|
Cost Model Cost Model
<br />EIIensburg Rodeo EIIensburg Rodeo
<br />Modernization/Addition Modernization/Addition
<br />Ellensburg,WA Ellensburg,WA
<br />Cost Modei Cost Model
<br />No (tem QLy Unh Cost Subtolal No,Irern Oty Unit Cost Sublotal
<br />5.Area 300 -NW Chutes sf
<br />exc/fill -bldg 1,876 sf 1.00 1,876 6.spare sf
<br />ACP sdwk -chutes 1,474 sf 2.50 3,685
<br />ACP sdwk -grandstands 2,346 sf 2.50 5,665
<br />gravel 4,820 sf 1.50 7,230
<br />platform,wd roof struct 372 sf 15.00 5,580 -
<br />outdoor bar,sim 525 sf 15.00 7,875
<br />ssmr,platformlbar 897 sí 8.00 7,176
<br />hss/wd screen fence,8',184 If 1,472 sf 23.00 33,856
<br />concrele work 1 Is 30577.23 30,577
<br />cmu walls -Ext,Bar/Platform 469 sf 16.00 7,504
<br />cmu walls -Ext 3,248 sf 16.00 51,968
<br />cmu ptns -Int 730 sf 14.50 10,585
<br />hollowcore plank roof struct 2,089 sf 10.50 21,935
<br />parapet/conn -add 222 If 15.00 3,330
<br />roof sys lapered ins 2,089 sf 5.00 10,445
<br />membrane 2,089 sf 3.50 7,312
<br />rock ballast 2,089 sf 1.00 2,089
<br />bikg,pt 275 If 7.50 2,063
<br />plywd,parapet,pt 444 sf 3.50 1,554
<br />parapetflashg 222 If 15.00 3,330
<br />fascia dtl 53 If 15.00 795
<br />wd screen/frame 271 sf 15 00 4,065
<br />stl siding/frm -closure at bleacher -sf 12.00
<br />gwb pins 340 sf 8.00 2,720
<br />dr/fr 6 ea 1300.00 7,800
<br />dr/fr pr 1 pr 2000.00 2,000
<br />oh counter dr 60 sf 55.00 4,400
<br />seal cmu,ext.,silox 4.186 sf 0.55 2,302
<br />paint cmu int 4.708 sf 0.75 3,531
<br />pt h/c deck cig 2.089 sf 0.75 1,567
<br />flooring,LPF 629 af 8.00 ß,032
<br />base 134 If 8.00 1,072 Sublotal GC Workflooring,SC 1.247 sf 0.85 1,060
<br />n
<br />Pehcenolic
<br />hcp Mechanical ..per MW -Is 0.00
<br />ptns,Phenolic std 7 ea 1200.00 8,400 Fife Ptn -per MW -si 0.00 .
<br />screens,phen 3 ea 400.00 1,200 Electrical-perMW -s(Ò,@ .
<br />kil.Casework 44 If 150.00 6,600
<br />bar Casewk 36 If 200.00 7,600 Mb Mai -
<br />kit eq.,allow 629 sf 100.00 62,900
<br />cooler,WI 200 sf 125.00 25,000 12.0%Markup/GC's
<br />12.0%ContingencySubiotalGCWoth380,178 0.0%Sales Tax
<br />Mechanics1 per MW i 4 159100 150,100 Opinion of Probable Coat .FirePin-perMW -si QM -
<br />Ele cal -por MW 1 .is 63600,00 63,000
<br />Sub-total 502,874
<br />12.0%Markup/GC's 72,345
<br />12.0%Contingency 81,027
<br />0.0%Sales Tax
<br />.OpinEen of Probitble Cost 7tis:258
|