|
Phase 6 Preliminary Cost Estimate
<br />Item
<br />Description
<br />Unit
<br />Qty.
<br />Unit Cost
<br />Total Cost
<br />Total
<br />$
<br />5,295,840.00
<br />Contingency (20 %)
<br />$
<br />1,059,168.00
<br />SITE WORK
<br />$ 25,500.00
<br />6,355,008.00
<br />Mobilization
<br />LS
<br />1
<br />$ 17,000.00
<br />$ 17,000.00
<br />Staking and Layout
<br />LS
<br />1
<br />$ 8,500.00
<br />$ 8,500.00
<br />STRUCTURE
<br />$ 4,200,000.00
<br />Commercial Building
<br />SF
<br />52,000
<br />$ 80.00
<br />$ 4,160,000.00
<br />Trail Head and Picnic
<br />EA
<br />2
<br />$ 20,000.00
<br />$ 40,000.00
<br />HARDSCAPE
<br />$ 481,400.00
<br />Driveway
<br />SF
<br />42000j
<br />$ 5.00
<br />$ 210,000.00
<br />Parking
<br />SF
<br />9600
<br />$ 5.00
<br />$ 48,000.00
<br />Concrete Pavement
<br />SF
<br />10000
<br />$ 6.00
<br />$ 60,000.00
<br />Pedestrian Lighting
<br />EA
<br />20
<br />$ 3,000.00
<br />$ 60,000.00
<br />8' wide Bit. Trail
<br />SF
<br />22400
<br />$ 3.50
<br />$ 78,400.00
<br />Miscelleanous
<br />LS
<br />1
<br />$ 25,000.00
<br />$ 25,000.00
<br />SOFTSCAPE
<br />$ 107,500.00
<br />Zone A
<br />AC
<br />15
<br />$ 1,500.00
<br />$ 22,500.00
<br />Zone B
<br />AC
<br />15
<br />$ 1,500.00
<br />$ 22,500.00
<br />Zone C
<br />AC
<br />7.5
<br />$ 1,500.00
<br />$ 11,250.00
<br />Zone D
<br />1 " Bare Root and 5' Hl
<br />EA
<br />350
<br />$ 75.00
<br />$ 26,250.00
<br />Miscellaneous
<br />LS
<br />1
<br />$ 25,000.00
<br />$ 25,000.00
<br />Subtotal
<br />$
<br />4,814,400.00
<br />Soft Cost (10 %)
<br />$
<br />481,440.00
<br />Total
<br />$
<br />5,295,840.00
<br />Contingency (20 %)
<br />$
<br />1,059,168.00
<br />$
<br />6,355,008.00
<br />Note' Soft cost includes site engineering design and planning, consulting fees.
<br />Elk River Landfill End Use \taster Plan 16 11 RS
<br />Waste Management, Inc. September 2002
<br />
|