|
South Bend Cubs Stadium Conceptual Estimate 9_20_22
<br />Grab & Go/ Uppper LF Building/ CIF Improve- Splash Pad/ New Seating New Seating New Seating
<br />DESCRIPTION :: QUANTITY UNIT $ TOTAL Press/Seat Level/
<br />Opt 1 Roof/Club Bridge ments Kids Area Product 1 Product - 2 Product 3
<br />Alternates:
<br />Alternate #1A- Replace Dugout Box Seats-1 9" Irwin Self -Rising Armchair Seat
<br />Add the Following:
<br />0
<br />Demo Seats
<br />1,742 EA
<br />25.00
<br />43,550
<br />19" Irwin Self -Rising Armchair Seats
<br />1,742 EA
<br />230.00
<br />400,660
<br />General Requirements
<br />1 LS
<br />22,210.50
<br />22,211
<br />subtotal
<br />--------------------
<br />466,421
<br />Contractor's Fee
<br />4%
<br />18,657
<br />subtotal
<br />485,077
<br />Design/Estimate Contingency
<br />20%
<br />97,015
<br />subtotal
<br />582,093
<br />Escalation to Mid -Point - 07/01/2024
<br />12.8%
<br />74,789
<br />TOTAL
<br />656,882
<br />Alternate #1 B - Replace Dugout Box Seats -Four Topps Mesh Row Seat
<br />Add the Following:
<br />0
<br />Demo Seats
<br />1,742 EA
<br />25.00
<br />43,550
<br />Four Topps Mesh Row Seat
<br />1,742 EA
<br />385.00
<br />670,670
<br />General Requirements
<br />1 LS
<br />35,711.00
<br />35,711
<br />subtotal
<br />--------------------
<br />749,931
<br />Contractor's Fee
<br />4%
<br />29,997
<br />subtotal
<br />779,928
<br />Design/Estimate Contingency
<br />20%
<br />155,986
<br />subtotal
<br />935,914
<br />Escalation to Mid -Point - 07/01/2024
<br />12.8%
<br />120,250
<br />TOTAL
<br />1,056,163
<br />Alternate #2 - Replace Mechanical Equipment
<br />Add the Following:
<br />0
<br />Replace Mechanical Equipment
<br />33,460 SF
<br />25.00
<br />836,500
<br />General Requirements
<br />1 LS
<br />41,825.00
<br />41,825
<br />subtotal
<br />--------------------
<br />878,325
<br />Contractor's Fee
<br />4%
<br />35,133
<br />subtotal
<br />913,458
<br />Design/Estimate Contingency
<br />20%
<br />182,692
<br />subtotal
<br />1,096,150
<br />Escalation to Mid -Point - 07/01/2024
<br />12.8%
<br />140,837
<br />TOTAL
<br />1,236,987
<br />Alternate #3 - Replace Split -Face Veneer
<br />with Brick
<br />Add the Following:
<br />0
<br />Demo Split -Face Veneer
<br />35,200 SF
<br />6.00
<br />211,200
<br />New Brick Veneer
<br />35,200 SF
<br />45.00
<br />1,584,000
<br />General Requirements
<br />1 LS
<br />143,616.00
<br />143,616
<br />subtotal
<br />1,938,816
<br />Contractor's Fee
<br />4%
<br />77,553
<br />subtotal
<br />2,016,369
<br />Design/Estimate Contingency
<br />20%
<br />403,274
<br />subtotal
<br />2,419,642
<br />Escalation to Mid -Point - 07/01/2024
<br />12.8%
<br />310,884
<br />TOTAL
<br />2,730,527
<br />Page 9 of 9
<br />
|