PRELIMINARY COST ESTIMATE
WILSON SPRING BUSINESS TECHNOLOGY PARK
No Impact Option
FY022108
August 14, 2002

	Item	Quantity	Unit	Unit Price	Extended
	General:
	Mobilization	1	LS	$5,000.00	$5,000.00
	Trenching and Safety	1	LS	$500.00	$500.00
	Erosion Control	1	LS	$100,000.00	$100,000.00
	Clearing and Grubbing	1	LS	$3,500.00	$3,500.00
				Subtotal	$109,000.00
	Street Construction:
	33' Collector Street	3040	LF	$291.00	$884,640.00
	25' Local Street	3440	LF	$243.00	$835,920.00
	24" CMP	840	LF	$31.00	$26,040.00
	Headwalls	14	EA	$1,000.00	$14,000.00
	Street Lighting	22	EA	$2,500.00	$55,000.00
	Electrical Service	1	LS	$4,000.00	$4,000.00
	Street Striping - 4" white edges	12960	LF	$3.50	$45,360.00
	Signage	1	LS	$2,500.00	$2,500.00
	Retaining Wall	1	LS	$84,000.00	$84,000.00
	Boulevard Entrance off Shiloh	200	LF	$400.00	$80,000.00
				Subtotal	$2,031,460.00
	Sidewalks:
	Compacted Hillside/ Embankment	500	CY	$15.00	$7,500.00
	Concrete Sidewalk (10' x 6")	6400	LF	$30.50	$195,200.00
	Earthwork for Swale Crossings	9	EA	$1,500.00	$13,500.00
	24" CMP	360	LF	$31.00	$11,160.00
				Subtotal	$227,360.00
	Sewer:				$1,163,200.00
	Water:				$708,000.00
	Total				$4,239,020.00
	Contingency (20%)				$847,804.00
	Construction Cost				$5,086,824.00
	Mitigation Cost				$0.00
	Total Project Cost				$5,086,824.00