|
Washington State Horse Park
<br />Site Development Estimate
<br />Item Units Lenath
<br />Cleaning & Grubbing SF t,000
<br />Clearing & Grubbing Roads SF 3,100
<br />Remove Organic Material Tons
<br />Remove Stumps EA
<br />Remove Soil CY 1,000
<br />Relocate Soil CT 200
<br />Storm Drain System Job
<br />Road Ballast Rock ITons
<br />Parking Lot Ballast Rock Tons
<br />Exhibitor Pqrklng Ballast Rock Tons
<br />Exhibitors Parking Lot 518" -Tons
<br />Grading SF
<br />Utility Road Clearing/Grubbing SF 3,100
<br />Removal Organic Material SF 3,100
<br />Remove & Relocate Soil Tons 3,100
<br />Compacting Utility Road SF 3,100
<br />Grading SF 3,100
<br />Utility Road Base Rock Tons 3,100
<br />Utillty Road 5/8 -Tons 3.100
<br />Sub Total
<br />Contractors overhead 12.0%
<br />Contractors Profit 10.0%
<br />Sub Total
<br />Design Contingency 20.00/4
<br />Construction Contingency 0.0%
<br />rotar
<br />Material Take off Length Width
<br />Remove Soll 1000 1500
<br />Road Ballast Rock 3,000 24
<br />Paved Parking Ballast Rock 300 150
<br />Exhibitor Parking Ballast Rock 1,400 600
<br />Width Amt
<br />1.680
<br />30
<br />30
<br />300
<br />1,680, 65,556
<br />30P 2,222
<br />1
<br />1,375
<br />12,833
<br />600 25,667
<br />600 12,833
<br />1,019,000
<br />20
<br />20 10
<br />20 1,894
<br />20 62,000
<br />20 62,000
<br />20 1,894
<br />20 1,263
<br />Thickness CUFT
<br />12 1,500,000
<br />6 38,000
<br />6 22,500
<br />6 420,000
<br />15-Sep-06
<br />.•-Je,
<br />$1\Jnit Unit$ GSF Cost/sf Cost
<br />1,680,000 $0.06 $105,840
<br />93,000 $0.06 $5,859
<br />$37.50 $1,125 0 $1,125
<br />$161.00 $48,300 0 $48,300
<br />$6.63 $312,500 1,680,000 $312',500
<br />9.38 $20,833 60,000 $20,833
<br />$400,000 $400,000 0 $400,000
<br />13.12 $18,041 0 $18,041
<br />$13.12 $168,378 0 $168,378
<br />$13.12 $336,756 $336,756
<br />$13.97 $179,286 $179,286
<br />$0.048 $49,306 $49,306
<br />$0 62,000 $0.06 $3,720
<br />$0 .00 $0 62,000 $0.06 $3,720
<br />9.38 $17,760 62,000 $17,760
<br />$0.056 $3,441
<br />$0.048 $3,000
<br />13.12 $24,856 62,000 $24,85$
<br />13.97 $17,644 62,000 $17.644
<br />S1 1n0,366
<br />$2.06,444
<br />$172,037
<br />$2,09~,847
<br />$419,769
<br />$0
<br />$2,51 ,8,616
<br />$2,519,000
<br />CY K Factor Tons SF/Grade
<br />55,556 1.65 91,667
<br />1,333 1.65 2,200 72,000
<br />833 1.65 1,375 45,000
<br />15,556 1.65 25,667 840,000
|