HomeMy WebLinkAboutMaster Plan Book
JJt'sf. 1Ii~
p <f t2 p,r.
/d.s
---lr u-~ b I (J(J d
Snyder and Associates, Inc.
Budgetary Opinion of Construction Cost SAND LAKE RECREATION AREA
Master Plan
Iowa City, Iowa
ITEM DESCRIPTION QUANTITY UNITS UNIT COST EXTENSION
1.00 General Conditions
Mobilization 1 LS 200000.00 200,000
----....... Traffic Control 1 LS 5000.00 5,000
~onstruction Survey 1 LS 35000.00 35,000
-_._---_._-~-
c:l.ei3rin~L'!.n<=!. Grubbi.~_____.__ 1 LS 40000.00 40,000
Demolition 1 LS 100000.00 100,000
-_._-
Hauling 10000 CY 3.25 32,500
Subtotal" General Conditions 412,500
2.00 Site Development
Earthwork 35000 CY 4.00 140,000
Littoral Shelf (Aquatic Plantings) 8000 LF 12.00 96,000
Select Soil Backfill 500 CY 4.00 2,000
Subgrade Preparation 125000 SY 0.75 93,750
Rip Rap 5000 TON 27.00 135,000
Silt Fence 10000 LF 4.00 40,000
Wood Excelsior Mat 8500 SY 2.00 17,000
Seeding Reinforcement Mat 10000 SY 6.00 60,000
Beach Lake Access (Gran.) 8600 SY 6.00 51,600
Subdrains 750 LF 3.75 2,813
Storm Sewer 1000 LF 50.00 50,000
5" ACC Recreation Trail 12000 SY 15.00 180,000
5" ACC Parking Lot 10250 SY 14.00 143,500
9" ACC Roadway 14250 SY 24.00 342,000
Pavement Markings 1 LS 4500.00 4,500
4" Conc Sidewalk / Plaza Paving 47500 SF 3.50 166,250
-- Fishing Pier 6EA 25000.00 150,000
Precast Boat Launch 1 EA 18000.00 18,000
._-----_..._--~
Marina Pier / Overlook 1 LS 375000.00 375,000
._-_..~--- - --_._---,---~-- ----..._---~--
...--..-- ~one Retaining Walls 650 TON 500.00 325,000
-
Subtotal" Sitework 2,392,413
3.00 Utilities
Site Lighting 50 EA 3750.00 187,500
Electric Service 1 LS 50000.00 50,000
Water 1 LS 90000.00 90,000
Drinking Fountains 10 EA 2500.00 25,000
Sanitary Service 1 LS 40000.00 40,000
Subtotal" Utilities 392,500
4.00 Park Architecture
Park Lodge / Headquarters 1 EA 200000.00 200,000
-- Marina Concession Facility 1 EA 150000.00 150,000
Laroe Shelter 3 EA 80000.00 240,000
Prepared: 07.28.2006
Printed: 7/31/2006
Page 1 of 2
Snyder and Associates, Inc.
Budgetary Opinion of Construction Cost SAND LAKE RECREATION AREA
Master Plan
Iowa City,lowa
ITEM DESCRIPTION QUANTITY UNITS UNIT COST EXTENSION
Small Shelter 2EA 40000.00 80,000
Restroom 4EA 1 00000.00 400,000
Entry Features (2) 1 LS 75000.00 75,000
Signage Package 1 LS 35000.00 35,000
Subtotal - Park Architecture 1,180,000
5.00 Landscape Restoration
Lake Fountain Jet 1 LS 35000.00 35.000
Trees 400 EA 250.00 100,000
0'__''''___
u~....... Shrubs 850 EA 50.00 42,500
_._,_.,-_.._--.._----~.
Sand Prairie 21 AC 9000.00 189,000
---.--
Beach & Dune Plantings 5 AC 35000.00 175,000
Emergent Aquatic Plantings 8000 LF 7.50 60.000
Erosion Control Seedina 26 AC 175.00 4,550
Mulching 26 AC 250.00 6,500
Subtotal - Landscape Restoration 612,550
Subtotal - Construction 4,989,963
15% Contingency (Master Plan) 748,494
I
-.--.
I
Total Opinion of Probable Construction Cost $5,738,457
I I
Prepared: 07.28.2006
Printed: 7/31/2006
Page 2 of2