Rehm Park Master Plan RevisionPark District of Oak Park

11.10.2016

PARKING (31)

GARFIELD STREET

S. E

AST

AVE.

MEADOWMAINTAINED OPEN

0 20’ 80’40’

N

ALLE

Y

ALLE

Y

GUN

DERS

ON

AVE

.

EAST

AVE

.

GAZEBO

GAZEBO

DROP-OFF

NEW PARK ENTRANCE

NEW PARK ENTRANCE PATH

ENTRY MEADOW

EXISTING PARKING LOT

FIREHOUSE

GARFIELD STREET

POOL BUILDING

POOL

MEADOW W/ FLOWERING TREES

NEW BATHROOM BUILDINGEXTENSION TO THE FIRE STATION

NEW PATHS

EXISTING TRAIN TRACKS /

EQUIPMENT TO REMAIN

NEW PLAYGROUND / PLAY EQUIPMENT

REHABBED TENNIS COURT/FENCING

OPEN MEADOWW/ DISCOVERY AREA

TREES & BERMS WILL BE ADDED TO EDGES OVER TIME

REDESIGNED PARK ENTRANCE

NEW PARK ENTRANCE

Rehm Park Master Plan Revision ‐ Opinion of Probable Construction Cost

Park District of Oak Park 

Final Concept

Nov. 10 2016

Summary

Open Meadow Area $748,644

2 Tennis Courts to Remain $149,120

Playground Area $918,461

New Bathroom Building $480,000

Total $2,296,225

Rehm Park Master Plan Revision ‐ Opinion of Probable Construction Cost

Park District of Oak Park 

Final Concept

Nov. 10 2016

Open Meadow Area Item Quantity Unit Unit Price Total Cost

A Demolition1 Mobilization 1 l.s. $5,000.0 $5,0002 Construction fencing and entrance 1 l.s. $10,000.0 $10,0003 Erosion control 1 l.s. $3,000.0 $3,0004 Tree protection fencing 1,500 l.f. $4.0 $6,0005 Tree removal 8 ea. $600.0 $4,8006 Tree root pruning 1 l.s. $3,000.0 $3,0007 Tree Root aeration 1 l.s. $20,000.0 $20,0008 Relocate tree 4 ea. $700.0 $2,8009 Removal of concrete paving 10,407 s.f. $4.0 $41,628

10 Removal site furnishings 1 l.s. $600.0 $60011 Remove light 4 ea. $600.0 $2,40012 Removal north tennis court asphalt pavement 545 s.y. $5.0 $2,72513 Removal fence and footings @north tennis court 79 l.f. $18.0 $1,42214 Curb and gutter removal (drop‐off area) 70 l.f. $10.0 $70015 Asphalt paving removal (drop‐off area) 55 s.y. $5.0 $27516 Remove north playground 1 l.s. $20,000.0 $20,000

Subtotal A $124,350

B Grading/Drainage/Utilities1 Site excavation & grading  1 l.s. $10,000.0 $10,0002 Topsoil placement & finish grade 1 l.s. $5,000.0 $5,0003 Manhole 2 ea. $3,000.0 $6,0004 Catch Basin 3 ea. $3,500.0 $10,5005 Drain Tiles 1,000 l.f. $20.0 $20,0006 Storm water management 1 l.s. $20,000.0 $20,0007 Reinstall existing light 4 ea. $3,000.0 $12,0008 New light 4 ea. $7,500.0 $30,000Subtotal B $113,500

C Paving1 Concrete sidewalk  19,800 s.f. $9.0 $178,2002 Curb and gutter (drop‐off area) 80 l.f. $24.0 $1,9203 Asphalt paving (drop‐off area) 70 s.y. $20.0 $1,400Subtotal C $181,520

D Amenities1 Benches 15 ea. $1,200.0 $18,0002 Trash receptacles 6 ea. $800.0 $4,8003 Bike rack 8 ea. $900.0 $7,2004 Gazebo 2 ea. $40,000.0 $80,0005 Bollards 20 ea. $500.0 $10,000Subtotal D $120,000

E Landscape1 Trees 15 ea $900.0 $13,5002 Ornamental tree 30 ea $600.0 $18,0003 Shrubs and perennials 1 l.s. $4,000.0 $4,0004 Bed preparation 1 ls. $1,000.0 $1,0005 Sod 6,000 s.y. $8.0 $48,000Subtotal E $84,500

Total = (Subtotal A‐E) $623,870

20% CONTINGENCY $124,774

TOTAL FOR OPEN MEADOW AREA $748,644 Page 1

Rehm Park Master Plan Revision ‐ Opinion of Probable Construction Cost

Park District of Oak Park 

Final Concept

Nov. 10 2016

Tennis Court Area (2 tennis courts to remain)

Item Quantity Unit Unit Price Total CostA Demolition1 Mobilization 1 l.s. $1,200 $1,2002 Construction fencing and entrance 1 l.s. $1,500 $1,5003 Erosion control 1 l.s. $500 $5004 Tree protection fencing 160 l.f. $5 $8005 Remove tree 1 ea.  $800 $8006 Remove existing tennis court asphalt surfacing 1,247 s.y. $4 $4,9907 Remove existing tennis court fencing and posts 304 l.f. $18 $5,4728 Remove existing tennis court pole and netting 1 l.s. $2,000 $2,000

Subtotal A $17,262

B Paving1 2" asphalt surface course 141 ton $110 $15,5102 2" asphalt binder 141 ton $100 $14,1003 Reflective crack treatment 1,250 s.y. $3 $3,7504 Tennis course surface 2 court $5,000 $10,0005 Bio‐barrier root stoppage system 430 l.f. $13 $5,590Subtotal B $48,950

C Amenities1 6' Vinyl‐coated chain link fence 423 l.f. $85 $35,9552 Chain Link Fence gate 1 ea. $3,000 $3,0003 Tennis court net posts and equipment 1 l.s. $2,500 $2,5004 Bollards 20 ea. $500 $10,000Subtotal C $51,455

D Landscaping1 Tree  6 ea. $900 $5,4002 Bed preparation 1 l.s. $800 $8003 sod 50 sy $8 $400Subtotal D $6,600

Total = (Subtotal A‐D) $124,267

20% CONTINGENCY $24,853

$149,120TOTAL FOR TENNIS COURT AREA

Page 1

Rehm Park Master Plan Revision ‐ Opinion of Probable Construction Cost

Park District of Oak Park 

Final Concept

Nov. 10 2016

Playground AreaItem Quantity Unit Unit Price Total Cost

A Demolition1 Mobilization 1 l.s. $1,500 $1,5002 Construction fencing and entrance 1 l.s. $5,000 $5,0003 Tree protection fence 400 l.f. $4 $1,6004 Erosion control 1 l.s. $500 $5005 Remove light 2 ea. $600 $1,2006 Tree removal 11 ea. $600 $6,6007 Removal ornamental fence and footings 290 l.f. $10 $2,9008 Removal concrete curb  440 l.f. $24 $10,5609 Removal concrete paving 620 s.f. $4 $2,48010 Removal unit pavers 420 s.f. $4 $1,68011 Removal sand and base 1 l.s. $500 $50012 Removal site furnishing 1 l.s. $500 $50013 Removal drinking fountain and associated items 1 l.s. $800 $80013 Tree root aeration 1 l.s. $10,000 $10,00014 Selective tree root pruning 1 l.s. $3,000 $3,00015 Remove existing playground 1 l.s. $25,000 $25,000

Subtotal A $73,820

B Playground Surfacing1 New playgrund rubber surfacing 11832 s.f $16 $189,3122 4" Playground gravel base (CA‐7) 145 c.y. $45 $6,5253 Geotextile fabric 11832 s.f. $0.5 $5,9164 Concrete mudslab 11832 s.f. $7 $82,8246 Playground underdrain system 1 l.s $15,000 $15,000Subtotal B $299,577

C Playground Play Equipment1 2‐5 yr play equipment 1 ea. $21,063 $21,0632 2‐5 yr freestanding play equipment 1 ea. $13,685 $13,6853 2 place arch swing set 1 ea. $2,975 $2,9754 5‐12 yr play equipment 1 ea. $193,389 $193,3895 5‐12 yr freestanding play equipment 1 ea. $57,295 $57,2956 4 place arch swing set 1 ea. $3,934 $3,9347 Site furnishing 1 l.s. $4,746 $4,746Subtotal C $297,087

D Amenities1 Bench 8 ea. $1,200 $9,6002 Bike rack 6 ea. $900 $5,4003 Trash receptacle 3 ea. $800 $2,4004 Tree log 1 l.s. $5,000 $5,0005 Boulder 1 l.s. $7,000 $7,0006 Ornamental fence 60 l.f. $85 $5,1007 Reinstall light 2 ea. $3,000 $6,0008 New light 3 ea. $7,000 $21,0009 Drinking fountain 1 ea. $10,000 $10,000Subtotal D $71,500

E Landscape1 Trees 13 ea. $900 $11,7002 Shrubs and perennials 1 l.s. $2,000 $2,0003 Bed preparation 1 l.s $1,500 $1,5004 Earth berm 1 l.s. $5,000 $5,0005 sod 400 s.y $8 $3,200Subtotal E $23,400

Total = (Subtotal A‐E) $765,384

20% CONTINGENCY $153,077

$918,461TOTAL FOR PLAYGROUND AREA

Page 1

Rehm Park Master Plan Revision ‐ Opinion of Probable Construction Cost

Park District of Oak Park 

Final Concept

Nov. 10 2016

New bathroom building

Item Quantity Unit Unit Price Total CostA New bathroom building 1 l.s $400,000 $400,000

Total = (Subtotal A) $400,000

20% CONTINGENCY $80,000

$480,000TOTAL FOR NEW BATHROOM BUILDING

Page 1