|
ATTACHMENT 2
<br />PRELIMINARY COST ESTIMATE: (16APR2017)
<br />DOLORES BENGTSON AQUATIC CENTER do flT (lIoP41(, *WIG
<br />Bathhouse Renovation
<br />BATHHOUSE MODIFICATIONS: AREA UNIT COST EXTENSION
<br />Remove all concrete flooring &walls 2,634.00 SF $10.00 $26,340.00
<br />W -30 Rem. Dry Wall - replace w/ Cement Board &Tile 400.00 LF $300.00 $120,000.00
<br />M -30 Rem. Dry Wall - replace w/ Cement Board &Tile 420.00 LF $300.00 $126,000.00
<br />Building Heavy Soil & Domestic Piping - to remai 1.00 LS $0.00 $0.00
<br />Elect, LED lights, Power outlets - reuse sub -pan€ 20.00 EA $1,200.00 $24,000.00
<br />4 Room Signage with Braille in Contrasting color 8.00 EA. $100.00 $800.00
<br />29 Remove & Repl. Plumbing Fixtures and 1.00 LS $50,000.00 $50,000.00
<br />32 New Concrete floor sloped to drains (conc. Fin) 3,000.00 SF $20.00 $60,000.00
<br />25 Add handrails to sides of semi - ambulatory stalls 2.00 PR $400.00 $800.00
<br />11 Dedicate accessible lockers with signs 10.00 SIGN $20.00 $200.00
<br />10 New Lockers with benches & base 82.00 EA $700.00 $57,400.00
<br />34 Skylights in roof with photocells to control lights 8.00 EA $2,000.00 $16,000.00
<br />35 ADA shower & shower wl seats & grabrails 2.00 EA $4,000.00 $8,000.00
<br />39 Bathroom Mirror replacement 1/4" pl. 360.00 SF. $25.00 $9,000.00
<br />42 Acorn Penal Fixtures in Shower - metering 16.00 EA. $2,000.00 $32,000.00
<br />10 Partitions, Counter Tops & Changing (HDPE) 44.00 SF $2,000.00 $88,000.00
<br />40 Repair Door Frames at Bathhouse 2.00 EA. $1,000.00 $2,000.00
<br />SUBTOTAL BATHHOUSE MODIFICATIONS: $620,540.00'
<br />HARDSCAPE WORK: AREA UNIT COST EXTENSION
<br />New Concrete at main entry with storm drain 614.00 SF $20.00 $12,280.00
<br />Slot Drain with cleanouts at entry 30.00 LF $80.00 $2,400.00
<br />41 Rinse Shower on Deck - pedestal tower style 2.00 EA. $10,000.00 $20,000.00
<br />SUBTOTAL HARDSCAPE WORK: $34,680.00
<br />SITE WORK
<br />3 Three Signs in Parking Lot regarding Access 3.00 EA. $250.00 $750.00
<br />EXIT signs on gates from deck - exit path 6.00 EA. $200.00 $1,200.00
<br />New gates and hardware on exit paths 8.00 EA. $6,000.00 $48,000.00
<br />New black chain link fence around Pool area. 514.00 LF $120.00 $61,680.00
<br />SUBTOTAL SITE WORK: $111,630.001
<br />SUMMARY OF COSTS:
<br />BUILDING MODIFICATIONS $620,540.00
<br />HARDSCAPE $34,680.00
<br />SITE WORK $111,630.00
<br />TOTAL HARD COSTS $766,850.00
<br />CONTINGENCY 10.00% $76,685.00
<br />CONTRACTOR OVERHEAD 10.00% $84,353.50
<br />CONTRACTOR PROFIT 8.00% $74,231.08
<br />BONDS & INSURANCE 2.75% $27,558.29
<br />TOTAL $1,029,677.87
<br />
|