Kennedy Playground -Cost — File 198615

Sheet1 Page 1 John F Kennedy School Playground Somerville, MA Cost Estimate Prepared by CBA Landscape Architects LLC Design Development February 13, 2015 No. Item Quantity Unit Unit Price Subtotal Total Demolition and Site Preparation # 1 Mobilization / Logistics / Site Fencing 1 LS $5,000.00 $5,000.00 # 2 Hardscape Removal & Disposal (Offsite) 5872 SF $2.00 $11,744.00 # 3 Police Details, etc for sidewalk closures 30 DAY $344.00 $10,320.00 # 4 Misc. Removals (Play Eq, Site Furnishings. etc) 1 LS $2,500.00 $2,500.00 Subtotal $29,564.00 Paving and Edging # 1 Poured Concrete Pavement 274 SF $10.00 $2,740.00 # 2 Poured-In-Place Rubber Surface/Tiles 5714 SF $21.00 $119,994.00 # 3 Asphalt Path at Planting Beds 550 SF $8.00 $4,400.00 # 4 New Color Coat on Asphalt 2161 SF $1.50 $3,241.50 # 5 Aluminum Edging at Rubber Surface/Asphalt 90 LF $5.50 $495.00 # 6 Plastic Timber for Planters, 6”x6” 1168 LF $19.00 $22,192.00 (30” avg. ht. Retained, 12” buried; dividers) Subtotal $153,062.50 Furnishings, Fencing, and Restoration # 1 Curved Bench 1 EA $4,200.00 $4,200.00 # 2 6' Bench with Back 1 EA $1,600.00 $1,600.00 # 3 6' High Black Chain Link Fence 108 LF $40.00 $4,320.00 # 4 Decorative Element at Main Gateway 1 LS $8,000.00 $8,000.00 Subtotal $18,120.00 Playground Equipment # 1 Swing Set with Basket, Adaptive, Belt Swings 1 EA $16,200.00 $16,200.00 # 2 Rotating Net Structure 1 EA $20,368.80 $20,368.80 # 3 LSI Eclipse Rope Climber 1 EA $30,174.50 $30,174.50 # 4 Refurbish Existing Play Structure 1 EA $15,000.00 $15,000.00 # 5 Climbing handholds on sloped rubber 75 SF $9.00 $675.00 # 6 Reset/Relocate Existing Play Panels 1 LS $2,500.00 $2,500.00 $84,918.30 Plantings, Pruning, and Topsoil # 1 New Trees 6 EA $1,200.00 $7,200.00 # 2 New Shrubs (3'-3.5' Ht avg.) 30 EA $90.00 $2,700.00 # 3 Loam & Seeded Lawn 2500 SF $0.75 $1,875.00 # 4 Topsoil for Planters 16 CY $35.00 $560.00 Subtotal $12,335.00 Subtotal for Demolition and Site Preparation through installation: $297,999.80 2.5% Bond $7,450.00 15% Overhead and Profit $44,699.97 10% Allowance for Restricted Access costs $29,799.98 10% Contingency / Misc. Expenses $29,799.98 Total for Construction: $409,749.73