|
Probable Construction Costs
<br /> Waterfront Park-Main Area
<br /> TOTAL
<br /> ESTIMATED UNIT TOTAL
<br /> DIVISION DESCRIPTION QUANTITY UNITS COST COST
<br /> GENERAL REQUIREMENTS $ 123,000
<br /> MOBILIZATION(3%) 1 LUMP $ 123,000.00 $ 123,000
<br /> EARTHWORK $ 120,006
<br /> COMMON EXCAVATION 2 497 CU YD $ 20.00 $ 49,932
<br /> SLOPE PROTECTION 555 SQ YD $ 8.50 $ 4,715
<br /> SELECT GRANULAR BORROW AND ROUGH GRADING 2 497 CU NO $ 25.00 $ 62,415
<br /> TOPSOIL BORROW AND ARCHITECTURAL GRADING 98.148148 CU NO $ 30.00 $ 2,944
<br /> CONCRETE WALKS AND STREET $ 360,837
<br /> CURB AND GUTTER 325 LF $ 18.00 $ 5,850
<br /> DETECTABLE CURB RAMPS 6 EA $ 1,500.00 $ 9,000
<br /> 4"CONCRETE WALK 51 055 SF $ 6.00 $ 306,330
<br /> BITUMINOUS TRAILS 400 LF $ 4.00 $ 1,600
<br /> PERVIOUS PAVERS(INCL BASE) 1 SF $ 30.00 $ 30
<br /> BITUMINOUS WEAR COURSE(2") 78 TON $ 100.00 $ 7,764
<br /> BITUMINOUS NON-WEAR COURSE(2") 78 TON $ 90.00 $ 6,987
<br /> AGGREGATE BASE 1058 CY $ 22.00 $ 23,276
<br /> FOUNTAINS $ 285,000
<br /> RIBBON FOUNTAIN 1 LUMP $ 60,000.00 $ 60,000
<br /> WADING POOL 1 LUMP $ 100,000.00 $ 100,000
<br /> SPLASH PAD 1 LUMP $ 125,000.00 $ 125,000
<br /> ARCHITECTURE $ 2,867,000
<br /> CONCESSION PAVILION($300-375/SF) 4 200 SF $ 375.00 $ 1,575,000
<br /> PERGOLA 6 800 SF $ 190.00 $ 1,292,000
<br /> STAIRS AND WALLS $ 7,500
<br /> RAILINGS 100 LF $ 75.00 $ 7,500
<br /> FENCE/SCREEN $ -
<br /> FURNISHING $ 128,000
<br /> KIOSK(ARTFUL STRUCTURE, PART(SIGN AND INTERPRETIVE SIGN) 1 EA $ 15,000.00 $ 15,0()0
<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 /> PICNICTABLES 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 1 LUMP $50,000.00 $ 50,000
<br /> ESTIMATED CONSTRUCTION COSTS $ 4,431,797
<br /> 10%DESIGN CONTINGENCY 10% $ 443,200
<br /> ESTIMATED CONSTRUCTION COSTS $ 4,874,997
<br />
|