|
Cost Model
<br />EIIensburg Rodeo
<br />Modernization/Addition
<br />Ellensburg,WA
<br />Cost Model Cost Model
<br />No.Item Qty Unit Cost Subtotal No.Item Qty Unit Cost Subtotal
<br />7.She Imorovements sf INFILTRATION GALLERIES 1.600 SF 15.50 27,900
<br />GT)J_Ìlü¶l)_p_GP STORM DRAIN PIPING:6"70 LF 30.00 2,100
<br />demo arena seating -NE 3,520 sf 2.50 8,800 STORM DRAIN PIPING:8"260 LF 34.00 8,840
<br />sim NW 7,400 sf 2.50 18,500 STORM DRAIN PIPING:10"470 LF 41.00 19,270
<br />demo wd frame bldgs 780 sf 2.00 1,560 CLEANOUTS /TRAFFIC LIDS 6 EA 400 00 2,400
<br />demo cmu bldgs 3,032 sf 4.00 12,128 TRENCHING FOR UTILITY (ELECT.,TEL.,GAS)·LF 6 00
<br />demo BT Chutes area 5,250 sf 1.50 7,875
<br />demo raised gravel patio 2,064 sf 2.50 5,160 CRUSHED SURFACING TOP &BASE COURSE 20 CY 35 oo 700
<br />rem eco blocks 285 If 20.00 5,700 CLASS "A"ACP 3"(Standard Duly)110 SY 28 00 3,080
<br />rem acplconc 5,390 sf 0.75 4,043 SITE SIGNAGE -LS 8000.00
<br />misc demo 1 Is 5000 5,000 PAVEMENT MARKINGS .LS 8000.00
<br />replace conc wall -roping chutes 115 If 130.00 14,950 BOLLARDS -LS 2000 00
<br />add conc wall -gold buckle club 65 If 130.00 8,450
<br />guardrail 180 If 45.00 8,100
<br />W IERetfR IKI -396,763 Subtotal GC Work 497,028
<br />ENGINEERING &LAYOUT -HR 0 00
<br />MOBILIZATION 1 LS 20000 00 20,000 Meenanics -per MW -Is 0.00
<br />PROJECT TEMPORARY TRAFFIC CONTROL ·LS 5000.00 -Fire Ptn •per MW -sf 0.00
<br />PERIMETER SlLT FENCE 1,200 LF 6 7,200 Elécideal per MW i is 202600 202;600
<br />INLET PROTECTION 9 EA 150.00 1,350 Sub-total 699,828
<br />CONSTRUCTION ENTRANCE 1 EA 1000 oo 1,000
<br />CESCL 1 LS 2500 oo 2,500 12.0%Markup/GC's 83,955
<br />DusT coNTROL 1 LS 2500 oo 2,500 12.0%Contingency 94,030
<br />CLEAR AND GRUB -SF 0.25 -0-0%Sales Tax
<br />ASPHALT DEMO 975 SF 2.50 2,438 Opinion of Probable Cost 877,613
<br />SAWCUT ROAD 405 LF 3 oo 1,215
<br />REMOVE EXISTING WATER SERVICE 750 LF 25.00 18,750
<br />REMOVE EXISTING SEWER FORCE MAIN 320 LF 20 00 6,400
<br />REMOVE EXISTING SEPTIC SYSTEM DRAINFELD -LS 15000.00 -
<br />WATER SERVICE 4 EA 2200 00 8,800
<br />4"PVC WATER SERVICE 1.015 LF 32.00 32,480
<br />4"GATE VALVES 5 EA 1200 00 6,000
<br />WATER VAULT 1 EA 20000 00 20,000
<br />6"BEER LINE CONDUIT 380 LF 30.00 11,400
<br />8"PIPE 170 LF 50.00 8,500
<br />6"HYDRANT LINE 25 LF 45.00 1,125
<br />FIRE HYDRANT ASSEMBLIES 2 EA 5000.00 10,000
<br />FIRE DEPARTMENT CONNECTION -LF 2500.00
<br />POST INDICATOR VALVE -LF 2500 00
<br />MANHOLES -EA 2500.00
<br />6"PVC SANITARY SEWER LATERALS 870 LF 38 oo 33,060
<br />SS LIFT SATION 1 EA 75000.00 75,000
<br />GREASE TRAP 3 EA 3800.00 11,400
<br />CLEANOUTS/TRAFFICLIDS 15 EA 350.00 5,250
<br />2"FORCE MAIN 360 LF 23.00 8,280
<br />3"FORCE MAIN 55 LF 25 00 1,375
<br />CATCHBASINS 9 EA 2500 00 22,500
<br />CONTINGENCY DUE TO NO GEOTECH REPORT 1 LS 13950 00 13,950
|