|
Overall Preliminary Cost Estimate
<br />RPV AllnflCt Pnn9
<br />Item
<br />Description
<br />Unit
<br />Qty.
<br />Unit Cost
<br />Total Cost
<br />SITE WORK
<br />$ 150,000.00
<br />Grand Total
<br />$ 9,275,760.00
<br />Mobilization
<br />LS
<br />1
<br />$ 100,000.00
<br />$ 100,000.00
<br />Staking and Layout
<br />LS
<br />1
<br />$ 50,000.00
<br />$ 50,000.00
<br />BUILDINGS
<br />$ 4,550,000.00
<br />Renovate Research Center
<br />LS
<br />1
<br />$ 100,000.00
<br />$ 100,000.00
<br />Commercial Bldg
<br />SF
<br />52,000
<br />$ 80.00
<br />$ 4,160,000.00
<br />Overlook
<br />EA
<br />5
<br />$ 50,000.00
<br />$ 250,000.00
<br />Trailhead
<br />EA
<br />2
<br />$ 20,000.00
<br />$ 40,000.00
<br />HARDSCAPE
<br />$ 1,900,200.00
<br />8' Wide Ag -Lime Trail
<br />CY
<br />2200
<br />$ 10.00
<br />$ 22,000.00
<br />Driveway
<br />SF
<br />168000
<br />$ 5.00
<br />$ 840,000.00
<br />Parking
<br />SF
<br />89600
<br />$ 5.00
<br />$ 448,000.00
<br />Concrete Pavement
<br />SF
<br />10000
<br />$ 6.00
<br />$ 60,000.00
<br />8' wide Bit. Trail
<br />SF
<br />67200
<br />$ 3.50
<br />$ 235,200.00
<br />Pedestrian Lighting
<br />EA
<br />40
<br />$ 3,000.00
<br />$ 120,000.00
<br />Street Lighting
<br />EA
<br />10
<br />$ 7,500.00
<br />$ 75,000.00
<br />Miscelleanous
<br />LS
<br />1
<br />$ 100,000.00
<br />$ 100,000.00
<br />SOFTSCAPE
<br />$ 535,000.00
<br />Zone A
<br />AC
<br />85
<br />$ 1,500.00
<br />$ 127,500.00
<br />Zone B
<br />AC
<br />70
<br />$ 1,500.00
<br />$ 105,000.00
<br />Zone C
<br />AC
<br />35
<br />$ 1,500.00
<br />$ 52,500.00
<br />Zone D
<br />1 " Bare Root and 5' Ht Evergreen
<br />EA
<br />2000
<br />$ 75.00
<br />$ 150,000.00
<br />Miscellaneous
<br />ILS
<br />1
<br />$ 100,000.00
<br />$ 100,000.00
<br />Subtotal
<br />$ 7,135,200.00
<br />Softcost (10 %)
<br />$ 713,520.00
<br />Total
<br />$ 7,848,720.00
<br />Contingency (20 %)
<br />$ 1,427,040.00
<br />Grand Total
<br />$ 9,275,760.00
<br />Elk River landfill End Use Master Plan 30 URS
<br />Waste Management, Inc. September 2002
<br />
|