|
kvan
<br />nnosot
<br />U /Jke
<br />(2 1. 11 A N
<br />WAI'E12
<br />LAND &
<br />LEGA21 Y
<br />swo Sl
<br />LITTLE CANADA VETERANS MEMORIAL PARK
<br />Cost Estimate Veterans Memorial
<br />January 10 2014
<br />Description Qty Unit Unit Price -
<br />INITIAL PHASE OF DEVELOPMENT
<br />- -
<br />TOTAL
<br />A. PARKING AND STREET IMPROVEMENTS
<br />1. Removal and Demolition
<br />1
<br />Is
<br />52,000.00
<br />52,000.00
<br />2. Grading and Excavation
<br />1
<br />Is
<br />$3,000.00
<br />53,000.00
<br />3. Erosion Control
<br />1
<br />Is
<br />5500.00
<br />$500,00
<br />4. Storm Sewer /CB
<br />1
<br />Is
<br />52,500.00
<br />52,500.00
<br />5, Curb and Gutter
<br />150
<br />If
<br />525.00
<br />$3,750.00
<br />6. Bituminous Surfacing and Base
<br />900
<br />sf
<br />55.00
<br />$4,500,00
<br />7. Striping
<br />1
<br />Is
<br />5200.00
<br />5200.00
<br />8. Signage
<br />1
<br />If
<br />5250.00
<br />5250.00
<br />Sub -Total
<br />516,700.00
<br />B. CONCRETE WALK IMPROVEMENTS
<br />1. Removal and Demolition
<br />1
<br />Is
<br />$500.00
<br />5500.00
<br />2. Grading and Excavation
<br />1
<br />Is
<br />$3,000.00
<br />53,000.00
<br />3. Erosion Control
<br />1
<br />Is
<br />5500.00
<br />$500.00
<br />4. Concrete Walk
<br />3600
<br />Is
<br />58.00
<br />$28,800.00
<br />5. Landscape Restoration
<br />1
<br />Is
<br />52,000.00
<br />$2,000.00
<br />Sub -Total
<br />534,800.00
<br />C. PLAZA WALL
<br />1. Grading and Excavation
<br />1
<br />Is
<br />51,000.00
<br />51,000.00
<br />2. Base Preparation
<br />1
<br />Is
<br />51,000.00
<br />51,000.00
<br />3. Limestone Blocks (2o' F 24 ^W 46^1)
<br />11
<br />ea
<br />52,000.00
<br />$22,000.00
<br />4. Limestone Installation
<br />1
<br />Is
<br />$5,000.00
<br />55,000.00
<br />5. Sign (sandblasted)
<br />1
<br />Is
<br />51,000.00
<br />51,000.00
<br />6. Service Emblems
<br />5
<br />ea
<br />5500.00
<br />$2,500.00
<br />Sub -Total
<br />532,500.00
<br />D. MEMORIAL FEATURE
<br />1. Footing
<br />1
<br />Is
<br />51,000.00
<br />51,000.00
<br />2. Base
<br />1
<br />Is
<br />51,000.00
<br />51,000.00
<br />3. Polished /Sandblasted Stone Memorial
<br />1
<br />Is
<br />510,000.00
<br />510,000.00
<br />Sub -Total
<br />$12,000.00
<br />E. FLAGPOLES
<br />3
<br />ea
<br />$2,500.00
<br />57,500.00
<br />Sub -Total
<br />57,500.00
<br />F. FLAGPOLE LIGHTING
<br />1
<br />Is
<br />52,000.00
<br />52,000.00
<br />Sub -Total
<br />$2,000.00
<br />G. DESIGN AND ENGINEERING
<br />1
<br />L5
<br />15.00%
<br />515,825.00
<br />Sub -Total
<br />$15,825.00
<br />H. CONTINGENCY
<br />1.
<br />Is
<br />15.00%
<br />518,198.75
<br />Sub -Total
<br />$18,198.75
<br />• TOTAL.
<br />$139,523,75
<br />Competitive Veterans Memorial Grants FY 14
<br />9
<br />Page 7 of 18
<br />
|