|
I
<br /> I
<br /> I
<br />
<br /> I
<br /> I
<br /> I
<br /> I
<br /> I
<br />I
<br />
<br />City of Ramsey Eimcrest Park Preliminary Cost Estimate
<br />
<br />ELECTRICAL FEED POINT
<br />Connexus Feedpoint
<br />Run - 200' @ $6.65/ff If $ 6.65 200 $ 1,330.00
<br />Transformer capacity fee ea $ 550.00 1 $ 550.00
<br />Transformer ea $ 3,000.00 1 $ 3,000.00
<br /> Sub Total $ 4,880.00
<br />
<br />ELECTRICAL CONNECTION
<br />Electrician (t&m) Is $ 4,000.00 -1 $
<br />Booster pumplvfd ea $ 15,000.00 1 - $
<br />Concrete pads/bollards ea $ 800.00 3 $
<br /> Sub Total $
<br />
<br />WELL DRILLING
<br />8" well - 400' w/180' encased If $ 33.00 400 $
<br />7.5 hp well pump, float, otc. ea $ 6,500.00 1 $
<br /> Sub Total $
<br />
<br />4,000.00
<br />15,000.00
<br />2,400.00
<br />21,400.00
<br />
<br />13,200.00
<br /> 6,500.00
<br /> 9,700.00
<br />
<br />GRADING
<br />Mobilization Is $ 10,000.00 1
<br />Rough & refined grading cy $ 2.50 50000
<br />Gravel road ton $ 7.50 1200
<br />Clear & grub trees acre $ 12,000.00 0.35
<br />Rip-rap overflow structure ton $ 30.00 155
<br /> Sub Total
<br />
<br />IRRIGATION (Install)
<br />Irrigation system (14.5 acres) sy $ 0.70
<br />
<br />IRRIGATION (Design)
<br />Irrigation design Is $ 2,100.00
<br />
<br />10,000.00
<br />125,000.00
<br />9,000.00
<br />4,200.00
<br />4,650.00
<br />152,860.00
<br />
<br /> 69000 $ 48,300.00
<br />Sub Total $ 48,300.00
<br />
<br />$ 2,100.00
<br />$ 2,t00.00
<br />
<br /> 1
<br />Sub Total
<br />
<br />SEEDING (Turf)
<br />Turf seed F&I sy $ 0.35 72600 $ 25,410.00
<br />Fine grading (Harley rake) sy $ 0.10 90000 $ 9,000.00
<br />Cover seed F&I sy $ 0.:25 20000 $ 5,000.00
<br /> Sub Total $ 39,410.00
<br />
<br />5000 $ 6,250.00
<br />Sub Total $ 6,250.00
<br />
<br />3900 $ 13,650.00
<br />70 $ 280.00
<br />Sub Total $ 13,g30.00
<br />
<br />SEEDING (Native)
<br />Native F&I (pond) sy $ 1.25
<br />
<br />MISCELLANEOUS
<br />Silt fence If $ 3.50
<br />Bale check ea $ 4.00
<br />
<br />SUB TOTALS $ 308,820.00 I
<br />
<br />I
<br />I
<br />I
<br />I
<br />
<br />CITY STAFF TIME Is
<br />URS CONSULTING FEE Is
<br />
<br />MISC. CONSULT. FEES Is
<br />(con. staking, surv.,etc.)
<br />
<br />MISC. Is
<br />
<br />$ 50,000.00 1 $ 50,000.00
<br />$ 28,000.00 1 $ 28,000.00
<br />$ 12,000.00 I $ 12,000.00
<br />
<br /> $ 10,000.00 1
<br />
<br /> Sub Total
<br />
<br /> SUB TOTALS
<br />10% contingency on Construction
<br />
<br /> G RAN D TOTAL
<br />
<br /> $ 10,0G0
<br />
<br />[$ 408,e2o. oo I
<br />
<br />30, 882. O0
<br />
<br /> I
<br />
<br />I
<br />!
<br />
<br />URS Corporation February 2001
<br />
<br />-85-
<br />
<br />
<br />
|