Loading...
HomeMy WebLinkAbout35.0_Park Landscape Cost Estimate_20221214Urban + Farms Phase 1 Item Description Unit Price Unit Qty Cost A-1 Rough Grading 20.00 CY 850 17,000.00 850 17,000.00 A-2 Finish Grading 1.25 CY 425 531.25 425 531.25 B-1 Playground Underdrain system 3.00 SF 1,375 4,125.00 0 0.00 C-1 Area concrete 14.00 SF 1,021 14,294.00 1,021 14,294.00 C-2 Asphalt Trail 4.00 SF 5,105 20,420.00 5,105 20,420.00 C-3 Play area surface - wood chips 4.00 SF 1,375 5,500.00 0 0.00 C-4 12" Concrete Band 30.00 SF 185 5,550.00 0 0.00 D-1 Benches 3,600.00 EA 3 10,800.00 0 0.00 D-2 Boulders 4 to 6' dia 650.00 EA 6 3,900.00 0 0.00 D-3 Playground Elements 65,000.00 LS 1 65,000.00 0 0.00 D-4 Playground Ramp 750.00 LS 1 750.00 0 0.00 E-1 Spray - Turf 1.80 SF 5,735 10,323.00 17,207 30,972.60 E-2 Spray - Meadow 1.18 SF 9,901 11,683.18 0 0.00 E-3 Drip - Trees in Grass 51.62 EA 14 722.68 0 0.00 E-4 Drip - Planter 2.74 SF 0 0.00 0 0.00 E-5 Water Service 2,500.00 EA 1 2,500.00 1 2,500.00 E-6 Backflow Prevention and Box 3,000.00 EA 1 3,000.00 1 3,000.00 F-1 Prep & Place Exst Topsoil-Grass 0.23 SF 15,636 3,596.28 17,207 3,957.61 F-2 Turf Grass - Seeded 0.12 SF 5,735 688.20 17,207 2,064.84 F-3 Meadow Grass - Seeded 0.12 SF 9,901 1,188.12 0 0.00 F-4 Edging - Shovel cut 0.85 LF 110 93.50 0 0.00 F-5 Trees - Deciduous (1.5") 500.00 EA 11 5,500.00 7 3,500.00 F-6 Trees - Deciduous (3") 1,000.00 EA 3 3,000.00 0 0.00 I-1 Pedestrian Lighting 4,000.00 EA 1 4,000.00 0 0.00 I-2 Fixture Feeder Wire & Conduit 5.00 LF 260 1,300.00 0 0.00 I-3 Fixture Feeder Trenching, Tracer Wire 1.20 LF 260 312.00 0 0.00 195,777.21 98,240.30 97,536.91 97,421.24 115.67 Irrigation Pavement - Include Subgrade Prep & Base Total Improvement in Lieu Total Potential Cash in Lieu 34,714.00 0.00 45,764.00 Site Amenities SUBTOTAL Difference SUBTOTAL 80,450.00 0.00 14,066.10 Planting Subtotal 5,612.00SUBTOTAL Light Fixtures SUBTOTAL SUBTOTAL 28,228.86 36,472.60 9,522.45 Storm Drainage/Utilities SUBTOTAL 4,125.00 Minimum PA 17 & 26 Linear Park Proposed PA 17 & 26 17,531.25 Proposed PA 17 & 26 Linear Park Grading 17,531.25SUBTOTAL 0.00