|
17
<br />conserttinp Engrrea.s
<br />!6o, Fi cA A,.,mj#; S,,Jfe f&40 50*V+0. LVA NSf07
<br />ac46 ft2 -.,.v2 tat ao6) #22-9'3(1
<br />Client: Community Transit
<br />Project: Kasch Park Operations Base
<br />kpff #: 114239
<br />By: TAK, LAW
<br />Date: December 19, 2014
<br />Engineer's Estimate of Probable Cost Estimated % Complete 60%
<br />PROJECT CONSTRUCTION COST
<br />SUMMARY ;
<br />..........
<br />Estimated
<br />Estimated
<br />Estimated
<br />Cost wo/
<br />Cost w/10%
<br />Cost w/20%
<br />Design
<br />Design _
<br />Design
<br />%of Total
<br />Improvement (by -PC priority)
<br />Contingency
<br />Summation
<br />Contingency
<br />Contingency
<br />Cost
<br />Pavement Jointing
<br />$155,000
<br />$155,000
<br />$170,500
<br />$186,000
<br />4.2%
<br />Pavement Maintenance
<br />$316,000
<br />$471,000
<br />$347,600
<br />$379,200
<br />8.5%
<br />Area L and M
<br />$201,000
<br />$672,000
<br />$221,100
<br />$241,200
<br />5.4%
<br />Area B
<br />$483,000
<br />$1,155,000
<br />$531,300
<br />$579,600
<br />13.0%
<br />Area P
<br />$410,000
<br />$1,565,000
<br />$451,000
<br />$492,000
<br />11.0%
<br />Area H
<br />$477,000
<br />$2,042,000
<br />$524,700
<br />$572,400
<br />12.8%
<br />Area K
<br />$421,000
<br />$2,463,000
<br />$463,100
<br />$505,200
<br />11.3%
<br />Water Quality Facility
<br />$102,000
<br />$2,565,000
<br />$112,200
<br />$122,400
<br />2.7%
<br />Area D
<br />$499,000
<br />$3,064,000
<br />$548,900
<br />$598,800
<br />13.4%
<br />Area Q
<br />$663,000
<br />$3,727,000
<br />$729,300
<br />$795,600
<br />17.8%
<br />Total Const Cost
<br />$3,727,000
<br />$4,099,700
<br />$4,472,400
<br />100.0%
<br />Const. Contingency 5%
<br />$186,350
<br />$204,985
<br />$223,620
<br />Survey and Engineering* 5%
<br />$186,350
<br />$204,985
<br />$223,620
<br />Const. Management* 5%
<br />$186,350
<br />$204,985
<br />$223,620
<br />Agency Administration* 2%
<br />$74,540
<br />$81,994
<br />$89,448
<br />Project Total Cost $4,360,590 $4,796,649 $5,232,708
<br />Notes: Unit prices provided by GSG Group and WSDOT Unit Bid Price History
<br />Costs do not include Washington State sales tax.
<br />Page 1 of 21
<br />
|