<br />-
<br />
<br />-.-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />Chatfield Reservoir
<br />
<br />1
<br />
<br />..'
<br />
<br />-
<br />
<br />..
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />- -
<br />-
<br />
<br />I
<br />
<br />-
<br />
<br />Recreation Mitigation Study
<br />
<br /> UNIT EXTENDED
<br />ITEM UNIT UNIT QTY COST COST NOTES
<br />ROADS AND PARKING
<br />Asphalt SF 7500 $1.50 $11,250
<br />Striping ALLOW 1 $75000 $750
<br /> CATEGORY SUBTOTAL $12000
<br />TRAILS
<br />Gona-llte Trails SF 8000 $3.00 $24,000 Assumes 6' wide path
<br /> CATEGORY SUBTOTAL S2~ 000
<br />STRUCTURES
<br />Res'b"oom Building SF 1100 $175.00 $192,500 new ren-oom . four fixbJres total
<br />Information kiosk EA 2 SO.OO SO C06t 10 relocate accounted tor in demolition diVision
<br /> CATEGORY SUBTOTAL $182500
<br />FURNISHINGS
<br />Picnic Tables EA 8 $100.00 $800 Store and relocate oicnic tables at future locations
<br />Benches ITEM 1 $100.00 $100 store and relocate
<br />Water fountain ITEM 1 $500.00 $500 Provide replacement service at restroom
<br />Dumpsters ITEM 1 $100.00 $100 Store and reinstall lit futurlllocabon
<br />Trssh Receptacles ITEM 1 $50.00 SOO Store and reinstall at fLlture locations
<br />Grills ITEM 8 $75.00 $600 Store and reinstall at future locations
<br />Regulatory Signs ALLOW 5 $0.00 SO Colif: BCCounmd fur in demolition division
<br /> CATEGORY SUBTOTAL $2150
<br />UTILITIES
<br />WaterUne LF 800 $7.50 $3,750 1~diamllterwater distributlon line
<br />SanitBrySewer LateralUne LF 800 $1200 $6,000 4"diamlltersewerlaterel
<br />Sanitary Sewer Manhole EA 2 $3.50000 $7,000
<br />Water Hydrants EA 1 $1,500.00 $1,500 Frost Free Hydranllncludes connection to local
<br /> i In" and trenchinn costs
<br />un Station ITEM 0 $000 SO notalTected
<br />Storm Water Inlets EA 1 $3,500.00 $3,500 Storm Water inlet includes new piping and trenChing
<br />Storm Water Oil Separator Inlets EA , $10,000.00 $10,000 Storm Water inlet tor oil separation indudes new
<br /> ino and trenchina
<br />Storm Water Pipe LF 250 $24.00 $6,000 Storm Water pipe - 12" diameter
<br />CATEGORY SUBTOTAL $37,750
<br />ELECTRICAL and TELECOMMUNICATIONS
<br />Electric OiSbibution Line LF 250 $15.00 $3,750 Underground electric dllitiibution in conduit
<br />Telephone Une EA 0 $2,500.00 SO Underground telephone wire In conduit
<br />Transformeni ITEM 0 $0.00 SO 75K1/A
<br />Ughtpole& ITEM 0 $0.00 SO Cost eccounted for in demolItion division
<br />CATEGORY SUBTOTAL $3780
<br />LANDSCAPE
<br />SeedIng Drytand Gra5S8$ SF 20000 $0.10 $2,000 Allowance. Dnlled seeding disturbed areas.
<br />Straw Mulch SF 20000 $0.05 $1,000 Cnmped over seeded areas
<br />Hvdro Mulch SF 0 $0.05 SO SorRY mulch over seeded areas
<br />Deciduous Trees EA 80 $300 00 $15,000 Allowance. 2.5 ~ Calioer
<br />Ever reen Trees EA 25 $320 00 $6,000 Allowance. 6' Averaoe Heioht
<br />Shrubs EA 100 $2000 $2,000 Allowance. 5 Gallon Shrubs
<br />CATEGORY SUBTOTAL $2' 000
<br />IRRIGATION
<br />Point of Connection EA 1 $2,000.00 $2,000 ConnllCtion to wllt8r main, vacuum breaker,
<br />Spray Irrigation SF 0 $1.00 SO Large Radius Pop Up Heads
<br />Bubbler Irri"ation Per Plant 175 $75.00 $13,125 Bubbler at Trees and Shrubs
<br />CATEGORY SUBTOTAL 515125
<br />
<br />Concept Plan Cosl EllIirnlte
<br />
<br />Plige7of25
<br />
<br /> UNIT EXTENDED
<br />ITEM UNIT UNIT QTY COST COST NOTES
<br />SUBTOTAL $452,381
<br />CONTRACTORS GENERAL CONDI110NS '2% SS.,..
<br />CONCEPT PLAN CONTINGENCY 28% $113085
<br />GRAND TOTAL $1518,782
<br />D~ER CREE,K - R~LOCATEDBALI,Q,QN-LAIiNCH,AR~A -
<br />EARTHWORK
<br />Bulk Earthwork CY 300 $4.00 $1200 cut = 300 CY In Place no haul
<br />Topsoil - Strip, Stockpile and Spread CY 1600 $4.00 $7,200 AssumllS 8" depth removal at SlJrfaced areas,
<br />stocknile and ~read all new landscaDe areas
<br />Fine Gradin SF .3560 $0.05 $2176 Assumes all liIYed and landscaoe areas + 20%
<br /> CATEGORY SUBTOTAL $10578
<br />ROADS AND PARKING
<br />Gravel Parking and Balloon Launch Road SF 34000 $0.75 $25,500
<br /> CATEGORY SUBTOTAL S" 500
<br />7RAILS
<br />Concrete Trails SF 2000 $3.00 $6,000 Assumes 6' wide path
<br /> CATEGORY SUBTOTAL 18,000
<br />STRUCTURES
<br />Restroom Building SF 1100 $175.00 $192,500 New RR, 4 tixtiJres total
<br />Informatlon kiosk ALLOW 1 $7,500.00 $7,500
<br /> CATEGORY SUBTOTAL 1200,000
<br />FURNISHINGS
<br />Picnic Tables EA . $100.00 $400 Store and relocate icnic tables at futura locetions
<br />Benches ITEM 1 $100.00 $100 ~tDre and ralocate
<br />Water fountain ITEM 1 $500.00 $500 Provide replacement service
<br />Dumpliten;. ITEM 1 $100.00 $100 Store and reinstall at futiJrelocation
<br />Bollards ITEM . $15000 $600 Store and reinstall at futiJre location
<br />Trash Receptacles ITEM 1 $50.00 S50 Store and reinstall at future locatlons
<br />Grills ITEM 3 $75.00 S225 Store and reinstall at future locatlons
<br />Regulatory SignS ALLOW 5 $10000 $500
<br /> CATEGORY SUBTOTAL S2 475
<br />UTIUTIES
<br />WaterUne LF 250 $7.50 $1,875 1 ~ diameter water distribution line
<br />Sanrtary Sewer Lateral Une LF 280 $12.00 $3,000 ..~ diemeter sewer lateral
<br />Sanitary Sewer Manhole EA 2 $3,500.00 $7,000
<br />Water Hydrants EA 1 $1,500.00 $1,500 Frost Free Hydrant Includes connection to local
<br />i in" and trenchin" costs
<br />LinStation ITEM 0 $0.00 SO notalTected
<br />Storm Water Inlets EA 0 $3,500.00 SO Storm Water inlet indudes new piping and trenching
<br />Storm Water Oil Separator Inlets EA 0 $10,000.00 SO Storm Water inlet for oil ~eparation includllS new
<br /> i inn and trenchin
<br />Storm Water Pipe LF 0 $24.00 SO Storm Water pipe- 12" diameter
<br />CATEGORY SUBTOTAL $13375
<br />ELECTRICAL and TELECOMMUNICATIONS
<br />Electlic Dis.tribution Une LF 250 $15.00 $3,750 Underground electric distribution in conduit
<br />Telephone Une EA 0 $2,500.00 SO Underground bllephone wire in conduit
<br />Transrormeni ITEM 0 $0.00 SO 75K1/A
<br />Ult1tpoles ITEM 0 $0.00 SO Cost accounted for in demolition division
<br />CATEGORY SUBTOTAL 53,750
<br />LANDSCAPE
<br />Seeding Dryland Gra&~es SF 66000 $010 $8,600 Allowance. Drilled seeding disturbed areas.
<br />
<br />Concept Plan Cost Estimate
<br />
<br />Page 8 of 25
<br />
<br />EDAW February 2004
<br />
<br />Page 34
<br />
|