Page 139 - Southborough Final Package

Opinion of Probable Cost
Birchwood Design Group
Jun-16

Opinion of Probable Cost - Trottier Track and Fields

Item Quantity Unit Unit Price Total
Site Preparation/Demolition
Temporary Utilities 1 LS $8,000 $8,000
Temporary Chainlink Fence 2500 LF $6 $15,000
Remove & Dispose Existing Track 1 LS $20,000 $20,000
Silt Sock 1,500 LF $3 $4,500
Subtotal $47,500
Site Improvements
Fine Grading of Synthetic Turf Field 1 LS $25,000 $25,000
HMA with 6" Stone base- D Areas and Long Jump 3,588 SY $32 $114,900
Natural Grass field ~ 70000sf @ 6"
Haul in of topsoil 1,296 CY $25 $32,400
Fine Grading Practice Field 1 LS $15,000 $15,000
Irrigation 1 LS $40,000 $40,000
Practice Field Drainage 1 LS $20,000 $20,000
Seeding 2 Acre $3,000 $6,000
Synthetic Turf 87,516 SF $4.25 $372,000
Football Soccer Goal Pak 1 LS $35,000 $35,000 SECTION 5 - RECOMMENDATIONS/ PRIORITIZATION
Track Surface 7,114 SY $50 $355,700
Base and Finishing Stone Subbase 1 LS $120,000 $120,000
Slot Drain/Trench Drain 1,305 LF $60 $78,300
PCC Field Curb 440 LF $25 $11,000
Field Drainage 1 LS $50,000 $50,000
Discuss Hammer Cage 2 LS $25,000 $50,000
Shotput 2 EA $7,500 $15,000
Long Jump runways and Pits 2 EA $8,000 $16,000
Javelin Runway 1 EA $8,000 $8,000
Subtotal $1,364,300

SUBTOTAL OF SITE CONSTRUCTION ITEMS TOTAL $1,411,800
GENERAL CONDITIONS, BOND, CONTRACTOR OH&P $141,180
CONTINGENCY $70,590
TOTAL $1,624,000

SOUTHBOROUGH ATHLETIC MASTER PLAN

139