Warrenton Branch Depot Park

Warrenton, VA Estimate of Probable Cost
Prepared By: Land Planning and Design Associates Inc. Charlottesville, VA

November 16, 2012

RKH WRM QTY. 1 1 1 100 1 5000 QTY. 1000 2000 800 400 3 300 425 1 140 130 16 1 200 1 UNIT LS LS LS CY LS SF UNIT SF SF SF SF SF EA SF FF LS LF SF TON LF EA LF LS UNIT PRICE $2,000.00 $5,000.00 $2,000.00 $10.00 $1,000.00 $0.10 SUBTOTAL UNIT PRICE $6.00 $6.00 $8.00 $10.00 $8.00 $800.00 $15.00 $60.00 $2,500.00 $20.00 $35.00 $85.00 $500.00 $10.00 $300.00 SUBTOTAL UNIT PRICE $20,000.00 $15,000.00 $35.00 SUBTOTAL UNIT PRICE $50.00 $200.00 $1,200.00 $200.00 $1,000.00 $1,000.00 $1,000.00 SUBTOTAL UNIT PRICE $ 400.00 $ 350.00 $ 50.00 $ 35.00 $ 25.00 $ 45.00 SUBTOTAL TOTAL $ $ $ $ $ $ $ TOTAL $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ TOTAL $ $ $ $ TOTAL $ $ $ $ $ $ $ $ TOTAL $ $ $ $ $ $ $

1

Site Preparation Layout/Staking Mobilization E&S Cost (silt fencing, riprap, const. entrance, etc.) On-Site Earthwork Demo (concrete slab & walkway, saw cut & remove asphalt) Permanent Seeding Hardscape, Walls & Drainage Concrete (Sidewalk Connections & Stairs) Concrete Tinted Concrete Exposed Aggregate Concrete Crushed Stone HC Ramps Unit Pavers Precast Concrete Block Retaining Wall - Terraces Concrete Steps with Handrail Reused Steel Rail Reused Concrete (from demolition) 6" Agg. Subase (all hardscape) Storm Pipe (15" HDPE) NDS Yard Drain 4" Perf. Pipe Crosswalk Striping

2,000 5,000 2,000 1,000 1,000 500 11,500

2

6,000 12,000 6,400 3,200 2,400 4,500 25,500 2,500 2,800 4,550 1,360 500 2,000 300 74,010

4

Structures Salvaged Flatcar -50' Length Bandshell on Flatcar Wooden Decking

QTY. 1 1 250

UNIT EA EA SF

20,000 15,000 8,750 43,750

5

Site Furnishings Metal Fence / Gate Relocate Bike Rack Interpretive Signage Directional Signage Entrance Signage Trash Receptacle Picnic Tables

QTY. 15 1 3 2 1 2 3

UNIT LF LS EA EA EA EA EA

750 200 3,600 400 1,000 2,000 3,000 10,950

6

Landscaping Deciduous Shade Trees Ornamental Trees Large Shrub Small Shrub Perennials Mulch

QTY. 5 2 15 30 100 40

UNIT EA EA EA EA EA CY

2,000 700 750 1,050 2,500 1,800 8,800 149,010 14,901

*This estimate represents 2012 dollars. Costs will need to be reexamined in subsequent years for increases in material and labor costs and inflation.

OVERALL SUBTOTAL $ Contingency (10%) $

Total $
PHASE 2 - Play Area, Restrooms Play Sculpture / Equipment Concrete Edging around Play Surface Engineered Wood Fiber (12" depth) Play Surface Drainage (geotextie, perf pipe) Geotextile Fabric 16'x9' Restroom (prefab, concrete slab) Sewer Connection Water Connection Relocate Electrical Pole QTY. 1 100 22 150 580 1 20 50 1 UNIT EA LF CY LF SF EA LF LF LS UNIT PRICE $10,000.00 $10.00 $28.00 $3.00 $1.00 $50,000.00 $100.00 $50.00 $3,000.00 SUBTOTAL TOTAL $ $ $ $ $ $ $ $ $ $

163,911

10,000 1,000 616 450 580 50,000 2,000 2,500 3,000 70,146

Sign up to vote on this title
UsefulNot useful