Settler's Tennis Courtst
. .. ., d, .: . .u e ur. ~~.~.~~~.~.~_..~.ti .. .~..~.g ...~, ~
~~scription of `~Jork/Iulateria~~ ~~:~~~~~.~:..~.~
Units~ .,~~. ~~¢_.~~
~G~uantity
~rice
~er Unit sm~
TotGl
Amount
4~,-R
26. =~6iY~Hn~~
Clay for Horseshoe Pits TN 11 210.00 $2,310.00
27. Backstop for Horseshoe Pits EA 32 500.00 $16,000.00
28. Bike Rack EA 2 500.00 $1,000.00
29. Tennis Nets and Posts EA 2 730.00 $1,460.00
30. Synthetic Turf (Horseshoe Courts) SF 4,993 8.50 $42,440.50
31. Synthetic Turf (Tennis Area) SF 1,197 8.50 $10,174.50
Site Furnishings Subtotal: $129,375.00
Irriqation System
32. Irrigation System SF 11,705 0.85 $9,949.25
33. Controller Assembly Upgrade LS 1 $5,000.00
Irrigation System Subtotal: $14,949.25
Landscaain
34. Finish Gradirg SF 11,7p5 0.10 $1,170.50
35. Soil Amendment SF 11;705 0.30 $3,511.50
36. Trees (2" caliper / 6'-7' B&B) EA 25 375.00 $9,375.00
37. Shrubs (2 gallon) EA 90 35.00 $3,150.00
38. Turf Sod SF 11,705 0.50 $5,852.50
39. Bark Mulch CY 15 40.00 $600.00
Landscaping Subtotal: $23,659.50
Construction Subtotal: $476,507.25
Construction Management (10% of Construction Subtotal): $47,650.73
Contractor Overhead & Profit (5% of Construction Subtotal): $23,825.36
Subtotal: $547,983.34
Contingency (10% of Subtotal): $54,798.33
,
~ < ~ ~ ^ E ~ ~~ ~~ ~ 7 ~ ~ ~~ ~ ~
; , , ~~~ ~ ~ ~ ; , ~ r~~~ ~ ~ x ~ ~ ~!'ICt3j#~~t~~'~#~ ~4'~~~,~ ~ ~k ~~~~`~~~~7~
,q ~= .~ ~. ~ ~ ~ . .a~~,~ . . ~ ~ . _ . ..
Please Note: This Statement of Probable Cost is based on the Design Development Site Plan submittal prepared
by The Land Group dated March 27, 2008. It is recognized that neither the Landscape Architect nor the client
has any control over the cost of labor, materials or equipment, over the Contractor's methods of determining bid prices
or other competitive bidding market forces. Negotiating prices will vary from any statement of probable construction
cost or other estimate or evaluation prepared by the Landscape Architect. For each year until the facility is
constructed, the construction costs must be adjusted for inflation based on the Construction Cost Index.
2of2
R~~~~~T~~
~
~~ ~~.~~.~,~ JUL ~ 5 ~~108
~`~ ~~ ~'~ +~iry ofMeridian ~~~~~~r~~e~~t o~' PI-o~able ~~~~
~~ ~ - _
~:, ~ CityClt;t~0~1c~ ~6? E. Shor~ Dri~~~. Suite 100 Ea~~~le. Id~ho ~;(~16
~ ~ (20ti) 939-~40~41 Faa (203) 939-4~1=1i
r~
'I'HE LAND GROUP, IlVC.
JOB TITLE: Settlers Village Square - Phase One w/ Synthetic Turf
& Cl:ampicnship Tennis Cour#
JOB NUMBER: 07045
DATE: July 10, 2008
Price Total
Description of Work/Materials Units Quantity Per Unit Amount
1. Site Engineering & Staking LS 1 $2,500.00
2. SWPPP Measures LS 1 $2,000.00
3. Temporary Construction Fence LS 1 $1,750.00
4. Site Demolition LS 1 $2,500.00
Site Preparation & Gradin
5. Clearing & Grubbing LS 1 3,500.00 $3,500.00
6. Excavation and Rough Grading CY 4,158 8.00 $33,264.00
Site Preparation & Grading Subtotal: $36,764.00
Site Utilities
7. Electrical LS 1 $15,000.00
8. Idaho Power Fees and Design LS 1 $12,000.00
9. Transformer and Distribution LS 1 $12,500.00
10. Domestic Water System LF 145 12.00 $1,740.00
Site Utilities Subtotal: $41,240.00
Pavin
11. Standard Concrete Paving SF 21,114 5.00 $105,570.00
12. Pervious Concrete SF 1,068 2.75 $2,937.00
13. Drain Rock Base (Concrete) CY 150 50.00 $7,500.00
14. Pavers SF 308 12.00 $3,696.00
15. Parking Lot Striping LS 1 2,500.00 $2,500.00
16. Tennis Court Paving SF 20,758 4.00 $83,032.00
17. 12" Containment Curb (Tennis Court) LF 446 15.00 $6,690.00
18. 6" Concrete Curb LF 481 10.00 $4,810.00
Paving Subtotal: $211,925.00
Gro up Picnic Structure
19. Large Shade Structure EA 1 88,450.00 $88,450.00
Group P icnic Structu re Subtotal: $88,450.00
Site Furnishinqs
20. Drinking Fountain w/ Drain Sump EA 2 4,500.00 $9,000.00
21. Trash Receptacle EA 6 1,000.00 $6,000.00
22. Permanent Light Bollard EA 2 1,000.00 $2,000.00
23. Players Bench EA 6 900.00 $5,400.00
24. 12' Galvanized Chain Link Fence and Gates LF 482 65.00 $31,330.00
25. 4' Galvanized Chain Link Fence and Gates LF 844 35.00 $29,540.00
1 of 2
,.,>.,u a..~~_~_.~..,k ......M.. , ~,.T,,..a~ _, ..-~. -.~a~,.~.~,a. ~a~,~.,~,.~x,~ y.s~:~.R~.~,.o~.,.~.~~,~._.~~,~_,~,~~
~'rice
i ora!
,~ai$ ~mID~ Descri~sticr cf'.~<qa,~#</Iv{ateria%~~iID~g ~?ri;s tieuar~~ity Per aJnit A~nount
26. Clay for Horseshoe °its 7N 11 210.00 $2,310.00
27. Backstop for Horseshoe Pits EA 32 500.00 $16,000.00
28. Bleachers EA 4 3,795.00 $15,180.00
29. Bike Rack EA 2 500.00 $1,000.00
30. Tennis Nets and Posts EA 3 730.00 $2,190.00
31. Synthetic Turf (Horseshoe Co urts) SF 4,993 8.50 $42,440.50
32. Synthetic Turf (Tennis Area) SF 1,197 8.50 $10,174.50
Site Furnishings Subtotal: $172,565.00
Irriq ation Svstem
33. Irrigation System SF 18,651 0.85 $15,853.35
34. Controller Assembly Upgrade LS 1 $5,000.00
Irrigation System Subtotal: $20,853.35
Lan clscapinq
35. Finish Grading SF 18,651 0.10 $1,865.10
36. Soil Amendment SF 18,651 0.30 $5,595.30
37. Trees (2" caliper / 6'-7' B&B) EA 41 375.00 $15,375.00
38. Shrubs (2 gallon) EA 194 35.00 $6,790.00
39. Turf Sod SF 16,325 0.50 $8,162.50
40. Bark Mulch CY 37 40.00 $1,480.00
Landscaping Subtotal: $39,267.90
Construction Subtotal: $619,815.25
Construction Management (10% of Construction Subtotal): $61,981.53
Contractor Overhead & Profit (5% of Construction Subtotal): $30,990.76
Subtotal: $712,787.54
Contingency (10% of Subtotal): $71,278.75
~"~ ~~ , : 4 k ~- ;. ~ ,.' 3 . 4 `~ ~'~. ~ ~ ~.:"h'. h ~ ~ ~I ~£~ j~y~ r~ , ': ~~~,~~~ ~7~~"'~ :~ /~9T St ' ~ ~~
.. 1Y .. . . .. ;:~ . .. .~r _..,. . ... .... ... . .~•. . . . , .U~ . . ~-s, ., . .. ._ ~~`~~:~ ._.<-,_.. ~'~~.~ . '~.'~'`„~~~~„_ .,,, ..
Please Note: This Statement of Probable Cost is based on the Design Development Site Plan submittal prepared
by The Land Group dated July 10, 2008. It is recognized that neither the Landscape Architect nor the client
has any control over the cost of labor, materials or equipment, over the Contractor's methods of determining bid prices
or other competitive bidding market forces. Negotiating prices will vary from any statement of probable construction
cost or other estimate or evaluation prepared by the Landscape Architect. For each year until the faciliiy is
constructed, the construction costs must be adjusted for inflation based on the Construction Cost Index.
2 of 2