Park Cost Estimate

Page 1

Central Park Construction Design Cost Estimate Mishawaka, Indiana

21-Feb-14

Prepared for: City of Mishawaka Board of Public Works Project #: 2013-011 Prepared by: Lehman & Lehman, Inc.

CONSTRUCTION COST ESTIMATES (Note: Cost Estimates reflect 2014 costs. Inflation must be factored into projects implemented in the future.) Legend: (LS) = lump sum, (SF) = square foot, (SY) = square yards, (CY) = cubic yards, (LF) = lineal feet, (TON) = Tons, (EA) = Each

A Park Development 1

General park improvements

Site Preparation/Demolition Mobil. & Demobilization Project Security Fencing Temporary Erosion Control Measures Asphalt Pavement Removal Concrete Pavement Removal Removal of Existing Concrete Retaining Wall Removal of Ex. Modular Block. Retaining Wall Removal of Existing Stairs Sand Volleyball Removal Removal of Existing Storage Building Dismantling & Storage of Fish Cleaning Station Dismantling & Storage of Existing Playground Removal of Existing Storm Sewer Removal of Existing Tennis Fencing Removal of Existing Tennis & Softball Lighting Removal of Existing Softball Fencing Tree and Stump Removal Misc. (not noted above) (10.0% of above)

Quantity 3.00% 1650 1 3450 1165 300 115 270 100 1 1 1 210 540 1 980 1 10.00%

Unit LS LF LS SY SY LF LF SF CY LS LS LS LF LF LS LF LS

Unit Price $101,750.00 $2.50 $10,000.00 $3.00 $5.00 $12.00 $4.00 $5.00 $8.00 $2,500.00 $3,500.00 $14,000.00 $9.00 $5.00 $6,500.00 $5.00 $20,000.00 $92,500.00

Costs $3,053 $4,125 $10,000 $10,350 $5,825 $3,600 $460 $1,350 $800 $2,500 $3,500 $14,000 $1,890 $2,700 $6,500 $4,900 $20,000 $9,250

Subtotal

Preparation of site for new construction mobilization and demobilization of construction equipment security fencing for site protection erosion and sediment control measure (SWPPP requirement) removal of existing asphalt pavement removal of existing concrete pavement removal of existing concrete retaining wall removal of existing modular block retaining wall removal of existing stairs removal of existing sand volleyball court removal of existing storage building dismantling, labeling and stockpiling of fish cleaning station dismantling, labeling and stockpiling of existing playground removal of existing storm sewer, 6" and 12" removal of existing 12' tennis fencing removal of existing sports lighting removal of existing 6' and 12' fencing removal of trees in conflict with construction unforeseen conditions, misc. items, contingency, etc.

$104,803

Central Park Site Preparation/Demolition Subtotal 2

Site Development/Construction Construction Engineering

Quantity 1

Unit LS

Unit Price $20,000.00

$104,803 Costs $20,000

Subtotal

potential site preparation/demolition cost total Park site development construction layout and field engineering

$20,000 Mobil. & Demobilization

3.00%

LS

$2,820,852.63

$84,626

mobilization and demobilization of construction equipment

$84,626 Hard Surface Pavement Areas Walkways & Shelter Pads Playground Slab Concrete Paver Edge Fountain & Seating Node Paver Area Compacted Aggregate Concrete Edge Restraint Wall Concrete Stairs

62477 11606 626 6782 175 55 1

SF SF SF SF TON LF LS

$5.50 $3.50 $25.00 $28.00 $21.00 $25.00 $10,000.00

$343,624 $40,621 $15,650 $189,896 $3,675 $1,375 $10,000

6" reinforced 4" non-reinforced concrete edge restraint around paver areas smooth decorative paver for fountain, overlook and statue areas compacted aggregate fill edge restraint on playground overlook node new concrete stairs on north side of park

$604,841 Earthwork Common Excavation & Earth Moving Borrow Natural Boulder Retaining Wall

7500 3415 1694

CY CY SF

$8.00 $18.00 $48.00

$60,000 $61,470 $81,312

general excavation of improvement areas fill requirements to meet grades of the plan as designed natural stone retaining and seat wall

$202,782 Storm Sewer System 18" PVC Drain Basin/Yard Inlet 24" Catch Basin 8" Drain Inlets Drywell Multi-flow Strip Drain 6" Perforated Storm Sewer 8" Perforated Storm Sewer 8" Solid Storm Sewer 12" Perforated Storm Sewer 12" Solid Storm Sewer 15" Perforated Storm Sewer 15" Non-Perforated Storm Sewer

19 10 17 3 1185 152 548 254 567 110 338 48

EA EA EA EA LF LF LF LF LF LF LF LF

$750.00 $2,000.00 $600.00 $2,800.00 $15.00 $15.00 $18.00 $18.00 $35.00 $35.00 $40.00 $40.00

$14,250 $20,000 $10,200 $8,400 $17,775 $2,280 $9,864 $4,572 $19,845 $3,850 $13,520 $1,920

PVC area drain/yard inlet storm sewer catch basin drain inlets under playground 8' wide x 6' deep drywell surface drain tile at base of slope 6" perforated storm sewer 8" perforated storm sewer 8" solid storm sewer 12" perforated storm sewer 12" perforated storm sewer 12" perforated storm sewer 15" solid storm sewer

$126,476 Playground New Playground Equipment & Installation Playground Tile Surfacing Concrete Playground Edging Installation of Removed Playground (HF) Installation of New Fibar Playground Mulch

1 1 635 1 80

LS LS LF LS CY

$347,000.00 $158,500.00 $25.00 $14,000.00 $50.00

$347,000 $158,500 $15,875 $14,000 $4,000

Kompan play equipment installation soft tile playground surfacing concrete edge restraint around playground surfacing prep & installation of existing playground at Henry Frank Park wood fibar playground surfacing at Henry Frank

$539,375 Fountain/Splash Pad New Central Fountain/Splash Pad

1

LS

$258,000.00

$258,000

new centralized interactive fountain/splash pad

$258,000 Lighting 1" PVC Conduit 2" PVC Conduit 4" PVC Conduit

1904 2558 1169

LF LF LF

$3.50 $4.00 $5.50

$6,664 $10,232 $6,430

sch 80, wiring conduit for receptacles, statue, sign, sports lights sch 40, wiring conduit for street light wiring sch 40, wiring conduit for primary electrical service


Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.