ESTIMATE OF PROBABLE CONSTRUCTION COSTS
Date: June 20, 2024
Project:
Estimated By: BA
Item No. Item Description Quantity Unit Unit Price Total 1 Mobilization (5%) 1 LS -$ 115,200.00$
2 Best Management Practices 1 LS -$ -$
3 Unclassified Excavation 1 LS -$ -$
4 Removals & Demolition (Includes removal of restroom and pool buildings, pool, all tree, shrub and ground cover
vegetation, concrete flatwork, concrete footings, walls, play equipment and basketball ball court )
1 LS -$ -$
6 Grading 1 LS -$ -$
7 Temporary Construction Fencing 1 LS -$ -$
TOTAL $ 115,200.00
2.0 PAVING, CURBS, & DECKING
8 Concrete Paving 1,200 SF 25.00$ 30,000.00$
9 Southlawn Concrete Pathway 1,765 SF 25.00$ 44,125.00$ 10 Stabilized Decomposed Granite 8,235 SF 4.00$ 32,940.00$ 11 Wood Deck 571 LS 100.00$ 57,100.00$
12 Concrete Headers 535 LF 30.00$ 16,050.00$
13 Resilient Rubber Play Surface 5,780 SF 25.00$ 144,500.00$ 14 Restroom Building 1 LS 450,000.00$ 450,000.00$
15 Office Building 1 LS 250,000.00$ 250,000.00$
16 Arbor Shade Structure 1 LS 40,000.00$ 40,000.00$
17 Wood Stage 1 LS 12,000.00$ 12,000.00$
18 Tube Steel Fence 260 LF 125.00$ 32,500.00$
19 Lace Fence 335 LF 225.00$ 75,375.00$
20 Lace Fence @ Top of Dune 330 LF 225.00$ 74,250.00$ 21 Fence @ Playground 370 LF 225.00$ 83,250.00$
22 Gates 2 EA 4,000.00$ 8,000.00$
23 Playground Gates 2 EA 4,000.00$ 8,000.00$
24 Artsitic Gates 1 EA 8,000.00$ 8,000.00$
25 Mural Wall 35 LF 225.00$ 7,875.00$
26 Playground Equipment 1 LS 392,650.00$ 392,650.00$ 27 Picnic Tables 2 EA 3,000.00$ 6,000.00$
28 Benches 3 EA 2,500.00$ 7,500.00$
29 Bike Rack 3 EA $ 600.00 1,800.00$
30 Park Bench 18 EA $ 2,500.00 45,000.00$
6.0 PLAY EQUIPMENT
7.0 SITE FURNISHINGS
4.0 STRUCTURES
5.0 FENCES, GATES, AND WALLS
3.0 ARCHITECTURAL
Sand Dune Park, City of Manhattan Beach
1.0 SITE CLEARING, EARTHWORK AND GRADING, STORMWATER FACILITIES
Item No. Item Description Quantity Unit Unit Price Total
1.0 SITE CLEARING, EARTHWORK AND GRADING, STORMWATER FACILITIES31 Park Sign 2 EA $ 10,000.00 20,000.00$ 32 Soil Preparation and Fine Grading 8,345 SF 0.75$ 6,258.75$ 33 Trees 15 EA $ 500.00 7,500.00$
34 Weed Abatement 8,345 SF $ 0.50 4,172.50$
35 Planting Area 8,345 EA $ 25.00 208,625.00$
36 Automatic Irrigation System 1 LS $ 25,000.00 25,000.00$ 37 Landscape Boulders 1 LS $ 20,000.00 20,000.00$
38 Wood Mulch (3" Layer) 70 CY $ 60.00 4,200.00$
39 90-Day Maintenance 1 LS $ 12,000.00 12,000.00$
40 Electrical (Includes bollards, pole lights, and uplights) 1 LS $ 95,000.00 95,000.00$ Total Construction Items
Contingency & Escalation Estimate (10% of construction estimate) Construction Budget Estimate
8.0 LANDSCAPE AND IRRIGATION
9.0 SITE LIGHTING
$234,487
$2,579,358
$2,344,871