|
WashingtonStateHorseParkSiteDevelopmentEstimate15-Sep-06LapsleyItemUnitsLengthWidthAmt$/UnitUnit$GSFCost/sfCostCleaning&GrubbingSF†,0001,6801,680,00030.065105,840Clearing&GrubbingRoadsSF3,1003093,00050.06$5,859RemoveOrganicMaterialTons30$37.50$1,1250$1,125RemoveStumpsEA300$161.00$48,3000$48,300RemoveSoilCY1,0001.68055,556$5.63$312,5001,680,000$312,500RelocateSoilCT2003002,2229.38$20,83360,000$20,833StormDrainSystemJob1$400,000$400,0000$400,000RoadBallastRockTons1,37513.12$18,0410$18,041ParkingLotBallastRockTons12,833$13.12$168,3780$168.378E×hibitorParkingBallastRockTons60025,667$13.12$336,756$336,756ExhibitorsParkingLot5/8"-Tons60012,833$13.97$179,286$179,286GradingSF1,019,000$0.048$49,306$49,306UtilityRoadClearing/GrubbingSF3,100205062,000$0.06$3,720RemovalOrganicMaterialSF3,1002010$0.00$062,000$0.06$3,720Remove&RelocateSoilTons3,100201,8949.38$17,76062,000$17,760CompactingUtilityRoadSF3,1002062,000$0.056$3,441GradingSF3,1002062,000$0.048$3,000UtilityRoadBaseRockTons3,100201,89413.12$24,85662,000$24,866UtilityRoad5/8-Tons3,100201,26313.97$17,64462,000$17.644SubTotal51,720,366ContractorsOverhead12.0%$206,444ContractorsProfit10.0%$172,037SubTotal$2,098,847DesignContingency20.0%$419,769ConstructionContingency0.0%$052,518,616Total$2,519,000MaterialTakeoffLengthWidthThicknessCUFTCYKFactorTonsSF/GradeRemoveSoil10001500121,500,00055,5561.6591,667RoadBallastRock3,00024636,0001,3331.652,20072,000PavedParkingBallastRock300150622,5008331.651,37545,000ExhibitorParkingBallastRock1,4006006420,00015,5561.6525,667840,000
|