|
DIVISION
<br />GENERAL REQUIREMENTS
<br />EARTHWORK
<br />Probable Construction Costs
<br />DESCRIPTION
<br />MOBILIZATION (3%)
<br />COMMON EXCAVATION
<br />SLOPE PROTECTION
<br />SELECT GRANULAR BORROW AND ROUGH GRADING
<br />TOPSOIL BORROW AND ARCHITECTURAL GRADING
<br />CONCRETE WALKS AND STREET
<br />FOUNTAINS
<br />ARCHITECTURE
<br />STAIRS AND WALLS
<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 FOUNTAIN
<br />WADING POOL
<br />SPLASH PAD
<br />CONCESSION PAVILION ($300 - 375/SF)
<br />PERGOLA
<br />RAILINGS
<br />Waterfront Park - Main Area
<br />TOTAL
<br />ESTIMATED UNIT TOTAL
<br />QUANTITY UNITS COST COST
<br />$ 123,000
<br />1 LUMP $ 123,000.00 $ 123,000
<br />$ 120,006
<br />2497 CU YD $ 20.00 $ 49,932
<br />555 SQYD $ 8.50 $ 4,715
<br />2497 CU YD $ 25.00 $ 62,415
<br />98.148 148 CU YD $ 30.00 $ 2,944
<br />$ 360,837
<br />325 LF $ 18.00 $ 5,850
<br />6 EA $ 1,500.00 $ 9,000
<br />51 055 SF $ 6.00 $ 306,330
<br />400 LF $ 4.00 $ 1,600
<br />1 SF $ 30.00 $ 30
<br />78 TON $ 100.00 $ 7,764
<br />78 TON $ 90.00 $ 6,987
<br />1058 CY $ 22.00 $ 23,276
<br />$ 285,000
<br />1 LUMP $ 60,000.00 $ 60,000
<br />1 LUMP $ 100,000.00 $ 100,000
<br />1 LUMP $ 125,000.00 $ 125,000
<br />$ 2,867,000
<br />4200 SF $ 375.00 $ 1,575,000
<br />6800 SF $ 190.00 $ 1,292,000
<br />$ 7,500
<br />100 LF $ 75.00 $ 7,500
<br />FENCE/SCREEN $ -
<br />FURNISHING $ 128,000
<br />KIOSK (ARTFUL STRUCTURE, PARK SIGN AND INTERPRETIVE SIGN ) 1 EA $ 15,000.00 $ 15,000
<br />RECEPTACLES 8 EA $ 1,500.00 $ 12,000
<br />BENCHES 10 EA $ 2,500.00 $ 25,000
<br />BIKE RACKS 2 EA $ 1,500.00 $ 3,000
<br />FIRE TABLE 1 EA $ 3,000.00 $ 3,000
<br />DRINKING FOUNTAIN 1 EA $ 5,000.00 $ 5,000
<br />PICNIC TABLES 5 EA $ 3,000.00 $ 15,000
<br />PLAY EQUIPMENT 1 EA $ 50,000.00 $ 50,000
<br />LIGHTING $ 158,400
<br />PEDESTRIAN POLE LIGHTS 88 EA $ 1,800.00 $ 158,400
<br />STORMWATER RE -USE AND TREATEMENT $ -
<br />GENERAL PLANTING $ 332,053
<br />TREES 40 EA 500.00 20,000.00
<br />SM TREES 25 EA 400.00 10,000.00
<br />PLANTING SOIL 2150 CY 30.00 64,500.00
<br />PERENNIALS/SHRUBS 5300 SF 8.00 42,400.00
<br />NATIVE SEEDING W/ PLUGS 1 ACRE 5000.00 4,200.00
<br />SOD 15900 SY 8.00 127,200.00
<br />IRRIGATION 57953 SF 1.00 57,953.00
<br />ALUMINUM EDGING 0 LF 8.00 -
<br />MULCH W FABRIC 580 SY 10.00 5,800.00
<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 />4,431,797
<br />443,200
<br />4,874,997
<br />
|