|
Streetscape Cost Estimate � Bonestroo
<br /> Streetscape
<br /> Preferred Conce t PHASE 1 PHASE 2-4
<br /> Item Uniu Unit Price Total Price Total Price Total Price
<br /> /Merser[ia► TreeUnents
<br /> 8" Colored Concrete -Roadway Integral color 600 SY $85 $51,000 600 E51,000 0 SO
<br /> Color Hardener 45 SY $25 $1,125 45 $1,125 U $0
<br /> 6" solid line cross walk 580 LF S5 $2,900 400 $2.000 180 $900
<br /> Aggregate base (C� Class 5 95 CY $25 $2,375 95 $2,375 0 30
<br /> SuMotel $57,400 $56,500 $900
<br /> , Wa/kways & Trails
<br /> 4" Colored Concrete/ Stamped in portions -Walkway 1,630 SY $65 $105,950 475 530,875 1,155 $75,075
<br /> 4" Regular Concrete 3fi,100 SF $4 $126,350 9,900 534,650 26,200 $91,700
<br /> Bituminous Trail (10' wide) 13,500 SF $2 $27,000 1,500 $3,000 12,000 $24,000
<br /> Pedestrian Ramp 35 EA $350 $72,250 8 $2,800 27 89,450
<br /> Truncated Domes 280 SF $45 $12,600 64 $2,880 216 $9,720
<br /> Proposed Connection to County Trail System SEE BELOW $23,200 $23,200 $0
<br /> Subtotel $307,350 $97,405 $209,945
<br /> lighting
<br /> Pedestrian Light Fixtures 84 EA $3,500 $294,000 22 577.000 62 5217,000
<br /> Concrete Bases & Wiring 84 EA $500 $42,000 22 $11.000 62 $31,000
<br /> Conduit-Lighting 8,800 LF $2 $17,600 2,300 $4,600 6,500 $13,000
<br /> Subtotel 5353,600 $92,600 $261,000
<br /> Plantings
<br /> Trees 102 EA $400 540,800 28 $11,200 74 $29,600
<br /> Irrigation 1 LS $50,000 $50,000 1 10000 1 $40,000
<br /> Fertilizer 540 LB $5 $2,700 150 $750 390 $1,950
<br /> Mulch 230 SY $10 $2.300 63 $630 167 $1,670
<br /> Structural Soils 520 CY $75 539,000 140 $10,500 380 528,500
<br /> Subtotel 5134,800 $33,080 $101,720
<br /> OtherAmenities
<br /> Tree Grates 38 EA $1,100 $41,800 12 $13,200 26 $28,600
<br /> Benches 8 EA $1,500 512,000 3 $4,500 5 $7,500
<br /> Trash Receptacles 4 EA $1,000 54,000 1 $1,000 3 $3,000
<br /> Planters 16 EA $500 $8,000 4 52,000 12 $6,000
<br /> Public Art (Range: 10,000-40,OOOJ 2 EA $40,000 $80,000 0 $0 2 $80,000
<br /> City & Regional Trail Map & Display 1 EA $8,000 58,000 0 $0 1 $8,000
<br /> Subtotel $153,800 $20,700 $133,100
<br /> Construction Cost $1,006,950 8300,265 $706,665
<br /> Conti�ugenciee (5%) E50,348 $15,014 $35,333
<br /> Engineering (30%) $302,085 $90,086 $222,599
<br /> Total Cost 51,358,383 5405,385 5964.598
<br /> I:\616\61607161\Word\Work_In_Progress\Streetscape Costs_092007.x1s
<br />
|