|
Rick DeGardner
<br /> January 29 , 2019
<br /> Page 2
<br /> Phase 1B - Base Development
<br /> ITEM DESCRIPTION UNIT Unit Price PROJECT TOTAL
<br /> Est. Qty. Est, Cost
<br /> 1 Mobilization (MAX. 5%) LS $90,860.25 1 $90,860. 25
<br /> 2 Grading, Earthwork & Erasion Control CY $4.00 34,500 $138,000,00
<br /> 01 ree Clearing .
<br /> 4 Wetland Impacts LS $350000.00 1 $35,000.00
<br /> 5 well LS $300000,00 1 $3%000.00
<br /> 6 Stormsewer System LS $321000.00 1 $32,000400
<br /> 7 Centerville Road Modifications (Turn Lanes / Bypass) LS $5001000.00 1 $500,000,00
<br /> Bituminous Drive & Parking w/ 10" Compacted Agg. Base
<br /> 8 SY $33.00 11,900 $392,700.00
<br /> (Assumes 24" Soil Corrections)
<br /> 9 Curb & Gutter LF $20.00 2,100 $42,000.00
<br /> 10 8.5' Wide Bituminous Trails w/ 6" Compacted Agg- Base SY $3200 615 $19,680.00
<br /> & Assuming 24" Soil Corrections
<br /> 11 200' Little League Balifield - includes: Irrigation, Fencing, LS $3.20,000,00 4 $480,000,00
<br /> Agglime, Backstop, Benches & Bleachers
<br /> Bituminous Ballfield Plaza w/ 6" Compacted Agg. Base &
<br /> 12 SY $32.00 2,600 $831200.00
<br /> Assuming 24" Soil Corrections
<br /> 13 Concrete Pad for Portable Concession SF $ 11.00 625 $6,875.00
<br /> 14 Landscaping Restoration ACRE $41500.00 4.5 $201250400
<br /> 15 Trees LS $24,000400 1 $24,000.00
<br /> PROJECT SUBTOTAL $1,908,06S.25
<br /> 15% CONTINGENCY $286,209.79
<br /> 15% DESIGN FEES $2861209.79
<br /> TOTAL $2,480,484.83
<br /> Phase 1B - Potential Acid-Ons
<br /> ITEM DESCRIPTION UNIT Unit Price PROJECTTOTAL
<br /> Est, Qty. Est. Cost
<br /> 1 Play Area - includes: Wood Fiber Play Surfacing, Play LS $100,000.00 1 $100,000.00
<br /> Container Concrete Curb, Sidewalks & Play Equipment
<br /> 2 30' Shelter with Concrete Base LS $60,000,00 1 $60*000400
<br /> 3 Picnic Tables EACH $11100.00 4 $4,400.00
<br /> 4 15and Volleyball Courts L5 $9,000.00 1 $9,000.60
<br /> Add-Ons Subtotal : $17%400.00
<br /> 15% CONTINGENCY $26,010.00
<br /> 15% DESIGN FEES $ 26,010.00
<br /> Add-Ons TOTAL $225,420.00
<br /> K:\012854-000\Quantity\Preliminary\012854_Lino Lakes_Memorandum .docx 2019-01 -29.docx
<br />
|