|
Probable Construction Costs
<br /> Municipal Plaza-South
<br /> TOTAL
<br /> ESTIMATED UNIT TOTAL
<br /> DIVISION DESCRIPTION QUANTITY UNITS COST COST
<br /> GENERAL REQUIREMENTS $ 48,000
<br /> MOBILIZATION(3%) 1 LUMP $ 48,000.00 $ 48,000
<br /> EARTHWORK $ 53,714
<br /> COMMON EXCAVATION 959 CU YD $ 20.00 $ 19,187
<br /> SLOPE PROTECTION 213 SQ YD $ 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 $ 223,853
<br /> CURB AND GUTTER LF $ 18.00 $ -
<br /> DETECTABLE CURB RAMPS EA $ 1,500.00 $ -
<br /> 4"CONCRETE WALK 23 200 SF $ 6.00 $ 139,200
<br /> BITUMINOUS TRAILS LF $ 4.00 $ -
<br /> PERVIOUSPAVERS(INCLBASE) 2470 SF $ 30.00 $ 74,100
<br /> BITUMINOUS WEAR COURSE(2") TON $ 100.00 $ -
<br /> BITUMINOUS NON-WEAR COURSE(2") TON $ 90.00 $ -
<br /> AGGREGATE BASE 480 CY $ 22.00 $ 10,553
<br /> FOUNTAINS $ 310,000
<br /> RIBBON 1 LUMP $ 60,000.00 $ 60,000
<br /> STEPS(INCLUDES CONCRETE STEPS,MECHANICAL,FINISHES) 1 LUMP $ 250,000.00 $ 250,000
<br /> ARCHITECTURE
<br /> SF $ -
<br /> STAIRS AND WALLS $ 225,630
<br /> 6"RISERS 232 SF $ 90.00 $ 20,880
<br /> 12"H SEAT WALLS(+18"buried) 1 353 LF $ 150.00 $ 202,950
<br /> RAILINGS 24 LF $ 75.00 $ 1,800
<br /> FENCE/SCREEN $ 30,000
<br /> DECORATIVE FENCE 300 LF $ 100.00 $ 30,000
<br /> FURNISHING $ 71,100
<br /> KIOSK(ARTFUL STRUCTURE, PART(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 /> PICNICTABLES 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 $ 63,400
<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 1 LUMP $50,000.00 $ 50,000
<br /> ESTIMATED CONSTRUCTION COSTS $ 1,644,824
<br /> 10%DESIGN CONTINGENCY 10% $ 164,500
<br /> ESTIMATED CONSTRUCTION COSTS $ 1,809,324
<br />
|