Laserfiche WebLink
<br />Centerville Park Improvements <br />Preliminary Cost Estimate <br />3/16/2009,4/1/09,4/29/09 <br /> <br /> ESTIMATED ESTIMATED Alternates <br /> DESCRIPTION TOT Al EST. TOTAL UNIT rOTAl <br />NO UNIT QUANTITY COST COST <br /> Main Park <br /> Proposed Walks: Colored Concrete or Pavers SF 2330 $6.00 $13.980.00 <br /> Deciduous Trees (2" ca. B&B) wi additional topsoil and excavation EA 11 $475.00 $5.225.00 <br /> Perennials (flats, 18" oc) EA 800 $12.00 $9.600.00 <br /> Ornamental Grass (flats, 18' ac) EA 400 $12.00 $4,800.00 <br /> Deciduous Shrubs (as shown on plan) EA 30 $35.00 $1,050.00 <br /> Freedom Turl Mix (seed) SY 500 $1.25 $625.00 <br /> Landscape Edger LF 375 $2.75 $1,031.25 <br /> Topsoil (6" depth far Freedom Turl areas) CY 83 $8. 00 $664.00 <br /> Select Topsoil Borrow (8-10" depth for plant bed areas) CY 60 $14.00 $840.00 <br /> Irrigation SF 6700 $0.65 $4.355.00 <br /> Irrigation Cabinet and controls LS 1 $2.500.00 $2,500.00 <br /> Pedestrian Lights (includes lootings) EA 0 $6.250.00 $0.00 <br />1 Fountain Mechanical (materials & installation) LS 1 $20,000.00 $20.000.00 <br />1 Fountain Rough Ganite with cut top, bottom and 2 sides LS 1 $7.000.00 $7,000.00 <br />1a Alternate: Tooled and Engraved Granite LS 0 $25.000.00 $0.00 $25.000 <br />1 Fountain Decorative Curb with wave pattern LF 57 $20.00 $1.140.00 <br />1 Fountain pool base with embedded 3 to 6 in. river rock finish SF 254 $30.00 $7,620.00 <br />1 Sculpture foundation LS 1 $1,000.00 $1.000.00 <br />2 KoskITrail Head Structure: ( Interpretive Graphics & maps not included) EA 0 $10.000.00 $0.00 $10.000.00 <br />3 Drinking Fountain: incl.2 curb stops. 10ft. - cop.pipe, 1 c. stop EA 1 $5.150.00 $5,150.00 <br />4 Benches EA 3 $1,600.00 $4,800.00 <br />5 Pergola Structure LF 0 $25.000.00 $0.00 $25.000.00 <br />5 Pergola Paving: 350 sf SF 0 $6.00 $0.00 $2.100.00 <br />5 Pergola footings: 4 EA 0 $800.00 $0.00 $3.200.00 <br />5 Pergola Bences: 2 EA 0 $1,600.00 $000 $3.200.00 <br />5 Pregola Lighting LS 0 $2.250.00 $0.00 $2,250.00 <br /> Waste receptacles EA 1 $1,300.00 $1.300.00 <br /> Peace Pole: Sandblasted Cedar in 4 Lanquages EA 1 $1,000.00 $1.000.00 <br /> Bike Rack EA 1 $1.500.00 $1,500.00 <br /> Park SubTotal Cost $81.200..251 $70,750.00 <br /> North Park <br /> Bituminous Path: includes grading, base prep, paving, repair SY 0 $28.00 $0.00 <br /> Stone Curbing LF 0 $5.00 $0.00 <br /> Retaining Wall-$20.00sf x 2ft. Avg ht.=$40.00/LF LF 78 $40.00 $3,120.00 <br /> Concrete Overiooklbench pad: ijncludes grading. base, & repair SF 160 $5.00 $800.00 <br /> Deciduous Trees (2" ca. B&B) wi additional topsoil and excavation EA 6 $475.00 $2,850.00 <br /> Perennials (flats, 18" oc) EA 16 $9.00 $144.00 <br /> Ornamental Grass (flats, 18' ac) EA 16 $9.00 $144.00 <br /> Deciduous Shrubs (as shown on plan) EA 15 $35.00 $525.00 <br /> Freedom TUff Mix (seed) SY 90 $1.25 $112.50 <br /> Landscape Edger LF 100 $2.75 $275.00 <br /> Topsoil (8" depth for Freedom Turf areas) CY 2 $8.00 $12.80 <br /> Irrigation SF 800 $0.65 $520.00 <br /> Irrigation Cabinet and controls LS 0 $2,500.00 $0.00 <br /> Pedestrian lights (includes footings), Qty.3 EA $6,250.00 $0.00 $18.750 <br /> lighting Infrastructure (wiring, sleeving, handholes) LS 0 $4,000.00 $0.00 $4.000.00 <br /> Bench es EA 2 $1,600.00 $3.200.00 <br /> Fishing Pier SF 0 $35.00 $0.00 <br /> North SubTotalCos.t . ...... .... .. .\'.. ./ I. .,....: .'. . .. . .. $11.103.30 I $22,150.00 <br /> <br />Totals Both Parks and alternates: Budget $150,000 to $200,000 <br /> <br />$92,903.55 <br /> <br />$93,500.00 <br />