|
South Bend Cubs Stadium Conceptual Estimate 9_20_22DESCRIPTION :: QUANTITY :: UNIT $ : TOTALGrab & Go/ Press/Seat Opt 1Uppper Level/ Roof/ClubLF Building/ BridgeCF Improve- mentsSplash Pad/ Kids AreaNew Seating Product - 1New Seating Product - 2New Seating Product - 3 09 00 00 FINISHESNew Seating Product :: 2,904 SF :: 10.00 : 29,043 29,04329,043 29,043 29,043Grab and Go/Press :: 2,640 SF :: 25.00 : 65,994 65,994Pespi Club:: 3,694 SF :: 150.00 : 554,163 554,163Upper Concourse Restrooms :: 1,579 SF :: 165.00 : 260,559 260,559Suites:: 8,331 SF :: 160.00 : 1,332,910 1,332,910Party Deck:: 15,259 SF :: 12.00 : 183,104 183,104Bridge:: 1,508 SF :: 5.00 : 7,5397,539LF Building Interior :: 18,297 SF :: 100.00 : 1,829,671 1,829,671LF Terraces:: 9,607 SF :: 10.00 : 96,06996,069CF Concession/Restrooms :: 2,609 SF :: 155.00 : 404,382404,382CF Concourse/Seating :: 12,695 SF :: 5.00 : 63,47763,477Splash Pad/Kids Zone :: 19,023 SF :: 5.00 : 95,11795,117------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------4,922,027 95,036 2,330,736 1,933,279 467,858 95,117 29,043 29,043 29,04309 21 16 GYPSUM SYSTEMSExterior 6" MS Wall :: 11,487 SF :: 12.00 : 137,838 3,878 133,960------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------137,838 0 3,878 133,960 0 0 0 0 0 09 65 13 RESILIENT WALL BASE AND ACCESSORIESRubber Base:: 309 LF :: 4.00 : 1,234 1,234------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------1,234 1,234 0 0 0 0 0 0 0 09 90 00 PAINTINGPaint Gyp Board Walls :: 11,487 SF :: 0.95 : 10,912 307 10,605Epoxy Paint CMU:: 22,277 SF :: 2.25 : 50,122 9,712 31,246 9,165 2,769 1,511 4,799------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------61,035 9,712 31,553 10,605 9,165 0 2,769 1,511 4,799 10 14 00 SIGNSRoof Signs:: 2 EA :: 100,000.00 : 200,000 200,000Wayfinding/Graphics/Misc. Signage :: 1 LS :: 300,000.00 : 300,000 30,000 90,000 45,000 90,000 45,000------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------500,000 30,000 290,000 45,000 90,000 45,000 0 0 011 40 00 FOOD SERVICE EQUIPMENTFood Svc Equip Allow - Perm Portables :: 2 EA :: 50,000.00 : 100,000 100,000100,000 100,000 100,000Food Svc Equip Allow - Grab & Go :: 2 EA :: 75,000.00 : 150,000 150,000Food Svc Equip Allow - Pepsi Club :: 1 EA :: 100,000.00 : 100,000 100,000Food Svc Equip Allow - Suites :: 12 EA :: 25,000.00 : 300,000 300,000Food Svc Equip Allow - Party Deck :: 1 LS :: 150,000.00 : 150,000 150,000Food Svc Equip Allow - LF Building :: 1 LS :: 175,000.00 : 175,000 175,000Food Svc Equip Allow - CF Concession :: 1 LS :: 225,000.00 : 225,000225,000------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------1,200,000 250,000 550,000 175,000 225,000 0 100,000 100,000 100,00012 60 00 MULTIPLE SEATINGFour Topps Seats and Tables :: 43 EA :: 6,000.00 : 258,000 36,000 222,000 36,000Self-Rising Armchair Seats - 19" :: 455 EA :: 230.00 : 104,650 42,320 47,840 14,49042,320Cushioned Back & Seat Chairs :: 340 EA :: 425.00 : 144,500 144,50054,400Drink Rail Seats:: 109 EA :: 250.00 : 27,250 27,250High Top Tables:: 71 EA :: 1,200.00 : 85,200 64,800 20,400------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------619,600 78,320 284,390 34,890 222,000 0 78,320 102,400 39,000Page 5 of 9
|