|
South Bend Cubs Stadium Conceptual Estimate 9_20_22
<br />DESCRIPTION
<br />:: QUANTITY
<br />UNIT $
<br />TOTAL
<br />Grab & Go/
<br />Press/Seat
<br />Uppper
<br />Level/
<br />LF Building/
<br />CIF Improve-
<br />Splash Pad/ New Seating New Seating New Seating
<br />Opt 1
<br />Roof/Club
<br />Bridge
<br />ments
<br />Kids Area
<br />Product 1
<br />Product - 2
<br />Product 3
<br />09 00 00 FINISHES
<br />New Seating Product
<br />2,904 SIF
<br />10.00
<br />29,043
<br />29,043
<br />29,043
<br />29,043
<br />29,043
<br />Grab and Go/Press
<br />2,640 SIF
<br />25.00
<br />65,994
<br />65,994
<br />Pespi Club
<br />3,694 SIF
<br />150.00
<br />554,163
<br />554,163
<br />Upper Concourse Restrooms
<br />1,579 SIF
<br />165.00
<br />260,559
<br />260,559
<br />Suites
<br />8,331 SIF
<br />160.00
<br />1,332,910
<br />1,332,910
<br />Party Deck
<br />15,259 SIF
<br />12.00
<br />183,104
<br />183,104
<br />Bridge
<br />1,508 SIF
<br />5.00
<br />7,539
<br />7,539
<br />LF Building Interior
<br />18,297 SIF
<br />100.00
<br />1,829,671
<br />1,829,671
<br />LF Terraces
<br />9,607 SIF
<br />10.00
<br />96,069
<br />96,069
<br />CIF Concession/Restrooms
<br />2,609 SIF
<br />155.00
<br />404,382
<br />404,382
<br />CIF Concourse/Seating
<br />12,695 SIF
<br />5.00
<br />63,477
<br />63,477
<br />Splash Pad/Kids Zone
<br />19,023 SIF
<br />5.00
<br />95,117
<br />95,117
<br />4,922,027
<br />95,036
<br />2,330,736
<br />1,933,279
<br />467,858
<br />95,117
<br />29,043
<br />29043
<br />29,043
<br />09 21 16 GYPSUM SYSTEMS
<br />Exterior6" MS Wall
<br />11,487 SF
<br />12.00
<br />137,838
<br />3,878
<br />133,960
<br />137,838
<br />0
<br />3,878
<br />133,960
<br />0
<br />0
<br />0
<br />0
<br />0
<br />09 65 13 RESILIENT WALL BASE AND ACCESSORIES
<br />Rubber Base
<br />309 LF
<br />4.00
<br />1,234
<br />1,234
<br />1,234
<br />1,234
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />09 90 00 PAINTING
<br />Paint Gyp Board Walls
<br />11,487 SIF
<br />0.95
<br />10,912
<br />307
<br />10,605
<br />Epoxy Paint CIVIL
<br />22,277 SIF
<br />2.25
<br />50,122
<br />9,712
<br />31,246
<br />9,165
<br />2,769
<br />1 511
<br />4,799'
<br />61,035
<br />9,712
<br />31,553
<br />10,605
<br />9,165
<br />0
<br />2,769
<br />1,511
<br />4,799'
<br />10 14 00 SIGNS
<br />Roof Signs
<br />2 EA
<br />100,000.00
<br />200,000
<br />200,000
<br />Wayfinding/Graphics/Misc. Signage
<br />1 LS
<br />300,000.00
<br />300,000
<br />30,000
<br />90,000
<br />45,000
<br />90,000
<br />45,000
<br />500,000
<br />30,000
<br />290,000
<br />45,000
<br />90,000
<br />45,000
<br />0
<br />0
<br />0'
<br />11 40 00 FOOD SERVICE EQUIPMENT
<br />Food Svc Equip Allow - Perm Portables
<br />2 EA
<br />50,000.00
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000'
<br />Food Svc Equip Allow - Grab & Go
<br />2 EA
<br />75,000.00
<br />150,000
<br />150,000
<br />Food Svc Equip Allow - Pepsi Club
<br />1 EA
<br />100,000.00
<br />100,000
<br />100,000
<br />Food Svc Equip Allow - Suites
<br />12 EA
<br />25,000.00
<br />300,000
<br />300,000
<br />Food Svc Equip Allow - Party Deck
<br />1 LS
<br />150,000.00
<br />150,000
<br />150,000
<br />Food Svc Equip Allow - LF Building
<br />1 LS
<br />175,000.00
<br />175,000
<br />175,000
<br />Food Svc Equip Allow - CIF Concession
<br />1 LS
<br />225,000.00
<br />225,000
<br />225,000
<br />1,200,000
<br />250,000
<br />550,000
<br />175,000
<br />225,000
<br />0
<br />100,000
<br />100,000
<br />100,000
<br />12 60 00 MULTIPLE SEATING
<br />Four Topps Seats and Tables
<br />43 EA
<br />6,000.00
<br />258,000
<br />36,000
<br />222,000
<br />36,000
<br />Self -Rising Armchair Seats - 19"
<br />455 EA
<br />230.00
<br />104,650
<br />42,320
<br />47,840
<br />14,490
<br />42320
<br />Cushioned Back & Seat Chairs
<br />340 EA
<br />425.00
<br />144,500
<br />144,500
<br />54,400
<br />Drink Rail Seats
<br />109 EA
<br />250.00
<br />27,250
<br />27,250
<br />High Top Tables
<br />71 EA
<br />1,200.00
<br />85,200
<br />64,800
<br />20,400
<br />619,600
<br />78,320
<br />284,390
<br />34,890
<br />222,000
<br />0
<br />78,320
<br />102,400
<br />39,000'
<br />Page 5 of 9
<br />
|