|
ESTIMATE SUMMARY
<br />PROJECT:Amador Theater Seismic Assessment DATE:4/25/2022
<br />LEVEL:DRAFT Conceptual ESTIMATOR:Javier Silva
<br />CLIENT:Interactive Resources SCHEDULE:12 Months
<br />LOCATION:Pleasanton, CA AREA (SF):15,900
<br />ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL AMOUNT
<br />1 Remodel 14,500 sf
<br />Structural Work
<br />Fiber wrap columns 1,920 sf 31.25 60,000
<br />Upgrade diaphragm chords/ties along bottom of trusses 390 lf 320.51 125,000
<br />Upgrade roof diaphragm over main seating and stage,
<br />5/8" struct 1 plywood w/nails at 3" o.c. at edges 5,117 sf 8.64 44,195
<br />Steel brace frames 155 lf 4,032.26 625,000
<br />Foundations for brace frames 155 lf 987.06 152,995
<br />Demo and reconstruct mech/elect room due to
<br />settlement issues 200 sf 625.00 125,000
<br />Provide new stairs each side to balcony, incl. modify wall
<br />and foundations for u/g utilities 2 ea 88,342.30 176,685
<br />Miscellaneous structural work - Lobby 594 sf 312.50 185,625
<br />Miscellaneous structural work - Scene Shop 1,181 sf 312.50 369,063
<br />Reconfigure loading dock to create angle 410 sf 250.00 102,500
<br />Provide upgraded connections between steel roof
<br />trusses and concrete walls 22 ea 1,250.00 27,500
<br />Reinforce foundation at south side 150 lf 365.58 54,837
<br />Miscellaneous structural work - Loft 160 sf 312.50 50,000
<br />Miscellaneous structural work - Office 210 sf 312.50 65,625
<br />Miscellaneous structural work - Balcony 210 sf 312.50 65,625
<br />Collector ties at balcony 146 lf 320.51 46,795
<br />Provide upgraded connections between steel roof
<br />trusses and concrete walls - balcony level 7 ea 1,250.00 8,750
<br />Diagonal bracing at balcony 335 lf 123.38 41,333
<br />Architectural, New
<br />New green room and associated restroom 878 sf 875.00 768,250
<br />Elevator, shaft and pit, complete 1 ea 414,567.24 414,567
<br />Construct corridor through existing shop for acessible hall
<br />to stage 200 sf 625.00 125,000
<br />Construct single restroom, complete 64 sf 1,250.00 80,000
<br />Construct family restroom, complete 64 sf 1,250.00 80,000
<br />Construct kitchen, complete 138 sf 1,875.00 258,750
<br />Construct ticket office 100 sf 625.00 62,500
<br />Expand lobby 594 sf 1,062.50 631,125
<br />Exterior exit steel stairs 1 flt 86,368.17 86,368
<br />Architectural, Rehab
<br />Rework all entry doors on west side 6 ea 8,636.82 51,821
<br />All new hardware at 80% of existing doors 25 ea 1,850.75 46,269
<br />Repair/rehab exterior dental molding 30 lf 246.77 7,403
<br />New railing at lobby stairs 1 ls 31,250.00 31,250
<br />Lighting for seating area 3,173 sf 25.00 79,325
<br />Lit seat numbers 1 ls 33,750.00 33,750
<br />Rehab flooring 15,900 sf 31.25 496,875
<br />Rehab ceilings 15,900 sf 31.25 496,875
<br />Rehab electrical 15,900 sf 50.00 795,000
<br />Rehab mechanical 15,900 sf 62.50 993,750
<br />Stage rigging, curtain, equipment 1 ls 625,000.00 625,000
<br />SILVA COST CONSULTING, INC.8 of 9
<br />Page 75 of 454
|