The URL can be used to link to this page

07-19-05 Item 4WBEREAS, the Parks and Recreation Department has received grant funding through the Floriq Department of Environmental Protection's Florida Recreation Development Assistance Prograi (FRDAP) for improvements to Dante Fascell Park; and WHEREAS, one element of the project is the renovation of the existing restroom and tennis pro qhop building; and WBEREAS, LEADEX Corporation has provided the lowest responsive quotation for the planned building renovations. NOW, THEREFORE, BE IT RESOLVED BY THE MAYOR AND CITY COMMISSION OF THE CITY OF SOUTH MIAMI: 01/21/05 11: 25 FAX zo$ 2tA 5M Lr-AD P X To: City of South Miami Attu.: { Baker a' y' ci Re.. Various A Updates '.tF To complete all upgrades as shown on plans and specified in scope sheet prepared by OTS Architects. Work includes but is not limited to, sawcut f remove 1 1 block door i 1 !! i acoustical ceiling, painting, and t t t g of !. match existing finis i r Total price .... s...... .....a..•a.•s .................. 910.41 ......sa a06 ....s Authorized _ accepted By Signature & .ate 9 K Signature & Date '77777777 7777�,, 2005 -02 -27 -20105 Room: Main Office Area LxWxH 18'2'► x 9'3" x 8'0'► A-Hv¢ a 168.04 SF Ceiling 252.00 SF Walls 420.04 SF Walls & Ceiling 168.04 SF Floor 18.67 SY Flooring 31.50 LF Floor Perimeter 145.33 SF Long Wall 74.00 SF Short Wall 31.50 LF Ceil. Perimeter Missing Wall: 1 - 11'8" X 810" Opens into E Goes to Floor /Ceiling Subroom. 1: Offset LxWxH 11'8" x 2141° x 8'0 ►► y fly? 224.00 SF Walls 27.22 SF Ceiling 251.22, SF Walls & Ceiling 27.22 SF Floor 3.02 SY Flooring 28.00 LF Floor Perimeter 93.33 SF Long Wall 18.67 SF Short Wall 28.00 LF Ceil. Perimeter Subroom 2: Rear offset. UWxH 111811 x 6'6" x 8'0" A_wv`� 197.33 SF Walls 75.83 SF Ceiling 273.17 SF Walls & Ceiling 75.83 SF Floor 8.43 SY Flooring 24.67 LF Floor Perimeter 93.33 SF Long Wall 52.00 SF Short Wall 24.67 LF Ceil. Perimeter Missing Wall: 1 - 11'8" x 8'0" Opens into 0 Goes to Floor /Ceiling ., n......w General Laborer - Demolition 8.00 HR. i R &R Suspended ceiling grid - 271.10 SF Premium grade - 2'x 2' R&R Suspended ceiling the - 271.10 SF Premium grade - 2'x 2' R &R Fluorescent - acoustic grid 6.00 EA _ fixture -.four tube, 2'x 4' R&R Paneling for pegboard 673.33 SF R&R Baseboard -3 1/4" 84.17 LF R &R Steel door, 3'x T- fire rated 1.00 EA Door Installer/Finish Carpenter - ' General Laborer -Door installation Stucco or exterior plaster repair - 1.00 EA Minimum charge R&R Door closer - Heavy duty - 1.00 EA Commercial grade . R&R Deadbolt - Commercial grade 1.00 EA R&R Door'lockset - exterior - 1.00 EA 2005 -02 -27 -20105 r i CONT NUUED - Main Office A Bell R &R Cabinet for counter sales' 16.00 LF Paint door slab only - 2 coats (per 2.00 EA side) Paint door /window trim & jamb - 2 ` 2.00 EA coats (per side) Paint baseboard - two coats 84.17 LF Finish carpentry/ Trimwork 1.00 EA (Allowance on pegboard) Clean with pressure /chemical spray - 925.00 SF Exterior = seal or prime then paint 925.00 SF with two finish coats - a o d ➢1 e fY lr p MOMl ➢$'" `6 � SSS'. +C0. ,r➢ nr .- vW ; ., , R u. .,�:: � ... i Rooba: Utility Closet R&R Bifold door set -full louvered - 1.00 EA Double R &R Suspended ceiling grid - 14.50 SF Premium, grade,- 2' x 21 R&R Suspended ceiling grid - High 14.50 SF grade - 2' x 21 Paint bifold door set - slab only - 2 2.00 EA coats (per side) Paint the surface area - one coat 120.00 SF i 2005 -02 -27 -20105 I y: Room: Small Office LxWxH 67' x 610n x ST" v� 194.67 SF Walls 37.00 SF Ceiling 231.67 SF Walls Ceiling 37.00 SF Floor .& 4.11 SY Flooring •24.33 LF Floor Perimeter 49.33 SF Long Wall 48.00 SF Short Wall 24.33 LF Ceil. Perimeter General Laborer - Demolition R &R Suspended ceiling grid - 37,0 Premium grade - 2'x 2' R &R Suspended ceiling file - 37.00 SF Premium grade = 2'x 2' R &R Fluorescent - acoustic grid 2.00 EA fixture -four tube, 2`x 4' R &R 1 /2" drywall - hung,, taped, 194.67 SF floated, ready for paint R&R Baseboard - 3114" 24.33 LF R&R Interior door unit - Standard 1.00 EA grade R&R Door lockset - interior 1.00 EA 1.� Room: Men's Bathroom LXWXH 12'04° Z 91111 x 91311 390.04 SF Walls 109.00 SF Ceiling 499.04 'SF Walls & Ceiling 109.00 SF Floor 12.11 SY Flooring 42.17 LF Floor Perimeter 111.00 SF Long Wall 84.02 SF Short Wall 42.17 LF Ceil. Perimeter Carpenter - 'General Framer - Cut wall,opening for column, rebar inst. Carpenter - forming for column Pouring Carpenter : General Framer - 8.00 ER concrete pouring General Laborer - concrete pouring R&R Steel door, 3'x 7' - fire rated 1.00 EA Door Installer/Finish Carpenter - 2005 -02 -27 -20105 CONTINUED lien's Bathroom rr rG+li.AN WV 1R � + a fi L� V �yvt 1 l: ... •.p_ .:. ,u� 1 _'a+.,ri. .r .;.:.g '�— �L Vi yet General Laborer - Door installation Stucco or exterior plaster repair - 1.00 EA Minimum charge R &R Door closer - Heavy duty - 1.00 EA j Commercial grade R&R Deadbolt Commercial grade 1.00 EA Miscellaneous concrete - 1.00 EA Tile floor covering 109.00 SF R&R Toilet partition (plastic 2.00 EA laminate or baked - enamel steel) Allowance R &R Paper towel dispenser 1.00 EA R &R Soap dispenser - liquid - 1:00 EA surface mounted, 20 oz. i R &R Handicap grab bar — Stainless 2.00 EA steel, 11/2" x 36' R &R Handicap grab bar - Stainless 1,00 EA steel, 11/2 x 24" Room: Ladies Bathroom e�x y x XH 12'0 X 9,111 X 7 43PP 390.04 SF Walls 499.04 SF -Walls & Ceiling 109.00 -SF Ceiling 12.11 Sy Flooring 109.00. SF Floor 111.00 SF Long Wall 42.17 - LFFloor Perimeter 42.17 LF Ceil. Perimeter $4.02 SF Short Wall AUR p,•Ua,@y x kl ° u3 - Carpenter - General Framer Cut EN wall,opening for coh mm, rebar just. Carpenter - forming for column pouring Carpenter - General Framer concrete pouring General Laborer - concrete pouring Stucco or exterior plaster repair - 1.00 EA Minimum charge 2005- 02 -27- 20105 CONTINUED Ladies Bathroom p s r et h Si _571_ t ' -tS s � i R &R Steel door' 3'x 7' - fire rated 1.00 EA Door Installer/Fmish Carpenter - General Laborer - Door installation R &R Door closer - Heavy duty - 1.00 EA Commercial grade R &R Deadbolt - Commercial grade 1.00 EA Miscellaneous concrete 1.00 EA R&R Toilet partition (plastic 2.00 EA laminate or baked enamel steel) Allowance R &R Paper towel dispenser 1.00 EA j R&R Soap dispenser - liquid - 2.00 EA surface mounted, 20 oz. R &R Handicap grab bar - Stainless 2.00 EA j steel, 11/2" x 36" R&R Handicap grab bar.- Stainless 1.00 EA steel, 1 1/2'° x 24" ;' off a a aahHE ay I Ifni a o i�da'� �s�t 5, a .FN.� I Room: General 2 Mall i I Dumpster load - Approx. 20 yards, 2 1.00 EA tons of debris Taxes, insurance, permits & fees 1.00 EA (Bid item) General clean - up (Final) 1.00 EA Equipment rental (shoring) 1.00 EA Allowance Sod replacement Allowance 500.00 SF I < 2005 -02 -27 -20105 i , y^.Y v`�fiu'�' {yp�115� ��A: A� n� :�Sik p p- rC•i.�yfi '"ate i ?�L Sq5,+� n � '+ .-. ...._�_.(.,v r,. ;!-`r?�..�.fi �YCi'4i"tYita i" Y J..,:i7 G-:-. •Y''"s`I*4 +,,p''u ,3T., �' — 2_„)"'..{ y4t 'r'G X(r��.:./�`.F'i '? :v.F;`i'?.`e' .t3- ` x.5.. Y �_ i:_•, '+r�'_,�`. 1,648.08 SF Walls 526.10 $F Ceiling 2,174.18 SF Walls & Ceiling 526.10 SF Floor 58.46 SY Flooring 192.83 LF Floor Perimeter 603.33 SF Long Wall 360.71 SF Short Wall 192.83 LF Ceil. Perimeter 0.00 Floor Area 0.00 Total Area 0,00 Interior Wall Area 0.00 Exterior Wall Area 0.00 Exterior Perimeter of Walls 0.00 Surface Area 0.00 Number of Squares 0.00 Total Perimeter Length 0.00 Total Ridge Length 0.00 Total Hip Length 0.00 Area of Face 1 2005- 02 -27- 20105 i i 03/03/2005 Page: 7 f i .,t a Allstate Engineering Co.,Inc. 2252 NW 82nd Avenue Miami, Fl. 33122 Type of Estimate: Other Client: City Of South Miami/Park Recreation Center Property: 8700 SW 57 Avenue Miami, FL Operator: AM Estimator: Armando Montana Business: 2252 NW 82 Avenue Miami, FL 33122 Date Entered: 02/01/05 Price List: PURO0803 Restoration/Service/Remodel with Service Charges Factored In Estimate: 2005 -02 -27 -20105 File Number: 20105 Business: (305) 796 -1568 Business: (305) 632 -8688 Allstate Engineering Co.,Inc. 2252 NW 82nd Avenue Miami, Fl. 33122 Room Hew Room Length Rwm Vd v Missing Wall: flwm H.0 n miowm' m R.HeN RwmLwyN 2005 -02 -27 -20105 Room: Main Office Area 252.00 SF Walls 420.04 SF Walls & Ceiling 18.67 SY Flooring 145.33 SF Long Wall 31.50 LF Ceil. Perimeter 1 - 11'8" X 8'0" Opens into E Subroom 1: Offset 224.00 SF Walls 251.22 SF Walls & Ceiling 3.02 SY Flooring 93.33 SF Long Wall 28.00 LF Ceil. Perimeter Subroom 2: Rear offset 197.33 SF Walls 273.17 SF Walls & Ceiling 8.43 SY Flooring 93.33 SF Long Wall 24.67 LF Ceil. Perimeter LxWxH 18'2" x 9'3" x 8'0" 168.04 SF Ceiling 168.04 SF Floor 31.50 LF Floor Perimeter 74.00 SF Short Wall Goes to Floor /Ceiling LxWxH 11'8" x 2'4" x 8'0" 27.22 SF Ceiling 27.22 SF Floor 28.00 LF Floor Perimeter 18.67 SF Short Wall LxWxH 11'8" x 6'6" x 8'0" 75.83 SF Ceiling 75.83 SF Floor 24.67 LF Floor Perimeter 52.00 SF Short Wall Missing Wall: 1 - 11'8" X 8'0" Opens into 0 Goes to Floor /Ceiling General Laborer - Demolition 8.00 HR 22.78 182.24 0.00 182.24 R &R Suspended ceiling grid - 271.10 SF 1.75 474.42 0.00 474.42 Premium grade - 2'x 2' R &R Suspended ceiling tile - 271.10 SF 1.84 498.82 0.00 498.82 Premium grade - 2'x 2' R &R Fluorescent - acoustic grid 6.00 EA 144.15 864.90 0.00 864.90 fixture - four tube, 2'x 4' R &R Paneling for pegboard 673.33 SF 1.88 1,265.87 0.00 1,265.87 R &R Baseboard - 3 1/4" 84.17 LF 1.65 138.87 0.00 138.87 R &R Steel door, 3'x T- fire rated 1.00 EA 241.96 241.96 0.00 241.96 Door Installer/Finish Carpenter - 5.00 HR 37.41 187.05 0.00 187.05 General Laborer - Door installation 5.00 HR 22.78 113.90 0.00 113.90 Stucco or exterior plaster repair - 1.00 EA 365.00 365.00 0.00 365.00 Minimum charge R &R Door closer - Heavy duty - 1.00 EA 171.55 171.55 0.00 171.55 Commercial grade R &k Deadbolt - Commercial grade 1.00 EA 74.56 74.56 0.00 74.56 R &R Door lockset - exterior - 1.00 EA 70.00 70.00 0.00 70.00 2005 -02 -27 -20105 03/03/2005 Page: 2 Allstate Engineering Co.,Inc. 2252 NW 82nd Avenue Miami, Fl. 33122 CONTINUED - Main Office Area R &R Cabinet for counter sales 16.00 LF 127.21 2,035.36 0.00 2,035.36 Paint door slab only - 2 coats (per 2.00 EA 14.26 28.52 0.00 28.52 side) 14.50 SF 1.75 25.38 0.00 25.38 Paint door /window trim & jamb - 2 2.00 EA 14.28 28.56 0.00 28.56 coats (per side) 14.50 SF 1.65 23.93 0.00 23.93 Paint baseboard - two coats 84.17 LF 0.66 55.55 0.00 55.55 Finish carpentry / Trimwork 1.00 EA 150.00 150.00 0.00 150.00 (Allowance on pegboard) Clean with pressure /chemical spray - 925.00 SF 0.29 268.25 0.00 268.25 Exterior - seal or prime then paint 925.00 SF 0.81 749.25 0.00 749.25 with two finish coats Room: Utility Closet Romn Hevjtl \ Room Ler�gM RaomWy /� R &R Bifold door set - full louvered - 1.00 EA 214.87 214.87 0.00 214.87 Double R &R Suspended ceiling grid - 14.50 SF 1.75 25.38 0.00 25.38 Premium grade - 2'x 2' R&R Suspended ceiling grid - High 14.50 SF 1.65 23.93 0.00 23.93 grade - 2'x 2' Paint bifold door set - slab only - 2 2.00 EA 23.17 46.34 0.00 46.34 coats (per side) Paint the surface area - one coat 120.00 SF 0.28 33.60 0.00 33.60 2005 -02 -27 -20105 03/03/2005 Page: 3 e'' Ramon w�/ Allstate Engineering Co.,Inc. 2252 NW 82nd Avenue Miami, Fl. 33122 Room: Small Office 194.67 SF Walls 231.67 SF Walls & Ceiling 4.11 SY Flooring 49.33 SF Long Wall 24.33 LF Ceil. Perimeter LxWxH 6'2" x 6'0" x 8'0" 37.00 SF Ceiling 37.00 SF Floor 24.33 LF Floor Perimeter 48.00 SF Short Wall General Laborer - Demolition 8.00 HR 22.78 182.24 0.00 182.24 R &R Suspended ceiling grid - 37.00 SF 1.75 64.75 0.00 64.75 Premium grade - 2'x 2' 8.00 HR 35.54 284.32 0,00 284.32 R &R Suspended ceiling tile - 37.00 SF 1.84 68.08 0.00 68.08 Premium grade - 2'x 2' 8.00 HR 35.54 284.32 0.00 284.32 R&R Fluorescent - acoustic grid 2.00 EA 144.15 288.30 0.00 288.30 fixture - four tube, 2'x 4' 8.00 HR 22.78 182.24 0.00 182.24 R &R 1/2" drywall - hung; taped, 194.67 SF 2.03 395.17 0.00 395.17 floated, ready for paint 5.00 HR 37.41 187.05 0.00 187.05 R &R Baseboard - 3 1/4" 24.33 LF 1.65 40.15 0.00 40.15 R &R Interior door unit - Standard 1.00 EA 108.63 108.63 0.00 108.63 grade R &R Door lockset - interior 1.00 EA 35.13 35.13 0.00 35.13 Ramnk� Ragn Lerg� Room: Men's Bathroom 390.04 SF Walls 499.04 SF Walls & Ceiling 12.11 SY Flooring 111.00 SF Long Wall 42.17 LF Ceil. Perimeter LxWxH 12'0" x 91" x 9'3" 109.00 SF Ceiling 109.00 SF Floor 42.17 LF Floor Perimeter 84.02 SF Short Wall Carpenter - General Framer - Cut 8.00 HR 35.54 284.332 0.00 284.32 wall,opening for column, rebar inst. Carpenter - forming for column 8.00 HR 35.54 284.32 0,00 284.32 Pouring Carpenter - General Framer - 8.00 HR 35.54 284.32 0.00 284.32 concrete pouring General Laborer - concrete pouring 8.00 HR 22.78 182.24 0.00 182.24 R &R Steel door, 3'x T- fire rated 1.00 EA 241.96 241.96 0.00 241.96 Door Installer/Finish Carpenter - 5.00 HR 37.41 187.05 0.00 187.05 2005 -02 -27 -20105 03/03/2005 Page: 4 Allstate Engineering Co.,Inc. 2252 NW 82nd Avenue Miami, Fl. 33122 General Laborer - Door installation Stucco or exterior plaster repair - Minimum charge R &R Door closer - Heavy duty - Commercial grade R &R Deadbolt - Commercial grade Miscellaneous concrete - Tile floor covering R &R Toilet partition (plastic laminate or baked enamel steel) Allowance R &R Paper towel dispenser R &R Soap dispenser - liquid - surface mounted, 20 oz. R &R Handicap grab bar - Stainless steel, 1 1/2" x 36" R &R Handicap grab bar - Stainless steel, 1 1/2" x 24" Flmvn H1-' ��_ j°°mle"mh CONTINUED - Men's Bathroom 5.00 HR 22.78 113.90 0.00 113.90 1.00 EA 365.00 365.00 0.00 365.00 1.00 EA 171.55 171.55 0.00 171.55 1.00 EA 74.56 74.56 0.00 74.56 1.00 EA 150.00 150.00 0.00 150.00 109.00 SF 9.70 1,057.30 0.00 1,057.30 2.00 EA 417.69 835.38 0.00 835.38 1.00 EA 70.62 70.62 0.00 70.62 1.00 EA 50.45 50.45 0.00 50.45 2.00 EA 60.92 121.84 0.00 121.84 1.00 EA 52.34 52.34 0.00 52.34 Room: Ladies Bathroom 390.04 SF Walls 499.04 SF Walls & Ceiling 12.11 SY Flooring 111.00 SF Long Wall 42.17 LF Ceil. Perimeter L%WxH 12'0" x 9'1" x 9'3" 109.00 SF Ceiling 109.00 SF Floor 42.17 LF Floor Perimeter 84.02 SF Short Wall Carpenter - General Framer - Cut 8.00 HR 35.54 284.32 0.00 284.32 wall,opening for column, rebar inst. Carpenter - forming for column 8.00 HR 35.54 284.32 0.00 284.32 pouring Carpenter - General Framer - 8.00 HR 35.54 284.32 0.00 284.32 concrete pouring General Laborer - concrete pouring 8.00 HR 22.78 182.24 0.00 182.24 Stucco or exterior plaster repair - 1.00 EA 365.00 365.00 0.00 365.00 Minimum charge 2005 -02 -27 -20105 03/03/2005 Page: 5 Allstate Engineering Co.,Inc. 2252 NW 82nd Avenue Miami, Fl. 33122 R &R Steel door, 3'x 7'- fire rated Door Installer/Finish Carpenter - General Laborer - Door installation R &R Door closer - Heavy duty - Commercial grade R &R Deadbolt - Commercial grade Miscellaneous concrete - R &R Toilet partition (plastic laminate or baked enamel steel) Allowance R &R Paper towel dispenser R &R Soap dispenser - liquid - surface mounted, 20 oz. R &R Handicap grab bar - Stainless steel, 1 1/2" x 36" R &R Handicap grab bar - Stainless steel, 1 1/2" x 24" Roan He'rcja Roan LergM RoomW�� CONTINUED - Ladies Bathroom 1.00 EA 241.96 241.96 0.00 241.96 5.00 HR 37.41 187.05 0.00 187.05 5.00 HR 22.78 113.90 0.00 113.90 1.00 EA 171.55 171.55 0.00 171.55 1.00 EA 74.56 74.56 0.00 74.56 1.00 EA 150.00 150.00 0.00 150.00 2.00 EA 417.69 835.38 0.00 835.38 1.00 EA 70.62 70.62 0.00 70.62 2.00 EA 50.45 100.90 0.00 100.90 2.00 EA 60.92 121.84 0.00 121.84 1.00 EA 52.34 52.34 0.00 52.34 Room: General Dumpster load - Approx. 20 yards, 2 1.00 EA 298.17 298.17 0.00 298.17 tons of debris Taxes, insurance, permits & fees 1.00 EA 600.00 600.00 0.00 600.00 (Bid item) General clean - up (Final) 1.00 EA 150.00 150.00 0.00 150.00 Equipment rental (shoring) 1.00 EA 220.00 220.00 0.00 220.00 Allowance Sod replacement - Allowance 500.00 SF 0.75 375.00 0.00 375.00 2005 -02 -27 -20105 03/03/2005 Page: 6 2005 -02 -27 -20105 03/03/2005 Page: 7 Allstate Engineering Co.,Inc,. 2252 NW 82nd Avenue Miami, Fl. 33122 � � e 1,648.08 SF Walls 526.10 SF Ceiling 2,174.18 SF Walls & Ceiling 526.10 SF Floor 58.46 SY Flooring 192.83 LF Floor Perimeter 603.33 SF Long Wall 360.71 SF Short Wall 192.83 LF Ceil. Perimeter 0.00 Floor Area 0.00 Total Area 0.00 Interior Wall Area 0.00 Exterior Wall Area 0.00 Exterior Perimeter of Walls 0.00 Surface Area 0.00 Number of Squares 0.00 Total Perimeter Length 0.00 Total Ridge Length 0.00 Total Hip Length 0.00 Area of Face 1 2005 -02 -27 -20105 03/03/2005 Page: 7 Allstate Engineering Co.,Inc. 2252 NW 82nd Avenue Miami, Fl. 33122 Line Item Total 19,181.82 Material Sales Tax @ 7.000% 6,693.69 468.56 Subtotal 19,650.38 Overhead @ 10.00% 19,650.38 1,965.04 Profit aa. 10.00% A 19.650.38 -J-96510A- WARM e 2005 -02 -27 -20105 03/03/2005 Page: 8 one 7p05 N. Waterway Dr. # 306 South Miami, Fl. 33155 Office 305 -263 -9998 Fax 305 -669 -3050 Cell 305- 562 -8368 Dante Fascell Park 6800 Red Road South Miami, F1.33134 Doug Baker Estimate Project: Office Remodel Date: 4 -20 -2005 Estimate: 1324 Qty Craft Hours Unit Material Labor Equipment Total Main Office area Ceiling demolition, acoustic the Including suspended grid 271.00 CL @,0000 SF -- Suspension grid system 2'x2'grid 271.00 BC @.0000 SF -- Suspension grid system Add for less than 400 SF job 271.00 BC @.0000 SF -- 24" x 24" lay -in, non - acoustic ceiling panels Smooth, marbleized or simulated wood 271.00 BC @.0000 SF -- Lighting fixtures for suspension grid 4 tube fixtures 6.00 BE @.0000 Ea -- Plywood and hardboard paneling Estate cherry 673.33 BC @.0000 SF -- Running moldings Baseboard 84.17 BC @.0000 LF -- Counter space for sales cabinets Base cabinets, drawers 16.00 D4 @.0000 LF -- Laminated plastic custom countertops Custom work, square edge front 32.00 C8 @.0000 LF -- Hollow metal doors Paint with primer and 2 coats enamel 1.00 C8 @.0000 LS -- Painting masonry 1 coat latex 925.00 -- @.0000 SF -- Painting masonry 2 coats latex 925.00 -- @.0000 SF -- Pressure Clean walls 1.00 -- @.0000 -- _- -- -- 89.43 -- -- 284.55 -- -- 54.20 -- -- 663.95 -- -- 655.80 -- -- 1,932.46 -- -- 165.81 -- -- 3,132.80 -- -- 1,069.12 -- -- 41.15 -- -- 490.25 -- -- 684.50 __ -- 325.00 Utility Closet Behold doors primed and painted 2.00 -- @.0000 -- -- -- -- 270.00 Ceiling demolition, acoustic tile Including suspended grid 14.50 CL @.0000 SF -- -- -- 4.79 Suspension grid system 2'x2'grid 14.50 BC @.0000 SF -- -- -- 15.23 Suspension grid system Add for less than 400 SF job 14.50 BC @.0000 SF -- -- - 2.90 24" x 24" lay -in, non - acoustic ceiling panels Smooth, marbleized or simulated wood 14.50 BC @.0000 SF -- -- -- 35.53 Paint plaster or drywall, with latex, 1 coat sealer, 1 coat flat Smooth surface 120.00 -- @.0000 SF -- -- -- 51.60 Small Office Demo 1.00 CL @.0000 -- -- -- -- 267.00 Suspension grid system 2'x2'grid 37.00 BC @.0000 SF -- -- -- 38.85 Suspension grid system Add for less than 400 SF job 37.00 BC @.0000 SF -- -- -- 7.40 24" x 24" lay -in, non - acoustic ceiling panels Smooth, marbleized or simulated wood 37.00 BC @.0000 SF -- -- -- 90.65 Paint plaster or drywall with latex, 1 coat sealer, 1 coat flat Smooth surface 194.00 -- @.0000 SF -- -- -- 83.42 Lighting fixtures for suspension grid 4 tube fixtures 2.00 BE @.0000 Ea -- -- -- 218.60 Gypsum wallboard nailed or screwed 1/2" on walls 194.67 CD @.0000 SF -- -- __ 81.76 Gypsum wallboard clipped to metal furring Add for taping and finishing wall joints 194.00 CD @.0000 SF -- -- -- 60.14 Running moldings Baseboard 24.33 BC @.0000 LF -- -- -- 47.93 Prehung hollow core interior doors 2'8" or 3'0 ", Interior door finish Birch 1.00 -- @.0000 Ea -- -- -- 129.00 Labor to install prehung hollow core doors Over 2'0" wide 1.00 BC @.0000 Ea -- -- -- 23.10 Entry door locks 1.00 BC @.0000 Ea -- -- -- 89.30 Men's Bathroom Cut Wall opening form new opening, install steel, and pour concrete. 2.00 BC @.0000 -- -- -- -- 1,418.00 Hollow metal doors Total cost door, frame and trim as described below 1.00 C8 @.0000 Ea -- -- -- 1,093.55 Hollow metal doors Standard duty closer 1.00 C8 @.0000 Ea -- -- -- 113.00 Heavy duty deadbolt locks Steel reinforced 1.00 BC @.0000 Ea -_ __ -- 69.20 Exterior plaster (stucco) Float finish 3.00 -- @.0000 SY -_ __ __ 44.40 Commercial quality glazed floor tile, 1/4" thick Standard colors and reds and browns 159.00 T4 @.0000 SF •- -- -- 1,602.72 Demo existing floor covering 159.00 -- @.0000 -- -- -- -- 159.00 Install handicapped toilet partition Solid plastic 1.00 T5 @.0000 Ea -- -- -- 763.00 Grab bars for the disabled 1 -1/4" x 36" toilet partition bars 2.00 CC @.0000 Set -- -- -- 333.80 Grab bars for the disabled 1 -1/4" x 24" urinal bars 1.00 CC @.0000 Set -- -- -- 145.30 Soap dispensers Liquid, 20 oz, lavatory mounted, Commercial 1.00 -- @.0000 Ea -- -- -- 28.00 Labor installing toilet accessories Soap dispensers, surface mounted 1.00 CC @.0000 Ea -- -- -- 11.90 Combination toweltwaste units Surface paper towel dispenser, Commercial 1.00 -- @.0000 Ea -- -- -- 40.00 Labor installing toilet paper dispensers Surface mounted 1.00 CC @.0000 Ea 8.54 Pressure clean and paint 1.00 PT @.0000 SF -- -- -- 585.00 Ladies Bathroom Cut Wall opening form new opening, install steel, and pour concrete. 2.00 BC @.0000 -- -- -- -- 1,418.00 Hollow metal doors Total cost door, frame and trim as described below 1.00 C8 @.0000 Ea -- -- -- 1,093.55 Hollow metal doors Standard duty closer 1.00 C8 @.0000 Ea -- -- -- 113.00 Heavy duty deadbolt locks Steel reinforced 1.00 BC @.0000 Ea -- -- -- 69.20 Exterior plaster (stucco) Float finish 3.00 -- @.0000 SY -- -- -- 44.40 Commercial quality glazed floor tile, 1/4 °' thick Standard colors and reds and browns 159.00 T4 @.0000 SF -- -- -- 1,602.72 Demo existing floor covering 159,00 -- @.0000 -- -- -- -- 159.00 Install handicapped toilet partition Solid plastic 1.00 T5 @.0000 Ea -- -- -- 763.00 Grab bars for the disabled 1 -1/4" x 36" toilet partition bars 2.00 CC @.0000 Set -_ __ __ 333.$0 Grab bars for the disabled 1 -1/4" x 24" urinal bars 1.00 CC @.0000 Set -- -- -- 145.30 Soap dispensers Liquid, 20 oz, lavatory mounted, Commercial 1.00 -- @.0000 Ea -- -- -- 28.00 Labor installing toilet accessories Soap dispensers, surface mounted 1.00 CC @.0000 Ea -- -- -- 11.90 Combination towel /waste units Surface paper towel dispenser, Commercial 1.00 -- @.0000 Ea -- -- -- 40.00 Labor installing toilet paper dispensers Surface mounted 1.00 CC @.0000 Ea -- -- -- 8.54 Pressure clean and paint 1.00 PT @.0000 SF -- -- -- 585.00 General Dumpster 40 1.00 -- @.0000 -- -- -- -- 325.00 Cleanup 1.00 -- @.0000 -- -- -- -- 300.00 Total Man - hours, Material, Labor, and Equipment: 0.0 -- -- -- 22, 538.46 Total Only (Subcontract) Costs: 2,023.57 Subtotal: 24, 562.02 10.00% Overhead: 2,456.20 0.00% Contingency: 0.00 10.00% Profit: 2,701.82 Estimate Total: 29,720.04 Proposal Includes: All Materials Guaranteed as specified and the above work performed in accordance with the drawings and specifications submitted for above work and completed in a substantial workmanlike manner for the sum of the total Acceptance of proposal: The above prices, specifications, and conditions are satisfaetory and are hereby accepted you are authorized to complete this contract as specified.