|
Cost Model Cost Model
<br />EIIensburg Rodeo EIIensburg Rodeo
<br />Modernization/Addition Modernization/Addition
<br />EIIensburg,WA Ellensburg,WA
<br />Cost Model Cost Model
<br />No.Item Qty Unit Cost Subtotal No item Qty Unit Cost Subtotal
<br />3.Area 100 -wlSnonsorBones -sf
<br />exc/fill 6,877 sí 0.65 4,470 4.Area 200 -NW wlPromium Seat1nq -sf
<br />struct fill,4'1.000 cy 18.00 18,000 ver exc/fill -bidg 3,590 sf 1 00 3,590
<br />ACP sidewalk 8.159 sf 2.50 20,398 exc/fill -seating 9,845 sf 1 00 9,845
<br />concrete work 1 Is 130,653 130,653 struct fill,4',seating 1,600 cy 18 00 28,800
<br />media pit 1 Is 5,000 00 5,000 acp sdwk 5,668 sf 2 50 14,170
<br />party terrace 2.180 sf 6.00 13,080 concrete work -seating 1 Is 191957 56 191,958
<br />guardrail 157 If 45 00 7,065 concrete work -bldgs 1 Is 73505 89 73,506
<br />seats 70 ea 150 00 10,500 ver slab,All 9,845 sf 5 00 49,225
<br />cmu walls -Ext 4,074 sf 16 00 65,184 guardrail 530 If 45.00 23,850
<br />cmu ptns -Int 5,430 sf 14 50 78,735 seats 476 ea 150 00 71,400
<br />hollowcore plank roof struct 5,114 sf 10.50 53,697 cmu walls -Ext 5,292 sf 16 00 84,672
<br />parapet/conn -add 285 If 15.00 4,275 cmu ptns -Int 2,431 sf 14 50 35,250
<br />roof sys tapered ins 5,114 sf 5.00 25,570 foam-in ins ,ext concess/tr 2,538 sf 1.85 4,695membrane5,114 sf 3 50 17,899 hollowcore plank roof struct 4,058 sf 10 50 42,609rbkckballast5,48 sí 0500 parapet/conn -add 282 If 15.00 4,230
<br />plywd,parapet,pt 570 sf 3.50 1,995 roof sys tapered ins 4,058 sf 5.00 20,290
<br />parapet flashg 285 If 15 00 4,275 membrane 4,058 sf 3.50 14,203
<br />fascia dt!43 If 15.00 645 rock ballast 4,058 sf 1 00 4,058
<br />wdo,alum 48 sf 35.00 1,680 blkg,pt 318 If 7 50 2,385
<br />wd screen/frame 144 sf 15 00 2,160 plywd,parapet,pt 564 sf 3.50 1,974
<br />sti siding/frm -closure at bleacher -sf 12.00 .parapet flashg 282 If 15 00 4,230
<br />dr/fr 17 ea 1,300 00 22,100 fascia dtl 36 If 15.00 540
<br />sdIt 1 ea 350.00 350 wd screen/frame 276 sf 15.00 4,140
<br />oh drs 7 ea 2,500.00 17,500 sti siding/frm -closure at bleacher -sf 12 00
<br />oh counter dr 63 sf 55 00 3,465 dr/fr 11 ea 1300.00 14,300
<br />sti gate 6'1 ea 1,200 00 1,200 oh counter dr 126 sf 55.00 6,930
<br />seal cmu,ext ,silox 4.074 sf 0 55 2,241 seal cmu,ext ,silox 5,292 sf 0.55 2,911
<br />paint cmu int 14.934 sf 0 75 11,201 paint cmu int 10,154 sf 0.75 7,616
<br />pt h/c deck cig 4.592 sí 0 75 3,444 pt h/c deck clg 4.058 sf 0 75 3,044
<br />flooring,LPF 393 sf 8.00 3,144 flooring,LPF 812 sf 8.00 6,496base82If8.00 656 base 168 If 8.00 1,344floorinSC6.flooring,SC 2,778 sf 0.85 2,361
<br />gwb soff/knee wall 381 sf 4.00 1,524 acc-spec 4 tr 1800.00 7,200
<br />gwb furring 420 sf 4 00 1,680 ptns,Phenolic hcp 6 ea 1350.00 8,100
<br />acc-spec 2 tr 2,000 00 4,000 ptns,Phenolic std 13 ea 1200.00 15,600
<br />ptns,Phenolic hcp 2 ea 1350.00 2,700 screens,phen 8 ea 400.00 3,200
<br />ptns,Phenolic std 12 ea 1200 00 14,400 kitchen equip -Is 0.00
<br />screens,phen 4 ea 400 00 1,600 kit.Casework 34 If 150.00 5,100
<br />cabts -baselwc 42 If 225 00 9,450 bar ht tables,sls 76 if 85.00 6,460
<br />kit Casework 17 If 150.00 2,550
<br />kit eq ,allow -sf 100 00
<br />cooler,WI -sf 125.00 -Subtotal GC Work 780,280
<br />Subtolal GC Wurb 582,679 Mechanical -per MW 1 Is 333600.00 333,600
<br />Machenical ·Der MW 1 Is 276,150.0 276,150 Fire Ptn -per MW -sf 2.00
<br />Fke Án -per MW -sf Electrical -per MW 1 Is 131800.00 131,800
<br />.Elecincell-payMW 1 Is 118,800.0 118,800 Sub·total $1,245,680
<br />Sub-letal 977,629
<br />120%Markup/GC's 117,316 12.0%Markup/GC's 149,482
<br />12 0%ConUrlgency 131,393 12 0%Contingency 167,419
<br />0.0%Sales Tax 0 0%Sales Tax
<br />Opinion of Probable Cost 1,226,336 Opinion of Probable Cost 1,562,581
|