Cost Estimate Report Appendices

APPENDIX
A: PACIFIC COUNTY COST ESTIMATES

Map Number: B1 Minimum Structure Height (a) 13
Structure Type: Berm Structure Capacity: 480
Loca3on: Long Beach, WA, N Place & 41st Place Safe Haven Square Footage: 4800
Overall Site Square Footage 8160 Volume of Berm Materials (LCY) 3994
Scope Cost
Site U(li(es $49,814
Excava(on-Backll $227,220
Concrete $144,336
Landscaping $24,101
Construc3on Totals $445,471
Design Fees (8%) $35,638
General Condi(ons (10%) $44,547
Contractor Fees, O&P (15%) $66,821
Construc(on Con(ngency (5%) $22,274
Es(mate/Design Con(ngency (10%) $44,547
Project Total $659,297
Site U3li3es Quan3ty Unit Material Cost Installa3on Cost Equipment Cost Loca3on Factor Total Cost Comments
RSMeans, Building Construc(on Cost Data, 2011, 01 54
Mobiliza(on of Equipment 6 EA $116.00 $185.00 100.00% $1,806.00 36.50 Mobiliza(on
Domes3c Water, Duc3le Iron Class 250, MJ, 6" diameter 100 LF 108.20% Assuming 100' distance from service at street
Excavate, 3/4 CY Excavator 4'-6' deep 70 BCY $2.16 $2.13 108.20% $324.92 16.13, Excava(ng Trench
Install & Test, 6" Duc(le Iron Piping, MJ 100 LF $14.60 $10.70 $2.72 108.20% $3,031.76 Water U(lity Distribu(on Piping
Quote per Quigg Bros, Aberdeen, WA, phone
U(lity Bedding, For Pipe & Conduit, Not Incl. Compac(on 12 LCY $20.00 108.20% $259.68 conversa(on on June 29th, 2011
RSMeans Building Construc(on Cost Data, 2011, 31 05
Haul of Material, 40 MPH, cycle 40 MPH 12 LCY $7.64 $14.10 108.20% $282.27 16, 31 23 23.20 Hauling
Compac(ng Bedding In Trench 10 ECY $3.05 $0.34 108.20% $36.68 23.16 Fill By Borrow & U(lity Bedding
Backll, General Fill By Dozer, No Compac(on 75 LCY $0.50 $1.05 108.20% $125.78 23.17 General Fill
Storm Drainage Assuming 100' distance from service at street
Excavate, 3/4 CY Excavator, 6'-10' deep 60 BCY $2.88 $2.85 108.20% $371.99 16.13 Excava(ng, Trench
Install & Test, 12" Bituminous Coated 100 LF $11.50 $8.30 $1.53 108.20% $2,307.91 Storm U(lity Drainage Piping
Area Drains/Catch Basins Assuming 6 Area Drains/Catch Basins on Site
RSMeans Assemblies Cost Data, 2011, G3030 210,
Manholes & Catch Basins (Equipment Cost included in
Concrete, Precast, 4' ID riser, 4' deep 6 EA $1,425.00 $1,200.00 $0.00 108.20% $17,041.50 Installa(on Cost)
Electrical Assuming 100' distance from service at street
Excavate, 3/4 CY Excavator, 4'-6' deep 70 BCY $2.16 $2.13 108.20% $324.92 16.13 Excava(ng Trench
Install & Test PVC, type EB 4 @ 3" diameter 100 LF $2.00 $8.05 108.20% $1,087.41 19 Electrical Underground Ducts and Manholes
U(lity Bedding, For Pipe & Conduit, Not Incl. Compac(on 40 LCY $20.00 $0.00 $0.00 108.20% $865.60 conversa(on on June 29th, 2011
Safe Haven Cost Estimates: Page A-1

Light Pole, Aluminum, 20' high, 1 arm bracket 8 EA $1,250.00 $1,075.00 $0.00 108.20% $20,125.20 23.17 General Fill
$49,813.97
Excava3on-Backll Quan3ty Unit Material Cost Installa3on Cost Equipment Cost Loca3on Factor Total Cost Comments
Site Prepara3on
Clear & Grub 3 acres $320.00 $525.00 108.20% $2,742.87 13, Selec(ve Clearing
Survey Site 3 acres $32.50 $565.00 $35.00 108.20% $2,053.10 13 Site Surveys
Material Costs
16, Aggregates for Earthwork, Select Structural Fill &
Fill Material, Select Structural Fill, 1 1/2" minus aggregate 3994 LCY $20.00 $1.75 $3.44 108.20% $108,858.79 Material Cost from Quigg Bros., Aberdeen, WA
Haul of Material, 40 MPH, cycle 40 MPH 3994 LCY $7.64 $14.10 108.20% $93,949.58 16, 31 23 23.20 Hauling
Placement of Material
RSMeans Building Construc(on Data, 2011, 31 23 23.13
Compac(ng Backll, 6"to 12" lijs, vibra(ng roller 3698 ECY $0.63 $1.81 108.20% $9,763.41 Backll
Stabiliza(on Fabric, Polypropylene, 6oz/SY, 18"' lijs, 5082 RSMeans Building Construc(on Cost Data, 2011, 32 11
SF per lij 4622 SY $1.48 $0.09 $0.03 108.20% $8,001.99 23 Aggregate Base Courses
$227,219.73
Concrete Quan3ty Unit Material Cost Installa3on Cost Equipment Loca3on Factor Total Cost Comments
Based on square root of the berm safe haven area
Tsunami Wave Inunda3on Concrete Wall 208 LF (mes three walls
RSMeans Assemblies Cost Data, 2011, A2010 110
building Excava(on & Backll, 6' deep, sand, gravel, or
common earth. (Equipment Cost included in
Excava(on, 6' deep 1247 SF $0.00 $5.30 $0.00 108.20% $7,151.49 Installa(on)
RSMeans Assemblies Cost Data, 2011, A2020 110,
Walls, Cast In Place, 10' pumped, 12" thick (Equipment
Walls, Cast in place, 6' deep, pumped, 12" thick, 88 ' long 208 LF $46.25 $81.00 $0.00 99.30% $26,263.28 Cost included in Installa(on)
RSMeans Assemblies Cost Data, 2011, A 2020 220,
Subdrainage Piping (Equipment Cost included in
Subdrainage Piping, 4" diameter, PVC, perforated 208 LF $2.04 $3.77 $0.00 99.30% $1,199.13 Installa(on)
Stepped Concrete Wall 4' high 88', 86', 82', 72', 60' length walls, 12" thick, 5' high.
Walls, Cast In Place, 6' pumped, 8" thick. Material costs
have been increased 25% for addi(onal reinforcing
required for seismic event and tsunami. (Equipment
5' high wall, pumped, 8" thick 675 LF $33.75 $77.00 $0.00 99.30% $74,287.92 Cost Included in Installa(on)
Sandblast Concrete Heavy Treatment 2702 SF $1.46 $3.31 $0.52 99.30% $14,193.52 29.60
Concrete or Gravel Plahorm
Asphal(c Concrete Paving, 6" stone bse, 2" binder course, RSMeans Building Construc(on Cost Data, 2011, 32 12
1" toping 4800 SF $1.85 $0.20 $0.24 108.20% $11,893.34 16.14 Asphal(c Concrete Paving

Haul of Material, 40 MPH, cycle 40 MPH 89 CY $7.64 $14.10 108.20% $2,090.90 16, 31 23 23.20 Hauling
$144,336.06
Landscaping Quan3ty Unit Material Costs Installa3on Costs Equipment Costs Loca3on Factor Total Cost Comments
Berm Landscaping
Top Soil 151 LCY $33.00 $24.00 $0.00 108.20% $9,319.63 19.13 Top Dress by hand, 1 CY for 600 SF
Hydro-Seed 907 SY $0.20 $0.10 $0.06 108.20% $353.16 Mechanical Seeding, 44lb/sy
Top Soil at Stepped Concrete Walls 50 LCY $33.00 $24.00 $0.00 108.20% $3,085.98
RSMeans Assemblies Cost Data, 2011, G2040 105 Fence
Fencing at Top of Berm, chain link, 2" post, 1 5/8" rail, 9 & Guardrails (Equipment Costs are included in
ga. Galv. Wire 5' high 208 LF $17.65 $4.82 $0.00 95.40% $4,455.47 Installa(on)
RSMeans Building Construc(on Costs, 2011, 32 84
Irriga(on System 8160 SF $0.32 $0.46 $0.00 108.20% $6,886.71 23.10, sprinkler irriga(on system
$24,100.96

Loca3on: Long Beach, WA, 5th Street S & Washington Safe Haven Square Footage: 8000
Scope Cost
Concrete $163,089
Landscaping $30,324

$49,813.97
Site Prepara3on
Material Costs
$244,751.64

$163,088.99
Berm Landscaping
$30,323.65

Loca3on: Long Beach, WA, NE 2nd & Washington Safe Haven Square Footage: 3200
Scope Cost
Concrete $116,307
Landscaping $19,470

Install & Test, 6" Du(le Iron Piping, MJ 100 LF $14.60 $10.70 $2.72 108.20% $3,031.76 Water U(lity Distribu(on Piping
$49,813.97
Site Prepara3on
Material Costs

$172,074.74
Subdrainage Piping, 4" diameter, PVC, perforated 170 LF $2.04 $3.77 $0.00 99.30% $979.09 Installa(on)
$116,306.99
Berm Landscaping
$19,470.11

Loca3on: Long Beach, WA, NE 13th & Washington Safe Haven Square Footage: 5600
Scope Cost
Concrete $133,757
Landscaping $23,855

$49,813.97
Site Prepara3on
Material Costs
$182,596.67
$133,756.54

Berm Landscaping
$23,854.82

Loca3on: Long Beach, WA, NE 26th & Washington Safe Haven Square Footage: 4000
Scope Cost
Concrete $111,376
Landscaping $19,466

$49,813.97
Site Prepara3on
Material Costs
RSMeans Buidling Construc(on Data, 2011, 31 23 23.13
$141,213.24
Tsunami Wave Inuda3on Concrete Wall 190 LF (mes three walls

$111,375.88
Berm Landscaping
$19,465.64

Loca3on: Ocean Park, WA, 227th and U Street Safe Haven Square Footage: 4800
Scope Cost
Concrete $122,937
Landscaping $21,684

U(lity Bedding, For Pipe & Conduit, Not Incl. Compac(on 12 LCY $20.00 108.20% $259.68 converstaion on June 29th, 2011
U(lity Bedding, For Pipe & Conduit, Not Incl. Compac(on 40 LCY $20.00 $0.00 $0.00 108.20% $865.60 converstaion on June 29th, 2011
$49,813.97
Site Prepera3on
Material Costs

$161,878.35
$122,937.31
Berm Landscaping
$21,684.15

Loca3on: Ocean Park, 210th & SR 103 Safe Haven Square Footage: 1600
Scope Cost
Concrete $81,192
Landscaping $14,420

$49,813.97
Site Prepera3on
Material Costs
$116,929.75
Haul of Material, 40 MPH, cycle 40 MPH 30 CY $7.64 $14.10 108.20% $696.97 16, 31 23 23.20 Hauling
$81,192.25

Berm Landscaping
$14,419.64

Loca3on: Ocean Park, 188th & SR 103 Safe Haven Square Footage: 1600
Scope Cost
Concrete $97,665
Landscaping $17,241

$49,813.97
Site Prepera3on
Material Costs
$178,105.10

$97,665.01
Berm Landscaping
$17,240.73

Loca3on: Ocean Park, 162nd Ln & SR 103 Safe Haven Square Footage: 1200
Scope Cost
Concrete $116,541
Landscaping $21,954

$49,813.97
Site Prepera3on
Material Costs

$331,846.43
$116,540.93
Berm Landscaping
$21,954.40

Loca3on: Ocean Park, Cranberry & SR 103 Safe Haven Square Footage: 3200
Scope Cost
Concrete $98,835
Landscaping $17,184

$49,813.97
Site Prepera3on
Material Costs
$120,494.92
$98,834.98

Berm Landscaping
$17,183.99

Loca3on: Ocean Park, U Street & 260th Street Safe Haven Square Footage: 3200
Scope Cost
Concrete $139,603
Landscaping $24,791

$49,813.97
Site Prepera3on
Material Costs
$341,687.27

$139,603.00
Berm Landscaping
$24,791.15

Loca3on: Illwaco, WA, Fire Dept. (N Street & 37th St) Safe Haven Square Footage: 3200
Scope Cost
Concrete $116,307
Landscaping $19,470

$49,813.97
Site Prepera3on
Material Costs

$172,074.74
$116,306.99
Berm Landscaping
$19,470.11

Loca3on: Illwaco, WA, Vandalia (Ortelius Dr. & Safe Haven Square Footage: 2400
Scope Cost
Concrete $120,221
Landscaping $19,966

$49,813.97
Site Prepera3on
Material Costs
$214,816.49
$120,221.32

Berm Landscaping
$19,965.97

Map Number: PK 1 Minimum Structure Height: 26
Structure Type: Parking Garage Structure Capacity: 800
LocaOon: Shoalwater Bay Casino Safe Haven Square Footage: 8000

Levels 4 Total Square Foot 32000
Cost per Square Foot* $37.43 Perimeter (LF) 358
* Based on RSMeans Square Foot Costs 2011, 85,000 SF, LF Perimeter 529 (Subtract $1.45 per 100 LF less), does not include Contractor Fees & Architect Fees *
Scope Cost
Square Foot Cost $1,197,760
Total $1,197,760
General Condi#ons (10%) $119,776
Construc#on Con#ngency (5%) $59,888
Es#mate/Design Con#ngency (10%) $119,776
Project Total $1,772,685
Map Number: PK 1 Minimum Structure Height: 20

Structure Type: Parking Garage Structure Capacity: 400
LocaOon: Shoalwater Bay Casino Safe Haven Square Footage: 4000
Levels 3 Total Square Foot 12000
Cost per Square Foot* $36.43 Perimeter (LF) 253
* Based on RSMeans Square Foot Costs 2011, 85,000 SF, LF Perimeter 529 (Subtract $1.45 per 100 LF less), does not include Contractor Fees & Architect Fees *
Scope Cost
Square Foot Cost $437,160
Total $437,160
General Condi#ons (10%) $43,716
Construc#on Con#ngency (5%) $21,858
Es#mate/Design Con#ngency (10%) $43,716

Map Number: T1 Minimum Structure Height: 20
Structure Type: Tower Structure Capacity: 80
Loca/on: Tokeland, WA, 3088 Kindred Ave. Safe Haven (sq \) 800
Levels 2 Columns Required 4
Piles per Column 2
Scope Cost
Founda(on $66,161
Structure $70,429
Roong $18,391
Stairs/Ramps/Guardrails $53,102
Fire Protec(on $9,144
Total $241,907
Cost per Material Installa/on Equipment Loca/on

Site U/li/es Quan/ty Unit Unit Cost Cost Cost Factor Total Cost Comments
RSMeans, Building Construc(on Cost Data, 2011, 01
Mobiliza(on of Equipment 10 EA $116.00 $185.00 100.00% $3,010.00 54 36.50 Mobiliza(on
Fire Water, Duc/le Iron Class 250, MJ, 4" diameter 50 LF $16.05 Assuming 50' distance from service at street
Excavate, 3/4 CY Excavator 4'-6' deep 35 BCY $2.16 $2.13 108.20% $162.46 23 16.13, Excava(ng Trench
Install & Test, 4" Duc(le Iron Piping, MJ 50 LF $12.50 $8.55 $2.17 108.20% $1,256.20 11 Water U(lity Distribu(on Piping
U(lity Bedding, For Pipe & Conduit, Not Incl. Quote per Quigg Bros, Aberdeen, WA, phone
Compac(on 6 LCY $20.00 108.20% $129.84 conversa(on on June 29th, 2011
Compac(ng Bedding In Trench 5 ECY $3.05 $0.34 108.20% $18.34 23 23.16 Fill By Borrow & U(lity Bedding
Backll, General Fill By Dozer, No Compac(on 38 LCY $0.50 $1.05 108.20% $63.73 23 23.17 General Fill
Storm Service Assuming 50' distance from service at street
Install & Test, 8" Bituminous Coated 50 LF $10.70 $5.25 $0.97 108.20% $915.37 41 Storm U(lity Drainage Piping

Site Drainage/Area Drains/Catch Basins Assume 1 area drain for structure
Concrete, Precast, 4' ID riser, 4' deep 1 EA $1,425.00 $1,200.00 0.00% 108.20% $2,840.25 Manholes & Catch Basins
Electrical 50 LF Assuming 50' distance from service at street
Electrical Service, includes service installa(on, RSMeans Assemblies Cost Data, 2011, D 5010 120,
breakers, metering, 20' conduit & wire, 3 phase, 4 Electric Service, 3 Phase - 4 Wire, equipment included
wire, 120/208 volts, 60 A 1 EA $960.00 $920.00 100.50% $1,889.40 in installa(on cost
Excavate, 3/4 CY Excavator, 4'-6' deep 35 BCY $2.16 $2.13 108.20% $162.46 23 16.13 Excava(ng Trench
Install & Test PVC, type EB 4 @ 3" diameter 50 LF $2.00 $8.05 108.20% $543.71 71 19 Electrical Underground Ducts and Manholes
Wire, 600 volt, copper type THW, solid, #12 50 CLF $11.95 $36.50 0 100.50% $2,434.61 05 19.90 Wire
$15,257.23

Excava/on-Backll Quan/ty Unit Unit Cost Cost Cost Factor Total Cost Comments
Mobiliza(on 8 EA $0.00 $0.00 $69.00 $116.00 100.00% $1,480.00 36 - Equipment Mobiliza(on
Is clear and grub needed for structure in urban
sekng? RSMeans Building Construc(on Cost Data,
Clear and Grub Site 0.25 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $825.03 2011, 31 11 10.10 Clear and Grub Site
Grade Beams, 3' wide, 3' deep, 568 lf. RSMeans
Building Construc(on Cost Data, 2011, 31 23 16.16
3/4 CY bucket, (Price Included in grade beam
Excava(on for Grade Beams 20 BCY $0.00 $0.00 $0.00 $0.00 108.20% $0.00 founda(on price)
1225 SF mat, 2' deep. RSMeans Building Construc(on

Excava(on for slab, subgrade and capillary break 59 BCY $0.00 $0.00 $7.20 $7.17 108.20% $921.38 Cost Data, 2011, 31 23 16.16 3/4 CY bucket
Removal of Founda(on Spoils, Haul of Material, 40 RSMeans Building Construc(on Cost Data, 2011, 31 05
MPH, cycle 40 MPH 99 LCY $7.64 $14.10 108.20% $2,330.49 16, 31 23 23.20 Hauling
Backll Slab, subgrade, capillary break 86 ECY $20.00 108.20% $1,852.38 conversa(on on June 29th, 2011
Haul of Material, 40 MPH, cycle 40 MPH 86 ECY $7.64 $14.10 108.20% $2,013.54 16, 31 23 23.20 Hauling
$9,422.82

Founda/on Quan/ty Unit Unit Cost Cost Cost Factor Total Cost Comments
Piling needs to 2x the height of the structure which is
Piling 23-35'?
Per phone conversa(on with Quigg Bros, Aberdeen,
Mobiliza(on for piling 1 EA $12,000.00 $0.00 $0.00 $0.00 100.00% $12,000.00 WA on June 29th, 2011
Driven pipe piles 40' long, 18"x.5", per phone

conversa(on with Quigg Bros, Aberdeen, WA on June
Bamered Piles, 18" Diameter, 30'-40' Deep 8 EA $0.00 $3,500.00 $1,200.00 $0.00 100.00% $37,600.00 29th,2011. Equipment Included in Material/Labor Cost
RSMeans Assemblies Cost Data 2011, A1010 250 Pile
Caps (Equipment Costs are included in Installa(on
Pile Caps, Cap Size 6'-6" x 3'-6" x 37" 4 EA $0.00 $370.00 $540.00 99.30% $3,614.52 Cost)
Founda/on Cast-In-Place/Tower
RSMeans Assemblies Cost Data 2011, A 1020 210
Grade Beams 30' span, 28" deep, 14" wide, 2 KLF Grade Beams (Equipment Cost is included in
load 113 LF $34.50 $53.00 99.30% $9,830.20 Installa(on Cost)
Founda/on Cast-In-Place/ Foo/ngs for Ramp 23-35'?
Spread Foo(ngs, load 75K, soil capacity 6 KSF, 4'-0" Spread Foo(ngs (Equipment Cost is included in
sq x 12" deep 12 EA $0.00 $94.50 $167.00 $0.00 99.30% $3,116.03 Installa(on Cost)
$66,160.75

Structure Quan/ty Unit Unit Cost Cost Costs Factor Total Cost Comments
Beam and Column sizes are not determined and
es(mate takes in "best guess" to assume sizes for this
Concrete Structure $0.00 project.
RSMeans Assemblies Cost Data, 2011, B1010 201, CIP
Concrete Columns, rated for 1000 K load, 20' high, Column, Round Tied (Equipment Cost included in
26" round, concrete strength, 6000 PSI 80 VLF $158.00 $7.85 $0.00 99.30% $13,175.12 Installa(on Cost)
Slab-On-Grade, 6" thick, non-industrial, reinforced, RSMeans Assemblies Cost Data, 2011, A1030 120, Slab
Ground Floor 800 SF $3.01 $2.97 99.30% $4,750.51 on Grade, Plain & Reinforced
RSMeans Assemblies Cost Data, 2011, B1010 213
Cast-In-Place Beam and Slab, Two Way, 30x30, 170 Rectangular Precast Beams (Equipment Cost included
PSF, 9" thick slab, 1st Floor 800 LF $6.95 $11.55 99.30% $14,696.40 in Installa(on Cost)
Cast-In-Place Beam and Slab, Two Way, 30x30, 351 Precast Plank with No Topping (Equipment Cost
PSF, 9" thick slab, 2nd Floor (evacua(on level) 800 SF $8.95 $13.60 99.30% $17,913.72 included in Installa(on Cost)
Wood structure, hip roof to support galvanized steel
Wood Structure panels
Supply quote from Levee Lumber, Hoquiam, WA,
RSMeans Assemblies Cost Data, 2011, B1020 102,
Roof Construc(on, Wood/Flat or Pitched (Equipment
Wood Columns 12"x12", 10' High, Select Structural 40 VLF $9.85 $2.62 97.30% $485.33 Cost included in Installa(on Cost)
RSMeans Building Construc(on Cost Data 2011, Glued-
Perimeter Joists, 3 1/8"x12", GLM 30' span 113 LF $4.85 $1.95 $22.00 97.30% $3,170.37 Laminated Beams 06 18 13.20

2x10 Wood Joist w/ 1/2" CDX, 12" OC 800 SF $2.02 $2.05 97.30% $3,168.09 Cost included in Installa(on Cost)
Roof, wood/pitched, 3"x12" 12" OC w/ shea(ng Roof Construc(on, Wood/Flat or Pitched (Equipment
plywood on roof, 5/16" CDX 1120 SF $4.59 $2.62 97.30% $7,857.17 Cost included in Installa(on Cost)
Weather Proong/Coa(ngs add 15% (Premium for Assumed that PTS wood is 15% more compared on
PTS Wood) $14,680.96 % 15.00% $2,202.14 price dierence shown in means
$70,428.86
Roong Quan/ty Unit Cost per UnitMaterial Cost

Installa/on Costs
Equipment CLoca/on
ost FactorTotal Cost Comments
Hip and ridge style roof, peak of roof 15'. (Equipment
Roong/Hip and Ridge Roof Steel Panels Cost is included in Installa(on Cost)
Flat Roof Steel Panels, Flat Seam, Copper, 1/4" min. Formed Metal (Equipment Cost is included in
slope, 20 oz, 1.2 PSF 1120 SF $9.50 $5.80 100.30% $17,187.41 Installa(on Cost)
$18,391.41
Stairs/Ramps/Guardrails Quan/ty Unit Cost per UnitMaterial Cost

Installa/on Cost
Equipment CLoca/on
ost Total Cost
Factor Comments
Beam and Column sizes not determined; es(mate
Exterior Ramp, Rises 20', 5' wide takes "best guess" to assume sizes for this project.
RSMeans Assemblies Cost Data, 2011, B1010, 208
Steel Columns, 20' high, Wide Flanged, 6", 12 Steel Columns (Equipment Cost is included in
loca(ons 240 VLF $26.50 $7.85 $0.00 95.40% $7,864.78 Installa(on Cost)
W Shape Beams and Girders, bay size 15X20,, Total RSMeans Building Construc(on Cost Data, 2011,
Load 263 PSF. 800 SF $11.70 $3.82 $1.50 95.40% $12,989.66 Structural Steel Framing, 05 12 23.17
Floor Construc(on, Metal Deck/Concrete Fill, Deck Metal Deck/Concrete Fill (Equipment Cost is included
Span 6 s, 150 PSF Superimposed Load 800 SF $2.38 $2.38 95.40% $3,632.83 in Installa(on Cost)
Weather Proong/Coa(ngs (Galvanized) 7.5 Tons $400.00 $0.00 0 0 95.40% $2,862.00 13.50, Paints and Protec(ve Coa(ngs
Galvanized, 2 Rail, 1 1/2" diameter, RSMeans Building
Hand Rail/Guard Rail 270 LF $32.50 $9.80 95.40% $10,895.63 Construc(on Cost Date 2011, 05 52 Metal Railings
Ladders/Stairs
Steel ladder to akc space 20" wide bolted to RSMeans Building Construc(on Cost Data 2011, 05 51
concrete without cage 10 VLF $65.00 $31.50 $2.18 95.40% $920.61 33 - Ver(cal Metal Ladders
Accordion Ladder for Escape aser Tsunami, RSMeans Building Construc(on Cost Data 2011, 11 33
Disappearing Stairs, Heavy duty, 16'-0" ceiling 2 ea $1,400.00 $172.00 95.40% $2,999.38 10.10, Disappearing Stairway
Plagorm Perimeters Railing (120 LF for each
plagorm, 2 loca/ons)
$53,102.01

Fire Protec/on Quan/ty Unit Unit Cost Costs Cost Factor Total Cost Comments
Fire Protec/on, Wet Pipe System

Mobiliza(on 4 EA $69.00 $116.00 100.00% $740.00 36 - Equipment Mobiliza(on
RSMeans Square Foot Costs, 2011, D4010 410, Wet
Pipe Sprinkler Systems (Equipment Cost included in
First Floor, 2000 SF, Light Hazard 800 SF $4.50 $3.04 97.00% $5,851.04 Installa(on Cost)
Second Floor, 2000 SF, Light Hazard 800 SF $1.21 $2.08 97.00% $2,553.04 Installa(on Cost)
$9,144.08

Loca/on: Tokeland, WA, Tokeland Rd & Evergreen St. Safe Haven Square Footage: 1200
Piles per Column 2
Scope Cost
Founda(on $68,370
Structure $96,268
Roong $26,985
Total $287,581


RS Means, Building Construc(on Cost Data, 2011, 01
RS Means Building Construc(on Cost Data, 2011, 31
Haul of Material, 40 MPH, cycle 40 MPH 6 LCY $7.64 $14.10 108.20% $141.14 05 16, 31 23 23.20 Hauling
RS Means, Building Construc(on Cost Data, 201, 31 23
RS Means Assemblies Cost Data, 2011, G3030 210,
Electrical Service, includes service installa(on, RS Means Assemblies Cost Data, 2011, D 5010 120,
$15,257.23

Mobiliza(on 8 EA $0.00 $0.00 $69.00 $116.00 100.00% $1,480.00 54 36 - Equipment Mobiliza(on
sekng? RS Means Building Construc(on Cost Data,
Grade Beams, 3' wide, 3' deep, 568 lf. RS Means
1225 SF mat, 2' deep. RS Means Building Construc(on

Excava(on for slab, subgrade and capillary break 89 BCY $0.00 $0.00 $7.20 $7.17 108.20% $1,382.07 Cost Data, 2011, 31 23 16.16 3/4 CY bucket
Removal of Founda(on Spoils, Haul of Material, 40 RS Means Building Construc(on Cost Data, 2011, 31
MPH, cycle 40 MPH 136 LCY $7.64 $14.10 108.20% $3,201.70 05 16, 31 23 23.20 Hauling
Haul of Material, 40 MPH, cycle 40 MPH 118 ECY $7.64 $14.10 108.20% $2,766.27 05 16, 31 23 23.20 Hauling
$12,199.93

Piling 23-35'?

RS Means Assemblies Cost Data 2011, A1010 250 Pile
RS Means Assemblies Cost Data 2011, A 1020 210
RS Means Assemblies Cost Data, 2011, A1010 210,
$68,370.04


RS Means Assemblies Cost Data, 2011, B1010 201, CIP
Slab-On-Grade, 6" thick, non-industrial, reinforced, RS Means Assemblies Cost Data, 2011, A1030 120,
Ground Floor 1200 SF $3.01 $2.97 99.30% $7,125.77 Slab on Grade, Plain & Reinforced
RS Means Assemblies Cost Data, 2011, B1010 213
Supply quote from Levee Lumber, Hoquiam, WA, RS
Means Assemblies Cost Data, 2011, B1020 102, Roof
Construc(on, Wood/Flat or Pitched (Equipment Cost
Wood Columns 12"x12", 10' High, Select Structural 40 VLF $9.85 $2.62 97.30% $485.33 included in Installa(on Cost)
Means Building Construc(on Cost Data 2011, Glued-
RS Means Assemblies Cost Data, 2011, B1020 102,
$96,268.11

Installa/on Costs
Equipment CLoca/on
$26,985.11

Installa/on Cost
Equipment CLoca/on
ost Total Cost
Factor Comments

Exterior Ramp, Rises 20', 5' wide project.
RS Means Assemblies Cost Data, 2011, B1010, 208
W Shape Beams and Girders, bay size 15X20,, Total RS Means Building Construc(on Cost Data, 2011,
Weather Proong/Coa(ngs (Galvanized) 7.5 Tons $400.00 $0.00 0 0 95.40% $2,862.00 05 13.50, Paints and Protec(ve Coa(ngs
Galvanized, 2 Rail, 1 1/2" diameter, RS Means Building

Ladders/Stairs
Steel ladder to akc space 20" wide bolted to RS Means Building Construc(on Cost Data 2011, 05 51
Accordion Ladder for Escape aser Tsunami, RS Means Building Construc(on Cost Data 2011, 11 33

$55,154.18

Mobiliza(on 4 EA $69.00 $116.00 100.00% $740.00 54 36 - Equipment Mobiliza(on
RS Means Square Foot Costs, 2011, D4010 410, Wet
$13,346.12


Loca/on: Tokeland, WA, Tokeland Rd & Pine Ln Safe Haven Square Footage: 600
Piles per Column 2
Scope Cost
Founda(on $64,844
Structure $57,430
Roong $14,095
Total $218,582


$15,257.23


$8,034.27

Piling 23-35'?


Pile Caps, Cap Size, 6'-6" x 3'-6" x 37" 4 EA $0.00 $370.00 $540.00 99.30% $3,614.52 Cost)
$64,843.76


$57,430.48

Installa/on Costs
Equipment CLoca/on
$14,094.56

Installa/on Cost
Equipment CLoca/on
ost Total Cost
Factor Comments

Ladders/Stairs

$51,878.67


$7,043.06

Loca/on: Tokeland, WA, Wipple Ave & SR 105 Safe Haven Square Footage: 800
Piles per Column 2
Scope Cost
Founda(on $66,161
Structure $70,429
Roong $18,391
Total $242,694


$15,257.23


$9,422.82

Piling 23-35'?

$66,160.75


$70,428.86

Installa/on Costs
Equipment CLoca/on
$18,391.41

Installa/on Cost
Equipment CLoca/on
ost Total Cost
Factor Comments


Ladders/Stairs

$53,888.48

$9,144.08

Loca/on: Tokeland, WA, Warrenton Cannery Rd & SR Safe Haven Square Footage: 800
Piles per Column 2
Scope Cost
Founda(on $66,161
Structure $70,429
Roong $18,391
Total $243,480


$15,257.23


$9,422.82

Piling 23-35'?


$66,160.75


$70,428.86

Installa/on Costs
Equipment CLoca/on
$18,391.41

Installa/on Cost
Equipment CLoca/on
ost Total Cost
Factor Comments

Ladders/Stairs

$54,674.96


$9,144.08

APPENDIX B: GRAYS HARBOR COUNTY COST ESTIMATES
Map Number: 1 Minimum Structure Height: 14
Loca1on: Ocean Shores, WA, Ocean City Safe Haven Square Footage: 3000
Levels: 1 Columns Required: 9
Piles per Column: 3
Scope Cost
Founda(on $178,703
Structure $164,614
Roong $65,657
Total $528,522
Cost per Installa1on Equipment Loca1on

Site U1li1es Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Fire Water, Duc1le Iron Class 250, MJ, 4" diameter 50 LF $16.05 Assuming 50' distance from service at street
Safe Haven Cost Estimates: Page B-1

$15,257.23

Excava1on-Backll Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Grade Beams, 3' wide, 3' deep.. RSMeans Building
Construc(on Cost Data, 2011, 31 23 16.16 3/4 CY
bucket, (Price Included in grade beam founda(on
Excava(on for Grade Beams 110 BCY $0.00 $0.00 $0.00 $0.00 108.20% $0.00 price)

$31,156.49

Founda1on Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Piling 23-35'?

29th,2011. Equipment Included in Material/Labor
Bamered Piles, 18" Diameter, 30'-40' Deep 27 EA $0.00 $3,500.00 $1,200.00 $0.00 100.00% $126,900.00 Cost
Founda1on Cast-In-Place/Tower
Founda1on Cast-In-Place/ Foo1ngs for Ramp 23-35'?
$178,702.85

Structure Quan1ty Unit Unit Material Cost Cost Costs Factor Total Cost Comments
Concrete Columns, rated for 1000 K load, 26" Column, Round Tied (Equipment Cost included in
round, concrete strength, 6000 PSI 126 VLF $158.00 $7.85 $0.00 99.30% $20,750.82 Installa(on Cost)
Slab-On-Grade, 6" thick, non-industrial, reinforced, RSMeans Assemblies Cost Data, 2011, A1030 120,
Wood Columns 12"x12", 10' High, Select Structural 90 VLF $9.85 $2.62 97.30% $1,092.00 Cost included in Installa(on Cost)
$164,614.22

Roong Quan1ty Unit Cost per Unit Material CostInstalla1on Costs
Equipment Cost
Loca1on Factor Total Cost Comments
$65,656.78
Stairs/Ramps/Guardrails Quan1ty Unit Cost per Unit Material CostInstalla1on Cost Loca1on FactorTotal Cost
Equipment Cost Comments
Span 6 r, 150 PSF Superimposed Load 800 SF $2.38 $2.38 95.40% $3,632.83 in Installa(on Cost)
Ladders/Stairs
Accordion Ladder for Escape arer Tsunami, RSMeans Building Construc(on Cost Data 2011, 11 33
Pladorm Perimeters Railing (120 LF for each
pladorm, 2 loca1ons)
$50,452.62

Fire Protec1on Quan1ty Unit Unit Material Cost Costs Cost Factor Total Cost Comments
Fire Protec1on, Wet Pipe System
$22,681.40

Loca1on: Ocean Shores, WA, Quinault Beach Resort Safe Haven Square Footage: 5000
Levels 1 Columns Required: 16
Piles per Column: 3
Scope Cost
Founda(on $304,325
Structure $272,143
Roong $108,625
Total $842,094


$15,257.23


$51,408.93

Piling 23-35'?

$304,325.11

$272,143.19

Equipment Cost
$108,625.30
Ladders/Stairs
$53,025.35

$37,309.00

Loca1on: Ocean Shores, WA, Downtown Ocean Shores Safe Haven Square Footage: 17000
Piles per Column: 3
Scope Cost
Founda(on $691,192
Structure $835,173
Roong $366,436
Total $2,256,108

$15,257.23

Clear and Grub Site 0.49 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $1,609.90 2011, 31 11 10.10 Clear and Grub Site

$161,890.18

Piling 23-35'?

$691,191.64

$835,172.81

Equipment Cost

$366,436.42
Ladders/Stairs
$61,084.68

$125,074.60

Map Number: 4 Min. Structure Hgt (g) 10
Loca1on: Ocean Shores, WA, North Beach Safe Haven (sq g) 8000
Junior/Senior High School Berm
Overall Site Square Footage: 24000 Volume of Berm Materials 4444
(LCY):
Scope Cost
Concrete $163,368
Landscaping $57,521
Material Installa1on Equipment Loca1on

Site U1li1es Quan1ty Unit Cost Cost Cost Factor Total Cost Comments
RSMeans, Building Construc(on Cost Data, 2011, 01 54 36.50
Mobiliza(on of Equipment 6 EA $116.00 $185.00 100.00% $1,806.00 Mobiliza(on
Domes1c Water, Duc1le Iron Class 250, MJ, 6"
diameter 100 LF 108.20% Assuming 100' distance from service at street
RSMeans, Building Construc(on Cost Data, 2011, 31 23 16.13,
Excavate, 3/4 CY Excavator 4'-6' deep 70 BCY $2.16 $2.13 108.20% $324.92 Excava(ng Trench
RSMeans, Building Construc(on Cost Data, 2011, 33 11 Water U(lity
Install & Test, 6" Duc(le Iron Piping, MJ 100 LF $14.60 $10.70 $2.72 108.20% $3,031.76 Distribu(on Piping
U(lity Bedding, For Pipe & Conduit, Not Incl. Quote per Quigg Bros, Aberdeen, WA, phone conversa(on on June
Compac(on 12 LCY $20.00 108.20% $259.68 29th, 2011
RSMeans Building Construc(on Cost Data, 2011, 31 05 16, 31 23
Haul of Material, 40 MPH, cycle 40 MPH 12 LCY $7.64 $14.10 108.20% $282.27 23.20 Hauling
RSMeans, Building Construc(on Cost Data, 2011, 31 23 23.16 Fill By
Compac(ng Bedding In Trench 10 ECY $3.05 $0.34 108.20% $36.68 Borrow & U(lity Bedding
Backll, General Fill By Dozer, No Compac(on 75 LCY $0.50 $1.05 108.20% $125.78 General Fill

Excavate, 3/4 CY Excavator, 6'-10' deep 60 BCY $2.88 $2.85 108.20% $371.99 Excava(ng, Trench
RSMeans, Building Construc(on Cost Data, 2011, 33 41 Storm U(lity
Install & Test, 12" Bituminous Coated 100 LF $11.50 $8.30 $1.53 108.20% $2,307.91 Drainage Piping
Compac(on 12 LCY $20.00 108.20% $259.68 29th, 2011


RSMeans Assemblies Cost Data, 2011, G3030 210, Manholes &
Concrete, Precast, 4' ID riser, 4' deep 6 EA $1,425.00 $1,200.00 $0.00 108.20% $17,041.50 Catch Basins (Equipment Cost included in Installa(on Cost)

Excavate, 3/4 CY Excavator, 4'-6' deep 70 BCY $2.16 $2.13 108.20% $324.92 Excava(ng Trench
RSMeans, Building Construc(on Cost Data, 2011, 33 71 19 Electrical
Install & Test PVC, type EB 4 @ 3" diameter 100 LF $2.00 $8.05 108.20% $1,087.41 Underground Ducts and Manholes
Compac(on 40 LCY $20.00 $0.00 $0.00 108.20% $865.60 29th, 2011
Light Pole, Aluminum, 20' high, 1 arm bracket 8 EA $1,250.00 $1,075.00 $0.00 108.20% $20,125.20 General Fill
$49,813.97

Excava1on-Backll Quan1ty Unit Cost Cost Cost Factor Total Cost Comments
Site Prepara1on
RSMeans Building Construc(on Cost Data, 2011, 31 13 13, Selec(ve
Clear & Grub 3 acres $320.00 $525.00 108.20% $2,742.87 Clearing
RSMeans Building Construc(on Cost Data, 2011, 02 21 13 Site
Survey Site 3 acres $32.50 $565.00 $35.00 108.20% $2,053.10 Surveys
Material Costs RSMeans Building Construc(on Cost Data, 2011, 31 05 16,
Fill Material, Select Structural Fill, 1 1/2" minus Aggregates for Earthwork, Select Structural Fill & Material Cost from
aggregate 4444 LCY $20.00 $1.75 $3.44 108.20% $121,135.91 RSMeans
Quigg Bros., Aberdeen,
Building WA
Construc(on Cost Data, 2011, 31 05 16, 31 23
Haul of Material, 40 MPH, cycle 40 MPH 4444 LCY $7.64 $14.10 108.20% $104,545.24 23.20 Hauling
Compac(ng Backll, 6"to 12" lirs, vibra(ng roller 4115 ECY $0.63 $1.81 108.20% $10,864.53 RSMeans Building Construc(on Data, 2011, 31 23 23.13 Backll
Stabiliza(on Fabric, Polypropylene, 6oz/SY, 18"' RSMeans Building Construc(on Cost Data, 2011, 32 11 23 Aggregate
lirs, 5082 SF per lir 5926 SY $1.48 $0.09 $0.03 108.20% $10,258.96 Base Courses
$253,450.61
Material Installa1on Loca1on

Concrete Quan1ty Unit Cost Cost Equipment Factor Total Cost Comments
Tsunami Wave Inunda1on Concrete Wall 268 LF Based on square root of the berm safe haven area (mes three walls

RSMeans Assemblies Cost Data, 2011, A2010 110 building
Excava(on & Backll, 6' deep, sand, gravel, or common earth.
Excava(on, 6' deep 1610 SF $0.00 $5.30 $0.00 108.20% $9,232.53 (Equipment
RSMeans Cost included
Assemblies Cost iDn ata,
Installa(on)
2011, A2020 110, Walls, Cast In
Place, 10' pumped, 12" thick (Equipment Cost included in
Walls, Cast in place, 6' deep, pumped, 12" thick, 268 LF $46.25 $81.00 $0.00 99.30% $33,905.74 Installa(on)
RSMeans Assemblies Cost Data, 2011, A 2020 220, Subdrainage
Subdrainage Piping, 4" diameter, PVC, perforated 268 LF $2.04 $3.77 $0.00 99.30% $1,548.07 Piping (Equipment Cost included in Installa(on)
Stepped Concrete Wall 4' high 88', 86', 82',

RSMeans 72', 60' length
Assemblies Cost Dwata,
alls, 12" thick,
2011, A2020 5' 1h10,
igh.Walls, Cast In
Place, 6' pumped, 8" thick. Material costs have been increased 25%
5' high wall, pumped, 8" thick 671 LF $33.75 $77.00 $0.00 99.30% $73,773.31 for addi(onal reinforcing required for seismic event and tsunami.
Sandblast Concrete Heavy Treatment 2683 SF $1.46 $3.31 $0.52 99.30% $14,095.20 RSMeans Building Construc(on Cost Data, 2011, 03 35 29.60
Concrete or Gravel Pladorm

Asphal(c Concrete Paving, 6" stone bse, 2" binder RSMeans Building Construc(on Cost Data, 2011, 32 12 16.14
course, 1" toping 8000 SF $1.85 $0.20 $0.24 108.20% $19,822.24 Asphal(c Concrete Paving
Haul of Material, 40 MPH, cycle 40 MPH 160 CY $7.64 $14.10 108.20% $3,763.63 23.20 Hauling
$163,367.78

Landscaping Quan1ty Unit Costs Costs Costs Factor Total Cost Comments
Berm Landscaping
RSMeans Building Construc(on Cost Data, 2011, 32 91 19.13 Top
Top Soil 444 LCY $33.00 $24.00 $0.00 108.20% $27,410.67 Dress by hand, 1 CY for 600 SF
Hydro-Seed 2667 SY $0.20 $0.10 $0.06 108.20% $1,038.72 Mechanical Seeding, 44lb/sy
Fencing at Top of Berm, chain link, 2" post, 1 5/8" RSMeans Assemblies Cost Data, 2011, G2040 105 Fence &
rail, 9 ga. Galv. Wire 5' high 268 LF $17.65 $4.82 $0.00 95.40% $5,751.98 Guardrails (Equipment Costs are included in Installa(on)
RSMeans Building Construc(on Costs, 2011, 32 84 23.10, sprinkler
Irriga(on System 24000 SF $0.32 $0.46 $0.00 108.20% $20,255.04 irriga(on system
$57,521.02

Map Number: 5 Minimum Structure Height (g) 10
Structure Type: Berm w/ RC Wall Structure Capacity: 350
Loca1on: Ocean Shores, WA, Golf Course Safe Haven Square Footage: 3500
Overall Site Square Footage: 10500 Volume of Berm Materials (LCY):1944
Scope Cost
Concrete Retaining Wall Surrounding Berm $83,120
Landscaping Concrete $51,050
Landscaping $52,711
Cost per Installa1on Loca1on

Site U1li1es Quan1ty Unit Unit Material Cost Cost Equipment Factor Total Cost Comments
diameter 100 LF Assuming 100' distance from service at street
Storm Service Assuming 200' of storm piping needed
Excavate, 3/4 CY Excavator, 6'-10' deep 250 BCY $2.88 $2.85 108.80% $1,558.56 16.13 Excava(ng Trench
Install & Test, 8" Bituminous Coated 200 LF $10.70 $5.25 $0.97 108.80% $3,681.79 41 Storm U(lity Drainage Piping
Compac(on 25 LCY $20.00 108.80% $544.00 conversa(on on June 29th, 2011.
Site Drainage/Area Drains/Catch Basins Assume 4 area drains for structure

Concrete, Precast, 4' ID riser, 4' deep 4 EA $1,425.00 $1,200.00 0.00% 108.80% $11,424.00 Installa(on Cost)
Install & Test PVC, type EB 4 @ 3" diameter 100 LF $2.00 $8.05 108.80% $1,093.44 71 19 Electrical Underground Ducts and Manholes
Compac(on 46 LCY $20.00 108.80% $1,000.96 conversa(on on June 29th, 2011
Light Pole, Aluminum, 20' high, 1 arm bracket 8 EA $1,250.00 $1,075.00 $0.00 108.80% $20,236.80 23 23.17 General Fill
$55,725.29

Excava1on-Backll Quan1ty Unit Unit Material Cost Cost Equipment Factor Total Cost Comments
Clear and Grub Site 1 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $3,300.10 2011, 31 11 10.10 Clear and Grub Site
Survey Site 1 ACRE $32.50 $565.00 $35.00 108.20% $684.37 13 Site Surveys
Fill Material for Berm
Fill Material, Select Structural Fill, 1 1/2" minus 16, Aggregates for Earthwork, Select Structural Fill &
aggregate 1944 LCY $20.00 $1.75 $3.44 108.20% $52,996.96 Material Cost from Quigg Bros., Aberdeen, WA
RSMeans Building Construc(on Data, 2011, 31 23
Compac(ng Backll, 6"to 12" lirs, vibra(ng roller 1800 ECY $0.63 $1.81 108.20% $4,753.23 23.13 Backll
Stabiliza(on Fabric, Polypropylene, 6oz/SY, 18"' RSMeans Building Construc(on Cost Data, 2011, 32 11
lirs, 5082 SF per lir 2593 SY $1.48 $0.09 $0.03 108.20% $4,488.30 23 Aggregate Base Courses
Fill Material at Landscape Walls
Fill Material, Top Soil 114 CY $20.00 $1.75 $3.44 108.20% $3,095.93 Material Cost from Quigg Bros., Aberdeen, WA
Compac(ng Backll, by hand, no compac(on, light RSMeans Building Construc(on Data, 2011, 31 23
soil 105 LCY $19.65 $0.00 108.20% $2,236.15 23.13 Backll
$121,445.49

Concrete Retaining Wall Cost per Installa1on Equipment Loca1on
Surrounding Berm Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Built in two sec(ons. First sec(on under grade, 6'
high, second sec(on built on top of that, 16' high.
Reinforced Concrete Wall Length of wall 270'.
Mobiliza(on of Equipment 1 EA $116.00 $185.00 95.40% $287.15 54 36.50 Mobiliza(on
RSMeans Assemblies Cost Data, 2011, A 2010 110
Excava(on 6 deep', common earth, 4000 SF 1065 SF $5.30 $0.00 $0.00 108.20% $6,106.74 Building Excava(on & Backll
Walls, Cast-in-Place, add 25% to material cost to
Concrete Wall, below grade sec(on, 6' high, 16" include for addi(onal reinforcing (Equipment included
thick, pumped concrete 177 LF $58.75 $84.50 $0.00 99.30% $25,246.38 in installa(on cost)
Concrete Wall, above grade sec(on, 10' high, 16" include for addi(onal reinforcing (Equipment included
Subdrainage Piping (Equipment included in
Drainage piping, 6" diameter, PVC, perforated, 177 LF $4.05 $4.04 108.20% $1,553.57 installa(on cost)
Aesthe1c Treatments for Exposed Concrete
$83,119.68

Landscaping Concrete Quan1ty Unit Unit Material Cost Cost Equipment Factor Total Cost Comments
Stepped Concrete Wall 4' high Length of walls 330' and 320'
4' high walls, cast-in-place, 8" thick, pumped Walls, Cast-in-Place (Equipment included in
concrete 177 LF $18.10 $51.50 $0.00 99.30% $12,266.31 installa(on cost)
Subdrainage Piping, 4" diameter, PVC, perforated 177 LF $2.04 $3.77 $0.00 108.20% $1,115.73 Installa(on Cost)
Asphal(c Concrete Paving, 6" stone bse, 2" binder RSMeans Building Construc(on Cost Data, 2011, 32 12
course, 1" toping 3500 SF $1.85 $0.20 $0.24 108.20% $8,672.23 16.14 Asphal(c Concrete Paving
Landscaping Stairs Up Berm
RSMeans Building Construc(on Cost Data 2011, 03 30
Stairs 10' wide, cast on ground, 24 steps 240 LF Nose $4.28 $16.30 $0.18 95.40% $4,712.00 53.40, Concrete in Place
Stair Landing, cast on ground 200 SF $3.29 $4.29 $0.05 95.40% $1,446.26 53.40, Concrete in Place
13.50 Railings, Pipe (add 30% to price for stair
Stair Handrail, 1 1/4" diameter, galvanized 60 LF $57.20 $14.89 $1.04 95.40% $4,126.15 handrail)

Sidewalks
Unit SF price only, per RSMeans Square Foot Costs,
Residen(al Modica(ons/Adjustments/Alterna(ves,
Flatwork in front of ground oor of tower, 6" thick Sidewalks, 3000 PSI with mesh (Material, Installa(on
with wire mesh 3500 SF $3.60 $0.00 $0.00 99.30% $12,511.80 and Equipment Cost included in Cost per Unit)
$51,049.59

Stairs/Ramps/Guardrails Quan1ty Unit Unit Material Cost Costs Cost Factor Total Cost Comments
Pladorm Perimeters Railing (Top wall at Berm)
Hand Rail/Guard Rail, Galvanized, 2 rail, 1 1/2" Galvanized, 2 Rail, 1 1/2" diameter, RSMeans Building
diameter 177 LF $32.50 $9.80 95.40% $7,162.16 Construc(on Cost Date 2011, 05 52 Metal Railings
$7,764.16

Landscaping Quan1ty Unit Unit Material Cost Costs Costs Factor Total Cost Comments
Treated Wood Trellis Walkway 60' x 12'
Cedar Wood, 2" thick, 40 PSF load at Maximum Wood Deck (Equipment Cost included in Installa(on
Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
Wood Beam & Joist (Equipment Cost included in
Post & Beams 720 SF $9.10 $4.17 $0.00 97.30% $9,296.43 Installa(on Cost)
Berm/Site Landscaping
Mechanical Seeding, 44 lb/MAY 778 SY $0.20 $0.14 $0.09 108.80% $363.88 19.13 Mechanical Seeding
$52,710.65

Loca1on: Ocean Shores, WA, Airport Safe Haven Square Footage: 3500
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $181,341
Roong $76,399
Total $565,275


$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$181,340.66

Equipment Cost

$76,398.91
Ladders/Stairs
$49,588.05

$26,338.30

Loca1on: Ocean Shores, WA, Ocean Shores Safe Haven Square Footage: 3500
Elementary Civic Complex
Scope Cost
Landscaping $52,711


$55,725.29

soil 105 LCY $19.65 $0.00 108.20% $2,236.15 23.13 Backll
$121,445.49

$83,119.68


Sidewalks
$51,049.59

$7,764.16

Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
$52,710.65

Loca1on: Ocean Shores, WA, Ocean Shores BLVD & Safe Haven Square Footage: 3500
Taurus BLVD SW
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $191,716
Roong $76,399
Total $578,403


$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$191,716.07

Equipment Cost

$76,398.91
Ladders/Stairs
$52,340.72

$26,338.30

Loca1on: Ocean Shores, WA, Blue Wing Loop SE & Safe Haven Square Footage: 3500
Duck Lake Drive SW
Scope Cost
Landscaping $52,711


$55,725.29

soil 105 LCY $19.65 $0.00 108.20% $2,236.15 23.13 Backll
$121,445.49

$83,119.68


Sidewalks
$51,049.59

$7,764.16

Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
Mechanical Seeding, 44 lb/MSY 778 SY $0.20 $0.14 $0.09 108.80% $363.88 19.13 Mechanical Seeding
$52,710.65

Loca1on: Ocean Shores, WA, Cormorant Street Safe Haven Square Footage: 3500
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $181,341
Roong $76,399
Total $565,275


$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$181,340.66

Equipment Cost

$76,398.91
Ladders/Stairs
$49,588.05

$26,338.30

Loca1on: Ocean Shores, WA, Ocean Shores Blvd & Safe Haven Square Footage: 3500
Marine View Drive SW
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $187,269
Roong $76,399
Total $572,777


$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$187,269.47

Equipment Cost
$76,398.91
Ladders/Stairs
$51,161.01

$26,338.30

Loca1on: Ocean Shores, WA, Emeritus Senior Safe Haven Square Footage: 5000
Living
Piles per Column: 3
Scope Cost
Founda(on $304,325
Structure $261,603
Roong $108,625
Total $829,981


$15,257.23


$51,408.93

Piling 23-35'?

$304,325.11

$261,603.09

Equipment Cost
$108,625.30
Ladders/Stairs
$51,452.40

$37,309.00

Loca1on: Ocean Shores, WA, Wowona Ave. SE & Safe Haven Square Footage: 3500
Tonquin Ave. SW
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $187,269
Roong $76,399
Total $572,777


$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$187,269.47

Equipment Cost
$76,398.91
Ladders/Stairs
$51,161.01

$26,338.30

Loca1on: Ocean Shores, WA, Spinnaker Park Safe Haven Square Footage: 5000
Overall Site Square Footage 15000 Volume of Berm Materials (LCY):4722
Scope Cost
Landscaping $56,664


$55,725.29

Fill Material, Top Soil 2749 LCY $20.00 $1.75 $3.44 108.20% $74,931.89 Material Cost from Quigg Bros., Aberdeen, WA
soil 2546 ECY $19.65 $0.00 108.20% $54,122.43 23.13 Backll
$461,418.01

$130,986.67

Sidewalks

$79,355.91

$9,162.42

Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
$56,664.41

Loca1on: Ocean Shores, WA, Ocean City State Park Safe Haven Square Footage: 3500
Campground
Scope Cost
Landscaping $52,711


$55,725.29

soil 2130 ECY $19.65 $0.00 108.20% $45,282.08 23.13 Backll
$318,713.11

$110,031.53


Sidewalks
$67,977.91

$7,764.16

Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
$52,710.65

Loca1on: Ocean Shores, WA, Duck Lake Drive Safe Haven Square Footage: 3500
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $181,341
Roong $76,399
Total $565,275

$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$181,340.66

Equipment Cost

$76,398.91
Ladders/Stairs
$49,588.05

$26,338.30

Loca1on: Ocean Shores, WA, Ocean Lake Way & N Safe Haven Square Footage: 3500
Port Loop
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $181,341
Roong $76,399
Total $565,275


$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$181,340.66

Equipment Cost
$76,398.91
Ladders/Stairs
$49,588.05

$26,338.30

Loca1on: Ocean Shores, WA, North Razor Clam Safe Haven Square Footage: 3500
Drive & Bulerclam St. SW
Scope Cost
Landscaping $52,711


$55,725.29

soil 2130 ECY $19.65 $0.00 108.20% $45,282.08 23.13 Backll
$351,106.22

$110,031.53


Sidewalks
$67,977.91

$7,764.16

Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
$52,710.65

Loca1on: Ocean Shores, WA, North Razor Clam Safe Haven Square Footage: 3500
Drive & Bulerclam St. SW
Scope Cost
Landscaping $52,711


$55,725.29

soil 2130 ECY $19.65 $0.00 108.20% $45,282.08 23.13 Backll
$275,522.30

$110,031.53


Sidewalks
$67,977.91

$7,764.16

Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
$52,710.65

Loca1on: Ocean Shores, WA, Mt. Olympus Safe Haven Square Footage: 3500
Piles per Column: 3
Scope Cost
Founda(on $180,991
Structure $181,341
Roong $76,399
Total $565,275

$15,257.23


$35,361.41

Piling 23-35'?

$180,990.71

$181,340.66

Equipment Cost

$76,398.91
Ladders/Stairs
$49,588.05

$26,338.30

Loca1on: Westport, WA, Marina Safe Haven Square Footage: 15000
Piles per Column: 3
Scope Cost
Founda(on $496,622
Structure $754,965
Roong $323,468
Total $1,902,278

$15,257.23

Clear and Grub Site 0.43 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $1,420.50 2011, 31 11 10.10 Clear and Grub Site

$138,958.50

Piling 23-35'?

$496,621.80

$754,964.97

Equipment Cost

$323,467.90
Ladders/Stairs
$62,560.62

$110,447.00

Loca1on: Westport, WA, Adams & Washington Safe Haven Square Footage: 10000
Piles per Column: 3
Scope Cost
Founda(on $324,684
Structure $504,719
Roong $216,047
Total $1,286,220

$15,257.23


$92,702.44

Piling 23-35'?

$324,684.11

$504,719.23

Equipment Cost

$216,046.60
Ladders/Stairs
$58,932.86

$73,878.00

Loca1on: Westport, WA, Forrest & Newell Safe Haven Square Footage: 9000
Piles per Column: 3
Scope Cost
Founda(on $321,117
Structure $451,974
Roong $194,562
Total $1,190,994

$15,257.23


$84,595.13

Piling 23-35'?

$321,117.09

$451,973.57

Equipment Cost

$194,562.34
Ladders/Stairs
$56,924.80

$66,564.20

Loca1on: Westport, WA, Surf & Ocean Safe Haven Square Footage: 9000
Piles per Column: 3
Scope Cost
Founda(on $321,117
Structure $459,879
Roong $194,562
Total $1,200,079

$15,257.23


$84,595.13

Piling 23-35'?

$321,117.09

$459,878.65

Equipment Cost

$194,562.34
Ladders/Stairs
$58,104.52

$66,564.20

Map Number: 5 Minimum Structure Height
11 (g)
Loca1on: Westport, WA, Ocosta School Safe Haven Square Footage:
15000
Overall Site Square Footage: 45000 Volume of Berm Materials
9167(LCY):
Scope Cost
Concrete $247,125
Landscaping $103,813

Compac(on 12 LCY $20.00 108.20% $259.68 29th, 2011

Compac(on 12 LCY $20.00 108.20% $259.68 29th, 2011


Compac(on 40 LCY $20.00 $0.00 $0.00 108.20% $865.60 29th, 2011
$49,813.97

Site Prepara1on

aggregate 9167 LCY $20.00 $1.75 $3.44 108.20% $249,842.82 Quigg Bros., Aberdeen, WA
$515,680.55

Tsunami Wave Inunda1on Concrete Wall 367 LF Based on sAquare

RSMeans root Coost
ssemblies f the berm
Data, safe Ah2010
2011, aven 1a10
rea b(uilding
mes three walls
Excava(on, 6' deep 2205 SF $0.00 $5.30 $0.00 108.20% $12,642.16 (Equipment Cost included in Installa(on)
RSMeans Assemblies Cost Data, 2011, A2020 110, Walls, Cast In

alls, 12" thick,
2011, A2020 5' 1h10,
igh.Walls, Cast In

$247,125.49

Berm Landscaping
Hydro-Seed 5000 SY $0.20 $0.10 $0.06 108.20% $1,947.60 Mechanical Seeding, 44lb/sy
$103,813.05

Loca1on: Westport, WA, HWY 105 & W Bonge Safe Haven Square Footage: 9000
Piles per Column: 3
Scope Cost
Founda(on $321,117
Structure $451,974
Roong $194,562
Total $1,190,994

$15,257.23


$84,595.13

Piling 23-35'?

$321,117.09

$451,973.57

Equipment Cost

$194,562.34
Ladders/Stairs
$56,924.80

$66,564.20

Loca1on: Grayland, WA Safe Haven Square Footage: 5500
Piles per Column: 3
Scope Cost
Founda(on $306,724
Structure $294,678
Roong $119,367
Total $886,222


$15,257.23


$55,647.18

Piling 23-35'?

$306,724.11

$294,677.62

Equipment Cost

$119,367.43
Ladders/Stairs
$53,582.45

$40,965.90

Loca1on: Grayland, WA, HWY 105 Safe Haven Square Footage: 5500
Piles per Column: 3
Scope Cost
Founda(on $306,724
Structure $302,583
Roong $119,367
Total $895,307


$15,257.23



$55,647.18

Piling 23-35'?
$306,724.11


$302,582.69

Equipment Cost
$119,367.43
Ladders/Stairs
$54,762.17


$40,965.90

Structure Type: Building/Fire Sta1on Structure Capacity: 550
Loca1on: Grayland, McDermonl Lane Safe Haven Square Footage: 5500
Overall Site Square Footage
Scope Cost
Founda(on $254,012
Structure $188,273
Exterior Walls $96,042
Roong $14,094
Stairs $54,727
Interior Finishes $36,786
Mechanical $74,647
Electrical $35,482
Plumbing $44,934
Landscaping $53,903
Total $935,144
Project Total 1,384,013

Fire Water, Duc1le Iron Class 250, MJ, 6" diameter 100 LF Assuming 100' distance from service at street
Sewage Assuming 100' distance from service at street
RSMeans, Building Construc(on Cost data, 2011, 31
Install & Test, 8" SDR 35, B&S 100 LF $7.60 $2.75 108.20% $1,119.87 31 Sanitary U(lity Sewerage Piping

Site Drainage Perimeter of the building + 25%
Excavate, 3/4 CY Excavator, 6'-10' deep 140 BCY $2.88 $2.85 108.20% $867.98 23 16.13 Excava(ng, Trench
Natural Gas Assuming 100' distance from service at street
Install and test 60 PSI 40' joints with coupling, 3" RSMeans, Building Construc(on Cost Data, 2011, 33
diameter SDR 11 100 LF $5.35 $4.19 $1.06 108.20% $1,146.92 51 13.10 Piping, Gas Service and Distribu(on
$36,509.16

Mobiliza(on 4 EA $0.00 $0.00 $69.00 $116.00 100.00% $740.00 36 - Equipment Mobiliza(on
Assumed site area to be 4X building pad, RSMeans
Clear and Grub Site 0.53 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $1,749.05 Clear and Grub Site
Included in Grade Beams, 3' wide, 3' deep, 568 lf. RSMeans
grade beam Building Construc(on Cost Data, 2011, 31 23 16.16
founda(on 3/4 CY bucket, (Price Included in grade beam
Excava(on for Grade Beams 0 BCY $0.00 $0.00 $7.20 $7.17 108.20% price founda(on price)

Haul of Spoils, 40 MPH, cycle 40 MPH 311 LCY $7.64 $14.10 108.20% $7,315.55 16, 31 23 23.20 Hauling
Fill Material for Capillary Break 270 BCY $20.00 108.80% $5,875.20 conversa(on on June 29th, 2011
Compac(ng Backll, 6"to 12" lirs, vibra(ng roller 250 ECY $0.63 $1.81 108.20% $660.02 23.13 Backll
$26,578.04

Piling
Driven pipe piles 40' long, 16"x.5", Condon Johnson
Quote, Equipment Included in Material/Labor Cost
Piles, 18" Diameter, 30'-40' Deep 1680 LF $0.00 $55.00 $15.00 $0.00 100.00% $117,600.00 (Equipment Cost included in Installa(on Cost)
Pile Caps, 3 Piles Per Cap, 6'-6" x 3'-6" x 37" 6 EA $0.00 $370.00 $540.00 99.90% $5,454.54 Caps (Equipment Cost included in Installa(on Cost)
Mobiliza(on for Piling 1 EA $35,000.00 $35,000.00 Condon Johnson Quote
Founda1on/ Foo1ngs for Ramp
Spread Foo(ngs, load 75K, soil capacity 6 KSF, 4'-0" Spread Foo(ngs (Equipment Cost included in
Grade Beams 40' span, 40" deep, 12" wide, 2 KLF Grade Beams (Equipment Cost included in Installa(on
load 416 LF $29.50 $56.00 99.90% $35,532.43 Cost)
Ground Floor Slab, 8" thick, Heavy Industrial, Slab On Grade (Equipment Cost included in
Reinforced 3360 SF $5.70 $8.10 99.90% $46,321.63 Installa(on Cost)
$254,012.49


Four walls iden(ed, 2 @ 24'x16', 2 @ 40'x20',
Sheer Walls, Assume Cast In Place Concrete Wall, Cast In Place Concrete (Equipment Cost included in
12" thick, 5000 psi, plainer nish. 2368 SF $7.25 16.25 99.90% $55,592.35 Installa(on Cost)
RSMeans Assemblies Cost Data, 2011, B1010 Steel
Columns (Equipment Cost included in Installa(on
Steel Columns, 500K load, 20' high, 12" diameter 360 VLF $158.00 7.85 0 95.40% $56,959.52 Cost)
Bay Size (r) 20x25, Beam x Gird, Superimposed RSMeans Assemblies Cost Data, 2011, B1010 241 W
Load (PSF) 200, to take on an(cipated seismic 3500 Shape Beams & Girders (Equipment Cost
event and safe haven plauorm 2560 SF $13.95 4.48 95.40% $45,010.48 included in Installa(on Cost)
Bay Size (r) 20x25, Beam x Gird, Superimposed RSMeans Assemblies Cost Data, 2011, B1010 241 W
Load (PSF) 40 for roof above oce 2900 Shape Beams & Girders (Equipment Cost
space/akc/common area 960 SF $5.35 2.19 95.40% $6,905.43 included in Installa(on Cost)
Wood framed oor for akc space above Wood Joists, included 1/2" CDX oor (Equipment Cost
oces/common area, 2x12 joists at 12" OC 960 SF $2.32 2.07 97.30% $4,100.61 included in Installa(on Cost)
Roof Concrete Floor, at safe haven plauorm
includes pan decking, concrete, wire mesh, nish RSMeans Assemblies Cost Data, 2011, B1010 258
oor, 8' deck span,200 superimposed load, PSF, 4" Metal Deck/Concrete Fill (Equipment Cost included in
thick 3520 SF $2.60 2.49 99.90% $17,898.88 Installa(on Cost)
$188,273.29

Exterior Walls Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Split Face Block Wall, Regular Weight, En(re enclosure
surrounding bays that store the re trucks (20' high)
and half the height of the common area (8' high).
Split Block Exterior Facing, Regular Weight, No Core Remove the SF of the garage doors. (Equipment Cost
Fill, 8x8x16, Un-Reinforced 2912 SF $4.16 8.35 109.20% $39,780.60 included in Installa(on Cost)
Panel Shingle & Lap Siding, Upper 8' of Common Area
Wood Siding, 3-5/8" metal studs, 16 GA. 24" OC por(on of building (Equipment Cost included in
insula(on wall, 1"x6" cedar drop siding 864 SF $7.20 5.5 97.30% $10,676.53 Installa(on Cost)
RSMeans Square Foot Costs, 2011, Exterior Enclosure,
2030 Exterior Doors, includes common area only
(Material, Installa(on and Equipment Cost included in
Exterior Doors 960 SF $4.25 101.80% $4,153.44 Cost per Unit)
2020 Exterior Windows, includes common area only
Exterior Windows 960 SF $1.92 101.80% $1,876.38 Cost per Unit)
Cost of door based on 12'x12' garage door RSMeans,
Assemblies Cost Data, 2011, B2030 220, Exterior
Doors, 8 doors total, front and rear loading
(Equipment Cost included in Installa(on Cost). Cost
per square foot for the materials of a 12'x12' door was
Garage Doors, Steel 24 Ga. Overhead, Sec(onal, used for a 12'x18' door. $6 a square foot was used for
Electric Opera(on, 12'x18' 8 EA $3,561.00 $1,296.00 101.80% $39,555.41 installa(on.
$96,042.36

Roong Quan1ty Unit Unit Material Cost Costs Cost Factor Total Cost Comments
Built-Up Roof Covering, Asphalt base sheets & 3 Built Up Roong (Equipment Cost included in
plies #15 asphalt felt, mopped 3520 SF $0.91 $1.66 100.30% $9,073.54 Installa(on Cost)
RSMeans Square Foot Costs, 2011, M.220, Fire
Sta(on, B30 Roong (Equipment Cost included in
Roof Opening, skylights, roof hatches 3520 SF $0.14 101.80% $501.67 Installa(on Cost)
Guardrail, fence, chain link, 2" post, 1 5/8" rail, 9 Fence & Guardrails, surrounding the safe haven area.
ga. Galve wire, 5' high 208 LF $17.95 $4.82 95.40% $4,518.30 (Equipment Cost included in Installa(on Cost)
$14,093.51

Stairs/Ramps Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Interior Stairs, 2 ights, 16 risers, with landing, RSMeans Assemblies Cost Data, 2011, C2010 110,
steel, grate type w/nosing & rails 1 Each $7,875.00 $1,975.00 $0.00 95.40% $9,396.90 Stairs
Steel Columns, 20' high, Wide Flanged, 6", 12 Steel Columns (Equipment Cost included in
Floor Construc(on, Metal Deck/Concrete Fill, Deck Metal Deck/Concrete Fill (Equipment Cost included in
Span 6 r, 150 PSF Superimposed Load 900 SF $2.38 $2.38 99.30% $4,254.01 Installa(on Cost)
Ladders/Stairs For Post-Tsunami Escape
Steel ladder amached to exterior 20" wide bolted to RSMeans Building Construc(on Cost Data 2011, 05 51
concrete without cage 20 VLF $65.00 $31.50 $2.18 95.40% $1,841.22 33 - Ver(cal Metal Ladders
$54,727.29

Interior Finishes Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
RSMeans Square Foot Costs, 2011M.230 Fire Sta(on,
Interiors, Common Space and Upstairs Only
(Materials, Installa(on and Equipment Cost included
Interior Walls 1920 SF $8.84 103.40% $17,549.88 in Cost per Unit)
Interiors (Materials, Installa(on and Equipment Cost
Pain(ng 1920 SF $3.26 93.30% $5,839.83 included in Cost per unit)
Flooring 1920 SF $2.25 106.40% $4,596.48 included in Cost per Unit)

Ceiling Finishes 1920 SF $2.20 103.30% $4,363.39 included in Cost per Unit)
Interior Doors 1920 SF $2.27 101.80% $4,436.85 included in Cost per Unit)
$36,786.43

Mechanical Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
RSMeans Square Foot Costs, 2011, M.220, D30, HVAC
Mechanical 3520 SF $21.84 97.10% $74,647.37 Cost per Unit)
HVAC Equipment Included
Rough-In Included
Finish Trim Included
Tes(ng/Commissioning Included
$74,647.37

Electrical Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Electrical SF
Electrical Service/Distribu(on, 400 amp service, Sta(on, D50, Electrical (Material, Installa(on and
panel board and feeders 3520 SF $1.44 100.50% $5,094.14 Equipment Cost included in Cost per Unit)
Sta(on, D50, Electrical (Material, Installa(on and
Ligh(ng & Branch Wiring 3520 SF $6.46 100.50% $22,852.90 Equipment Cost included in Cost per Unit)
Communica(ons & Security 3520 SF $1.88 100.50% $6,650.69 Equipment Cost included in Cost per Unit)
Emergency generator, 15 kW 3520 SF $0.25 100.50% $884.40 Equipment Cost included in Cost per Unit)
$35,482.13

Plumbing Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Plumbing
RSMeans Square Foot Costs, 2011, M.220 Fire Sta(on,
D20 Plumbing (Material, Installa(on and Equipment
Plumbing Fixtures 3520 SF $9.33 97.00% $31,856.35 Cost included in Cost per Unit)
Gas red water heater 3520 SF $2.65 97.00% $9,048.16 Cost included in Cost per Unit)
Roof Drain System 3520 SF $1.18 97.00% $4,028.99 Cost included in Cost per Unit)
$44,933.50

Fire Protec1on Quan1ty Unit Unit Material Cost Cost Cost Factor Total Cost Comments
Fire Protec1on

Fire Protec(on (Material, Installa(on and Equipment
Sprinklers 3520 SF $4.38 97.00% $14,955.07 Cost included in Cost per Unit)
Standpipes, wet, class III 3520 SF $1.23 97.00% $4,199.71 Cost included in Cost per Unit)
$19,154.78

Site Paving SF 108.20%
RSMeans Assemblies Cost Data, 2011, G2040, 810,
Flagpoles, (Equipment Cost included in Installa(on
Flagpoles, on grade, aluminum, tapered, 20' high 1 EA $970.00 $585.00 108.20% $1,682.51 Cost)
RSMeans Assemblies Cost Data, 2011, G2010 210
Driveways, 8" thick, 24' wide, bituminous conc. Roadway Pavement (Equipment Cost included in
Paving 200 LF $138.00 $63.00 108.20% $43,496.40 Installa(on Cost)
Concrete Sidewalk (Equipment Cost included in
Concrete Sidewalks, 4" thick, 4" gravel base, 4' wide 150 LF $8.45 $13.25 108.20% $3,521.91 Installa(on Cost)
Plan1ng SF
Irriga(on, residen(al system, custom, 1" supply 3000 SF $0.32 $0.46 108.20% $2,531.88 23.10, Sprinkler Irriga(on System
Furnish and place, truck dumped, screened, 4" RSMeans Building Construc(on Cost Data, 2011, 32 91
deep 333 SY $4.13 $0.38 $0.25 108.20% $1,715.06 19.13 Topsoil Placement and Grading
$53,903.37

Loca1on: Taholah, Senior Apartments Safe Haven Square Footage: 3000
Scope Cost
Landscaping $51,393


$55,725.29

soil 1972 ECY $19.65 $0.00 108.20% $41,923.06 23.13 Backll
$303,604.91

$102,069.33


Sidewalks
$63,873.69

$7,232.87

Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Cost)
$51,392.72

Map Number: 2 Min. Structure Hgt (g) 16
Loca1on: Taholah, WA, Elementary School Safe Haven(sq g) 4000
Overall Site Square Footage: 12000 Volume of Berm Materials 3556
(LCY):
Scope Cost
Concrete $150,584
Landscaping $31,887

Compac(on 12 LCY $20.00 108.20% $259.68 29th, 2011

Compac(on 12 LCY $20.00 108.20% $259.68 29th, 2011


Compac(on 40 LCY $20.00 $0.00 $0.00 108.20% $865.60 29th, 2011
$49,813.97

Site Prepara1on

aggregate 3556 LCY $20.00 $1.75 $3.44 108.20% $96,908.73 Quigg Bros., Aberdeen, WA
$204,089.68


Tsunami Wave Inunda1on Concrete Wall 190 LF Based on sAquare
RSMeans root Coost
ssemblies f the berm
Data, safe Ah2010
2011, aven 1a10
rea b(uilding
mes three walls
Excava(on, 6' deep 1138 SF $0.00 $5.30 $0.00 108.20% $6,528.38 (Equipment
RSMeans Cost included
Assemblies Cost iDn ata,
Installa(on)
2011, A2020 110, Walls, Cast In

alls, 12" thick,
2011, A2020 5' 1h10,
igh.Walls, Cast In

$150,583.87

Berm Landscaping
$31,886.69

Loca1on: Taholah, WA, Park Place Safe Haven Square Footage: 2000
Piles per Column: 3
Scope Cost
Founda(on $173,463
Structure $122,104
Roong $44,173
Total $442,529


$15,257.23


$22,547.48

Piling 23-35'?

$173,463.07

$122,103.94

Equipment Cost
$44,172.52
Ladders/Stairs
$49,616.72

$15,367.60

APPENDIX C: FOUR SELECT VERTICAL EVACUATION SITE COST ESTIMATES
Table 1: Long Beach Berm

Scope Cost
Concrete $153,951
Landscaping $74,094
Construc'on Totals $567,370
Site U'li'es Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Domes'c Water, Duc'le Iron Class 250, MJ, 6" diameter 100 LF 108.20% Assuming 100' distance from service at street
Safe Haven Cost Estimates: Page C-1

$49,813.97
Excava'on-Backll Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Site Prepara'on
Material Costs
$289,511.80
Concrete Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Loca'on Factor Total Cost Comments
88' long wall, 6 feet deep, at base of berm stepped
Concrete Wall, 6' Deep, 88' in length structure
5' high wall, pumped, 8" thick, 88', 86, 82, 72, 60 length required for seismic event and tsunami. (Equipment
walls. 388 LF $33.75 $77.00 $0.00 99.30% $42,670.20 Cost Included in Installa(on)

RSMeans Assemblies Cost Data, 2011, B2010 128 Stone
Stone Veneer, Ashlar Veneer, 4" thick, conc. Block backup 1940 SF $13.75 $24.50 $0.00 109.20% $81,031.86 Veneer (Equipment Cost included in Installa(on)
18" High Concrete Wall Assume 80' LF curb, 18" high
Trenching Sand & Gravel (Equipment Cost included in
Trenching, sand and gravel, 2' wide, 2' deep 80 LF $0.54 $1.61 $0.00 108.20% $186.10 Installa(on)
Concrete, Wood Forms, 6" x 18" radius 80 LF $4.90 $10.00 $0.00 99.30% $1,183.66 13.13 Cast-in Place Concrete Curbs and Gukers
Concrete Curb at Sand Play Area Assume 160' LF curb, 18" high
Trenching Sand & Gravel (Equipment Cost included in
Trenching, sand and gravel, 2' wide, 2' deep 160 LF $0.54 $1.61 $0.00 108.20% $372.21 Installa(on)
Concrete, Wood Forms, 6" x 18" radius 160 LF $4.90 $10.00 $0.00 99.30% $2,367.31 13.13 Cast-in Place Concrete Curbs and Gukers
Concrete or Gravel Plaòrm
Grade area 1866 SF $0.00 108.20% $0.00
Asphal(c Concrete Paving, 6" stone base, 2" binder RSMeans Building Construc(on Cost Data, 2011, 32 12
Sidewalks
Sidewalks, 3000 PSI with mesh (Equipment and
Concrete Sidewalk, 6" thick with wire mesh SF $3.60 $0.00 99.30% $0.00 Installa(on are included in the Material Cost)
$153,950.56
Landscaping Quan'ty Unit Cost per Unit Material Costs Installa'on Costs Equipment Costs Loca'on Factor Total Cost Comments
Sand Play Area
Plug number, based on previous es(mate for material
Filter Fabric 140 sy $2.00 $0.00 $0.00 108.20% $302.96 costs for lter fabric
Material & Equipment cost per es(mator's best guess,
Installa(on per RSMeans Building Construc(on Cost
Sand 10 CY $60.00 $19.65 $25.00 108.20% $1,132.31 Data31 23 23.13 Backll.
Based on price of playground equipment from Home
Depot and $1000 assumed cost for labor and
Playground Equipment 1 EA $1,000.00 $1,000.00 $0.00 108.20% $2,164.00 transporta(on.
RSMeans Assemblies Cost Data, 2011, B1010 266 Wood
Deck (doubled material price to account for treated
deck material not listed in RSMeans) & (Equipment
Wood, laminated type, complete in place, 60' span 720 SF $2.72 $3.02 $0.00 97.30% $4,021.21 Costs are included in Installa(on)

Cedar Wood, 2" thick, 40 PSF load at Maximum Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Deck (Equipment Costs are included in Installa(on)
Beam & Joist (Equipment Costs are included in
Post & Beams 720 SF $9.10 $4.17 $0.00 97.30% $9,296.43 Installa(on)
Berm Landscaping

Irriga(on System 1164 SF $0.32 $0.46 $0.00 108.20% $982.37 23.10, sprinkler irriga(on system
Dock at Pond (Op'onal) (20' long, 5' wide bridge
assumed)
RSMeans Building Construc(on Costs, 2011, 32 34 20,
Wood, laminated type, complete in place 100 SF $65.50 $10.05 $3.23 97.30% $7,665.29 Bridges, Pedestrian, 80' span
$74,093.96

Table 2: Tokeland Farmers Market Tower
Scope Cost
Founda(on $85,557
Structure $78,835
Roong $20,540
Total $279,151
Site U'li'es Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Fire Water, Duc'le Iron Class 250, MJ, 4" diameter 50 LF $16.05 Assuming 50' distance from service at street
Install & Test, 8" Bituminous Coated 50 LF $10.70 $5.25 $0.97 108.20% $915.37 Storm U(lity Drainage Piping
Electrical Service, includes service installa(on, breakers, RSMeans Assemblies Cost Data, 2011, D 5010 120,
metering, 20' conduit & wire, 3 phase, 4 wire, 120/208 Electric Service, 3 Phase - 4 Wire, equipment included
volts, 60 A 1 EA $960.00 $920.00 100.50% $1,889.40 in installa(on cost

Install & Test PVC, type EB 4 @ 3" diameter 50 LF $2.00 $8.05 108.20% $543.71 19 Electrical Underground Ducts and Manholes
Wire, 600 volt, copper type THW, solid, #12 50 CLF $11.95 $36.50 0 100.50% $2,434.61 19.90 Wire
$15,257.23
Is clear and grub needed for structure in urban senng?
Clear and Grub Site 0.25 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $825.03 10.10 Clear and Grub Site
Grade Beams, 3' wide, 3' deep, 568 lf. RSMeans
Building Construc(on Cost Data, 2011, 31 23 16.16 3/4
CY bucket, (Price Included in grade beam founda(on
Removal of Founda(on Spoils, Haul of Material, 40 MPH, RSMeans Building Construc(on Cost Data, 2011, 31 05
cycle 40 MPH 150 LCY $7.64 $14.10 108.20% $3,528.40 16, 31 23 23.20 Hauling
Backll Slab, subgrade, capillary break 125 LCY $20.00 108.20% $2,705.00 conversa(on on June 29th, 2011
$13,033.60
Founda'on Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Piling 23-35'?
Per phone conversa(on with Quigg Bros, Aberdeen, WA
Mobiliza(on for piling 1 EA $12,000.00 $0.00 $0.00 $0.00 100.00% $12,000.00 on June 29th, 2011
Bakered Piles, 18" Diameter, 30'-40' Deep 12 EA $0.00 $3,500.00 $1,200.00 $0.00 100.00% $56,400.00 29th,2011. Equipment Included in Material/Labor Cost

Pile Caps, 3 Piles Per Cap, 6'-6" x 3'-6" x 37" 4 EA $0.00 $370.00 $540.00 99.30% $3,614.52 Caps (Equipment Costs are included in Installa(on Cost)
Founda'on Cast-In-Place/Tower
RSMeans Assemblies Cost Data 2011, A 1020 210 Grade

Grade Beams 30' span, 28" deep, 14" wide, 2 KLF load 120 LF $34.50 $53.00 99.30% $10,426.50 Beams (Equipment Cost is included in Installa(on Cost)
Founda'on Cast-In-Place/ Foo'ngs for Ramp 23-35'?
Spread Foo(ngs, load 75K, soil capacity 6 KSF, 4'-0" sq x Spread Foo(ngs (Equipment Cost is included in
12" deep 12 EA $0.00 $94.50 $167.00 $0.00 99.30% $3,116.03 Installa(on Cost)
$85,557.05

Structure Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Costs Loca'on Factor Total Cost Comments
Concrete Columns, rated for 1000 K load, 20' high, 26" Column, Round Tied (Equipment Cost included in
Slab-On-Grade, 6" thick, non-industrial, reinforced, RSMeans Assemblies Cost Data, 2011, A1030 120, Slab
Ground Floor 1225 SF $3.01 $2.97 99.30% $7,274.22 on Grade, Plain & Reinforced
Cast-In-Place Beam and Slab, Two Way, 30x30, 170 PSF, 9" Rectangular Precast Beams (Equipment Cost included in
thick slab, 1st Floor 900 LF $6.95 $11.55 99.30% $16,533.45 Installa(on Cost)
Cast-In-Place Beam and Slab, Two Way, 30x30, 351 PSF, 9" Precast Plank with No Topping (Equipment Cost
thick slab, 2nd Floor (evacua(on level) 900 SF $8.95 $13.60 99.30% $20,152.94 included in Installa(on Cost)
RSMeans Assemblies Cost Data, 2011, B1020 102, Roof
2x10 Wood Joist w/ 1/2" CDX, 12" OC 900 SF $2.02 $2.05 97.30% $3,564.10 included in Installa(on Cost)
Roof, wood/pitched, 3"x12" 12" OC w/ shee(ng plywood Construc(on, Wood/Flat or Pitched (Equipment Cost
on roof, 5/16" CDX 1260 SF $4.59 $2.62 97.30% $8,839.32 included in Installa(on Cost)
Weather Proong/Coa(ngs add 15% (Premium for PTS Assumed that PTS wood is 15% more compared on
Wood) $16,251.44 % 15.00% $2,437.72 price dierence shown in means
$78,834.88
Roong Quan'ty Unit Cost per Unit Material Cost Installa'on Costs Equipment Cost Loca'on Factor Total Cost Comments
Flat Roof Steel Panels, Flat Seam, Copper, 1/4" min. slope, Formed Metal (Equipment Cost is included in
20 oz, 1.2 PSF 1260 SF $9.50 $5.80 100.30% $19,335.83 Installa(on Cost)
$20,539.83
Stairs/Ramps/Guardrails Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments

RSMeans Assemblies Cost Data, 2011, B1010, 208 Steel
Columns (Equipment Cost is included in Installa(on
Steel Columns, 20' high, Wide Flanged, 6", 12 loca(ons 240 VLF $26.50 $7.85 $0.00 95.40% $7,864.78 Cost)
W Shape Beams and Girders, bay size 15X20,, Total Load RSMeans Building Construc(on Cost Data, 2011,
263 PSF. 900 SF $11.70 $3.82 $1.50 95.40% $14,613.37 Structural Steel Framing, 05 12 23.17
Floor Construc(on, Metal Deck/Concrete Fill, Deck Span 6 Metal Deck/Concrete Fill (Equipment Cost is included in
j, 150 PSF Superimposed Load 900 SF $2.38 $2.38 95.40% $4,086.94 Installa(on Cost)
Ladders/Stairs
Steel ladder to anc space 20" wide bolted to concrete RSMeans Building Construc(on Cost Data 2011, 05 51
without cage 10 VLF $65.00 $31.50 $2.18 95.40% $920.61 33 - Ver(cal Metal Ladders
Accordion Ladder for Escape ajer Tsunami, Disappearing RSMeans Building Construc(on Cost Data 2011, 11 33
Stairs, Heavy duty, 16'-0" ceiling 2 ea $1,400.00 $172.00 95.40% $2,999.38 10.10, Disappearing Stairway
Plaòrm Perimeters Railing (120 LF for each plaòrm, 2
loca'ons)
$55,733.71
Fire Protec'on Quan'ty Unit Cost per Unit Material Cost Installa'on Costs Equipment Cost Loca'on Factor Total Cost Comments
Fire Protec'on, Wet Pipe System
$10,194.59

Table 3: Grayland Fire Sta'on
Scope Cost
Founda(on $254,012
Structure $188,273
Exterior Walls $96,042
Roong $14,094
Stairs $54,727
Interior Finishes $36,786
Mechanical $74,647
Electrical $35,482
Plumbing $44,934
Landscaping $53,903
Total $935,144
Site U'li'es Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Loca'on Factor Total Cost Comments
Domes'c Water, Duc'le Iron Class 250, MJ, 6" diameter 100 LF Assuming 100' distance from service at street
Fire Water, Duc'le Iron Class 250, MJ, 6" diameter 100 LF Assuming 100' distance from service at street
Sewage Assuming 100' distance from service at street
RSMeans, Building Construc(on Cost data, 2011, 31 23

Install & Test, 8" SDR 35, B&S 100 LF $7.60 $2.75 108.20% $1,119.87 Sanitary U(lity Sewerage Piping
Site Drainage Perimeter of the building + 25%
Natural Gas Assuming 100' distance from service at street
Install and test 60 PSI 40' joints with coupling, 3" diameter RSMeans, Building Construc(on Cost Data, 2011, 33 51
SDR 11 100 LF $5.35 $4.19 $1.06 108.20% $1,146.92 13.10 Piping, Gas Service and Distribu(on

$36,509.16
Assumed site area to be 4X building pad, RSMeans
Clear and Grub Site 0.53 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $1,749.05 Clear and Grub Site
Included in Grade Beams, 3' wide, 3' deep, 568 lf. RSMeans
grade beam Building Construc(on Cost Data, 2011, 31 23 16.16 3/4
founda(on CY bucket, (Price Included in grade beam founda(on
Excava(on for Grade Beams 0 BCY $0.00 $0.00 $7.20 $7.17 108.20% price price)
Haul of Spoils, 40 MPH, cycle 40 MPH 311 LCY $7.64 $14.10 108.20% $7,315.55 16, 31 23 23.20 Hauling
Fill Material for Capillary Break 270 BCY $20.00 108.80% $5,875.20 conversa(on on June 29th, 2011
Compac(ng Backll, 6"to 12" lijs, vibra(ng roller 250 ECY $0.63 $1.81 108.20% $660.02 Backll
$26,578.04
Founda'on Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Piling
Driven pipe piles 40' long, 16"x.5", Condon Johnson
Quote, Equipment Included in Material/Labor Cost
Piles, 18" Diameter, 30'-40' Deep 1680 LF $0.00 $55.00 $15.00 $0.00 100.00% $117,600.00 (Equipment Cost included in Installa(on Cost)
Mobiliza(on for Piling 1 EA $35,000.00 $35,000.00 Condon Johnson Quote
Founda'on/ Foo'ngs for Ramp
Spread Foo(ngs, load 75K, soil capacity 6 KSF, 4'-0" sq x Spread Foo(ngs (Equipment Cost included in
12" deep 12 EA $0.00 $94.50 $167.00 $0.00 99.90% $3,134.86 Installa(on Cost)
RSMeans Assemblies Cost Data 2011, A 1020 210 Grade

Grade Beams 40' span, 40" deep, 12" wide, 2 KLF load 416 LF $29.50 $56.00 99.90% $35,532.43 Beams (Equipment Cost included in Installa(on Cost)
RSMeans Assemblies Cost Data, 2011, A 1030 120, Slab

Ground Floor Slab, 8" thick, Heavy Industrial, Reinforced 3360 SF $5.70 $8.10 99.90% $46,321.63 On Grade (Equipment Cost included in Installa(on Cost)
$254,012.49

Structure Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Costs Loca'on Factor Total Cost Comments
Four walls iden(ed, 2 @ 24'x16', 2 @ 40'x20',
RSMeans Assemblies Cost Data, 2011, B2010 101, Cast
Sheer Walls, Assume Cast In Place Concrete Wall, 12" In Place Concrete (Equipment Cost included in
thick, 5000 psi, plaine nish. 2368 SF $7.25 16.25 99.90% $55,592.35 Installa(on Cost)
RSMeans Assemblies Cost Data, 2011, B1010 Steel
Steel Columns, 500K load, 20' high, 12" diameter 360 VLF $158.00 7.85 0 95.40% $56,959.52 Columns (Equipment Cost included in Installa(on Cost)
Bay Size (j) 20x25, Beam x Gird, Superimposed Load (PSF) RSMeans Assemblies Cost Data, 2011, B1010 241 W
200, to take on an(cipated seismic event and safe haven 3500 Shape Beams & Girders (Equipment Cost included
platorm 2560 SF $13.95 4.48 95.40% $45,010.48 in Installa(on Cost)
RSMeans Assemblies Cost Data, 2011, B1010 241 W
Bay Size (j) 20x25, Beam x Gird, Superimposed Load (PSF) 2900 Shape Beams & Girders (Equipment Cost included
40 for roof above oce space/anc/common area 960 SF $5.35 2.19 95.40% $6,905.43 in Installa(on Cost)
Wood framed oor for anc space above oces/common Wood Joists, included 1/2" CDX oor (Equipment Cost
area, 2x12 joists at 12" OC 960 SF $2.32 2.07 97.30% $4,100.61 included in Installa(on Cost)
Roof Concrete Floor, at safe haven platorm includes pan RSMeans Assemblies Cost Data, 2011, B1010 258 Metal
decking, concrete, wire mesh, nish oor, 8' deck Deck/Concrete Fill (Equipment Cost included in
span,200 superimposed load, PSF, 4" thick 3520 SF $2.60 2.49 99.90% $17,898.88 Installa(on Cost)
$188,273.29
Exterior Walls Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
RSMeans Assemblies Cost Data, 2011, B2010 117, Split
Face Block Wall, Regular Weight, En(re enclosure
surrounding bays that store the re trucks (20' high)
and half the height of the common area (8' high).
Split Block Exterior Facing, Regular Weight, No Core Fill, Remove the SF of the garage doors. (Equipment Cost
8x8x16, Un-Reinforced 2912 SF $4.16 8.35 109.20% $39,780.60 included in Installa(on Cost)
RSMeans Assemblies Cost Data, 2011, B2010 148, Panel
Shingle & Lap Siding, Upper 8' of Common Area por(on
Wood Siding, 3-5/8" metal studs, 16 GA. 24" OC insula(on of building (Equipment Cost included in Installa(on
wall, 1"x6" cedar drop siding 864 SF $7.20 5.5 97.30% $10,676.53 Cost)
2030 Exterior Doors, includes common area only
Exterior Doors 960 SF $4.25 101.80% $4,153.44 Cost per Unit)
2020 Exterior Windows, includes common area only
Exterior Windows 960 SF $1.92 101.80% $1,876.38 Cost per Unit)
Cost of door based on 12'x12' garage door RSMeans,

Assemblies Cost Data, 2011, B2030 220, Exterior Doors,
8 doors total, front and rear loading (Equipment Cost
included in Installa(on Cost). Cost per square foot for
Garage Doors, Steel 24 Ga. Overhead, Sec(onal, Electric the materials of a 12'x12' door was used for a 12'x18'
Opera(on, 12'x18' 8 EA $3,561.00 $1,296.00 101.80% $39,555.41 door. $6 a square foot was used for installa(on.
$96,042.36
Roong Quan'ty Unit Cost per Unit Material Cost Installa'on Costs Equipment Cost Loca'on Factor Total Cost Comments
RSMeans Assemblies Cost Data, 2011, B3010 105, Built
Built-Up Roof Covering, Asphalt base sheets & 3 plies #15 Up Roong (Equipment Cost included in Installa(on
asphalt felt, mopped 3520 SF $0.91 $1.66 100.30% $9,073.54 Cost)

RSMeans Square Foot Costs, 2011, M.220, Fire Sta(on,
B30 Roong (Equipment Cost included in Installa(on
Roof Opening, skylights, roof hatches 3520 SF $0.14 101.80% $501.67 Cost)
Guardrail, fence, chain link, 2" post, 1 5/8" rail, 9 ga. Galve Fence & Guardrails, surrounding the safe haven area.
wire, 5' high 208 LF $17.95 $4.82 95.40% $4,518.30 (Equipment Cost included in Installa(on Cost)
$14,093.51
Stairs/Ramps Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Interior Stairs, 2 ights, 16 risers, with landing, steel, RSMeans Assemblies Cost Data, 2011, C2010 110,
grate type w/nosing & rails 1 Each $7,875.00 $1,975.00 $0.00 95.40% $9,396.90 Stairs
RSMeans Assemblies Cost Data, 2011, B1010, 208 Steel

Steel Columns, 20' high, Wide Flanged, 6", 12 loca(ons 240 VLF $26.50 $7.85 $0.00 95.40% $7,864.78 Columns (Equipment Cost included in Installa(on Cost)
W Shape Beams and Girders, bay size 15X20,, Total Load RSMeans Building Construc(on Cost Data, 2011,
263 PSF. 900 SF $11.70 $3.82 $1.50 95.40% $14,613.37 Structural Steel Framing, 05 12 23.17
Floor Construc(on, Metal Deck/Concrete Fill, Deck Span 6 Metal Deck/Concrete Fill (Equipment Cost included in
j, 150 PSF Superimposed Load 900 SF $2.38 $2.38 99.30% $4,254.01 Installa(on Cost)
Ladders/Stairs For Post-Tsunami Escape
Steel ladder akached to exterior 20" wide bolted to RSMeans Building Construc(on Cost Data 2011, 05 51
concrete without cage 20 VLF $65.00 $31.50 $2.18 95.40% $1,841.22 33 - Ver(cal Metal Ladders
Accordion Ladder for Escape ajer Tsunami, Disappearing RSMeans Building Construc(on Cost Data 2011, 11 33
Stairs, Heavy duty, 16'-0" ceiling 2 ea $1,400.00 $172.00 95.40% $2,999.38 10.10, Disappearing Stairway
$54,727.29
Interior Finishes Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Interiors, Common Space and Upstairs Only (Materials,
Installa(on and Equipment Cost included in Cost per
Interior Walls 1920 SF $8.84 103.40% $17,549.88 Unit)
Pain(ng 1920 SF $3.26 93.30% $5,839.83 included in Cost per unit)
Flooring 1920 SF $2.25 106.40% $4,596.48 included in Cost per Unit)
Ceiling Finishes 1920 SF $2.20 103.30% $4,363.39 included in Cost per Unit)
Interior Doors 1920 SF $2.27 101.80% $4,436.85 included in Cost per Unit)
$36,786.43

Mechanical Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
RSMeans Square Foot Costs, 2011, M.220, D30, HVAC
Mechanical 3520 SF $21.84 97.10% $74,647.37 Cost per Unit)
HVAC Equipment Included
Rough-In Included
Finish Trim Included
Tes(ng/Commissioning Included
$74,647.37
Electrical Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Electrical SF
Electrical Service/Distribu(on, 400 amp service, panel D50, Electrical (Material, Installa(on and Equipment
board and feeders 3520 SF $1.44 100.50% $5,094.14 Cost included in Cost per Unit)
D50, Electrical (Material, Installa(on and Equipment
Ligh(ng & Branch Wiring 3520 SF $6.46 100.50% $22,852.90 Cost included in Cost per Unit)
Communica(ons & Security 3520 SF $1.88 100.50% $6,650.69 Cost included in Cost per Unit)
Emergency generator, 15 kW 3520 SF $0.25 100.50% $884.40 Cost included in Cost per Unit)
$35,482.13
Plumbing Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Plumbing
Plumbing Fixtures 3520 SF $9.33 97.00% $31,856.35 Cost included in Cost per Unit)
Gas red water heater 3520 SF $2.65 97.00% $9,048.16 Cost included in Cost per Unit)
Roof Drain System 3520 SF $1.18 97.00% $4,028.99 Cost included in Cost per Unit)
$44,933.50
Fire Protec'on Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Fire Protec'on
Sprinklers 3520 SF $4.38 97.00% $14,955.07 Cost included in Cost per Unit)
Standpipes, wet, class III 3520 SF $1.23 97.00% $4,199.71 Cost included in Cost per Unit)
$19,154.78
Landscaping Quan'ty Unit Cost per Unit Material Cost Installa'on Costs Equipment Costs Loca'on Factor Total Cost Comments

Site Paving SF 108.20%
RSMeans Assemblies Cost Data, 2011, G2040, 810,
Flagpoles, (Equipment Cost included in Installa(on
Flagpoles, on grade, aluminum, tapered, 20' high 1 EA $970.00 $585.00 108.20% $1,682.51 Cost)
Roadway Pavement (Equipment Cost included in
Driveways, 8" thick, 24' wide, bituminous conc. Paving 200 LF $138.00 $63.00 108.20% $43,496.40 Installa(on Cost)
Concrete Sidewalk (Equipment Cost included in
Concrete Sidewalks, 4" thick, 4" gravel base, 4' wide 150 LF $8.45 $13.25 108.20% $3,521.91 Installa(on Cost)
Plan'ng SF
Irriga(on, residen(al system, custom, 1" supply 3000 SF $0.32 $0.46 108.20% $2,531.88 23.10, Sprinkler Irriga(on System
Furnish and place, truck dumped, screened, 4" deep 333 SY $4.13 $0.38 $0.25 108.20% $1,715.06 19.13 Topsoil Placement and Grading
$53,903.37

Table 4: Spinnaker Park Berm
Scope Cost
Landscaping $59,612
Construc'on Totals $785,995
Site U'li'es Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Loca'on Factor Total Cost Comments
Domes'c Water, Duc'le Iron Class 250, MJ, 6" diameter 100 LF Assuming 100' distance from service at street
U(lity Bedding, For Pipe & Conduit, Not Incl. Compac(on 25 LCY $20.00 108.80% $544.00 conversa(on on June 29th, 2011.

U(lity Bedding, For Pipe & Conduit, Not Incl. Compac(on 46 LCY $20.00 108.80% $1,000.96 conversa(on on June 29th, 2011
$55,725.29
Excava'on-Backll Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Loca'on Factor Total Cost Comments
Is clear and grub needed for structure in urban senng?
Clear and Grub Site 1 ACRE $0.00 $0.00 $1,750.00 $1,300.00 108.20% $3,300.10 10.10 Clear and Grub Site
Compac(ng Backll, by hand, no compac(on, light soil 484 LCY $19.65 $0.00 108.20% $10,290.47 Backll
$385,761.93
Concrete Retaining Wall Surrounding

Berm Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Cost Loca'on Factor Total Cost Comments
Built in two sec(ons. First sec(on under grade, 6' high,
second sec(on built on top of that, 16' high. Length of
Reinforced Concrete Wall wall 270'.
Mobiliza(on of Equipment 1 EA $116.00 $185.00 95.40% $287.15 36.50 Mobiliza(on

Concrete Wall, below grade sec(on, 6' high, 16" thick, include for addi(onal reinforcing (Equipment included
pumped concrete 270 LF $58.75 $84.50 $0.00 99.30% $38,406.76 in installa(on cost)
Concrete Wall, above grade sec(on, 16' high, 16" thick, include for addi(onal reinforcing (Equipment included
pumped concrete 270 LF $155.00 $225.00 $0.00 99.30% $101,881.80 in installa(on cost)
Subdrainage Piping (Equipment included in installa(on
Drainage piping, 6" diameter, PVC, perforated, 270 LF $4.05 $4.04 108.20% $2,363.41 cost)
Aesthe'c Treatments for Exposed Concrete
$173,075.10
Landscaping Concrete Quan'ty Unit Cost per Unit Material Cost Installa'on Cost Equipment Loca'on Factor Total Cost Comments
Walls, Cast-in-Place (Equipment included in installa(on
4' high walls, cast-in-place, 8" thick, pumped concrete 650 LF $18.10 $51.50 $0.00 99.30% $44,923.32 cost)
Aesthe'c Treatments for Exposed Concrete
Concrete or Gravel Plaòrm
Asphal(c Concrete Paving, 6" stone base, 2" binder RSMeans Building Construc(on Cost Data, 2011, 32 12

Stair Handrail, 1 1/4" diameter, galvanized 60 LF $57.20 $14.89 $1.04 95.40% $4,126.15 13.50 Railings, Pipe (add 30% to price for stair handrail)
Sidewalks
Flatwork in front of ground oor of tower, 6" thick with Sidewalks, 3000 PSI with mesh (Material, Installa(on
wire mesh 3500 SF $3.60 $0.00 $0.00 99.30% $12,511.80 and Equipment Cost included in Cost per Unit)
$100,322.50
Stairs/Ramps/Guardrails Quan'ty Unit Cost per Unit Material Cost Installa'on Costs Equipment Cost Loca'on Factor Total Cost Comments
Mobiliza(on of Equipment 2 EA $116.00 $185.00 100.00% $602.00 36.50 Mobiliza(on
Plaòrm Perimeters Railing (Top wall at Berm)
Hand Rail/Guard Rail, Galvanized, 2 rail, 1 1/2" diameter 270 LF $32.50 $9.80 95.40% $10,895.63 Construc(on Cost Date 2011, 05 52 Metal Railings
$11,497.63

Landscaping Quan'ty Unit Cost per Unit Material Cost Installa'on Costs Equipment Costs Loca'on Factor Total Cost Comments

Cedar Wood, 2" thick, 40 PSF load at Maximum Span 720 SF $5.65 $3.02 $0.00 97.30% $6,073.86 Deck (Equipment Cost included in Installa(on Cost)
Beam & Joist (Equipment Cost included in Installa(on
Post & Beams 720 SF $9.10 $4.17 $0.00 97.30% $9,296.43 Cost)
$59,612.15

Cost Estimate Report Appendices

Caricato da

Informazioni sul documento

Descrizione originale:

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Cost Estimate Report Appendices

Caricato da

Copyright:

Formati disponibili

APPENDIX

A: PACIFIC COUNTY COST ESTIMATES

Safe Haven Cost Estimates: Page A-1

Safe Haven Cost Estimates: Page A-2

Map Number: B2 Minimum Structure Height (a) 10

Safe Haven Cost Estimates: Page A-3

Safe Haven Cost Estimates: Page A-4

Map Number: B3 Minimum Structure Height (a) 13

Safe Haven Cost Estimates: Page A-5

Safe Haven Cost Estimates: Page A-6

Safe Haven Cost Estimates: Page A-7

Safe Haven Cost Estimates: Page A-8

Safe Haven Cost Estimates: Page A-9

Map Number: B5 Minimum Structure Height (a) 10

Safe Haven Cost Estimates: Page A-10

Safe Haven Cost Estimates: Page A-11

Map Number: B6 Minimum Structure Height (a) 10

Safe Haven Cost Estimates: Page A-12

Safe Haven Cost Estimates: Page A-13

Safe Haven Cost Estimates: Page A-14

Safe Haven Cost Estimates: Page A-15

Safe Haven Cost Estimates: Page A-16

Map Number: B8 Minimum Structure Height (a) 17

Safe Haven Cost Estimates: Page A-17

Safe Haven Cost Estimates: Page A-18

Map Number: B9 Minimum Structure Height (a) 26

Safe Haven Cost Estimates: Page A-19

Safe Haven Cost Estimates: Page A-20

Safe Haven Cost Estimates: Page A-21

Safe Haven Cost Estimates: Page A-22

Safe Haven Cost Estimates: Page A-23

Map Number: B11 Minimum Structure Height (a) 17

Safe Haven Cost Estimates: Page A-24

Safe Haven Cost Estimates: Page A-25

Map Number: B12 Minimum Structure Height (a) 13

Safe Haven Cost Estimates: Page A-26

Safe Haven Cost Estimates: Page A-27

Safe Haven Cost Estimates: Page A-28

Safe Haven Cost Estimates: Page A-29

Safe Haven Cost Estimates: Page A-30

Safe Haven Cost Estimates: Page A-31

LocaOon: Shoalwater Bay Casino Safe Haven Square Footage: 8000

Map Number: PK 1 Minimum Structure Height: 20

Safe Haven Cost Estimates: Page A-32

Cost per Material Installa/on Equipment Loca/on

Safe Haven Cost Estimates: Page A-33

Cost per Material Installa/on Equipment Loca/on

1225 SF mat, 2' deep. RSMeans Building Construc(on

Safe Haven Cost Estimates: Page A-34

Driven pipe piles 40' long, 18"x.5", per phone

Cost per Material Installa/on Equipment Loca/on

Safe Haven Cost Estimates: Page A-35

Roong Quan/ty Unit Cost per UnitMaterial Cost

Stairs/Ramps/Guardrails Quan/ty Unit Cost per UnitMaterial Cost

Cost per Material Installa/on Equipment Loca/on

Safe Haven Cost Estimates: Page A-36

Map Number: T2 Minimum Structure Height: 20

Cost per Material Installa/on Equipment Loca/on

Safe Haven Cost Estimates: Page A-37

Safe Haven Cost Estimates: Page A-38

1225 SF mat, 2' deep. RS Means Building Construc(on

Cost per Material Installa/on Equipment Loca/on

Driven pipe piles 40' long, 18"x.5", per phone