|
,<
<br />~t
<br />_;
<br />;~
<br />_~C
<br />`E
<br />~'
<br />pveralt Preliminary host Estimate
<br />
<br />Item
<br />Qescriiption
<br />Unit
<br />aty . __~_ .,
<br />Unit Gast
<br />Tatal Cnst
<br />SfTF WQRK $ 150,OOfl.Ofl
<br />Mobilization
<br />LS
<br />1
<br />$ 100,000.00
<br />$ 100,000.00
<br /> Stakin and La out LS 1 $ 5D,000.00 $ 50,000.00
<br />
<br />
<br />BC.1lLDlNGS $ 4,554,000.00
<br />Renovate Research Center
<br />t_S
<br />1
<br />$ 100,000.00
<br />$ ~ 00,000.00
<br /> Commercial Bld SF 52,000 $ 80.00 $ 4,1 fi0,000.00
<br /> Overlook EA 5 $ 50,000.00 $ 25D,000.00
<br /> Trailhead EA 2 $ 20,000.00 $ 40,000.00
<br />
<br />f-fRRDSCAPE $ 1,900,2flfl.fl0
<br />8' Wide A -Lime Trail
<br />CY
<br />2200
<br />$ 10.00
<br />$ 22,OOO.OD
<br /> Drivewa SF 168000 $ 5.00 $ 840,000.00
<br /> Parkin SF 89600 $ 5.00 $ 448,000.00
<br /> Concrete Pavement SF 10000 $ 6.00 $ 60,000.00
<br /> 8' wide Bit. Trail SF 67200 $ 3.50 $ 235,20Q.00
<br /> Pedestrian Li htin EA 40 $ 3,D00.00 $ 120,000.00
<br /> Street Li htin EA 10 $ 7,500.00 $ 75,000.00
<br /> Misceiieanous LS 1 $ 100,000.00 $ 100,000.00
<br />
<br />SOF?'SCAPE
<br />Zone A
<br />Zone B
<br />Zone C
<br />Zone D
<br />Miscellaneous $ 535,0(30.00
<br />
<br />
<br />
<br />"Bare Root and 5' Ht Ever reen
<br />AC
<br />AC
<br />AC
<br />EA
<br />LS
<br />85
<br />70
<br />35
<br />2000
<br />1
<br />$ 1,500.00
<br />$ 1,500.00
<br />$ 1,500.00
<br />$ . 75.00
<br />$ 100,000.00
<br />$ 127,500.00
<br />$ 105,000.00
<br />$ 52,500.00
<br />$ 150,000.00
<br />$ 100,000.00
<br />C7..., A~ ~n~ ~c! ~3(1C17
<br />Subtotal $ 7,135,2flfl.00
<br />SoftCOS# (10%) $ 713,520.fl0
<br />Tota( $ 7,848,720.00
<br />Contingency (20°/a) $ 1,427,040.00
<br />Grand Total $ 9,275,7fifl>00
<br />
<br />Elk RiE•er Landtilt End ltse Master Ptan
<br />~itaste Atanage~ent. tnr.
<br />30
<br />t~~ RS
<br />September 2D02
<br />
|