The URL can be used to link to this page

Home My WebLink AboutWBAPP-~2High Mesa RV Park Engineer's Cost Estimate July 1, 2009 Project: High Mesa RV Park Project Number: 103 cbf/njb Item Description Quantity Units Estimated Cost per Unit Estimate Cost Clear and Grub, RV Park Includes road, ditch, and berm 53,050 Sq. Yds. $3.28 $173,737.35 Subgrade preparation,RV Park Scarify and Recompact, includes driving, parking, RV areas 34,808 Sq. Yds. $2.60 $90,499.85 Exported waste, RV Park Waste on-site 2,165 Cu. Yds. $2.00 $4,329.78 Excavation and recompaction of on-site material, RV Park Compacted In place. Cut and fill calculations include road, ditch, RV space overlot.30,787 Cu. Yds. $8.00 $246,297.60 RV site specific unit grading grading bench for each RV space in areas of steep road access.62 Each $600.00 $37,200.00 sub-total, RV park grading $552,064.58 Entrance Road - Clear and Grub outside of existing roadway 13,949 Sq. Yds. $3.28 $45,681.88 Entrance Road - Subgrade preparation Scarify and Recompact, in modified areas 4,589 Sq. Yds. $2.60 $11,932.53 Entrance Road - Exported waste Waste on-site 5,949 Cu. Yds. $2.00 $11,898.88 Entrance Road - Excavation and recompaction of material Compacted in place, modify existing 91 Cu. Yds. $8.00 $726.34 sub-total, Entrance Road grading $70,239.63 Emergency Access - Clear and Grub entire length 19,027 Sq. Yds. $3.28 $62,314.44 Emergency Access - Subgrade preparation Scarify and Recompact entire road 10,209 Sq. Yds. $2.60 $26,543.18 Emergency Access - Exported waste Waste on-site 7,622 Cu. Yds. $2.00 $15,244.60 Emergency Access - Excavation and recompaction of material Compacted in place, modify existing 38 Cu. Yds. $8.00 $306.96 sub-total, Emergency Access grading $104,409.19 Sewer plant road - Clear and Grub entire length 332 Sq. Yds. $3.28 $1,086.35 Sewer plant road - Subgrade preparation Scarify and Recompact entire road 252 Sq. Yds. $2.60 $655.50 Sewer plant road - Exported waste Waste on-site 532 Cu. Yds. $2.00 $1,064.70 Sewer plant road - Excavation and recompaction of material Compacted in place, modify existing 69 Cu. Yds. $8.00 $550.67 sub-total, Sewer Plant Road grading $3,357.22 s b total Grading $730 070 63 7/7/2008, revised 8-1-08, 7-1-09 Roads sub-total, Grading:$730,070.63 Class 6 ABC, 20-foot wide Roads Assume 4,430 Tons $23.00 $101,887.16 Class 6 ABC, 20-foot wide access Road 9'' 508 Tons $23.00 $11,682.56 Class 6 ABC, RV Site (20'X50')depth (to be verified by Geotech) 7,363 Tons $23.00 $169,351.88 Class 6 ABC, Parking, incl. bldg. & dump sta. driveways 2,204 Tons $23.00 $50,700.08 Number of RV sites: 119 sub-total, Class 6 RV park, : $333,621.68 Class 6 ABC, Entrance Road 1+06-5+75, 9+00-14+25 9" depth, 24'+8' shoulder 1,879 Tons $23.00 $43,209.18 Class 6 ABC, Entrance Road 5+75-9+00, 14+25-46+19 3" overlay existing road areas 2,217 Tons $23.00 $50,990.31 Class 6 ABC, Entrance Road 5+75-9+00, 14+25-46+19 6" edges and shoulders in addition to 3" above 1,234 Tons $23.00 $28,391.34 Entrance road 4,250 lineal feet sub-total, Class 6, Entrance Road : $122,590.83 Class 6 ABC, Emergency Access 9" depth, 20' width 5,169 Tons $23.00 $118,890.45 Class 6 ABC, Sewer plant road 9" depth, 12' width 128 Tons $23.00 $2,934.23 Chip Seal, Entrance Road 24' wide surface application 11,051 Sq. Yds. $6.00 $66,304.00 Portland Cement Concrete, ADA Parking sites RV sites, parking spaces 181 Cu. Yds. $260.00 $47,028.80 Portland Cement Concrete, dump station dump station area 33 Sq. Ft. $7.00 $228.48 Portland Cement Concrete, Curb dump station 533 Sq. Ft. $7.00 $3,733.51 sub-total, Roads: $1,425,402.60 Signs Stop, Street, Speed Limit, one way, do not enter, dump station 19 Each $100.00 $1,900.00 Wheel stops RV sites and parking spaces 120 Each $12.00 $1,440.00 Street lamps based on Electrical Plan by others 1 Each $300.00 $300.00 Bear proof trash can dump station area 1 Each $285.00 $285.00 Traffic Control 1 LS $5,000.00 $5,000.00 sub-total, Misc.: $8,925.00 Water Pipe 8" C900 PVC, Incl. fittings, restraint, insulation 1,573 LF $54.00 $84,924.13 Water Pipe 6" C900 PVC, Incl. fittings, restraint 2,448 LF $49.00 $119,950.02 Water Pipe 4" C900 PVC, Incl. fittings, restraint 1,422 LF $44.00 $62,567.27 Water Pipe 2" Purecore to well 2,321 LF $35.00 $81,217.50 Water Pipe- fire system 10" C900 PVC, Incl. fittings, restraint 1,700 LF $59.00 $100,297.05 Water Pipe- fire system 8" C900 PVC, Incl. fittings, restraint 1,507 LF $54.00 $81,375.84 Water Pipe- fire system 8" C900 PVC, Incl. fittings, restraint IN COMBINED SEWER TRENCH 1,987 LF $27.00 $53,660.88 Water Valves 10-inch 2 Each $1,500.00 $3,000.00 Water Valves 8-inch 15 Each $1,200.00 $18,000.00 Water Valves 6-inch 9 Each $1,200.00 $10,800.00 Water Valves 4-inch 5 Each $1,200.00 $6,000.00 Fire Hydrants including accessories 9 Each $4,200.00 $37,800.00 Air Vacs Combination Valves 3 Each $3,500.00 $10,500.00 Miscellaneous Water L:\BC-jobfiles\103-RV Park\Project Management\Cost Estimate\Engineers Cost Estimate - update.xlsx Page 1 of 2 High Mesa RV Park Engineer's Cost Estimate July 1, 2009 Item Description Quantity Units Estimated Cost per Unit Estimate Cost Air Vacs -fire system Combination Valves 3 Each $3,500.00 $10,500.00 Water system blow-offs Temporary air release blowoff 0 Each $2,000.00 $0.00 Connection to storage tank 1 LS $2,500.00 $2,500.00 Fire Storage Pond pond and dam const with liner 1 LS $9,460.00 $9,460.00 Water Services - Pipe includes mainline tee 2" Purecore to Main bldg and sewer plant 859 LF $45.00 $38,636.24 Water service to dump station 1-1/2" pure core Water Services - Pipe 1" individual services 5,052 LF $30.00 $151,558.50 Water Services - Tap for 1" services includes corp stop 61 Each $425.00 $25,712.50 Water Service - RV site connection type per plans 119 Each $660.00 $78,540.00 Dump Station - water tower type per plans 2 Each $2,571.68 $5,143.35 Water/Sewer Crossings Protection of Water lines 2 Each $1,500.00 $3,000.00 sub-total, Water: $995,143.27 Sanitary Sewer Pipe - depth to 10-ft 8-inch SDR-35 PVC 3,206 LF $42.00 $134,651.26 Sanitary Sewer Pipe - depth to 10-ft 6-inch SDR-35 PVC to dump station 82 LF $42.00 $3,427.20 Sanitary Sewer Pipe - depth to 10-ft plus 8-inch SDR-35 PVC 978 LF $55.00 $53,803.83 Sanitary Sewer Manholes 4-foot diameter, depth to 10-ft 23 Each $3,500.00 $80,500.00 Sanitary Sewer Manholes 4-foot diameter, depth over 10-ft 3 Each $4,500.00 $13,500.00 Dump station sewer access hatch bronze foot activated 1 Each $200.00 $200.00 Sewer Service - mainline wye, 90 elbow, p-trap, vertical 4' of 4" PVC, cap and concrete RV connection per plans with concrete 119 Each $470.00 $55,930.00 Sewer Services 4-inch Individual services 4,832 LF $35.00 $169,130.50 sub-total, Sewer: $511,142.79 Remove Culverts 1 LS $1,000.00 $1,000.00 8 -inch ADS N-12, including 1 FES 0 LF $28.00 $0.00 Entrance Road extend drainage culvert extend 60-in, match existing 20 LF $80.00 $1,600.00 extend 24-in, match existing 12 LF $72.00 $864.00 extend 48-in, match existing 13 LF $78.00 $982.80 Storm Sewer Pipe 18-inch ADS N-12, including FES 422 LF $66.38 $28,007.50 24-inch ADS N-12, including FES 75 LF $72.00 $5,417.28 48-inch ADS N-12, including FES 87 LF $78.17 $6,837.25 Storm Sewer Manhole 0 Each $3,500.00 $0.00 Storm Sewer Curb Inlet/Scupper 0 Each $2 500 00 $0 00 Sanitary Sewer Storm Sewer Curb Inlet/Scupper 0 Each $2,500.00 $0.00 Storm Sewer Pond Outlet Grate and frame on concrete box 3 Each $4,500.00 $13,500.00 Excavation detention pond dam 2,200 Cu. Yd. $12.00 $26,400.00 PCC Concrete for headwalls 0 Cu. Yd. $550.00 $0.00 Storm Sewer Outlet Connection to Town storm sewer 0 LS $5,000.00 $0.00 Riprap spillway 14-inch D50 rock 362 Tons $20.00 $7,245.00 Storm Drain Channel Swale 2,651 LF $10.00 $26,510.30 Storm Water Management Plan permit- RV Park, entrance road, emergency access permit, implementation, inspection, maintenance all items 1 LS $82,757.40 $82,757.40 sub-total, Drainage: $201,121.52 Irrigation Pipe 1-inch Poly pipe on ground for temporary irrigation 5,419 LF $1.50 $8,128.50 Irrigation Valves 10 Each $500.00 $5,000.00 Irrigation Pump Station assy. Including filters, pump(s), vault, diversion, bypass, etc. 0 Lump Sum $75,000.00 $0.00 Irrigation Manhole with meter includes meter 0 Each $7,500.00 $0.00 Irrigation Return Line may be required 0 LF $33.00 $0.00 sub-total, Irrigation, : $13,128.50 Trees Ponderosa, Pinion, Juniper 19 Each $43.95 $835.05 Shrubs - plants Rabbit brush 107 each $28.00 $2,996.00 Shrubs broadcast black sagebrush, western yarrow 4 lbs $143.00 $514.80 Revege Area - RV park site areas outside of surfacing 15,831 Sq. Yds. $0.78 $12,268.71Revege Area - Entrance road areas outside of surfacing 9,359 Sq. Yds. $0.78 $7,253.41Revege Area - Emergency access areas outside of surfacing 7,954 Sq. Yds. $0.78 $6,163.98sub-total, Shallow Util.:$30,031.94 Sub-Total, : $3,184,895.62 Miscellaneous and Contingencies (10%), : $318,489.56 Total, : $3,503,385.18 RV Park decommission for LOC $547,734.80 Entrance Road cost estimate for LOC $192,830.46 Entrance Road chip/seal estimate for LOC $66,304.00 Emergency Road cost estimate for LOC $223,299.64 Revegetation cost estimate for LOC $25,686.09 Includes repair of all earthwork from grading above Includes all earthwork and gravel based on single chip/seal application to road 24' wide Includes all earthwork and gravel Includes RV Park, Entrance Road, Emergency Rd slopes This opinion of probable construction cost was prepared for construction planning purposes. Bell Consulting LLC, cannot be held responsible for variances from this estimate as actual costs may vary due to refinement of project scope, Agency comments, bid and market fluctuations. Landscape LOC Drainage Irrigation L:\BC-jobfiles\103-RV Park\Project Management\Cost Estimate\Engineers Cost Estimate - update.xlsx Page 2 of 2