|
South Bend Cubs Stadium
<br />South Bend, IN
<br />Populous
<br />Conceptual Estimate 09/20/2022
<br />CONSTRUCTION MANAGEMENT RESOURCES, LLC
<br />CIVR Construction Casts Consulting + Estimating
<br />11006 Paral N P1,+yp SO* 2W KANSbS CITY- KS 66109 - 913.2e2471 S `mrQcmecosts cox+
<br />28.863 SF 5.544 SF 29.411 SF 15.304 SF 19.023 SF
<br />DESCRIPTION
<br />TOTAL
<br />Grab & Go/
<br />Press/Seat
<br />Opt 1
<br />Uppper Level/
<br />Roof/Club
<br />LF Building/
<br />Bridge
<br />CIF Improve-
<br />ments
<br />Splash Pad/
<br />Kids Area
<br />01 00 00 GENERAL CONDITIONS
<br />2,269,759
<br />94,740
<br />1,068,587
<br />734,564
<br />229,167
<br />142,700
<br />024100 DEMOLITION
<br />721,965
<br />128,228
<br />293,843
<br />144,267
<br />83,764
<br />71,862
<br />02 45 00 HAZARDOUS MATERIAL ABATEMENT (None Included)
<br />-
<br />-
<br />03 30 00 CAST -IN -PLACE CONCRETE
<br />595,223
<br />22,236
<br />163,062
<br />315,550
<br />94,374
<br />04 20 00 UNIT MASONRY
<br />1,546,169
<br />113,778
<br />858,421
<br />390,717
<br />183,254
<br />05 12 00 STRUCTURAL STEEL
<br />3,611,232
<br />9,142
<br />2,108,515
<br />1,229,460
<br />264,115
<br />05 50 00 METAL FABRICATIONS
<br />433,000
<br />1,096
<br />252,819
<br />147,417
<br />31,668
<br />0551 00 METAL STAIRS
<br />90,000
<br />-
<br />50,000
<br />40,000
<br />-
<br />05 52 00 PIPE & TUBE RAILINGS
<br />716,974
<br />40,712
<br />543,466
<br />54,954
<br />77,842
<br />05 73 00 ORNAMENTAL HANDRAILS AND RAILINGS
<br />344,821
<br />-
<br />-
<br />344,821
<br />-
<br />061000 ROUGH CARPENTRY
<br />830,886
<br />-
<br />739,001
<br />91,886
<br />-
<br />064016 INTERIOR ARCHITECTURAL WOODWORK
<br />693,045
<br />63,264
<br />585,490
<br />-
<br />44,292
<br />074100 MANUFACTURED ROOF PANELS
<br />1,072,998
<br />-
<br />923,751
<br />114,857
<br />34,391
<br />07 50 00 MEMBRANE ROOFING
<br />299,500
<br />4,987
<br />90,696
<br />157,124
<br />46,693
<br />07 60 00 SHEET METAL FLASHING AND TRIM
<br />258,581
<br />4,366
<br />108,034
<br />104,400
<br />41,782
<br />07 72 00 ROOF ACCESSORIES
<br />111,752
<br />-
<br />-
<br />111,752
<br />-
<br />081100 STEEL DOOR & FRAMES
<br />12,650
<br />6,420
<br />2,670
<br />3,560
<br />08 33 23 OVERHEAD COILING DOORS
<br />23,784
<br />-
<br />-
<br />23,784
<br />08 41 00 ALUMINUM ENTRANCES AND STOREFRONTS
<br />2,594,261
<br />2,138,031
<br />456,231
<br />-
<br />08 71 00 DOOR HARDWARE
<br />18,000
<br />9,600
<br />3,600
<br />4,800
<br />09 00 00 FINISHES
<br />4,922,027
<br />95,036
<br />2,330,736
<br />1,933,279
<br />467,858
<br />95,117
<br />0921 16 GYPSUM SYSTEMS
<br />137,838
<br />-
<br />3,878
<br />133,960
<br />-
<br />-
<br />09 65 13 RESILIENT WALL BASE AND ACCESSORIES
<br />1,234
<br />1,234
<br />-
<br />-
<br />-
<br />099000 PAINTING
<br />61,035
<br />9,712
<br />31,553
<br />10,605
<br />9,165
<br />-
<br />10 14 00 SIGNS
<br />500,000
<br />30,000
<br />290,000
<br />45,000
<br />90,000
<br />45,000
<br />11 4000 FOOD SERVICE EQUIPMENT
<br />1,200,000
<br />250,000
<br />550,000
<br />175,000
<br />225,000
<br />-
<br />12 60 00 MULTIPLE SEATING
<br />619,600
<br />78,320
<br />284,390
<br />34,890
<br />222,000
<br />-
<br />13 12 00 FOUNTAINS
<br />250,000
<br />-
<br />-
<br />-
<br />-
<br />250,000
<br />14 20 00 ELEVATORS
<br />245,000
<br />110,000
<br />-
<br />135,000
<br />-
<br />-
<br />21 0000 FIRE PROTECTION
<br />122,074
<br />6,599
<br />21,399
<br />82,335
<br />11,740
<br />-
<br />22 00 00 PLUMBING
<br />644,703
<br />32,500
<br />253,147
<br />182,967
<br />116,089
<br />60,000
<br />230000 HVAC
<br />1,134,371
<br />60,329
<br />263,907
<br />731,868
<br />78,267
<br />-
<br />26 00 00 ELECTRICAL
<br />1,905,846
<br />116,847
<br />457,188
<br />877,246
<br />205,919
<br />248,645
<br />31 2000 EARTH MOVING
<br />33,923
<br />5,868
<br />-
<br />17,458
<br />4,025
<br />6,573
<br />31 6300 DRILLED PIERS
<br />182,605
<br />-
<br />182,605
<br />-
<br />-
<br />32 12 16 ASPHALT PAVING
<br />3,808
<br />3,808
<br />-
<br />-
<br />32 13 13 CEMENT CONCRETE PAVING
<br />1,319,527
<br />568,174
<br />252,403
<br />498,950
<br />3231 00 FENCES AND GATES
<br />274,858
<br />93,724
<br />145,394
<br />35,741
<br />32 93 00 EXTERIOR PLANTS
<br />196,559
<br />95,701
<br />54,286
<br />46,572
<br />32 33 00 SITE FURNISHINGS
<br />430,500
<br />80,500
<br />-
<br />350,000
<br />33 10 00 WATER DISTRIBUTION
<br />60,000
<br />18,000
<br />18,000
<br />24,000
<br />33 30 00 SANITARY SEWERAGE
<br />45,000
<br />13,500
<br />13,500
<br />18,000
<br />33 40 00 STORM DRAINAGE
<br />106,639
<br />-
<br />-
<br />56,721
<br />16,628
<br />33,291
<br />subtotal
<br />30,641,748
<br />1,278,995
<br />14,425,931
<br />9,916,609
<br />3,093,761
<br />1,926,451
<br />Contractor's Fee 4%
<br />1,225,670
<br />51,160
<br />577,037
<br />396,664
<br />123,750
<br />77,058
<br />subtotal
<br />31,867,418
<br />1,330,155
<br />15,002,968
<br />10,313,274
<br />3,217,512
<br />2,003,509
<br />Design/Estimate Contingency 20%
<br />6,373,484
<br />266,031
<br />3,000,594
<br />2,062,655
<br />643,502
<br />400,702
<br />subtotal
<br />38,240,901
<br />1,596,186
<br />18,003,562
<br />12,375,929
<br />3,861,014
<br />2,404,211
<br />Escalation to Mid -Point - 07/01/2024 12.8%
<br />4,913,327
<br />205,084
<br />2,313,162
<br />1,590,103
<br />496,077
<br />308,902
<br />TOTAL
<br />43,154,229
<br />1,801,270
<br />20,316,724
<br />13,966,032
<br />4,357,091
<br />2,713,112
<br />Alternates
<br />Alternate #1 A - Replace Dugout Box Seats-19" Irwin Self -Rising Armchair Seal 656,882
<br />Alternate #1 B - Replace Dugout Box Seats -Four Topps Mesh Row Seat 1,056,163
<br />Alternate #2 - Replace Mechanical Equipment 1,236,987
<br />Alternate #3 - Replace Split -Face Veneer with Brick 2,730,527
<br />New Seating New Seating New Seating
<br />Product 1 Product-2 Product 3''
<br />29.788
<br />35,645
<br />41303
<br />53.089
<br />51089
<br />53.089
<br />4,673
<br />4,673
<br />110207
<br />15,999
<br />8,732
<br />27.726
<br />40,712
<br />40,712
<br />-
<br />57,660
<br />27,744
<br />27,744
<br />132A24
<br />29,043
<br />29,043
<br />29.043
<br />2,769
<br />1 ,51 1
<br />4,799
<br />100,000
<br />100,000
<br />100,000
<br />78,320
<br />102A00
<br />39,000
<br />10,000 10,000 10,000
<br />10,000 10,000 10,000
<br />402.136
<br />481.209
<br />557,5901I�
<br />16.085
<br />19.248
<br />22,304
<br />418,222
<br />500.457
<br />579,893
<br />83.644
<br />100,091
<br />115,979
<br />501366
<br />600,549
<br />695,872
<br />64.482
<br />77,161
<br />89.408
<br />566,348
<br />677,709
<br />785,280
<br />Page 1 of 9
<br />
|