HomeMy WebLinkAboutNWX Apartments CIL CalculationsNWX Apartments - Improvements in Lieu - Cost Estimate 6/2/2022
Item Quantity Unit Price Total Cost
Park Pavilion 15x25 2 EA 40,000.00$ 80,000.00$
Picnic Tables 6 EA 2,000.00$ 12,000.00$
Benches 4 EA 1,500.00$ 6,000.00$
Waste Containers 2 EA 1,750.00$ 3,500.00$
Bike Racks 4 EA 2,000.00$ 8,000.00$
Pet Station 2 EA 1,200.00$ 2,400.00$
Decidious Trees 10 EA 375.00$ 3,750.00$
Evergreen Trees 7 EA 425.00$ 2,975.00$
Concrete Walkways (Interior Only)4100 SF 5.25$ 21,525.00$
Cairn Tower Play 1 EA 30,000.00$ 30,000.00$
Mesa Verde Play 1 EA 33,700.00$ 33,700.00$
Staggered Stumps Play 1 EA 5,900.00$ 5,900.00$
Woodland Fort Play 1 EA 35,400.00$ 35,400.00$
Rock Slide Play 1 EA 20,900.00$ 20,900.00$
Log Traverse Play 1 EA 15,900.00$ 15,900.00$
Playground Ramp 2 EA 2,000.00$ 4,000.00$
Playground Curb 220 LF 5.00$ 1,100.00$
Landscape Bed (Rock mulch, shrubs, grasses)3300 SF 6.50$ 21,450.00$
Playground Mulch 3700 SF 2.50$ 9,250.00$
Fitness Equipment along Trail 4 EA 1,500.00$ 6,000.00$
Total 323,750.00$
NOTE: costs current based on 30 day window from date of estimate.