HomeMy WebLinkAboutFile Documents.453 E Hopkins Ave.0016-2023-BCOM (2)L1L Sales Center - DD Budget Page 1
HayMax Lodging, LLC 3/27/2023 3:36 PM
March 2023 Lift1Lodge_SalesCenter_23-03-27.pee
Project name L1L Sales Center
Aspen
CO
Client HayMax Lodging, LLC
Estimator JMN
Labor rate table 1
Job size 1200 SF
CONFIDENTIAL: The information and data in this report are strictly confidential and are supplied on the understanding that they will be held confidentially and not disclosed to third parties without the prior written consent of Shaw Builders.
04/17/2023
L1L Sales Center - DD Budget Page 2
HayMax Lodging, LLC 3/27/2023 3:36 PM
March 2023 Lift1Lodge_SalesCenter_23-03-27.pee
Group Phase Description Takeoff Quantity Total Cost/Unit Total Amount Previous Budget/Notes
001000 GENERAL CONDITIONS 1,200.00 sf 66.67 /sf 80,000
002000 SITEWORK 1,200.00 sf 21.33 /sf 25,600
006000 WOOD & PLASTICS 1,200.00 sf 184.73 /sf 221,679
007000 THERMAL/MOISTURE
PROTEC'N
1,200.00 sf 2.50 /sf 3,000
008000 DOORS & WINDOWS 1,200.00 sf 166.67 /sf 200,000
009000 FINISHES 1,200.00 sf 195.40 /sf 234,475
010000 SPECIALTIES 1,200.00 sf 1.25 /sf 1,500
011000 EQUIPMENT 1,200.00 sf 17.04 /sf 20,451
015000 MECHANICAL 1,200.00 sf 81.10 /sf 97,321
016000 ELECTRICAL 1,200.00 sf 78.33 /sf 94,000
CONFIDENTIAL: The information and data in this report are strictly confidential and are supplied on the understanding that they will be held confidentially and not disclosed to third parties without the prior written consent of Shaw Builders.
Total 898,026
04/17/2023