Restaurant/Bar
7' 6" 3' 6"
13' 1"
Womens Bathroom Entry
2' 10"
8' 3"
13' 11" 7' 9" 2' 5"
18' 8"
7' 6" Tile (A1) 3' 9" 3' 9"
4' 1" 11' 6"
Stor J a a g n e itR or oC om los( e 1 t )(1)
7' 9" Mens Bathroom Entry
35' 10' 7"
7' 6" 2' 9"
2' 5"
24' 10" 24' 6"
4' 10"
7' 6"
7' 6"
Walk-Ins 10' 4"
10'
6' 10"
Pantry (1)
7' 4"
21' 5" 8' 3" 8'
30'
10'
9' 8"
7' 3" 3' 1"
7' 10"
3' 11"
3' 4" 2' 5"
3' 2' 5"
Storage (1)
8' 9"
17' 6"
5' 5"
Kitchen8'
5'
5'
18' 5"
Storage
10'
5' 4" 9' 4" 8' 9"
Banquet Room
5' 4" 9' 4"
Janitor Closet 15'
W/H Room
ClosetO(f3fi)ce (2)
Hallway 20' 8"
21'
5'
12' 6"
Back Entry
40'
53' 6"
22' 8"
22'
7' 6"
7' 6"
92' 3"
80' 11" 9' 3"
11'
12'
11' 6"
11' 8"
21'
18' 4"
18' 6' 2"
6'
35'
8' 2" 9' 6" 20' 10" 8' 8" 12'
12' 4"
45' 11" 8' 9' 10"
9' 10" 4'
4'
8'
8' 4"
12' 10"
13' 6"
41' 9"
17'
7' 6"2' 6"
12' 6"
18' 4"
5' 6" 33' 8" 6'
17'
16' 8"
5' 2" 7' 11" 9' 10"
8' 3"
8' 11"
4' 9"
5' 1" 4' 10" 6'
12' 9" 9' 6"
9' 10"9' 6"
9' 10"
6' 8"7' 2"
13'
13' 8" 29' 5"
29' 9" 11' 6" 7' 3"
19' 9"