SITE DEMOLITION
Remove Existing Items
1 Remove Trees 10 EA 2,000.00 $ 20,000 $
2 Remove Asphalt 18,680 SF 3.50 $ 65,380 $
3 Remove Curb or Curb & Gutter 577 LF 20.00 $ 11,540 $
4 Remove Existing Parking Lot Light Poles and Concrete Footing 5 EA 500.00 $ 2,500 $ 5 Clear and Grub Improvement Area 18,680 SF 0.60 $ 11,208 $ 6 SITE DEMOLITION SUBTOTAL $ 110,628
GRADING AND DRAINAGE
Precise Grading and Drainage Modifications
7 Grading and Drainage 1 LS 25,000.00 $ 25,000 $
8 GRADING AND DRAINAGE SUBTOTAL 25,000 $
SPORTS IMPROVEMENTS
Pickleball Court Improvements QTY UNIT COST TOTAL
9 10' Chain Link Fence Around New Courts 1,440 LF 150.00 $ $ 216,000 10 10' Wide Maintenance Gate for New Courts 2 EA 1,750.00 $ 3,500 $ 11 5' Wide Pedestrian Gate for New Courts 8 EA 1,200.00 $ 9,600 $ 12 12" Wide Reinforced Concrete Curb at 10' Chain Link Fence 1,440 LF 30.00 $ 43,200 $ 13 6" Thick Reinforced Court Concrete for New Courts 15,660 SF 15.0 $ 0 $ 234,900 14 4" Thick Reinforced Concrete Walk- Access to New Courts 1,500 SF 10.00 $ 15,000 $ 15 Court Striping for New Courts 8 EA 5,500.00 $ 44,000 $ 16 Court Net for New Courts 8 EA 3,500.00 $ 28,000 $
17 Court Windscreen for New Courts 6,420 SF 3.00 $ 19,260 $ 18 Court Surfacing for New Courts 15,660 SF 5.00 $ 78,300 $ 19 Court Sports Lights for New Courts 9 EA 17,500 $ $ 157,500 20 Decomposed Granite Surfacing with Base 3,150 SF 8.00 $ 25,200 $ 21 Picnic Tables 4 EA 2,000.00 $ 8,000 $
22 Low CMU Retaining Wall 285 LF 225.00 $ 64,125 $
23 PICKLEBALL COURT IMPROVEMENT SUBTOTAL 946,585 $
SITE UTILITIES
Utility Improvements
24 Upgrade Electrical Panel for Pickel Ball Court Light Expansion 1 LS 40,000 $ 40,000 $ Landscape Improvements
25 Irrigation modifications 1 LS 15,000.00 $ 15,000 $
26 Sod Replacement 1 LS 7,500.00 $ 7,500 $
27 Rough and Fine Grading 3,000 SF 1.50 $ 4,500 $
28 LANDSCAPE IMPROVEMENT SUBTOTAL 27,000 $
29 Site Improvements Subtotal $ 1,149,213
30 Construction Contingency 10% $ 114,921
31 Contractor General Conditions 6% $ 68,953
32 PROJECT TOTAL $ 1,333,087.08
AVIATION PARK- NORTH PARKING LOT
PRELIMINARY COST ESTIMATE APRIL 2022
PICKLEBALL IMPROVEMENTS
2 OF 2