|
Opinion of Probable Cost
<br />Thomas
<br />Summary Page 1/19/17
<br />EIIensburg Rodeo
<br />Modernization/Addition
<br />Ellensburg,WA
<br />Cost Model
<br />CM-9
<br />Item SF GC Work Mech Fire Ptn Electo Subtotal MarkuplGC's Est.Cont.S.Tax Total
<br />1.Elevated Seating NE -575,000 --13,200 588,200 70,584 79,054 -737,838
<br />2.Elevated Seating NW -1,795,000 --45,300 1,840,300 220,836 247,336 -2,308,472
<br />3.Area 100 -w/Sponsor Boxes -582,679 276,150 -118,800 977,629 117,316 131,393 -1,226,338
<br />4.Area 200 -NW w/Premium Seating -780,280 333,600 -131,800 1,245,680 149,482 167,419 -1,562,581
<br />5.Area 300 -NW Chutes -380,178 159,100 -63,600 602,878 72,345 81,027 -756,250
<br />6.spare ----------
<br />7.Site Improvements -497,028 --202,600 699,628 83,955 94,030 -877,613
<br />Total -4,610,165 768,850 -575,300 5,954,315 714,518 800,260 -7,469,093
<br />1,514,778
<br />Escalation to --Allow -
<br />Total Opinion of Probable Cost 7,469,093
<br />Notes &Exclusions
<br />Site Improvements are --
<br />Rock Removal or Unsuitable subgrades
<br />Off-Site Improvements
<br />FF &E
<br />Sound,Data,Telecom,Excluded
<br />Fees or Studies
<br />Utility Charges or Upgrades
<br />HazMat Removal
<br />Permits
<br />A-E Fees &Other Soft Costs
<br />Sales Tax
<br />Escalation
<br />Summary E-Burg Rodeo CM9
|