|
City of South Bend DLZ Project No.1861-1578
<br />118-077
<br />Estimate of Probable Construction Cost
<br />Pinhook Park Pavilion
<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 />...... ...... ........-.. ____------------
<br />Remove existing acoustical panel ceiling
<br />.-----
<br />2 305 ...
<br />— -.- .
<br />SF
<br />m:......
<br />$0.50
<br />.....
<br />$1 152.50II
<br />, .........
<br />Remove doors between Lobby and Banquet Hall
<br />............ .........�................. . _.
<br />95
<br />SF
<br />$45.00
<br />$4,275,00
<br />Remove Banquet Hall double doors, frame remains
<br />. —
<br />--- ---- .
<br />1
<br />EA
<br />......
<br />$100.00
<br />........
<br />$100.00
<br />Removal and reinstallation of wall -mounted items
<br />to
<br />1
<br />LS
<br />$3,000.0.. .......
<br />0
<br />3,000,0....
<br />0
<br />Repair cracks in Lobby hard ceiling
<br />...... __.....__ ---
<br />..Relocate
<br />1
<br />LS
<br />$1,000.00
<br />...................
<br />$1,000.00
<br />,..
<br />Defibrillator to Lobby
<br />obb wall
<br />..
<br />�......
<br />1
<br />EA
<br />$50.00
<br />.....: ...
<br />$50,00
<br />New storefront between Lobby and Banquet Hall
<br />......-- -- --..- ...
<br />_--------
<br />95
<br />................ .w_...
<br />SF
<br />........
<br />$80.00
<br />....--- -
<br />$7,600.00
<br />N..ewfullli,. .....A. .....
<br />to HM doors and hardware at Banquet Hall
<br />.
<br />1
<br />EA
<br />$3,200.00
<br />$3,200.00
<br />New 2x2 Acoustical panel ceiling and grid
<br />......11
<br />2,305
<br />SF
<br />$8.00
<br />$18,440.00
<br />Adhere q Hall walls
<br />gypsum board to Banquet w
<br />_-
<br />1,000
<br />SF
<br />$6.00
<br />.....__.....
<br />$6,000.00
<br />Paint walls
<br />------
<br />....
<br />2,070 w...
<br />SF
<br />..........
<br />$3.00
<br />-------
<br />$6,210.00
<br />__ ---------------
<br />Paint Storage Room doors and frames
<br />......... .......-.
<br />100
<br />SF
<br />$5.00
<br />$500.00
<br />LVT Flooring
<br />3,000 ...- -.--
<br />SF
<br />_.. ......... $8.00.
<br />-.
<br />$24,000.00
<br />Vinyl Cove Base...
<br />-------,.._ _-. ....... .................. ......
<br />.230
<br />LF
<br />- $3.00
<br />$690.00
<br />Recessed Screen with switch
<br />1
<br />EA
<br />$3,500.00
<br />$3,500.00
<br />Ceiling Projector, Mount, power receptacle, wiring
<br />1
<br />EA
<br />$2,500.00
<br />$2,500.00
<br />..
<br />HDMI and receptacle
<br />......
<br />1
<br />........
<br />EA
<br />$1,000.00
<br />$1,000.00
<br />Speaker system and wiring
<br />........... ...
<br />......
<br />1
<br />_
<br />EA
<br />---------
<br />$5,000.00
<br />..
<br />$5,000.00
<br />Automatic Door openers
<br />-
<br />4
<br />EA
<br />__ .
<br />$1,500.00
<br />$6,000.00
<br />LED Lighting
<br />............... -------- __
<br />_.
<br />_
<br />,,, 20
<br />EA
<br />$500.00
<br />-.-.-----
<br />$10,000.00
<br />Subtotal
<br />$106,217 50
<br />General Conditions
<br />$0.07
<br />$7,435.23
<br />General Contractor's Overhead & Profit
<br />$0.10
<br />$11,365.27
<br />Design Contingency
<br />$0.05
<br />$6,250.90
<br />Escalation
<br />$0.02
<br />$2,625.38
<br />Total Base Bid Estimate:
<br />$133,894.28
<br />
|