HomeMy WebLinkAbout1.01 Civil Landscape Cost EstimateRICK
ENc NFERING COMPANY
Ind
FEDEX GROUND FACILITY
REC JN 4143
PRELIMINARY OPINION OF
PROBABLE CONSTRUCTION COST
07.22.2014
ITEM
DESCRIPTION
QUANTITY
UNIT
UNIT COST
COST
A
GRADING
1
MOBILIZATION
1
LS
$4,000.00
$4,000
2
CLEAR AND GRUB
4.6
AC
$1,200.00
$5,520
3
EARTHWORK - CUT
14,000
CY
$3.00
$42,000
4
IMPORT/EXPORT
9,600
CY
$10.00
$96,000
5
PRECOMPACTION
8,815
SY
$0.40
$3,526
6
OVER-EXCAVACTION/RECOMPACTION
8,815
CY
$3.00
$26,445
7
RETAINING WALL (0'-5')
950
SF
$16.00
$15,200
8
SLOPE REVEGATATION
60,350
SF
$0.50
$30,175
9
SWPPP
4.6
AC
$1,500.00
$6,900
10
CONSTRUCTION WATER
4.6
AC
$2,500.00
$11,500
GRADING SUBTOTAL
$241,266
B
PAVING
1
SUBGRADE PREPARATION
8,815
SY
$1.65
$14,545
2
CUT/BACKFILL CURB GRADE
3,277
LF
$4.10
$13,436
3
12" STONE PAVEMENT
3,277
SY
$14.01
$45,911
4
20" STONE PAVEMENT
5,155
SY
$23.35
$120,369
5
6" CONCRETE PAVEMENT
517
SY
$18.27
$9,446
6
6" VERTICAL CURB
3,277
LF
$11.50
$37,686
7
4" THICK/5' WIDE SIDEWALK
2,571
SF
$4.50
$11,570
8
HANDICAP RAMP - MID -BLOCK
2
EA
$1,800.00
$3,600
9
TYPE "B" POST BARRICADE
11
EA
$200.00
$2,200
10
PERIMETER FENCING
1,380
LF
$23.00
$31,740
11
PAVEMENT STRIPING
2,417
LF
$0.50
$1,209
12
STOP SIGN
2
EA
$200.00
$400
13
ONSITE SIGNAGE
12
EA
$150.00
$1,800
14
REMOVAL OF EXISTING BUILDING
1
LS
$8,000.00
$8,000
PAVING SUBTOTAL
$301,910
C
SEWER
1
4" SDR -35 PVC SEWER
570
LF
$26.50
$15,105
F:\4143_FedEx_Glenwood\Admin\Sched_Cost_Specs\4143_cost_estimate_County.xlsx
Page 1 of 3
ITEM
DESCRIPTION
QUANTITY
UNIT
UNIT COST
COST
2
CLEANOUT
7
EA
$675.00
$4,725
3
INSPECTION FEE
5
ERQ
$1,500.00
$7,500
4
1500 GPM SEPTIC TANK
1
LS
5
LEACH FIELD
1
LS
SEWER SUBTOTAL
$27,330
D
WATER
1
1" PVC SCHEDULE 40 WATER
507
LF
$4.00
$2,028
2
6" C-900 PVC WATER
391
LF
$30.00
$11,730
3
6" VALVE B&C
1
EA
$820.00
$820
4
INSPECTION FEE
5
EQR
$2,500.00
$12,500
5
STORAGE TANK
1
LS
6
PUMP STATION
1
LS
WATER SUBTOTAL
$27,078
E
DRAINAGE
1
18" HDPE
397
LF
$55.00
$21,835
2
12" HDPE
531
LF
$50.00
$26,550
3
DUMPED RIP RAP, d50=8", t=16"
3,750
SF
$3.50
$13,125
4
HAND PLACED RIP RAP, d50=8", t=8"
300
SF
$3.00
$900
5
GROUTED RIP RAP
2,125
SF
$6.50
$13,813
6
24" DRAIN BASIN
1
EA
$800.00
$800
7
CDOT CATCH BASIN TYPE C
2
EA
$4,000.00
$8,000
8
2'X2' CURB INLET STRUCTURE
1
EA
$1,820.00
$1,820
DRAINAGE SUBTOTAL
$86,843
F
UTILITIES
1
JOINT UTILITY TRENCH AND BACKFILL
896
LF
$9.50
$8,512
2
TRANSFORMER PAD
1
EA
$450.00
$450
UTILITIES SUBTOTAL
$8,962
CONSTRUCTION SUBTOTAL
COLORADO TAX 8.60%
CONSTRUCTION TOTAL
OBSERVATION & STAKING
SOILS TESTING
10% CONTINGENCY
PROJECT TOTAL
NUMBER OF LOTS
$693,388
$59,631
$753,019
$7,500
$10,000
$75,302
$845,821
1
F:\4143_ FedEx_Glenwood\Admin\Sched_Cost_Specs\4143_cost_estimate_County.xlsx Page 2 of 3
ITEM IDESCRIPTION
COST PER LOT
(QUANTITY' UNIT I UNIT COST I COST
$845,821
EXCLUSIONS:
- LANDSCAPE AND IRRIGATION, HARDSCAPE, PERIMETER WALLS AND PATIO WALLS.
-ENTRY FEATURES AND SIGNAGE.
- ACCENT PAVING (IF APPLICABLE).
-SIDE LOT TO SIDE LOT RETAINING WALLS (IF REQUIRED).
- UTILITY COMPANY CHARGES.
NOTES:
-DUE TO THE RAPIDLY SIGNIFICANTLY RISING COST OF CONSTRUCTION MATERIALS, THE
UNIT COSTS SHOWN SHOULD NOT BE CONSIDERED CURRENT, AND THIS PRELIMINARY
OPINION OF PROBABLE CONSTRUCTION COST SHOULD BE CONSIDERED AS AN ORDER -OF -
MAGNITUDE OPINION OF CONSTRUCTION COSTS.
- THIS IS A PRELIMINARY OPINION OF PROBABLE CONSTRUCTION COSTS AND IS FOR OUR
CLIENT'S USE ONLY. IN PROVIDING AN OPINION OF PROBABLE CONSTRUCTION COSTS,
THE CLIENT UNDERSTANDS THAT THE ENGINEER HAS NO CONTROL OVER COSTS OR
THE PRICE OF LABOR, EQUIPMENT OR MATERIALS, OR OVER THE CONTRACTOR'S
METHOD OF PRICING, AND THAT THE OPINIONS OF PROBABLE CONSTRUCTION COSTS
PROVIDED ARE TO BE MADE ON THE BASIS OF THE ENGINEER'S QUALIFICATIONS AND
EXPERIENCE. THE ENGINEER MAKES NO WARRANTY, EXPRESSED OR IMPLIED, AS TO
THE ACCURACY OF SUCH OPINIONS AS COMPARED TO ACTUAL BID COSTS.
-UNIT PRICES FOR THIS ESTIMATE ARE BASED UPON RESEARCH OF PROJECTS OF
SIMILAR SIZE AND SCOPE AND SHOULD NOT BE CONSIDERED AS A MAXIMUM UNIT
PRICE NOR SHOULD THE TOTAL CONSTRUCTION COSTS BE INTERPRETED AS THE
MAXIMUM POSSIBLE CONSTRUCTION COSTS FOR THESE ITEMS.
-PRELIMINARY OPINION OF PROBABLE CONSTRUCTION COST BASED ON THE DEVELOPMENT PACKAGE
FOR FEDEX GROUND FACILITY PLANS DATED 07-22-2014 PREPARED BY RICK ENGINEERING COMPANY
F:\4143_ FedEx_Glenwood\Admin\Sched_Cost_Specs\4143_cost_estimate_County.xlsx Page 3 of 3
Cost Estimate For:
FedEx GARFIELD COUNTY
Prepared for Design Fusion
July 21, 2014
This cost estimate does not include prices for permit fees, utilities, sidewalks,
street/open space lighting, or maintenance.
(.74) Cardnv
Shaping the Future
LANDSCAPE
ITEM
DESCRIPTION
QTY.
UNIT
COST
TOTAL
17
2" Caliper Trees (Nursery)
24
ea.
$ 400.00
$ 9,600.00
18
6' Height Trees (Nursery)
13
ea.
$ 300.00
$ 3,900.00
20
5 Gal. Shrubs (Nursery)
79
ea.
$ 22.00
$ 1,738.00
21
1 Gal. Shrubs (Nursery)
31
ea.
$ 10.00
$ 310.00
29
Native Seed Mix
58,824
s.f.
$ 0.15
$ 8,823.60
33
Bark Mulch
9,485
s.f.
$ 0.30
$ 2,845.50
SUBTOTAL:
$ 27,217.10
IRRIGATION
ITEM
DESCRIPTION
QTY.
UNIT
COST
TOTAL
38
Drip Irrigation
34,425
s.f.
$ 0.35
$ 12,048.75
40
Native Seed Mix Watering (until established;
58,824
s.f.
$ 0.10
$ 5,882.40
SUBTOTAL:
TOTAL:
$ 17,931.15
$ 45,148.25
10% CONTINGENCY: $ 4,514.83
GRAND TOTAL:
$ 49,663.08