|
Emerald Park Master Plan
<br />PrellminarY Cost Estimate
<br />Close L ondroope Architecture
<br />Augus106
<br />unit 2006pricing X.15%for
<br />Ojy, 442 pilq_Q km 20)9 creha 2009 raid,,
<br />Silo Prepar01ion/Oemolilion Total $ 29.51950 S 4A27.93 $ 33,947,43
<br />INe Proloclion fencing 5W IF 2,50 1.2501 S 18%50 S IA37.50
<br />install and maintain slit fame. 575 LF 500 2,676.W S 43125 S U(Ne25
<br />clear and grub tree, complol,grin stump 12 FTA 300(0 3,600.00 S 540.00 S 4.140W
<br />remove bituminous& base( recycle)patklny 586/ SP 0.50 2,933.50 $ 440.03 S 33)353
<br />remove bituminous& base(rocycle) playground 3250 SF 0.50 11525W S 243.15 S 1.86875
<br />remove concrete curb& gulter(petking lop 500 LF 2.25 1,125.W 5 168.75 S 1.293.15
<br />romavo concrele walk &Top, 4620 SF 0.55 2.5411 5 381.15 $ 2.922.15
<br />remove limber walls 350 LF 2W 700,00 S 105.00 S 805.00
<br />remove pea gravel 0375 if, est. 4'tleplh) 90 CY 121 I)DW,W 5 162.1 S 1.2421
<br />remove building I US lo.1g1 10,M.W S 151.1 S 11,500.1
<br />remove 4cholnlink lance 270 LF 2W 540.1 S 81.1 S 621.00
<br />remove lighls 5 ITA 2:0.00 1150.1 $ 187.60 S 1,437,50
<br />Earthwork War S 31.09870 S 4b63.31 $ 3575201
<br />rough godi., 125 AC 12.10.1 15,10.1 $ 2250.1 S 17260.%
<br />finish grn:ng 075 AC 5.01.0) 375000 S 56260 S 4.31250
<br />export vat(inG excov.fiao for bituminous paving) 536 CY 12.1 6A3200 S 964,80 S 7,396.80 IM cy....II v
<br />fl,1111 1C,- :gall: i qiW/t GIh,61 E. 1121)1
<br />4' dwinlile-pl.y oroa 11 ti 121 1,80 1 S 27(1 S 29)0 W
<br />Oiluminous total Fs- 27.260.1 $ 4)089.1 S 3131900
<br />palking1o1-2'wear, 2'Uase. B'cl5 5% SY 181 10,620.1 S 1593.00 S 1221300
<br />striping' 4' wide for porkinglot 2W LP 1.00 21.1 S 30.1 S 2301
<br />perlmeter hall (6' Wide, 13701Eb 6220 SP 2.W 16,440.W $ 2,4651 S 18.9061
<br />Concrete real 5 6721.50 5 51,531.50
<br />4' Walk 410 SF 650 26.000.1 5 3.9COdo 5 29.91%
<br />curb -0012 444 LF 22.1 9.990.1 S 1,498.50 S 11,48060
<br /><on<. colt -play ate. 392 it 22.50 8.820.1 $ 1323,W $ 10143.1
<br />Silo EloaM1ical 10101 5 34(00.1 5 :1,9401 $ 45540W
<br />othlelic field lights 4 CA 8.101 20.W0.00 $ 3,CXi S 23,0(p%
<br />pole lighls(poiknerr centrav ulk) 4 EA 4.6W.W 18.01(0 S 2711 $ 207W.W
<br />slgn lighfing(1 per sign) 2 GA Ill 1.61.Oo $ 24000 S 1.840.00
<br />Mloolkirroa s Sir. lmpmvemeris bt.1 S --70.V.-2W-j S 105644.25 S 0(1 s no.lxm
<br />aln park Wild 1 IS 31.000.CO 3WWO.W 5 45.10.00 4 30.300.W s anvsaau
<br />"ri"sheltor I IS 50.10% 5010.1 S 7SW.1 S 57.500.00 s s/ixnm
<br />ploygr.und,hP,itei I LS 25.101 25.00,100 S 3750W S 28750.1 s wunw
<br />pfoy9round equipment allowbnw I LS 11.000.00 I(010Io 5 150'ID.W 5 II5,0c0.W s fl, GAw
<br />sp;ash deck(ir), Concrete, q,hg. Components) 1 IS 150.WtW 51 CA S 225W.W1 S N2hW,W s 19omun
<br />basketball <0m1 Ixx) Sf 5.W 6foce UP S 9WAC) S 6,911
<br />GMroplex hockoy rink (inc M1rslnllollon) I 1,5 400W.W 40.10.00 S 6,01.00 S 4610D0 5 A01111)
<br />rano'. .It 115 6f 2503 2975.W S 431,25 S 3306.25
<br />pump or drinking fountain 1 is 251.00 2.51.1 $ 375.1 5 2,875TO s arrow
<br />benches w/ca)c. pals 4 CA 231.1 9,21.W S 1.3801 $ 10580.% s ...on
<br />picnic lobles 2 EA 2503.1 6C1.W S 750.00 S 5750% s I'Mo
<br />bk.ml,ks 1 CA 7501 711 S 112W S 069-50 $ 1Sm0(
<br />troch 2 fA 7W.W IAWAO $ 21OW S 1b100o s aJAw
<br />fori.notlh bound., 262 If 35.00 9,170.00 S 1W5550 S 10645.50
<br />Ixtl(signs 2 CA 1.211 24%.00 S 360.00 S 27601
<br />Mile.1l0neous taed,00pe lmgovmrenls Total F 65,1251 S 976875 5 14,0937:1
<br />tree&21/2'caliper 22 f 51W 11,0301 S 1650.1 S 1265(1
<br />t,.,,om.menlal 1.5'001. 42 CA 311 14,7W.W $ 221.00 S 16.905W
<br />,.d 2750 SV 3.00 8.250W S 1,237.50 S 9A87,50
<br />shrCLor v5 cont 205 PA 35.1 7,175% S 1.076.25 S 8251.29
<br />perennials. #I cont 500 CA 1500 7,511 S 1.1251 S 8625.00
<br />i,igolion eystem(enfire site) 5500 SY 3.1 16500.00 S 2A76.1 S 10.9751
<br />SUBTOTAL $ 941,698.20 $ 141,254.73 $ 1,082,952.93
<br />Loyout-2%ofmol 18,83396 S 282509 5 21.65906
<br />Mobilizolion-3%of Total 28,25095 S 4,231.64 5 32 48B.59
<br />CQ.HoQ,di WiX, $ 14,12541 S Mrs 295,29
<br />glf_19Iln�c ._._..___.1.41..2@471 S _._.. 21_188_21 S _..__162_442.94
<br />SITE WORK TOTAL $ 1,224,207.66 $ 183,631.15 $ 1,407,838.61
<br />arch tool conslmcfime $ 3451().W
<br />S 67,500.00
<br />5 28,750.00
<br />431,250.1
<br />IOh foe 43,12500
<br />Aoh
<br />ISdtac-bot ng, _. 45.01 .. -�.. _ ..45rW0
<br />Clvl S _ 15.101 _ 1510
<br />In A.Lid S 300(1 2625
<br />Subtotal 67,500.00 68655
<br />lontlscopc .._. .._.,.__....__ S �.....�G7.10.OOW._...�...._-......_..._._...�.._._..�.,�....._...-..n_�._..s 611
<br />1
<br />124,,500.� v 128655
<br />CIA MI omnlmcf 1114.4)
<br />37
<br />
|