Cost Estimates for the Five Flags Civic CenterCOST ESTIMATE
FIVE FLAGS CIVIC CENTER
A
EXTERIOR
South Elevation
I. Tuckpointing
Tuckpointing
2. Remove existing doors and replace with,
$ 8,100.00
new doors, pines, hardware, etc. -?
3. Check structural integrity
2,400.00
of fire escapes,
esca
sand -blast and paint
11500.00
East Emotion
1. Tuckpointing
2. Remove all glass, doors, glassblock windows
and restore to original
7,600.00
,00.00
condition
3. Remove existing sign.vtiy,�
4. Install
500.00
new marquees, matching original shape
5. Repaint metal and wood
3,000.00
6. Remove and replace metal cornice
7. Patch and repair mansarde
800.00
2,200.00
3,100.00
North Elevation
1. Remove one course of brick on exposed areas
and replace with new brick ,
2. Cut down wall at lower roof to match south
elevation.
3. Install new stone coping to match south
original elevation
4. Paint any paintable surfaces
West Emotion
1. Tuckpoint above new addition line
2. Reface below new addition line with masonry
3. Extend eave line across existing theater wall
4. Paint any paintable surface
swi
1. Re -roof
2. New flashings
3. Remove and replace ventilators
4. Tuckpoint vertical surfaces adjacent to
Total Exterior Cost
12,360.00
750.00
1,800.00
300.00
2,457.00
5,040.00
1,500.00
300.00
14,200.00
11500.00
1,100.00
low roof 1_ 500,00
$76,507.00
I
Cost Estimate
Five Flags Civic Center
Page 2
SITE COST V, 11�E '���
z ° "J A B
1. Blacktop with black base parking lot
2. Concrete curb 1)-?_) L �: 3.S $13,860.00 $13,860.00
3. Landscaping 7,595.00 7,595.00
4. Grading , s �� Q��. P 4,000.00 1,000.00
5. Lighting — 1,500.00 1,500.00
6. Sidewalks ,�a ti��f���y�s 15,000.00 12,000.00
8,208.00 6,000 00
$50,163.00
INTERIOR WORK
House
.Ceiling
I. Replaster, repair and restore to original $12,000.00
condition
2. Install stage lights, catwalk 3,000.00
3. Paint to restore to period, including walls 30,000.00
nw�s
Balcony Face c
1. Remove existing plaster, replaster, including 2,000.00
decorative plaster
Repaint '
Install curtains in balcony boxes to match 3,500._00
original
Walls
\ I. Repair plaster
2. Decorative painting to restore original color 4,000.00 .
scheme and murals
3. Repair walls of lobby, snack bar, toilets, and 3,400.00
pairtt
4. Repair ceiling of accessory spaces and paint 1,600.00
Floor p
, C _,"
I. Carpet aisles, lobby, accessory spaces) icl 7200.00
2. Seal remaining concrete '
600.00
3. Remove existing seats, and install new seats 31,500.00 7",
on lower level and balcony _ 2
4. Re -upholster gallery seats
3,000.00
Mechanical Work - Theater Ol G C)
i
I. Heating and air conditioning
2. Electrical, including house lights, control $6325,,500.00
000.00 /S 09 0
conduits, etc.
85,500.00
Cost Estimate
Five Flags Civic Center
Page 3
Stage
Basement
I. Demolish -.and remove all existing .partitions
2. Build new dressing room partitions
3. New ceiling and lights
4. New vinyl asbestos tile floor
5. Two new toilets with 2 W.C.'s; 2 Lay.; 1 Urn.
1 D.F.
6. Paint and repair walls
7. General requirements
8. Overhead and profit
9. Contingency
Main Stage and Fly Space
A
$ 500.00-
1,000.00
3,500.00
1,120.00
1,800.00
440.00
250.00
1,291.00
495.00
$10,396.00
1. Remove existing wood partition around screen $ 250.00
and re -use materials.
2.
Sand and seal stage floor, sand and paint
floor around stage
1,837.50
3.
Recondition fire curtain
4.
Refit movie sc een for "flying"�w9-tfi neuw
2,000.00
aluminum frame
-I'r)., ,, '..
.
5.
Redo ladder on rear wail with safety cage
150.00
6.
Speaker storage
7.
Counter -weight system for curtains, etc.
51000.00
B.
All stage lighting controls, etc. - see
45,488.00
separate breakdown sheet
9.
Build 7 foot stage (portable)
extension and stage risers (portable)
2,300.00
10.
Rebuild existing orchestra pit to original
450.00
configuration
11.
Remove two rows of existing seats and patch
floor 300.00
12.
General requirements
1,733.00
13.
Overhead and profit
8,926.00
14. Contingency 3,421.00
$71,856.00
Cost estimate
Five Flags Civic Center
Page 4
Promenade Addition
Adapting new with existing
I. Connect future lobby
2. Provide 4 double door
promenade, including
match floors.
Promenade basement
1.
2.
3.
4.
5.
6.
7.
B.
9.
10.
11.
12.
13.
14.
15.
16.
17.
I:1
of theater with promenade $ 1,150.00
access to 15t floor of 2,800.00
steps as required to
Excavating and backfilling
Foundation walls
Floor - concrete
Precast concrete floor with topping
Two stairs with enclosure in basement
Elevator - (basement cost only)
Basement floor finish
Ceiling
Wall finish
Toilet fixtures - 1,000 people
Partition walls for toilets, including
Screen toilet partitions
$ 5,000.00
6,500.00
3,600.00
7,200.00
level only 6,000.00
doors
Air conditioning and heating for basement
Electrical in basement
General requirements
Overhead and profit i,)
Contingencies
Promenade - 1st floor
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
6,000.00
3,000.00
3,600.00
3,250.00
16,500.00
4,800.00
2,125.00
8,164.00
6,000.00
2,570.00
13,238.00
5,074.00
$106,571.00�
S '
7,600.00
1,170.00
2,000.00
8,000.00
4,000.00
4,000.00
2,880.00
6,000.00
6,000.00
7,484.00
7,200.00
Sidewalk cafe built-in equipment, partitions, 12,500.00
counters, etc.
14. General requirements
15. Overhead and profit
16. Contingencies
Columns, beams, floor system
Walls - North, West & East
Glass - East side
Rear entrance
West and East canopy
Floor cover
Ceiling finish
South wall
Two stairs - 1st floor
Elevator - 1st floor
Heating and air conditioning
Electrical
2,813.00
14,486.00
5,553.00
$116,616.00
3��0 0
Cost Estimate
Five Flags Civic Center
Page 5
Promenade - 2nd Floor
1. Column beams, roof system
2. Walls, North, East and West
3. Built-up roof and flashing
4. Floor Cover
5. Ceiling finish
6. South wall
7. Two stairs - (2nd floor only)
8. Elevators
9. Heating and air conditioning
10. Electrical
11. General requirements
12. Overhead and profit
13. Contingencies
1-
Guo�l�� at��
�f �77
A B
$12,600.00
8,000.00
3,600.00
4,000.00
4,000.00
2,680.00
6,000.00
6,000.00
7,484.00
7,200.00
1,846.00
9,512.00
3,646.00
76,567.00 = Z ),2
3Sd��fi1
76, s�7
29,
2-
7s
832- 2-%