|
Cost Estimate - Town Center Park- East
<br />
<br />RAMSEY TOWN CENTER: Town Center Park East ere'minory Cost~stlmate
<br />
<br />$1TEWORK: I~ty. Un~ Price lestJrnafe LLC Proposal
<br />Erosion Control Total: $ 8,558.00 $ 8,558.00
<br />
<br /> perimeter silt fence 4,279 LF 2.00
<br />Civil Utilities Total:
<br />
<br /> 8,558.00
<br />25,000.00
<br />
<br /> m/sc. uti/fifes connections allowance 25,000.00 25,000.00
<br />Earthwork & Draintile Total: $ 212,110.75 $ 212,110.75
<br />
<br />finish grading 5 AC 5,000.00
<br />import fill - allowance I EA 50,000.00
<br />EPDM pond liner* 78,349 5F t.75
<br />Bituminous Total:
<br />
<br /> 25,000.00
<br /> 50,000.00
<br /> 137,110.75
<br />42,15~.oo $ 42,156.oo
<br />
<br /> 8' walking paths - 2.5"over classV
<br />
<br /> I O' mixed use trail. 2.5" over class 5
<br /> striping - 4" wide for mixed use trail
<br />Concrete
<br />
<br /> 802 SY 18.00
<br />
<br />1,400 SY 18.00
<br />1,260 LF 2.00
<br /> Total:
<br />
<br />I~436.oo
<br />25,200.00
<br />~52o.00
<br />$ 237,624.00 $ 237,624.00
<br />
<br /> promenade: ~ W. end near DT commons
<br /> plazas: where w~
<br />
<br /> curb - stormwater s~reader edges
<br /> concrete pads (3'x7) - 8 bench
<br />
<br /> concrete pads (7'x9) - 8 picnic
<br />Architecture + Amenities
<br />
<br />3,000 SF 7.00
<br />12,606 $F 5.00
<br />6,108 5F 18.00
<br />1,446 LF 25.00
<br />20 EA 150.00
<br />10 EA 450.00
<br /> Tota I:
<br />
<br />67,420.00
<br />
<br />21,ooo.0o
<br />63,o3o.oo
<br />lO9,944.oo
<br />36,15o.oo
<br />3,000.00
<br />4,500.00
<br />637,420.00
<br />
<br /> amphitheater
<br /> bridge, lO'x 36'
<br /> open air wetland pavilion, 24'x24'
<br /> park pavilion wi bathrooms+storage
<br /> boardwalk
<br /> entry monuments
<br />
<br />Lighting + Site Electrical
<br />
<br />1 EA 300,000.00
<br />72 [F 300.00
<br />I EA 50,000.00
<br />I EA 200,000.00
<br />2,291 $F 20.00
<br />2 EA 10,000.00
<br /> Total:
<br />
<br />300,000.00
<br />21,600.00
<br />50,000.00
<br />200,000.00
<br />45,820.00
<br />20,000.00
<br />$ 121,000.00 $ 103,500.00
<br />
<br /> building service
<br /> site electrical service
<br /> pole lights ~ promenade, foaling, fixture, wiring
<br /> pole lights ~ waterfront, footing, fixture, wiring
<br />
<br /> pole lights ~ benches & plazas, footing, fixture, wiring
<br />Site furnishings
<br />
<br />I LS 2,500.00
<br />1 L$ 15,000.00
<br />7 EA 4,500.00
<br />10 EA 4,500.00
<br />6 EA 4,500.00
<br /> Total:
<br />
<br />2,500.00
<br />15,000.00
<br />31,500.00
<br />45,000.00
<br />27,000.00
<br />97,000.00 $ 97,000.00
<br />
<br /> benches: park: Arcata . poly site, backed + arms
<br /> benches: promenade: Arcata
<br /> trash receptacles - to match benches
<br /> picnic tables
<br /> drinking fountain + associated plumbing
<br /> grilles
<br /> bike parking loops
<br />Railings, Fencing, and Metalwork
<br />
<br />20 EA 2,000.00
<br />
<br />14 EA 2,000.00
<br />12 EA 1,000.00
<br />10 EA 950.00
<br />1 EA 5,000.00
<br />5 EA 300.00
<br />10 EA 100.00
<br /> Total:
<br />
<br /> 40,00O.00
<br /> 28,000.00
<br /> 12,000.00
<br /> 9,500.OO
<br /> 5,000.OO
<br /> 1,500.00
<br /> 1,000.00
<br />78,350.oo $ 78,35o.0o
<br />
<br /> guardrall /handrail ~ bulkhead wall
<br />
<br />metal ramps (for boardwalk access) 32 sf ea.
<br />Miscellaneous Landscape Improvemenls
<br />
<br />1,018
<br />
<br /> 4
<br />
<br />LF 75.00
<br />EA 500.00
<br /> Total:
<br />
<br />76,350.00
<br />2,000.00
<br />$ 315,410.00 $ 315,410.00
<br />
<br />native seeding with 5 year maintenance (edge of ponds)
<br />turf seeding
<br />trees, 2 I/2" caliper
<br />trees, 6' clump
<br />shrubs, #5 cont. (stormwater spreaders + other areas)
<br />wetland infiltration basin construction
<br />
<br />1 AC 7,000.00
<br />3.80 AC 4,350.00
<br />150 EA 400.00
<br />100 EA 400.00
<br />500 EA 45.00
<br />9,410 SF 18.00
<br />
<br />TOTAL
<br />
<br /> 7,ooo.oo
<br />
<br /> 16,530.00
<br /> 60,000.00
<br /> 40,000.00
<br />
<br /> 22,500.00
<br />,7~
<br />
<br />$ 1,162,128.75
<br />
<br />16 Parks, Trails, Open Space Prop0s01
<br /> R~mse7 To~ C~n£er LLC
<br />
<br />
<br />
|