|
City of South Bend
<br />118-077
<br />DLZ Project No.1861-1578
<br />Estimate of Probable Construction Cost
<br />Pinhook
<br />Park Pavilion
<br />• , T +
<br />1
<br />Description
<br />Quantity
<br />Units
<br />Unit Price
<br />Total
<br />Subtotals
<br />Mobilization / Demobilization / Admin
<br />1
<br />LS
<br />$2,000.00
<br />$2,000.00
<br />R.. ...-
<br />emove casework, countertop, fixtures, lighting
<br />1
<br />LS
<br />$1,800.00
<br />-
<br />-- ------
<br />$1,800.00
<br />Repair OH coiling door .............
<br />1
<br />EA ..
<br />$400.00
<br />$400.00
<br />m............... --.-...... ......
<br />Remove wall between Kitchen and Concessions
<br />120
<br />SF
<br />......... ..,_ ..... , .. .,.,.
<br />$28.00
<br />---
<br />$3,360.00'
<br />Patch existing walls at removed walls
<br />1
<br />LS
<br />$4,500.00
<br />$4,500.00
<br />Remove . ...
<br />oor (HM and OH coiling)
<br />_..
<br />2
<br />EA
<br />$400.00
<br />$800.00
<br />.........
<br />Remove and abate pipe insulation
<br />1
<br />LS
<br />---------
<br />$2,500.00
<br />---------
<br />$2,500.00
<br />Remove ... ...p.a..
<br />quarry tile flooring
<br />__ _--------
<br />........-
<br />355
<br />SF
<br />$8.00
<br />$2,840.00
<br />N....... _
<br />ew CMU
<br />130
<br />SF
<br />$20.00
<br />$2,600.00
<br />New HM door, frame, and ' hardware
<br />_
<br />1
<br />EA
<br />$2,000.00
<br />$2,000.00
<br />_ --------
<br />Install new pipe insulation
<br />1
<br />LS
<br />$800.00
<br />_.
<br />$800.00
<br />Acoustical panel ceiling and rid, mold/bacteria resistant
<br />P g g11-111
<br />355
<br />SF
<br />$7.00
<br />$ 2,485.00
<br />Paint walls
<br />750
<br />SF
<br />$3.00
<br />$2,250.00
<br />Porcelain Tile Flooring
<br />355
<br />SF
<br />$14.00
<br />$4,970.00
<br />Solid Surface Countertops
<br />15
<br />LF
<br />$110.00
<br />$1,650.0 0
<br />Oil/grease separator
<br />1
<br />EA
<br />$5,000.00
<br />$5,000.00
<br />Food Disposer
<br />--------
<br />........-
<br />1
<br />_.,,,, .... _...,.
<br />EA
<br />...
<br />$600.00
<br />--.....
<br />$600.00
<br />_-
<br />Triple Bay sink
<br />1
<br />EA
<br />$2,000.00
<br />$2,000.00
<br />Hand -washing sink
<br />1
<br />EA ..
<br />$..1,600.00..
<br />�$1,600.00
<br />........
<br />Piping
<br />1
<br />LS
<br />$1,500.00
<br />$1,500.00
<br />Electrical
<br />LS
<br />$1,500.00
<br />$1,500.00
<br />..
<br />LED Lighting
<br />...........
<br />8
<br />EA
<br />$350.00
<br />$2,800.00
<br />Appliances
<br />1
<br />LS
<br />..... .......
<br />$3,500,00
<br />.........
<br />$3,500.00
<br />.,.......... .,.,_ _ ......
<br />Subtotal
<br />_
<br />,,, „ .....
<br />_,,,,,,,,,,,,,, ,,,
<br />$53,455.00
<br />General Conditions
<br />7%
<br />$3,741.85
<br />General Contractor's Overhead & Profit
<br />10%
<br />$5,719.69
<br />........ ........ .... .. ......... .......
<br />Design Contingency
<br />.. .
<br />5%
<br />$3,145.83
<br />Escalation
<br />2%
<br />$1,321.25
<br />Total Base Bid Estimate:
<br />$67,383.61
<br />
|