|
FMP PHASE 5
<br />Surveying
<br />VEHICLE STORAGE/TRAINING FACILITY
<br />LDCIPlanning
<br />Engineering
<br />Engineer's Estimate: 100% Design
<br />Tel: (425) 806-1869
<br />Project Name:
<br />Description:
<br />FMP Phase 5
<br />100% Estimate
<br />Project No.:
<br />Date:
<br />Calc. By:
<br />C21-180
<br />2/1/2022
<br />RKF
<br />ITEM NO.
<br />I ITEM DESCRIPTION
<br />SPEC REF.
<br />I EST. CITY.
<br />I UNITS
<br />I UNIT PRICE
<br />JAMOUNT
<br />STRUCTURES
<br />46
<br />Move Modular Building
<br />SP
<br />2
<br />EA
<br />$ 13,000.00
<br />$ 26,000.00
<br />47
<br />Modular Building Conc. Pad/Foundation
<br />SP 5-05
<br />82
<br />CY
<br />$ 350.00
<br />$ 28,855.56
<br />48
<br />Modular Unit Tenent Improvements
<br />SP
<br />1
<br />LS
<br />$ 40,000.00
<br />$ 40,000.00
<br />49
<br />Data/Fire Alarm Connection
<br />SP 8-20
<br />2
<br />EA
<br />$ 3,000.00
<br />$ 6,000.00
<br />50
<br />Cast -In -Place Retaining Wall
<br />6-11
<br />640
<br />1 SF
<br />1 $ 70.00
<br />1 $ 44,794.00
<br />TRAFFIC
<br />51
<br />Type E-1 Cement Concrete Curb
<br />SP 8-04
<br />1,551
<br />LF
<br />$ 27.00
<br />$ 41,877.00
<br />52
<br />Type A-1 Cement Concrete Curb and Gutter
<br />SP 8-04
<br />55
<br />LF
<br />$ 30.00
<br />$ 1,650.00
<br />53
<br />Cement Concrete Integral Curb
<br />SP 8-04
<br />330
<br />LF
<br />$ 65.00
<br />$ 21,450.00
<br />54
<br />Cement Concrete Curb - 10 In. High x 18 In. Wide
<br />SP 8-04
<br />60
<br />LF
<br />$ 45.00
<br />$ 2,700.00
<br />55
<br />Integral Cement Conc. Curb Transition - 6 In. to 10 In.
<br />SP 8-04
<br />10
<br />LF
<br />$ 45.00
<br />$ 450.00
<br />56
<br />Yellow Curb Bump Rail
<br />SP 8-04
<br />60
<br />LF
<br />$ 60.00
<br />$ 3,600.00
<br />57
<br />Painted Double Yellow Centerline
<br />8-22
<br />245
<br />LF
<br />$ 5.00
<br />$ 1,225.00
<br />58
<br />Single Dashed Yellow Centerline
<br />8-22
<br />252
<br />LF
<br />$ 4.50
<br />$ 1,134.00
<br />59
<br />4" Wide Painted White Parking Stall Line
<br />8-22
<br />5,721
<br />LF
<br />$ 4.00
<br />$ 22,884.00
<br />60
<br />Painted Crosshatch Marking
<br />8-22
<br />2,187
<br />LF
<br />$ 4.00
<br />$ 8,748.00
<br />61
<br />Plastic Stop Line
<br />8-22
<br />61
<br />SF
<br />$ 16.00
<br />$ 982.00
<br />62
<br />Yellow Curb Paint
<br />8-22
<br />70
<br />LF
<br />$ 25.00
<br />$ 1,750.00
<br />63
<br />Plastic Access Parking Space Symbol
<br />8-22
<br />1
<br />EA
<br />$ 600.00
<br />$ 600.00
<br />64
<br />ADA/Access Parking Sign
<br />8-21
<br />1
<br />EA
<br />$ 175.00
<br />$ 175.00
<br />65
<br />Stop Sign
<br />8-21
<br />2
<br />EA
<br />$ 200.00
<br />$ 400.00
<br />66
<br />Monument Sign
<br />SP 8-21
<br />1
<br />EA
<br />$ 6,000.00
<br />$ 6,000.00
<br />67
<br />Isite Signage Package
<br />SP 8-21
<br />1 1
<br />1 LS
<br />$ 8,500.00
<br />$ 8,500.00
<br />OTHER ITEMS
<br />68
<br />Cement Conc. Curb Ramp Type Single Direction
<br />8-14
<br />2
<br />EA
<br />$ 3,500.00
<br />$ 7,000.00
<br />69
<br />Cement Concrete Steps
<br />SP 8-14
<br />28
<br />SF
<br />$ 120.00
<br />$ 3,360.00
<br />70
<br />Cement Concrete Ramp
<br />SP 8-14
<br />185
<br />SF
<br />$ 65.00
<br />$ 12,025.00
<br />71
<br />Pedestrain Guard
<br />SP 8-14
<br />105
<br />LF
<br />$ 125.00
<br />$ 13,125.00
<br />72
<br />Chain Link Fence Type 4 (4 ft)
<br />8-12
<br />243
<br />LF
<br />$ 32.00
<br />$ 7,776.00
<br />73
<br />Steel Security Fence (8 ft)
<br />SP 8-12
<br />1,772
<br />LF
<br />$ 220.00
<br />$ 389,840.00
<br />74
<br />27 ft Steel Driveway Gate
<br />SP 8-12
<br />1
<br />EA
<br />$ 20,000.00
<br />$ 20,000.00
<br />75
<br />Automatic Gate Operator
<br />SP 8-12
<br />1
<br />EA
<br />$ 20,000.00
<br />$ 20,000.00
<br />76
<br />Steel Person Gate - Automated
<br />SP 8-12
<br />1
<br />EA
<br />$ 3,000.00
<br />$ 3,000.00
<br />77
<br />Illumination System Complete
<br />SP 8-20
<br />1
<br />LS
<br />$ 80,000.00
<br />$ 80,000.00
<br />78
<br />Security System, Complete
<br />SP 8-20
<br />1
<br />LS
<br />$ 70,000.00
<br />$ 70,000.00
<br />79
<br />Code Blue Emergency Beacon
<br />SP 8-20
<br />1
<br />EA
<br />$ 10,000.00
<br />$ 10,000.00
<br />80
<br />Topsoil Class A (3")
<br />8-02
<br />161
<br />CY
<br />$ 165.00
<br />$ 26,527.00
<br />81
<br />Landscaping
<br />SP 8-02
<br />1
<br />LS
<br />$ 10,018.06
<br />$ 10,018.00
<br />82
<br />Type It Landscape Buffer Enhancements
<br />SP 8-02
<br />1,015
<br />LF
<br />$ 26.78
<br />$ 27,180.00
<br />83
<br />Temporary Ecology Block Wall
<br />6-13
<br />180
<br />SF
<br />$ 40.00
<br />$ 7,200.00
<br />84
<br />JSnohomish Basin Wetland Bank
<br />1-07
<br />1
<br />1 LS
<br />$ 24,000.00
<br />$ 24,000.00
<br />SUBTOTAL
<br />$ 3,754,323.61
<br />SALES TAX (9.8%)
<br />$ 367,923.71
<br />BID PACKAGE TOTAL
<br />$ 4,1.22,247.33
<br />CONSTRUCTION CONTINGENCY (10%)
<br />$ 412,225.00
<br />PROJECT TOTAL
<br />$ 4,534,472.33
<br />Notes
<br />All information on this estimate has been updated such that it is relevant to the 2021 WSDOT Standard Specifications.
<br />Page 2 of 2
<br />
|