ITEM
<br />NO.ITEM UNIT QUANTITY UNIT COST TOTAL
<br />SCHEDULE C: MAINTENANCE ACCESS ROUTE UPGRADES
<br />1 Mobilization LS 1 $2,000.00 $2,000.00
<br />2 Pave Maintenance Access Route to Hockey Rink SF 2,000 $10.00 $20,000.00
<br />3 Turf Restoration LS 1 $2,000.00 $2,000.00
<br /> Subtotal $24,000.00
<br />Contingency (10%)$2,400.00
<br />Administration, Engineering, and Project Overhead (20%)$5,280.00
<br />Schedule C: Maintenance Access Route Upgrades Preliminary Estimate $31,680.00
<br />SCHEDULE D-1: WARMING HOUSE - CMU BLOCK STRUCTURE OPTION
<br />1 Mobilization LS 1 $8,000.00 $8,000.00
<br />2 Warming House Building- option 'A' (21'x25' cmu block structure with metal roof)LS 1 $160,000.00 $160,000.00
<br /> Subtotal $168,000.00
<br />Contingency (10%)$16,800.00
<br />Administration, Engineering, and Project Overhead (20%)$36,960.00
<br />Schedule D-1: Warming House - CMU Block Structure Option Preliminary Estimate $221,760.00
<br />SCHEDULE D-2: WARMING HOUSE - WOOD STRUCTURE STRUCTURE OPTION
<br />1 Mobilization LS 1 $6,000.00 $6,000.00
<br />2 Warming House Building- option 'B' (21'x25' wood structure with metal roof)LS 1 $120,000.00 $120,000.00
<br /> Subtotal $126,000.00
<br />Contingency (10%)$12,600.00
<br />Administration, Engineering, and Project Overhead (20%)$27,720.00
<br />Schedule D-2: Warming House - Wood Structure Option Preliminary Estimate $166,320.00
<br />SCHEDULE E: ADDITIONAL PARK AMENITIES
<br />1 Mobilization LS 1 $15,000.00 $15,000.00
<br />2 Clear & Grubbing LS 1 $5,000.00 $5,000.00
<br />3 Picnic Shelter Improvements (new paint & repairs)LS 1 $12,000.00 $12,000.00
<br />4 Park Lighting EA 13 $8,500.00 $110,500.00
<br />5 Bituminous Trail SF 12,600 $7.50 $94,500.00
<br />Turf Restoration SY 2,500 $3.50 $8,750.00
<br />6 Retaining Wall (modular block)SF 250 $45.00 $11,250.00
<br /> Subtotal $257,000.00
<br />Contingency (10%)$25,700.00
<br />Administration, Engineering, and Project Overhead (20%)$56,540.00
<br />Schedule E: Additional Park Amenities Preliminary Estimate $339,240.00
|