|
DIVISION
<br />GENERAL REQUIREMENTS
<br />EARTHWORK
<br />Probable Construction Costs
<br />Municipal Plaza - South
<br />TOTAL
<br />ESTIMATED UNIT TOTAL
<br />DESCRIPTION QUANTITY UNITS COST COST
<br />$ 48,000
<br />MOBILIZATION (3%) 1 LUMP $ 48,000.00 $ 48,000
<br />$ 53,714
<br />COMMON EXCAVATION 959 CU YD $ 20.00 $ 19,187
<br />SLOPE PROTECTION 213 SQYD $ 8.50 $ 1,812
<br />SELECT GRANULAR BORROW AND ROUGH GRADING 959 CU YD $ 25.00 $ 23,983
<br />TOPSOIL BORROW AND ARCHITECTURAL GRADING 291 CU YD $ 30.00 $ 8,732
<br />CONCRETE WALKS AND STREET
<br />FOUNTAINS
<br />ARCHITECTURE
<br />STAIRS AND WALLS
<br />FENCE/SCREEN
<br />CURB AND GUTTER
<br />DETECTABLE CURB RAMPS
<br />4" CONCRETE WALK
<br />BITUMINOUS TRAILS
<br />PERVIOUS PAVERS (INCL BASE)
<br />BITUMINOUS WEAR COURSE (2")
<br />BITUMINOUS NON -WEAR COURSE (2")
<br />AGGREGATE BASE
<br />RIBBON
<br />STEPS (INCLUDES CONCRETE STEPS, MECHANICAL, FINISHES)
<br />$ 223,853
<br />LF $ 18.00 $
<br />EA $ 1,500.00 $
<br />23 200 SF $ 6.00 $ 139,200
<br />LF $ 4.00 $
<br />2470 SF $ 30.00 $ 74,100
<br />TON $ 100.00 $
<br />TON $ 90.00 $
<br />480 CY $ 22.00 $ 10,553
<br />$ 310,000
<br />1 LUMP $ 60,000.00 $ 60,000
<br />1 LUMP $ 250,000.00 $ 250,000
<br />SF $
<br />$ 225,630
<br />6" RISERS 232 SF $ 90.00 $ 20,880
<br />12" H SEAT WALLS (+18" bused) 1353 LF $ 150.00 $ 202,950
<br />RAILINGS 24 LF $ 75.00 $ 1,800
<br />$ 30,000
<br />DECORATIVE FENCE 300 LF $ 100.00 $ 30,000
<br />FURNISHING $ 71,100
<br />KIOSK (ARTFUL STRUCTURE, PARK SIGN AND INTERPRETIVE SIGN ) 1 EA $ 15,000.00 $ 15,000
<br />RECEPTACLES 6 EA $ 1,500.00 $ 9,000
<br />BENCHES 6 EA $ 2,500.00 $ 15,000
<br />BIKE RACKS 1 EA $ 1,500.00 $ 1,500
<br />FIRE TABLE 4 EA $ 3,000.00 $ 12,000
<br />DRINKING FOUNTAIN EA $ 5,000.00 $
<br />PICNIC TABLES 1 EA $ 3,000.00 $ 3,000
<br />TREE GRATE 13 EA $ 1,200.00 $ 15,600
<br />PLAY EQUIPMENT' EA $ 50,000.00 $
<br />LIGHTING $ 68,400
<br />PEDESTRIAN POLE LIGHTS 38 EA $ 1,800.00 $ 68,400
<br />STORMWATER RE -USE AND TREATEMENT $ 299,000
<br />COLLECTION, CLEAN AND REUSE 1.3 ACRE $ 230,000.00 $ 299,000
<br />GENERAL PLANTING $ 265,128
<br />TREES 33 EA 500.00 16,500.00
<br />SM TREES 27 EA 400.00 10,800.00
<br />PLANTING SOIL 1200 CY 30.00 36,000.00
<br />PERENNIALS/SHRUBS 15485 SF 8.00 123,880.00
<br />NATIVE SEEDING W/ PLUGS 0 ACRE 5000.00 -
<br />SOD 2266 SY 8.00 18,128.00
<br />IRRIGATION 32700 SF 1.00 32,700.00
<br />ALUMINUM EDGING 1240 LF 8.00 9,920.00
<br />MULCH W FABRIC 1720 SY 10.00 17,200.00
<br />UTILITIES
<br />STORM, WATER, POWER
<br />LUMP $50,000.00 $
<br />ESTIMATED CONSTRUCTION COSTS $
<br />10% DESIGN CONTINGENCY 10% $
<br />ESTIMATED CONSTRUCTION COSTS $
<br />50,000
<br />1,644,824
<br />164,500
<br />1,809,324
<br />
|