Cost Estimate Meridian Settlers
Meridian Parks & Recreation
Memo
RECEIVED
APR 1 2 2006
To:
Mayor and City Council
'City of Meridian
City Clerk Office
CC:
Will Berg
AJ~~
From:
Doug Strong, Director
Date:
April 11, 2006
Re:
Meridian Settler's Village Square
During the August 10, 2005 Parks and Recreation Commission meeting the
commission approved the preliminary drawing for the proposed Village Square
located in the SE comer of Meridian Settler's Park.
After a presentation by John Bracken, representing The land Group on September
13, 2005 during pre-council meeting, council recommended staff to bring back the
costs supporting the site development consisting of earthwork, storm water
drainage, buildings, landscaping and etc.
Staff would like this item to be placed on the April 18, 2006 City Council agenda
under Department Report.
Staff is requesting council approval of the concept plan to proceed with site
development planning. The supporting documentation is attached including site
development cost estimates as of December 28, 2005 and the site plan layout
map.
Page 1
Meridian Settler's Village Square II
......,,_.-.,--
05066 Total Area" s
-~"':!i:_~
: "¡j:'!:I""P~¡,,_;,, f:r':',,;;;!:: "
.,' ,'",.-!,~:;~:': "",::,':'¡:'ì:;,;:,:Ij¡¡£. '¡,'¡i:,:, j. ijli>\ "'j
SITE CLEARING / DEMOUTION $0.00
Misc. Demo 1 EA $5,000.00 $5,000.00
EARTHWORK $0.00
REMOVE / STOCKPILE TOPSOIL/SU8S0ILS 6,773 CY $2.50 $16,932.50
ROUGH GRADE 182,870 SF $0.10 $18,287.00
lANDSCAPE TOPSOIL AND PLACED 141,900 SF $3.00 $425,700.00
BUILDING PAD - 3/4" CRUSHED GRAVEL 26,600 SF $1.10 $29,260.00
FOOTING EXCVT./BACKFILL 850 LF $12.00 $10,200.00
CONCRETE PAVING - 4" FLAT WORK 52,480 SF $3.00 $157,440.00
GRASS PAVE 825 SF $8.00 $6,600.00
STORM WATER DRAINAGE
SEEPAGE BEDS 450 CY $20.00 $9,000.00
CATCHBASINS 13 EA $2,SOO.00 $32,SOO.00
12" PIPE 150 LF $18.00 $2.700.00
8" PIPE SOO LF $14.00 $7,000.00
6"' PIPE 400 LF $12.00 $4,800.00
4" PIPE 1,000 LF $10.00 $10,000.00
CONCRETE PAVERS 17,470 SF $9.50 $165,965.00
CONCRETE BANDING 1,050 LF $7.SO $7,875.00
FLAG POLE 3 EA $3,SOO.00 $10,500.00
CONCRETE SEAT WALLS 5,860 LF $80.00 $468,800.00
BENCHES 27 EA $1,200.00 $32,400.00
TRASH RECEPTACLES 20 EA $500.00 $10,000.00
PICNIC TABLES 4 EA $800.00 $3,200.00
SIGNS 20 EA $65.00 $1,300.00
BIKE RACKS 4 EA $1,000.00 $4,000.00
FOUNTAIN 1 EA $8,000.00 $8,000.00
TENNIS COURTS 8 EA $5,000.00 $40,000.00
HORSE SHOE COURTS 16 EA $1,000.00 $16,000.00
GAZEBO 600 SF $60.00 $36,000.00
MAINTENANCE BUILDING 2,100 SF $100.00 $210,000.00
HISTORY CENTER & COMMUNITY BUILDING 20,000 SF $115.00 $2,300,000.00
PICNIC SHELTER 800 SF $65.00 $52,000.00
COVERED BREEZEWAY & CURVED ARBORS 3,105 SF $20.00 $62,100.00
ENTRY ARCHWAY & CLOCK TOWER 1 EA $20,000.00 $20,000.00
6'-0" C.L FENCING 280 LF $13.00 $3,640.00
10'-0" C.L. FENCING 1,824 LF $22.00 $40,128.00
3'-0" C.L GATES 16 EA $400.00 $6,400.00
UTiUTIES
SANITARY SEWER 410 LF $20.00 $8,200.00
MANHOLES 3 EA $1,500.00 $4,500.00
WATER LINES 675 LF $25.00 $16,875.00
FIRE HYDRANT 2 EA $2,000.00 $4,000.00
ELECTRICAL- UNDERGROUND 350 LF $50.00 $17,500.00
ELEC. SERVICE DISTRIBUTION 1 EA $10,000.00 $10,000.00
ELEC. WIRING DISTRIBUTION 1 EA $25,000.00 $25,000.00
TRANSFORMERS 2 EA $5,000.00 $10,000.00
LANDSCAPE $0.00
2" TREES 107 EA $300.00 $32,10MO
SHRUBS BEDS 9,100 SF $3.00 $27,300.00
TURF SOD 132,800 SF $0.50 $66,400.00
MULCH 85 CY $40.00 $3,400.00
IRRIGATION 141,900 SF $0.50 $70,950.00
$0.00
.....
Note: Not induding off-site improvements, lighting, utilities, permits, - :.1;-' ",:'¡;';",.,!
mobilization and play equipment. ,v',r-' T',., :> $4,529,952.50
SUB-TOTAL I
10% CONTINGENCIES I $452,995.25 I
r I
nOTAL I I $4,982,947.75 I
I
O5OI!"CE.""~'
1212812005""" AM
! ": I>
0- ~. 4
e.= ,Ih-
~ "'". i
~ .æ ?:1!'
r :! ,'it
8]1 jffki I t.ii¡!
iii81~1 f~i~ ì Nflf
\
90-6Z-9 ÐNIM~a A~I;tNIVIIIl3~d
0
~,,~,¡ ßf~ ~
1. - "'1\L ~
ntH ~ ¡
04epi 'ue!p .I81111
peo~ Ue!p J91f\j 4~oN 9172:£
ðJenbs 96ell!^ S)9IU9S Ue!p!J9VoJ
: .
--_LL___- 18______- ---
J
mil 0/WIdII0I
°lliE'--"--"""-'
s-----
Ö 1: c..-:=,------ -
: i ,---'~::--~~ .
'0 - '------,----:-= -
- -
-'"
.
-- .
- . , .
, ".
-~-- .
-1- .
:. .
-t...:
'ii
"
-- .
.",¡
--'.
I
.
.
:
.
.
I =----- :l i
~-----~ " t :
~ ==--:- I i :.--j
II ~-=
- - .
-- - I .:
,-i';'::"::;';::'C:'-==,i~ 11 :
~-",c.=:~.~~~::-:~~ '-~ - _!
! .._---:_:'c:_c~n :-.--1' i
..-- --'----.----' I
I
I
.
I
I
..
~¡
wlill
a
~,~
-------:.. .-..
i 1---;--- ~-~~
8 ~--:=¡::=-'-=~ z ~
'" -'---! -- -- 8 '"
1'- '-~--'--
=::::_:::I:;"':-~=-
..--
....J
..q
c;~
--;;;
- ¡~~ \ r 1
! j I .. I
,"~
¡ -