|
Probable Construction Costs
<br />Waterfront Park - Main Area
<br />DIVISION
<br />DESCRIPTION
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />UNITS
<br />UNIT
<br />COST
<br />TOTAL
<br />COST
<br />GENERAL REQUIREMENTS
<br />$ 123,000
<br />MOBILIZATION (3%)
<br />1
<br />LUMP
<br />$ 123,000.00
<br />$ 123,000
<br />EARTHWORK
<br />$ 120,006
<br />COMMON EXCAVATION
<br />2 497
<br />CU YD
<br />$ 20.00
<br />$ 49,932
<br />SLOPE PROTECTION
<br />555
<br />SQ YD
<br />$ 8.50
<br />$ 4,715
<br />SELECT GRANULAR BORROW AND ROUGH GRADING
<br />2 497
<br />CU YD
<br />$ 25.00
<br />$ 62,415
<br />TOPSOIL BORROW AND ARCHITECTURAL GRADING
<br />98.148 148
<br />CU YD
<br />$ 30.00
<br />$ 2,944
<br />CONCRETE WALKS AND STREET
<br />$ 360,837
<br />CURB AND GUTTER
<br />325
<br />LF
<br />$ 18.00
<br />$ 5,850
<br />DETECTABLE CURB RAMPS
<br />6
<br />EA
<br />$ 1,500.00
<br />$ 9,000
<br />4" CONCRETE WALK
<br />51055
<br />SF
<br />$ 6.00
<br />$ 306,330
<br />BITUMINOUS TRAILS
<br />400
<br />LF
<br />$ 4.00
<br />$ 1,600
<br />PERVIOUS PAVERS (INCL BASE)
<br />1
<br />SF
<br />$ 30.00
<br />$ 30
<br />BITUMINOUS WEAR COURSE (2")
<br />78
<br />TON
<br />$ 100.00
<br />$ 7,764
<br />BITUMINOUS NON -WEAR COURSE (2")
<br />78
<br />TON
<br />$ 90.00
<br />$ 6,987
<br />AGGREGATE BASE
<br />1058
<br />CY
<br />$ 22.00
<br />$ 23,276
<br />FOUNTAINS
<br />$ 285,000
<br />RIBBON FOUNTAIN
<br />1
<br />LUMP
<br />$ 60,000.00
<br />$ 60,000
<br />WADING POOL
<br />1
<br />LUMP
<br />$ 100,000.00
<br />$ 100,000
<br />SPLASH PAD
<br />1
<br />LUMP
<br />$ 125,000.00
<br />$ 125,000
<br />ARCHITECTURE
<br />$ 2,867,000
<br />CONCESSION PAVILION ($300 - 375/SF)
<br />4200
<br />SF
<br />$ 375.00
<br />$ 1,575,000
<br />PERGOLA
<br />6 800
<br />SF
<br />$ 190.00
<br />$ 1,292,000
<br />STAIRS AND WALLS
<br />$ 7,500
<br />RAILINGS
<br />100
<br />LF
<br />$ 75.00
<br />$ 7,500
<br />FENCE/SCREEN
<br />$ -
<br />FURNISHING
<br />$ 128,000
<br />KIOSK (ARTFUL STRUCTURE, PARK SIGN AND INTERPRETIVE SIGN)
<br />1
<br />EA
<br />$ 15,000.00
<br />$ 15,000
<br />RECEPTACLES
<br />8
<br />EA
<br />$ 1,500.00
<br />$ 12,000
<br />BENCHES
<br />10
<br />EA
<br />$ 2,500.00
<br />$ 25,000
<br />BIKE RACKS
<br />2
<br />EA
<br />$ 1,500.00
<br />$ 3,000
<br />FIRE TABLE
<br />1
<br />EA
<br />$ 3,000.00
<br />$ 3,000
<br />DRINKING FOUNTAIN
<br />1
<br />EA
<br />$ 5,000.00
<br />$ 5,000
<br />PICNIC TABLES
<br />5
<br />EA
<br />$ 3,000.00
<br />$ 15,000
<br />PLAY EQUIPMENT
<br />1
<br />EA
<br />$ 50,000.00
<br />$ 50,000
<br />LIGHTING
<br />$ 158,400
<br />PEDESTRIAN POLE LIGHTS
<br />88
<br />EA
<br />$ 1,800.00
<br />$ 158,400
<br />STORMWATER RE -USE AND TREATEMENT
<br />$ -
<br />GENERAL PLANTING
<br />$ 332,053
<br />TREES
<br />40
<br />EA
<br />500.00
<br />20,000.00
<br />SM TREES
<br />25
<br />EA
<br />400.00
<br />10,000.00
<br />PLANTING SOIL
<br />2150
<br />CY
<br />30.00
<br />64,500.00
<br />PERENNIALS/SHRUBS
<br />5300
<br />SF
<br />8.00
<br />42,400.00
<br />NATIVE SEEDING W/ PLUGS
<br />1
<br />ACRE
<br />5000.00
<br />4,200.00
<br />SOD
<br />15900
<br />SY
<br />8.00
<br />127,200.00
<br />IRRIGATION
<br />57953
<br />SF
<br />1.00
<br />57,953.00
<br />ALUMINUM EDGING
<br />0
<br />LF
<br />8.00
<br />-
<br />MULCH W FABRIC
<br />580
<br />SY
<br />10.00
<br />5,800.00
<br />UTILITIES
<br />STORM, WATER, POWER
<br />1
<br />LUMP
<br />$50,000.00
<br />$ 50,000
<br />ESTIMATED CONSTRUCTION COSTS $ 4,431,797
<br />10% DESIGN CONTINGENCY 10% $ 443,200
<br />ESTIMATED CONSTRUCTION COSTS $ 4,874,997
<br />
|