|
Inclusive Playground
<br />30 Inclusive Playground Equipment (budget) 1 LS $250,000 $250,000
<br />31 Playground Surfacing 13,500 SF $28 $378,000
<br />32 Sand Surfacing 23 CY $50 $1,150
<br />33 Playground Curb 450 LF $25 $11,250
<br />34 Central Walkway 5,000 SF $8 $40,000
<br />35 Perimeter Walkway (potential alternate) 4,500 SF $8 $36,000
<br />36 Amenities (benches, receptacles, etc.) 1 LS $50,000 $50,000
<br />37 Shade / Umbrella Structures 5 EA $10,000 $50,000
<br />38 Monument Piers ‐ Large 6 EA $6,000 $36,000
<br />39 Monument Piers ‐ Small 15 EA $4,000 $60,000
<br />40 Ornamental Fencing 940 LF $200 $188,000
<br />41 Landscaping 1 LS $34,000 $34,000
<br />SUBTOTAL:$1,134,400
<br />City Hall Parking Lot
<br />42 Bituminous Pavement 3,500 SY $28 $98,000
<br />43 Curb & Gutter 1,600 LF $25 $40,000
<br />44 Stormwater 1 LS $25,000 $25,000
<br />45 Striping & Signage 1 LS $8,000 $8,000
<br />SUBTOTAL:$171,000
<br />Site Landscape & Restoration
<br />42 Landscaping 1 LS $85,000 $85,000
<br />43 Erosion Control 1 LS $16,000 $16,000
<br />44 Seeding 1 LS $40,000 $40,000
<br />SUBTOTAL:$141,000
<br />$3,589,460
<br />$358,946
<br />$287,157
<br />$4,235,563
<br />No. Item Description Est. Qty. Unit Unit Price Total
<br />A1 Sports Court Area Development 1 LS $278,000 $278,000
<br />A2 Parking Lot (NW Corner) 1 LS $144,500 $144,500
<br />Parking Lot (NW Corner) Lights 9 EA $6,500 $58,500
<br />A3 Pedestrian Park Lighting 50 EA $4,000 $200,000
<br />SUBTOTAL:$681,000
<br />$681,000
<br />$68,100
<br />$54,480
<br />$803,580
<br />NOTE: The streets improvements and pavilion structure are not included in this estimate.
<br />Recommended Contingency (10%)
<br />Estimated Professional Design, Engineering & Permit Fees (8%)
<br />ESTIMATED PROJECT TOTAL:
<br />ESTIMATE SUBTOTAL:
<br />ESTIMATE OF PROBABLE COSTS ‐ ALTERNATE WORK
<br />ESTIMATE SUBTOTAL:
<br />Recommended Contingency (10%)
<br />ESTIMATED PROJECT TOTAL:
<br />Estimated Professional Design, Engineering & Permit Fees (8%)
<br />S:\Parks\Parks\Lions Park\2020 Program Development\CC Meeting 2‐1‐21\Copy of 016969_Estimate_2021‐0120 Page 2 of 2
|