|
Emerald Park Master Plan
<br />Preliminary Cost Estimate
<br />Close Landscape Architecture
<br />January 2006
<br />install and maintain silt fence
<br />clear and grub tree,complete:grind stump
<br />remove bituminous &base (recycle)parking
<br />remove bituminous &base (recycle)playground
<br />remove concrete curb &gutter (parking lot)
<br />remove concrete walk &base
<br />remove timber walls
<br />remove pea gravel (7375 sf,est.4"depth)
<br />remove building
<br />remove 4'chain link fence
<br />remove lights
<br />finish grading
<br />export cut (incl excavation for bituminous paving)
<br />import sand -play area at 12"depth
<br />4"draintile -play area
<br />0.75 AC
<br />536 CY
<br />9126 SF
<br />150 LF
<br />5,000.00
<br />12.00
<br />0.45
<br />12.00
<br />3,750.00
<br />6,432.00
<br />4,106.70
<br />1,800.00
<br />-L wear,
<br />striping-4"wide for parking lot
<br />perimeter trail (6'wide,1370 LF)
<br />200 LF
<br />8220 SF
<br />1.00
<br />2.00
<br />200.00
<br />16,440.00
<br />curb -B612
<br />conc.curb -play area
<br />444 LF
<br />392 LF
<br />22.50
<br />22.50
<br />9,990.00
<br />8,820.00
<br />trees,ornamental 1.5"cal.
<br />sod
<br />shrubs,#5 cont.
<br />perennials,#1 cont.
<br />irrigation system (entire site)
<br />42 EA
<br />2750 SY
<br />205 EA
<br />500 EA
<br />5500 SY
<br />350.00
<br />3.00
<br />35.00
<br />15.00
<br />3.00
<br />14,700.00
<br />8,250.00
<br />7,175.00
<br />7,500.00
<br />16,500.00
<br />SUBTOTAL
<br />Layout -2%of total
<br />Mobilization -3%of total
<br />Continaency,des/an fees.testina,survey -25%
<br />SITEWORK TOTAL .
<br />$941,698.20
<br />18,833.96
<br />28,250.95
<br />235,424.55
<br />$1,224,207.66
<br />12
<br />[~-rI1
<br />Unit
<br />.Q.ty,Unit Price Total
<br />575 LF 5.00 2,875.00
<br />12 EA 300.00 3,600.00
<br />5867 SF 0.50 2,933.50
<br />3250 SF 0.50 1,625.00
<br />500 LF 2.25 1,125.00
<br />4620 SF 0.55 2,541.00
<br />350 LF 2.00 700.00
<br />90 CY 12.00 1,080.00
<br />1 LS 10,000.00 10,000.00
<br />270 LF 2.00 540.00
<br />5 EA 250.00 1,250.00
<br />pole lights (parking,central walk)4 EA 4,500.00 18,000.00
<br />sign lighting (1 per sign)2 EA 800.00 1,600.00
<br />picnic shelter 1 LS 50,000.00 50,000.00
<br />arbor 1 LS 25,000.00 25,000.00
<br />playground equipment allowance 1 LS 100,000.00 100,000.00
<br />splash deck (inc.concrete,piping,components)1 LS 150,000.00 150,000.00
<br />basketball court 1200 SF 5.00 6,000.00
<br />Gameplex hockey rink (inc.installation)1 LS 40,000.00 40,000.00
<br />terrace wall 115 LF 25.00 2,875.00
<br />pump or drinking fountain 1 LS 2,500.00 2,500.00
<br />benchesw/conc.pads 4 EA 2,300.00 9,200.00
<br />picnic tables 2 EA 2,500.00 5,000.00
<br />bike racks 1 EA 750.00 750.00
<br />trash 2 EA 700.00 1,400.00
<br />fence north boundary 262 LF 35.00 9,170.00
<br />park signs 2 EA 1,200.00 2,400.00
|