|
<br />ACTIVITY:
<br />Site Work
<br />
<br />COX MILL SCHOOL PARK, NORTH CAROLINA
<br />Central Located Parking
<br />Cabarrus County Park and Recreation
<br />Preliminary Coet Estimate (November 2005) - updated December 28, 2005
<br />QUANTITY: UNIT: UNIT COST:
<br />
<br />TOTAL:
<br />
<br />Mobilization 1 LS $20,000.00 $20,000.00
<br />Clearing and Grubbing 18.6 ACRE $3,000.00 $55,800.00
<br />Grading/CuUFill 58,300 CY $10.00 $583,000.00
<br />Erosion Control 18.6 ACRE $3,500.00 $65,100.00
<br />Road to 1270 LF-24' Wide and i'lC Parki 3800 SY $17.00 $64,600.00
<br />Gravel Parklne Area 4300 SY $6.00 $25,800.00
<br />Pavement Markings 86 EA $10.00 $860.00
<br />5' Sidewalk 3772 LF $18.00 $67,896.00
<br />Add Sidewalk to connect School to Park 500 LF $18.00 $9,000.00
<br />Plant a Buffer alono the rear of Site 50 EA $250.00 $12,500.00
<br />Plantine at the parking lot 6 EA $250.00 $1,500.00
<br />Rain Garden for Water Qualltv . 1 EA $100,000.00 $100,000.00
<br />Seeding of Surrounding Areas 400,000 SF $0.20 $80,000.00
<br /> Site Worl< Subtotal: $1,086,056.00
<br />
<br />Field Construction
<br />
<br />Fine Grading (Soccer) . 3 EA $10,000.00 $30,000.00
<br />Topsoii Mix (Soccer)- Note 740'Cv each 2,200 CY $27.00 $59,400.00
<br />Fine Grading (Softbali) . 3 EA $9,000.00 $27,000.00
<br />In field Clav Mix (Softball) 3 EA $15,000.00 $45,000.00
<br />Top Soil Mix (Softball) Note 370'Cv each 1,110 CY $27.00 $29,970.00
<br />Fencing 4 EA $20,000.00 $80,000.00
<br />Nvlon Netting for Foul Ball 4 EA $1,000.00 $4,000.00
<br />Dug Outs including top and benches 8 EA $4,500.00 $36,000.00
<br />Bleachers 16 EA $1,500.00 $24,000.00
<br />Spria Bermuda Athletic Field 9.5 AC $2,000.00 $19,000.00
<br />Sprinkler Svstems for the Fields 6 EA $12,000.00 $72,000.00
<br />Well for the Sprinkler Systems 1 LS $10,000.00 $10,000.00
<br />Hplding Tank for the Well 1 EA $6,000.00 $6,000.00
<br />Score Board 4 EA $5,500.00 $22,000.00
<br />Liehtine for 200' Softball Fields 2 EA $46,700.00 $93,400.00
<br />Lighting for 300' Baseball Field 1 EA $93,500.00 $93,500.00
<br />Lighting for Soccer Fields 2 EA $87,630.00 $175,260.00
<br />Lighting Softball/Soccer Fields , 1 LS $87,630.00 $87,630.00
<br />Liohtine Services to Fields 1 LS $25,000.00 $25,000.00
<br /> Field Construction Subtotal: $939,160.00
<br />Park Development:
<br />Benches 10 EA $500.00 $5,000.00
<br />Trash Receotacles 20 EA $500.00 $10,000.00
<br />Slonaoe , 1 LS $3,500.00 $3,500.00
<br />Rastroom and Concession Blda!'i1000 s 1000 SF $175.00 $175,000.00
<br />Grinder Pump and Forcemain 1 LS $15,000.00 $15,000.00
<br />6" Fire/Domestic Water Line from Schoo 1300 LF $22.00 $28,600.00
<br />Fire Hvdrant 1 EA $3,200.00 $3,200.00
<br />Electrical Service to Concessi 0 Stand 1 EA $5,000.00 $5,000.00
<br />Securitv Liahtina around Parime ter 1 EA $10,000.00 $10,000.00
<br />
<br />Parl< Development Sub- Total:
<br />
<br />$255,300.00
<br />
<br />St D I
<br />
<br />orm ra nage: .
<br />Droo Inlet . 1 EA $1,500.00 $1,500.00
<br />Flared End Section 1 LS $1,000.00 $1,000.00
<br />24" RCP 780 LF $45.00 $35,100.00
<br />Swale Lining 1675 SY $12.00 $20,100.00
<br />Rip Rap 25 Ton $30.00 $750.00
<br />
<br />Storm Drainage Sub-Total:
<br />Sub.Total:
<br />Contingency of 10%
<br />Professional Services 3%
<br />Grand Total Park Development
<br />
<br />$58,450.00
<br />$2,338,966.00
<br />$233,896.60
<br />$70,168.98
<br />$2,643,031.58
<br />
<br />F-2.
<br />
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />
|