QUANTITY
UNIT
UPDATED
UNIT PRICE
UNIT PRICE
$39,309.25
$7,487.48
4,300
SY
$1.50
$1.62
$6,966.00
LS
$2,000.00
$2,149.81
$2,149.81
LS
$5,000.00
$5,374.53
$5,374.53
$22,578.00
600
SF
$35.00
$37.63
27
SY
$3.00
$3.23
$87.21
27
SY
$60.00
$64.50
$1,741.50
LS
$300.00
$322.48
$322.48
EACH
$500.00
$537.46
$537.46
4,784
SY
$2.50
$2.69
$12,868.96
3,621
CY
$14.00
$15.05
$54,496.05
200
SY
$40.00
$43.00
$8,600.00
1,305
LF
$12.00
$12.90
$16,834.50
1,300
LF
$50.00
$53.75
$69,875.00
100
LF
$40.00
$43.00
$4,300.00
50
EACH
$300.00
$322.48
$16,124.00
20
VF
$400.00
$429.97
$8,599.40
4,784
SY
$22.00
$23.65
$113,141.60
359
TON
$100.00
$107.50
$38,592.50
574
TON
$90.00
$96.75
$55,534.50
798
CY
$35.00
$37.63
$30,028.74
2,392
CY
$25.00
$26.88
$64,296.96
EACH
$2,500.00
$2,687.27
$5,374.54
EACH
$750.00
$806.18
$806.18
EACH
$4,000.00
$4,299.62
$4,299.62
1,580
LF
$20.00
$21.50
$33,970.00
EACH
$20,000.00
$21,498.09
$21,498.09
EACH
$6,000.00
$6,449.43
$6,449.43
LS
$977.50
$1,050.72
$1,050.72
LS
$200,000.00
$214,980.85
$214,980.85
EACH
$15,000.00
$16,123.57
$64,494.28
LS
$34,500.00
$37,084.20
$37,084.20
LS
$2,530.00
$2,719.51
$2,719.51
Site Electrical
LS
$3,450.00
$3,708.42
$3,708.42
Surface Restoration
Erosion Control
5
1
UNIT
LS
$500.00
$3,500.00
$537.46
$3,762.17
$2,687.30
$3,762.17
$935,934.51
$982,731.24
Contingency (10%)
$98,274.00
Grand Total
TOTAL COST
General Conditions
$1,081,005.24
QUANTITY
UNIT
ORIGINAL
UPDATED
UNIT PRICE
UNIT PRICE
TOTAL COST
General Conditions
Mobilization and Insurances (4.2% of Construction Cost)
$707.05
$134.68
2.1
ACRE
$3,000.00
$3,224.72
$6,771.91
1,000
CY
$14.00
$15.05
$15,050.00
1,115
LF
$30.00
$32.25
$35,958.75
6' High - 12' Wide Double Swing Black Vinyl Chain Link Gate
EACH
$2,200.00
$2,364.79
$4,729.58
6' High - 4' Wide Single Swing Black Vinyl Chain Link Gate
EACH
$800.00
$859.93
$1,719.86
LS
$160,000.00
$171,984.68
$171,984.68
LS
$110,000.00
$118,239.47
$118,239.47
LS
$80,000.00
$85,992.34
$85,992.34
ALLOW
$350,000.00
$376,216.48
$376,216.48
LS
$300,000.00
$322,471.27
$322,471.27
1,106
SY
$40.00
$43.00
$47,558.00
104
TON
$100.00
$107.50
$11,180.00
174
TON
$90.00
$96.75
$16,834.50
193
CY
$35.00
$37.63
$7,262.59
386
CY
EACH
$25.00
$26.88
$10,375.68
$1,000.00
$1,074.91
$1,074.91
LS
$690.00
$741.69
$741.69
LS
$9,775.00
$10,507.19
$10,507.19
4,450
1
SF
LS
$45.00
$2,000.00
$48.38
$2,149.81
$215,291.00
$2,149.81
Subtotal
$1,462,109.71
$1,462,951.44
Contingency (10%)
Grand Total
$146,296.00
$1,609,247.44
QUANTITY
UNIT
ORIGINAL
UPDATED
UNIT PRICE
UNIT PRICE
TOTAL COST
General Conditions
Mobilization and Insurances (4.2% of Construction Cost)
$4,140.19
$788.61
Site Preparation
0.6
ACRE
$3,000.00
$3,224.72
$1,934.83
LS
$5,000.00
$5,374.53
$5,374.53
2,080
SY
$1.50
$1.62
$3,369.60
320
LF
$30.00
$32.25
$10,320.00
2,080
SY
$2.50
$2.69
$5,595.20
$15,662.40
2,080
SY
$7.00
$7.53
156
TON
$100.00
$107.50
$16,770.00
250
TON
$90.00
$96.75
$24,187.50
174
CY
$35.00
$37.63
$6,547.62
EACH
$1,400.00
$1,504.87
$4,514.61
Surface Restoration
Erosion Control
5
1
UNIT
LS
$500.00
$1,500.00
$537.46
$1,612.36
$2,687.30
$1,612.36
Subtotal
$98,575.95
$103,504.75
Contingency (10%)
$10,351.00
Grand Total
$113,855.75
QUANTITY
UNIT
ORIGINAL
UPDATED
UNIT PRICE
UNIT PRICE
TOTAL COST
General Conditions
Mobilization and Insurances (4.2% of Construction Cost)
$40,231.56
$7,663.16
LS
$1,000.00
$1,074.91
$1,074.91
EACH
$1,000.00
$1,074.91
$2,149.82
2.5
ACRE
$3,000.00
$3,224.72
$8,061.80
4,975
CY
$14.00
$15.05
$74,873.75
Site Preparation
Common Excavation and Backfill
Synthetic Turf Multi-Purpose Athletic Field Surface
107,455
SF
$4.75
$5.11
$549,095.05
EACH
$7,000.00
$7,524.33
$30,097.32
ALLOW
$30,000.00
$32,247.13
$32,247.13
332
CY
$40.00
$43.00
$14,276.00
2,654
CY
$35.00
$37.63
$99,870.02
11,940
SY
$6.00
$6.45
$77,013.00
Geotextile Fabric
14,328
SY
$2.00
$2.15
$30,805.20
5,609
1
LF
LS
$6.00
$2,000.00
$6.45
$2,149.81
$36,180.36
$2,149.81
Subtotal
$957,894.17
$1,005,788.89
Contingency (10%)
$100,579.00
Grand Total
$1,106,367.89
$3,554,976.33
$355,500.00
3,910,476.33
References:
1. Conceptual Site Plans prepared by Fay, Spofford & Thorndike dated March 2012, with latest revision of April 2015.
2. Unit Prices for this Engineer's Opinion of Cost are based on other similar projects completed by Fay, Spofford & Thorndike.
Notes:
In providing this Engineer's Opinion of Probable Construction Costs, the Client understands that FST has no control over the cost or availability of labor, equipment or
materials, or over market conditions or the Contractor's method of pricing , and that the Engineer's Opinion of Probable Construction Costs are made on the basis of FST's
professional judgment and experience. FST makes no warranty, express or implied, that the bids or the negotiated cost of the Work will not vary from the Engineer's
Opinion of Probable Construction Costs.
1. The pavement quantities are based on the following pavement section buildup and areas:
Access Road
Tennis Court
Running Track
Thickness (In)
Thickness (In)
Thickness (In)
1.5
1.25
1.25
2.5
12
18
18,720
43,050
Area (sf)
2. Area 1 - 8' Wide Bituminous Walkway Area (s.f.) =
1,800
10,400
9,950
107,455
6. The allowance amounts for the two buildings contained in the opinion of cost are not benefitted by any architectural, structural or M\E services and should therefore be considered
as order of magnitude costs. FST recommends the scope of buildings be refined before finalizing the budget allowance amounts.
7. This Opinion of Cost does not include costs associated with the following project elements:
A. Achitectual, Structural and M/E Design Services associated with the storage/restroom building and team locker/athletic training building.
B. Civil Site Engineering Design and Permitting Services that typically range from 4% to 6% of the construction cost.
C. Construction Phase Administration and Testing Services that typically range from 3% to 5% of the construction cost.
D. Legal Costs
E. Utility Charges, User Fees, etc.
CK
C
0' BA
10 ET
S
ST
RE
1
AM 00'
SE
T
BA
AM
RE
ST
C.I.P.F.
RETAINING WALL
DRAINAGE
OUTFALL
6' HIGH
CHAIN LINK FENCE
MODIFIED 6-LANE TRACK
8' WIDE WALKWAY
CULVERT
OUTLET
EXISTING
CONCRETE
DRAINAGE
RING
DRAINAGE
POLE VAULT
NEW SCOREBOARD
FOR BASEBALL FIELD
RECONSTRUCT EXISTING
TENNIS COURTS
X
X
EXISTING BASEBALL
FIELD
NEW PERIMETER
FENCE
SHOT
PUT
DISCUS
RELOCATED
PICNIC AREA
EXISTING
SOCCER FIELD
(360' x 210')
BLEACHER SEATING
1020 SEATS
EXISTING
PRACTICE FIELD
RELOCATED
TICKET BOOTH
EXISTING PRACTICE
FOOTBALL FIELD
EXISTING
SOFTBALL FIELD
R:\SW-M113-Massabesic HS Master Plan\Cadd\Concept Set\dwg\SW-M113-PROPOSED BASE.dwg, CLR MASTER WITH COSTS, 4/9/2015 4:07:46 PM, dube_c, 1:1
ABSORPTION
FIELD
ABSORPTION
FIELD
EXISTING FIELD
EXISTING FIELD
PREPARED FOR: