|
Washington State Horse Park
<br />Trails, Walkways & Paths
<br />Aug-00
<br />Item I Unlt.s I Length t Width Amt 1· $/Unit I Unit$ I GSF I Cost/sf I Cost
<br />Cteanlr,g & Grubbing SF 16,800 12 201,600 $0.08 $12,701
<br />Remove Organic Material CY 5,376 5.63 $30,240 $30,240
<br />Remove Stum~s EA 10 161.00 $1,610 $1,610
<br />21/2" Ballast Rock Tons 5,376 13.12 $70,535 $10;535
<br />518" Crushed Rock Tons 3,584 13.97 $50,070 $50,070
<br />Grading SF 16,800 12 201,600 $0.048 $9,755 $9,755
<br />Footing Mix (6n) Tona 3,584 13.72 $49,174 $49,174
<br />Nike Mix SF 16,800 12 201,600 0.25 $50,400 $50,400
<br />Paving around Arena SF 2,600 12 31,200 2.50 $78,000 $78,000
<br />Sub Total $352,484
<br />Cootractors Overhead 12.0% $42,298
<br />Contractors Profit 10.0% $35,246
<br />Contractors Bid $430,031
<br />Design Contingency 20.0% $86,006
<br />Contingency O.O"A! $0
<br />Construction Estimate $516,037
<br />. $516,100
<br />MateriaJ-Take off Length Width Thickness-CUFT · CY KFactor Tons SF
<br />Excavation 16800 12 6 100,800 3,733 1.44 5,376
<br />2112" Ballast Rock 16800 12 6 100,800 3,733 1.44 . 5,376
<br />518" Minus 16800 12 4 67,200 2,489 1.44 3,684
<br />Footing Material 16800 12 4 57,200 2,489 1.44 3,584
<br />Pavtna Temp Stall Area 2.600 12 2 5,200 1,93 31,200
|