HomeMy WebLinkAboutSchedule of ValuesGIBSON PARK : PHASE II
SCHEDULE OF VALUES
RECREATIONAL DESIGN & CONSTRUCTION, INC.
EgCER'S C(YAPwvY EWAE
Date 03/02/12
Gymnasium Building with Kitchen Concession
DESCRIPTION QUANT. UNIT UNIT COST AMOUNT
Design Fees ( Including Kitchen Consutlatnts)
1
Ls
$ -
$ 215,000
Builders Risk Insurance
1
Ls
$ -
$ 9,500
Permit Fees ( Allowance)
1
Ls
$ -
$ 10,000
Pre Construction Administration
1
Ls
$ -
$ 15,650
Project management and Supervision
1
Ls
$ -
$ 108,000
General Conditions
1
Ls
$ -
$ 102,315
Demolish Remainder of Concession Building
1
Ls
$ -
$ 12,350
Earthwork and Grading
1
Ls
$ -
$ 34,700
Drainage Adjustments & Swales
1
Ls
$ -
$ 10,500
Water and Fire Line Extensions
(Connected to existing 12" mains)
1
Ls
$ -
$ 9,000
Sanitary Sewer & Greas Trap ( Connected to existing mains)
1
Ls
$ -
$ 8,500
Asphalt Paving, curbs and Marking
1
Ls
$ -
$ 53,000
Concrete Sidewalks, and Concrete Walkways
1
Ls
$ -
$ 1,000
Irrigation Extensions
1
Ls
$ -
$ 7,200
Landscaping , Shrubs, Ground Cover & Sod
1
Ls
$ -
$ 27,850
Gymnasium Building Structure
1
Ls
$ -
$ 468,000
Doors and Hardware
1
Ls
$ -
$ 18,600
Glazing
1
Ls
$ -
$ 22,995
Covered Canopy Extension (To cover South Entry Door)
1
Ls
$ -
$ 26,500
Cabinetry and Shelving
1
Ls
$ -
$ 13,500
Stucco Finishes
1
Ls
$ -
$ 75,400
Drywall Finishes
1
Ls
$ -
$ 27,300
Ceramic Tiles & Epoxy Flooring
1
Ls
$ -
S 27,390
Sports Flooring & Marking
1
Ls
$ -
$ 80,500
Painting
1
Ls
$ -
$ 36,900
Signage and Specialties
1
Ls
$ -
$ 10,300
Basket Ball Equipment
1
Ls
$ -
$ 47,000
Retractable Bleachers (260 Total Seating Capacity)
1
Ls
$ -
$ 39,780
Basket Ball Scoreboard
1
Ls
$ -
$ 12,600
JILILU I
Wall Padding
Curtain Divider
Ceiling Acoustical Panels
Kitchen Equipment,Hood, Counters and Shelving.
Fire Protection
Mechanical and Plumbing
Kitchen Plumbing, Gas and Ventilaition
Electrical, Lighting ,Fire Alarm and Lighting Protection
1
1
1 ,
1
1
1
1
1
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ 10,500
$ 9,875
$ 9,800
$ 75,000
$ 38,000
$ 192,500
$ 40,855
$ 273,600
Sub Total
_
$ 2,181,460
Overhead and Fees
$ 261,775
12%
Bond & Insurances
$ 54,973
2.250%
ESTIMATE TOTAL
$2,498,208
Gibson Park Gym with Concession 03_02_12.xis 3/212012
RECREATIONAL DESIGN & CONSTRUCTION, INC.
3990 North Powerline Road, Fort Lauderdale, Florida 33309
(954) 566-3885 • Fax (954) 566-3335 • Email: joe@recreationaldesign.com
GIBSON PARK PHASE II
Kitchen/Concession Equipment
ITEM
PART NUMBER/ NAME
Shelving Wire - 3 ea
Work Table w/ Sink
Wall Mounted Shelf - 2 ea
Mop Sink
Utility Faucet
Wall Mount Hand Sink
French Fry Warmer
Gas Fryer Counter Unit
Low Profile Gas Charbroiler
Reach In Refrigerator
Griddle Gas Counter Unit
Microwave Oven
Undercounter Refrigerator
3 Compartment Sink
Stainless Steel Cooks Counter
Nacho Chips Dispenser
Warmer, Nacho Cheese
Coffee Maker
Dispenser, Ice Tea/ Ice Coffee
Ice Maker for Beverage Dispenser
Paper Cup Dispenser
Beverage Dispenser, Electric
Popcorn Machine
Ice Cream Merchandiser
Hot Dog Steamer
Spike Toaster
S/S Condiment and Napkin Shelf
8 ft Kitchen Hood
Advance Tabco
Advance Tabco
Advance Tabco
Advance Tabco
Fisher Industries
Advance Tabco
By Hatco
By Imperial Industries
By Vulcan Industries
49 cu ft Unit By True Food Equipment
By Imperial Industries
Amana Products
23 cu ft Unit By True Food Equipment
With Dryboards by Advance Tabco
Custom Model w/ Hand Sink - Emjac
By Star Mfg. Industries
By Star Mfg. Industries
Bunn-O-Matic by Bunn Industries
By Bloomfield Industries
Manitowac
A.J Antunes & Co.
Grindmaster
By Star Mfg. Industries
4.3 cu ft Unit by Master Bilt
By Equipex
By Equipex
Custom Model - Emjac Fabrications
Standard w/ Ansul System
Gibson Park Phase II Kitchen/Concession Equipment 1/11/2012