|
Cost Estimate - North Park
<br />
<br />RAMSEY TOWN CENTER: North Neighborhood Park
<br />
<br />Preliminary Cost Estimate
<br />
<br />SITEWORK: Qty. Un[...__~f Unit Price Estimate Total
<br />Erosion Control Total $ 6,428.00
<br />
<br /> LLC P,~,cip~en
<br />$$$ ~ ~6,428.0~,,
<br />
<br />per/meter silt fence 2514 LF 2.00 5,028.00
<br />wetland silt fence 700 LF 2.00 1,400.00
<br />Civil Utilities Total $ 35,000.00
<br />misc. utilities connections* allowance 35,000.00 35,000.00
<br />Earthwork + Draintile Total $ 76,500.00
<br />Sledding Hill + the Bowl
<br />
<br /> finished grading 3 AC 8,000.00 J.24,000.00
<br /> Swim Pond / Oxbow Pond
<br /> rough grading I AC 10,000.00
<br /> finished 'grading 1 AC 8,000.00
<br /> Parking - 30 spaces
<br /> rough grading 0.25 AC l O, O00. O0
<br /> finished grading 0.25 AC 8,000.00
<br />Bituminous Total
<br />
<br /> 10,000.00
<br /> 8,000.00
<br />
<br />./ 2,000.00
<br />75,O24.0O
<br />
<br />$ 56,178.00
<br />
<br /> trails, lO'w, 2.5"bit., 6"cl.5 2794 SY
<br />
<br />trails .8'w, 2.5" bit., 6" cl.5 327 SY
<br />parking lot - 2" wear, 2'base, 6" cl 5; 1047 SY
<br />Concrele
<br />
<br /> 78.00 50,292.00
<br /> 1&00 5,886.00
<br /> t 8.00 18,846,00
<br />Total $ 19,362~50
<br />
<br />$ 6,150.00
<br />
<br /> concrete pad + plaza, hilltop pavilion
<br /> concrete pads (8'x 167 -2 bench pad
<br /> concrete pads (7'x9') .picnic table Pad
<br />
<br /> curb + gutter around Parking
<br />Lighting + Site Electrical
<br />
<br />550 SF 5.00 .2,750.00
<br />6 EA 575.00 3,450.00
<br />6 EA 450.00 2,700.00
<br />465 LF 22.50 10,462.50
<br /> Total $ 62,500.00
<br />
<br />$ 45,000.00 ~
<br />
<br /> building service
<br /> electrical site service
<br />
<br /> pole lights, includes footing, fixture,wlrlng
<br />Architecture + Amenities
<br />
<br />I LS 2,500.00 2,500.00
<br />I LS 15,000.00 15,000.00
<br />I 0 EA 4,500.00 45,000.00
<br /> $ 776,000.00
<br />
<br />236,000.00
<br />
<br />Site
<br />
<br />Swim Pond / Wading Pool. allowance
<br />Playground. allowance
<br />
<br />Hilltop Pavilion - open a/r, wi fireplt Callowance)
<br />Pedeslrian bridge, 10' x 35 - with abutments*
<br />
<br />Monuments. park signs
<br />
<br />furnishings
<br />
<br />1 LS 500,000.00 500,000.00
<br />I LS 200,000.00 200,000.00
<br />I L$ 35,000.00 35,000.00
<br />t EA 36,000.00 36,000.00
<br />2 EA 2,500.00 5,000.00
<br /> Total $ 37,600.00
<br />
<br />$ 37,600.00
<br />
<br /> benches. Arcata . poly.site - backs + arms
<br /> trash receptacles - to match benches
<br /> picnic tables
<br /> grilles
<br />
<br />drinking fountaln + associated plumbing
<br />Miscellaneous Landscape Improvements
<br />
<br />I 0 EA 2,000.00 20,000.00
<br />6 EA 1,000.00 6,000.00
<br />6 EA 950.00 5~700.00
<br />3 EA 300.00 900.00
<br />~ EA 5,ooo.oo $,o0o.00
<br /> Total $ 99,177.50
<br />
<br />native seeding with 5 year maintenance I.! 2 AC 7,000.00 7,840.00
<br />turf seeding 5.25 AC 4,350.00 22,837.50
<br />trees, 2 1/2" caliper l O0 EA 400.00 40,000.00
<br />trees, 6' clump 40 E A 400.00 16,000.00
<br />trees, 5' conifer 20 EA 400.00 8,000.00
<br />shrubs, #5 cont. 100 EA 45.00 41500.00
<br />
<br />TOTAL $ 1,187,592;00 $ 545,033.50
<br />
<br />14
<br />
<br />Parks, Trails, Open Space Proposal
<br />
<br />
<br />
|