|
Probable Construction Costs
<br /> Waterfront Park-Outer Area
<br /> TOTAL
<br /> ESTIMATED UNIT TOTAL
<br /> DIVISION DESCRIPTION QUANTITY UNITS COST COST
<br /> GENERAL REQUIREMENTS $ 33,000
<br /> MOBILIZATION(3%) 1 LUMP $ 33,000.00 $ 33,000
<br /> EARTHWORK $ 157,433
<br /> COMMON EXCAVATION 3 255 CU YD $ 20.00 $ 65,102
<br /> SLOPE PROTECTION 723 SQ YD $ 8.50 $ 6,148
<br /> SELECT GRANULAR BORROW AND ROUGH GRADING 3 255 CU YD $ 25.00 $ 81,378
<br /> TOPSOIL BORROW AND ARCHITECTURAL GRADING 160.185185 CU YD $ 30.00 $ 4,806
<br /> CONCRETE WALKS AND STREET $ 237,671
<br /> DETECTABLE CURB RAMPS 9 EA $ 1,500.00 $ 13,500
<br /> 4"CONCRETE WALK 15 200 SF $ 6.00 $ 91,200
<br /> BITUMINOUS TRAILS 4543 LF $ 4.00 $ 18,172
<br /> AGGREGATE BASE 955 Cy $ 22.00 $ 20,999
<br /> BOARDWALKS/DOCK 1340 LF $ 70.00 $ 93,800
<br /> FOUNTAINS
<br /> ARCHITECTURE
<br /> STAIRS AND WALLS $ -
<br /> FENCE/SCREEN $ -
<br /> FURNISHING $ 113,000
<br /> KIOSK(ARTFUL STRUCTURE, PART(SIGN AND INTERPRETIVE SIGN) 2 EA $ 15,000.00 $ 30,000
<br /> RECEPTACLES 8 EA $ 1,500.00 $ 12,000
<br /> BENCHES 12 EA $ 2,500.00 $ 30,000
<br /> BIKE RACKS 4 EA $ 1,500.00 $ 6,000
<br /> DRINKING FOUNTAIN 1 EA $ 5,000.00 $ 5,000
<br /> PICNICTABLES 10 EA $ 3,000.00 $ 30,000
<br /> PLAY EQUIPMENT EA $ 50,000.00 $ -
<br /> LIGHTING $ 216,000
<br /> PEDESTRIAN POLE LIGHTS 120 EA $ 1,800.00 $ 216,000
<br /> STORMWATER RE-USE AND TREATEMENT $ -
<br /> GENERAL PLANTING $ 524,961
<br /> TREES 100 EA 500.00 50,000.00
<br /> SM TREES 0 EA 400.00 -
<br /> PLANTING SOIL 5333 CY 30.00 159,990.00
<br /> PERENNIALS/SHRUBS 8650 SF 8.00 69,200.00
<br /> NATIVE SEEDING W/PLUGS 1.7 ACRE 5000.00 8,500.00
<br /> KAME&DRUMLIN AREA NATIVE SEEDING W/PLUGS 0.7 ACRE 5000.00 3,500.00
<br /> KAME&DRUMLIN SOD 6350.0 SY 8.00 50,800.00
<br /> SOD 1265 SY 8.00 10,120.00
<br /> IRRIGATION 86351 SF 1.00 86,351.00
<br /> ALUMINUM EDGING 0 LF 8.00 -
<br /> MULCH W FABRIC 8650 SY 10.00 86,500.00
<br /> UTILITIES
<br /> STORM,WATER,POWER 1 LUMP $50,000.00 $ 50,000
<br /> ESTIMATED CONSTRUCTION COSTS $ 1,332,066
<br /> 10%DESIGN CONTINGENCY 10% $ 133,300
<br /> ESTIMATED CONSTRUCTION COSTS $ 1,465,366
<br />
|