|
Emera-1 Park Master Plan
<br />Preliminary Cost Estimate
<br />Close Landscape Architecture
<br />January 2006
<br />Unit
<br />Qty. Unit
<br />Price
<br />Total
<br />Ile Ham M., t M` "Pzqgu
<br />tree1110 fencing.
<br />-
<br />500 LF
<br />install and maintain sift fence
<br />675 LF
<br />2.50
<br />1,250.00
<br />clear and grub tree, complete; grind stump
<br />12 EA
<br />5.00
<br />300.00
<br />2,875.00
<br />remove bituminous & base (recycle) parking
<br />5867 SF
<br />3,600.00
<br />remove bituminous & base (recycle) Playground
<br />3250 SP
<br />.
<br />050
<br />2,933.50
<br />remove concrete curb & gutter (parking lot)
<br />500 LIF
<br />0.50
<br />1.625.00
<br />remove concrete walk & base
<br />4620 SF
<br />Z25
<br />0.55
<br />1,12$.00
<br />remove timber walls
<br />350 LF
<br />2.00
<br />2,541.00
<br />remove pea gravel (7375 sf, est. 4" depth)
<br />90 CY
<br />12.00
<br />700.00
<br />remove building
<br />I LS
<br />11080.00
<br />remove 4'chainlink fence
<br />270 LF
<br />10,000.00
<br />10,006.00
<br />remove lights
<br />5 EA
<br />2.00
<br />250.00
<br />540.00
<br />1,250.00
<br />&Mngng'
<br />rough
<br />grading
<br />finish grading
<br />1.25 AC
<br />12000.00
<br />151000.00
<br />export cut (Incl excavation for bituminous paving)
<br />0.75 AC
<br />536 CY
<br />5,000.00
<br />3.750.00
<br />import sand -play area of I Z'depth
<br />9126 SF
<br />12.00
<br />6,432.00
<br />4�'clralntile -play area
<br />0.45
<br />4,106.70
<br />150 LF
<br />12.00
<br />1,800.00
<br />grg AN
<br />Tc�i Z? Zbcs'
<br />Parking - wear, e.
<br />590 SY
<br />18.0()
<br />Striping - 4" wide for Parking lot
<br />2DO LF
<br />10,620.00
<br />perimeter trail (6' wide, 1370 LF)
<br />8220 SF
<br />1.00
<br />2.00
<br />200.00
<br />16,440.00
<br />¢nCtl-:0%1. ognaiiNij _%"%@
<br />I.;. P"N'T.1 jr1i'.!lhqMzz a LE�, -Us "1
<br />00, i
<br />AV'walk
<br />'jiffilij.101, . I '
<br />I V k �
<br />-
<br />�X.I Aiew.;
<br />.. W
<br />curb -8612
<br />4000 SF
<br />6.50
<br />,
<br />26,000.00
<br />cOnc. curb -Play area
<br />444 LF
<br />392 LF
<br />22.50
<br />9,990.00
<br />22.50
<br />8,820.00
<br />ANEW
<br />afhleFic fie Mew
<br />field Wj
<br />69 M
<br />olk�
<br />lig
<br />Pole lights (parking, central walk)
<br />4 EA
<br />51000.00
<br />20,6506.06
<br />sign lighting (I per sign)
<br />4 EA
<br />4,500.00
<br />181000.00
<br />2 EA
<br />800.00
<br />1.600.00
<br />main building IM "Nor"Off.
<br />park
<br />picnic shelter
<br />I LS
<br />300,000.00
<br />300,000.00
<br />arbor
<br />I LS
<br />50,000.00
<br />50,000.00
<br />Playground equipment allowance
<br />I LS
<br />25,000.00
<br />25,000.00
<br />splash deck (Inc. concrete, piping, components)
<br />I LS
<br />100,000.00
<br />100,000.00
<br />basketball covrt
<br />I LS
<br />150,000.00
<br />150,000.00,
<br />Gameplex hockey rink (Inc. installation)
<br />1200 SF
<br />5.00
<br />61000.00
<br />terrace wall
<br />I LS
<br />40,000.00
<br />40,000.00pump
<br />or drinking fountain
<br />115 UP
<br />25.00
<br />Z875.00
<br />benches w/conc. pods
<br />I LS
<br />Z500.00
<br />Z500.00
<br />picnic tables
<br />4 EA
<br />Z3 00.00
<br />9,2DO.00
<br />bike rocks
<br />2 EA
<br />2,500.00
<br />5,000.00
<br />trash
<br />I EA
<br />750.00
<br />750.00
<br />fence north boundary
<br />2 EA
<br />700.00
<br />1,400.00
<br />park signs
<br />262 LF
<br />35.00
<br />9,170.00
<br />2 EA
<br />11200.00
<br />2,400.00
<br />in- q
<br />NN"les 1 T" ME
<br />;;;s,
<br />2 1/7caliper
<br />22 EA
<br />500.00
<br />trees, ornamental 1.5" cal.
<br />42 EA
<br />11,000.00
<br />sod
<br />350.00
<br />14,700.00
<br />shrubs, #5 cont.
<br />2750 SY
<br />3.00
<br />8,250.00
<br />perennials,# I cont.
<br />205 EA
<br />500 EA
<br />35.00
<br />7,175.00
<br />Irrigation system (entire site)
<br />5500 SY
<br />15.00
<br />7,500.00
<br />3.00
<br />16,500.00
<br />SUBTOTAL
<br />Layout - 2% of total $ 941,698.20
<br />"Iltzation - 3% of total 18,833.96
<br />tinaency. deslan fees, testing, survey -25% 28.260.95
<br />SITE WORK TOTAL 235,424.55
<br />$1,224,207.66
<br />
|