ESTIMATE OF PROBABLE CONSTRUCTION COSTS
Date: June 28, 2024
Project:
Estimated By: BA
Item No. Item Description Quantity Unit Unit Price Total 1 Mobilization (5%) 1 LS 14,000.00$ 14,000.00$
2 Best Management Practices 1 LS 10,000.00$ 10,000.00$ 3 Fence Demolition 500 LF 10.00$ 5,000.00$ 4 Hardscape Demolition 1,350 SF 15.00$ 20,250.00$ 5 Clearing and Grubbing 4,500 LS 1.00$ 4,500.00$ 6 Temporary Construction Fencing 500 LF 15.00$ 7,500.00$ TOTAL $61,250.00
2.0 PAVING
7 Concrete Paving 525 SF 25.00$ 13,125.00$ 8 6" Rock Cobble 275 SF 25.00$ 6,875.00$
9 Wood Chips Including Grading 44 CY 80.00$ 3,520.00$ 10 Wood Deck 125 SF 100.00$ 12,500.00$
11 4" Concrete Header 115 LF 30.00$ 3,450.00$ 12 Perimeter Fencing 500 LF 125.00$ 62,500.00$ 13 Gates 2 EA 4,000.00$ 8,000.00$
14 Benches 5 EA 5,000.00$ 25,000.00$
15 Pet Rinse Station 1 EA $ 10,000.00 10,000.00$ 16 Litter Receptacle and Dog Waste Dispenser w/ Sign 2 EA $ 3,000.00 6,000.00$ 17 Drinking Fountain w/Pet Bowl 1 EA $ 15,000.00 15,000.00$ Polliwog Park Dog Run, City of Manhattan Beach
1.0 SITE CLEARING, EARTHWORK AND GRADING, STORMWATER FACILITIES
7.0 SITE FURNISHINGS AND OPTIONAL DOG AGILITY EQUIPMENT
5.0 FENCES AND GATES
Item No. Item Description Quantity Unit Unit Price Total
1.0 SITE CLEARING, EARTHWORK AND GRADING, STORMWATER FACILITIES 18 Trees 6 EA $ 500.00 3,000.00$
19 Weed Abatement 4,840 SF $ 0.50 2,420.00$ 20 Automatic Irrigation System 1 LS $ 10,000.00 10,000.00$ 21 90-Day Maintenance 1 LS $ 12,000.00 12,000.00$ 22 Electrical (Includes Light Poles) 1 LS $ 40,000.00 40,000.00$ Total Construction Items
Contingency & Escalation Estimate (10% of construction estimate) Construction Budget Estimate
$29,464
$324,104
$294,640
8.0 LANDSCAPE AND IRRIGATION
9.0 SITE LIGHTING