Attachment: Parks Department report on HabitatAttachment: Drawings forming part of Detail Design ReportAttachment: Note and Design Details for Toucan Upgrade at park entrance82
TOTAL SCHEME BUDGETScheme Name: Cycle Network Development - Route 6Sponsoring Agency: Leinster County Council Prepared By: N. Murphy Date: 14/4/2011Revised Cost EstimateBaseCostRisk AssessmentProvisionEstimatedCostDesign/Planning 52,000 7,800 59,800Construction/Implementation 345,000 69,000 414,000Construction/Implementation Supervision 16,000 2,400 18,400Land/Property Acquisition - - -Other Costs 5,000 750 5,750TOTAL 418,000 79,950 497,950Build-up of Costs:1. Design/Planning€Consultancy Contract for design 28,000Part VIII Procedure- Materials, Advertising, Consultations 5,000Topographical Surveys 6,000Site Investigation 13,000Sub-total 52,000Risk Assessment Provision (15%) 7,800Design/Planning Total 59,8002. Construction/ImplementationBase Cost (derived from Bill of Quantities or summarised Bill of Quantities at planning/design phase, and updated with Tender Cost of Construction Contract when received)€280,000Utility Diversion Costs retained by Employer 9,000ITS / CCTV / Traffic Signals Installation Cost 47,000Landscaping Costs 9,000Sub-total 345,000Risk Assessment Provision (see note below) 69,000Construction/Implementation Total 414,000Note: Key risks are:> > Unknown utilities> > Delays by statutory undertakers> > Temporary traffic management changes> > Possible scope changes> > Potential for archaeology findOverall allowance for Risk Provision is assessed as 20% of Base Cost of Construction.83