|
Pearson Park Construction Development Status
<br />PEARSON PARK NATURE PLAY - DESIGNER'S TABULATION OF PROJECT COSTS
<br />CITY OF RAMSEY, MN
<br />IN KIND TABULATION INO COST TO PROJECT BUDGETI
<br />February 5. 2019
<br />NO. ITEM
<br />UNIT
<br />QUANTITY
<br />UNIT COST
<br />IN KIND VALUE
<br />IN KIND TASKS
<br />1
<br />City Review Process: Erasion Control. Gradingl'Drainage & City Engineering Review
<br />LS
<br />1.0
<br />4,090.09
<br />$4,000.00
<br />CITY ENGINEERING
<br />2
<br />Erosion Control, Temp Hydro Mulching & Street Sweeping, Etc_
<br />LS
<br />1.0
<br />3,000.00
<br />$3,000.00
<br />CAPSTONE
<br />3
<br />Grading: Subcut Site & Redistribute (assuming Sand/Granular material) wl 3" tolerance
<br />CY
<br />900.0
<br />10.00
<br />$9,000.03
<br />CAPSTONE
<br />4
<br />Sails to be Supplied by City (Granular Material) w1 Delivery at Correct Tone
<br />CY
<br />2,500.0
<br />15.00
<br />$37,500.00
<br />CITY PUBLIC WORKS
<br />5
<br />Soil Placement With Soils to be Supplied by City (Granular Material)
<br />CY
<br />2,500.0
<br />10.00
<br />$25,0000.00
<br />CAPSTONE
<br />6
<br />;oils Compaction Testiig
<br />EA
<br />1.0
<br />2,000.00
<br />$2,000.00
<br />CAPSTONE
<br />7
<br />Boulevard Sod Embracing Park: Highland Sod with Soils between Curb & City Walk
<br />SY
<br />300.0
<br />5.0D
<br />$1,500.00
<br />CAPSTONE
<br />3
<br />Boulevard inn ation Embracing Park: Sprays with Bacltflow & Water Tap at Water Main
<br />SY
<br />300.0
<br />25.00
<br />$7,5000.00
<br />CAPSTONE
<br />9
<br />Planting of Native 'IV ildflower Plugs
<br />EA
<br />500.0
<br />1.00
<br />5500.00
<br />GIRL SCOUTS
<br />10
<br />Gather & Provide Materials for Nature Based Play Sticks & Wood Blocks
<br />LS
<br />1.0
<br />1.00
<br />$500.00
<br />GIRL SCOUTS
<br />11
<br />Project Administration: Design Process Guidance Through Construction Implernention
<br />Hours
<br />200.0
<br />140.00
<br />$28,000.03
<br />CITY PARKS
<br />12
<br />2019 Native Ecosystem Plant Care (freestShrubsiSeeding) by MN Native Landscapes
<br />LS
<br />1.0
<br />500.00
<br />$500.00
<br />CITY PARKS
<br />13
<br />2020 Native Ecosystem Plant Care (frees+Shrub&Seeding) by MN Native Landscapes
<br />LS
<br />1.0
<br />2,5 0.00
<br />$2,506.00
<br />CITY PARKS
<br />14
<br />Held Dirc1 Lion During Construction by Landscape Architect *(Shifted to Ire -Kind 02.05_19)
<br />LS
<br />1.0
<br />7,000.00
<br />$7,000.03
<br />CITY PARKS
<br />TOTAL OF IN KIND PROJECT COSTS $128.500.00
<br />PROJECT SPECIFICATIONS1TASKS TO BE BILLED TO PROJECT BUDGET
<br />NO. ITEM
<br />UNIT
<br />QUANTITY
<br />UNIT COST
<br />VALUI
<br />TEAM MEMBER
<br />1
<br />Seatwalls+Story Circle: St Croix Valley Limestone Weather Edge
<br />LS
<br />1.0
<br />35,780.00
<br />$35,780.00
<br />Land Logic
<br />2
<br />Rustic Tower: Tamarack Logs Construction I MN Sourced Materials
<br />LS
<br />1.0
<br />23,500.00
<br />$23,500.00
<br />St. Croix Recreation
<br />3
<br />Tower Net
<br />LS
<br />1.0
<br />28,000.00
<br />$28,000.00
<br />St Croix Recreation
<br />4
<br />Tower Rock Wall
<br />LS
<br />1.0
<br />3,800.0D
<br />$3,800.00
<br />5t. Croix Recreation
<br />5
<br />Tower 55 Custom Side
<br />LS
<br />1.0
<br />38,090.00
<br />$38,000.00
<br />St Croix Recreation
<br />6
<br />Tower Urtderdeck Dverhrmt
<br />LS
<br />1.0
<br />3,200.00
<br />$3,200.00
<br />St. Croix Recreation
<br />7
<br />Tower Ladder Clrnber
<br />LS
<br />1.0
<br />2,500.00
<br />$2,500.00
<br />St. Croix Recreation
<br />8
<br />Bridge Abutment For Tower. Net Correction
<br />LS
<br />1.0
<br />9,860.00
<br />$9,860.03
<br />St. Croix Recreation
<br />9
<br />Bridge Structural Cabling Supports System
<br />LS
<br />1.0
<br />12,820.00
<br />$12,820.00
<br />St- Croix Recreation
<br />10
<br />Stumpery. Tamarack Logs 1 MN Sourced Materials.
<br />LS
<br />1.0
<br />4,500.00
<br />$4,500.03
<br />St. Croix Recreation
<br />11
<br />Swaying Log Rocker. Tamarack Logs I MN Sourced Materials
<br />LS
<br />1.0
<br />1,800.00
<br />$i,800.03
<br />St. Croix Recreation
<br />12
<br />Xgrass Turf 9' CFH
<br />LS
<br />1.0
<br />18,15v.: _
<br />$18,150.00
<br />St. Croix Recreation
<br />13
<br />installation of Play Elements
<br />LS
<br />1.0
<br />18,OC:.::
<br />$18,000.00
<br />St. Croix Recreation
<br />14
<br />Engineering Fees for Nature Play Elements
<br />LS
<br />1.0
<br />2,5C :.::
<br />$2,500.03
<br />5t. Croix Recreation
<br />15
<br />15 Concrete Sidewalk {Mecum Broom Finish) 900 SF
<br />LS
<br />1.0
<br />5,P-:.::
<br />$5,850.03
<br />St Croix Recreation
<br />16
<br />5 Concrete Sidewalk (Medium Broom Finish) 1200 SF
<br />LS
<br />1.0
<br />.:::
<br />$&,100.00
<br />5t. Croix Recreation
<br />17
<br />5 Concrete Sidewalkflntergral Curb (Medium Broom Finish) 800 SF
<br />L5
<br />1.0
<br />= _._. .
<br />$11 200.00
<br />St Croix Recreation
<br />18
<br />Native Trees: Red Oaks (9) & Clurnp Guaking Aspens (27) all at #15 Container
<br />EA
<br />36.0
<br />_r .00
<br />$9,000.03
<br />MN Native Landscapes
<br />19
<br />Focal Tree of Play Space 1 Future Climbing Tree 12' B & B Maple (Red Fall Color)
<br />EA
<br />1.0
<br />790.00
<br />$790.00
<br />NC Native Landscapes
<br />20
<br />Native Dwarf Bush Honeysuckle: Pollinator Friendly Groundco'er @ 1 Container
<br />EA
<br />240.0
<br />12.09
<br />$2,880.03
<br />MN Native Landscapes
<br />21
<br />Native Dwarf Bush Honeysuckle: Pollinator FriendlyGrouid er c3 4 Inch Container
<br />EA
<br />80 _0
<br />4.50
<br />$3,600.00
<br />WI Native Landscapes
<br />22
<br />Oats Seeding in June 2019: Broadcast Seed with Straw Mulching
<br />LS
<br />1.0
<br />1,900.06
<br />$1,900.03
<br />WI Native Landscapes
<br />23
<br />Treatments of Seeded Areas July 15 & August 15 2019
<br />EA
<br />2.0
<br />300.00
<br />$600.00
<br />MN Native Landscapes
<br />24
<br />Sheedstul Northern Cedar Mulch for Planting Beds (3' to 4" depth) & Trees
<br />CY
<br />140.0
<br />55.90
<br />$7,700.03
<br />MN Native (Landscapes
<br />25
<br />Iu1NL Pollinator Seed Mix with Hydro Mulch in September of 2019
<br />ACRE
<br />0.5
<br />9,000.00
<br />$4,500.00
<br />MN Native Landscapes
<br />26
<br />Supply 500 Native Pollinator Plugs for Girl Scouts to Plant, Species by Lard. Architect
<br />EA
<br />500.0
<br />1.50
<br />$750.03
<br />MN Native Landscapes
<br />27
<br />Design Process by Landscape Architect
<br />LS
<br />1.0
<br />15,000.00
<br />$15,000.00
<br />Landscape Architecture
<br />TOTAL PROJECT COSTS $274,i80,00
<br />Team Qualifications
<br />St. Croix Recreation Fun Playgroutlds: CPSI with 37 years experience in the Desig&lnstallation of Play Spaces & Specialist in Nature Play
<br />Land Logic: Natural Stone Wall Specialist with Team Leader; On -site Direction of Installation by Registered MN Landscape Architect
<br />MN Native Landscapes: Provide Locally Soared MN Seed for Native Plants: Trees, Shrubs, Grasses & Forbes that are Grown Locally in MN WITHOUT the use Neonicotinoids
<br />Plants meet American Nursery Standards, Team Leader is Landscape Ecologist & Staff Hold MN Department of Agriculture Certifications required far Swipe of Work
<br />Pearson Park budget detail
<br />
|