F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F F 0 5 5 10 1:400 15 2 (m) Palmerston Cemetery - Overall 5217 ON-23, Palmerston, Ontario Sept. 25, 2018 Project No.: 18165 TOWN OF MINTO - CREMATION GARDEN CONCEPTS LIMESTONE PLANT BED BUILDING ROAD CONCRETE TURF AREA COLUMBARIA PROPOSED TREE EXISTING TREE TO REMAIN LEGEND INTERMENTS QTY COLUMBARIA NICHES 728 FAMILY COLUMBARIA NICHES 22 IN-GROUND CREMATION LOT WITH FLAT MARKER 332 IN-GROUND CREMATION LOT WITH UPRIGHT MARKER 496 PREMIUM IN-GROUND CREMATION LOT 29 MEMORY STONES 5 MEMORIALS QTY MEMORIAL BENCH 7 MEMORIAL TREE 6 TWO SIDED TOWER COLUMBARIA WITH TRELLIS ABOVE, TYP. QTY: 3 AND PREMIUM CREMATION PLOTS WITH UPRIGHT MARKERS CREMATION GARDEN ENTRY SIGN WITH PLANTING AND 2 NICHE FAMILY COLUMBARIA 1.5m WIDE LIMESTONE PATH ONE SIDED TOWER COLUMBARIA (QTY: 6) WITH ARBOUR ABOVE 72 NICHE DOME COLUMBARIUM, TYP. 64 NICHE RECTANGULAR COLUMBARIUM, TYP. QTY: 3 80 NICHE RECTANGULAR COLUMBARIUM WITH TOWER UNITS AT ENDS, TYP. QTY: 3 CURVED RECTANGULAR COLUMBARIA, TYP. QTY: 2 PLANTING BED WITH MEMORY STONES AND 2 NICHE FAMILY COLUMBARIA AREA RESERVED FOR IN-GROUND CREMATION PLOTS, MIXTURE OF UPRIGHT AND FLAT MARKERS. EXISTING MILLENIUM MONUMENT, TO BE RELOCATED MEMORIAL BENCH, TYP. STEPS WITH TWO RISERS PREMIUM, IN-GROUND CREMATION LOT WITH UPRIGHT MARKER, TYP. PARKING SPACES, 3 STANDARD + 1 ACCESSIBLE PARKING SPACE WITH PATHWAY TO EXISTING HERITAGE MONUMENTS
1. Site PreparationMobilization 1 L.S. $8,000.00 $8,000.00Strip topsoil and store on site 1000 m² $6.00 $6,000.00Tree removal ea $400.00Rough grading 1 L.S. $2,500.00 $2,500.00Total $16,500.00
2. Paving and foundationsConcrete walkway 134 m² $75.00 $10,050.00Gravel parking 65 m² $30.00 $1,950.002 Niche foundation (200mm thick slab on grade) 11 ea $100.00 $1,100.0064 Niche curved foundation (1.5m depth) 2 ea $7,700.00 $15,400.00Total $28,500.00
3. Memorial features
Memorial bench ea $2,500.00Memory stones with plaque 6 ea $450.00 $2,700.00Total $2,700.00
4. Site featuresCircular arbour above, 1.5m wide x 3.5m radius L.S. $45,000.00Straight arbour, 2.65m x 8.75m L.S. $40,000.00Steps ea $600.00Entry signage 1 L.S. $2,500.00 $2,500.00Total $2,500.00
5. Plantingtopsoil/fine grade/seed 1000 m² $3.50 $3,500.00Planting allowance 121 m² $100.00 $12,100.00Memorial tree ea $600.00Total $15,600.00
6. Demobilization 1 L.S. 8,000.00$ $8,000.00
7. Sub‐Total $73,800.008. Contingency: 20% $14,760.009. CEMETERY DEVELOPMENT SUB‐TOTAL $88,560.00
10. Columbaria, inc. foundations
64 Niche rectangular ea $13,000.0064 Niche curved 2 ea $34,300.00 $68,600.0080 Niche rectangular with raised ends ea $32,000.0028 niche tower ea $13,600.0014 niche tower ea $8,000.002 Niche 11 ea $3,100.00 $34,100.00Total $102,700.00
Tuesday, September 25, 2018
ItemOn Site
P:\18165-Town of Minto-Cremation Garden Concept\documents\cost estimates\18165 - Cost Estimate 2018.09.19 Print date: 9/25/2018 Page 8 of 16
1. Site PreparationMobilization 1 L.S. $8,000.00 $8,000.00Strip topsoil and store on site 150 m² $6.00 $900.00Tree removal 11 ea $400.00 $4,400.00Rough grading L.S. $2,500.00Total $13,300.00
2. Paving AND FOUNDATIONSConcrete walkway 114 m² $75.00 $8,550.00Limestone pathway 32 m² $25.00 $800.0028 niche tower foundation (1.5m depth) 3 ea $2,400.00 $7,200.00Total $16,550.00
3. Memorial features
Memorial bench ea $2,500.00Memory stones with plaque ea $450.00Total
4. Site featuresCircular arbour above, 1.5m wide x 3.5m radius L.S. $45,000.00Straight arbour, 2.65m x 8.75m L.S. $40,000.00Steps ea $600.00Entry signage L.S. $2,500.00Total
5. Plantingtopsoil/fine grade/seed m² $3.50Planting allowance m² $100.00Memorial tree 6 ea $600.00 $3,600.00Total $3,600.00
6. Demobilization 1 L.S. 8,000.00$ $8,000.00
7. Sub‐Total $41,450.008. Contingency: 20% $8,290.009. CEMETERY DEVELOPMENT SUB‐TOTAL $49,740.00
10. Columbaria, inc. foundations
64 Niche rectangular ea $13,000.0064 Niche curved ea $34,300.0080 Niche rectangular with raised ends ea $32,000.0028 niche tower 3 ea $13,600.00 $40,800.0014 niche tower ea $8,000.002 Niche ea $3,100.00Total $40,800.00
Tuesday, September 25, 2018
ItemOn Site
P:\18165-Town of Minto-Cremation Garden Concept\documents\cost estimates\18165 - Cost Estimate 2018.09.19 Print date: 9/25/2018 Page 9 of 16
1. Site PreparationMobilization 1 L.S. $8,000.00 $8,000.00Strip topsoil and store on site 111 m² $6.00 $666.00Tree removal ea $400.00Rough grading L.S. $2,500.00Total $8,666.00
2. PavingConcrete walkway 92 m² $75.00 $6,900.0064 Niche rectangular foundation 3 m² $7,000.00 $21,000.0072 Niche dome columbarium foundation 1 ea $6,000.00 $6,000.00Total $33,900.00
3. Memorial features
Memorial bench 1 ea $2,500.00 $2,500.00Memory stones with plaque ea $450.00Total $2,500.00
4. Site featuresCircular arbour above, 1.5m wide x 3.5m radius L.S. $45,000.00Straight arbour, 2.65m x 8.75m L.S. $40,000.00Steps 2 ea $600.00 $1,200.00Entry signage L.S. $2,500.00Total $1,200.00
5. Plantingtopsoil/fine grade/seed m² $3.50Planting allowance 2 m² $100.00 $200.00Memorial tree ea $600.00Total $200.00
6. Demobilization 1 L.S. 8,000.00$ $8,000.00
7. Sub‐Total $54,466.008. Contingency: 20% $10,893.209. CEMETERY DEVELOPMENT SUB‐TOTAL $65,359.20
10. Columbaria, inc. foundations
64 Niche rectangular 3 ea $13,000.00 $39,000.0064 Niche curved ea $34,300.0080 Niche rectangular with raised ends ea $32,000.0072 Niche Dome Columbarium 1 ea $32,000.00 $32,000.0028 niche tower ea $13,600.0014 niche tower ea $8,000.002 Niche ea $3,100.00Total $71,000.00
Tuesday, September 25, 2018
ItemOn Site
P:\18165-Town of Minto-Cremation Garden Concept\documents\cost estimates\18165 - Cost Estimate 2018.09.19 Print date: 9/25/2018 Page 10 of 16
1. Site PreparationMobilization 1 L.S. $8,000.00 $8,000.00Strip topsoil and store on site 144 m² $6.00 $864.00Tree removal ea $400.00Rough grading L.S. $2,500.00Total $8,864.00
2. PavingConcrete walkway 132 m² $75.00 $9,900.0080 Niche rectangular with raised ends foundation (1.5m depth) 3 m² $6,600.00 $19,800.00Total $29,700.00
3. Memorial features
Memorial bench 6 ea $2,500.00 $15,000.00Memory stones with plaque ea $450.00Total $15,000.00
4. Site featuresCircular arbour above, 1.5m wide x 3.5m radius L.S. $45,000.00Straight arbour, 2.65m x 8.75m L.S. $40,000.00Steps ea $600.00Entry signage L.S. $2,500.00Total
5. Plantingtopsoil/fine grade/seed m² $3.50Planting allowance m² $100.00Memorial tree ea $600.00Total
6. Demobilization 1 L.S. 8,000.00$ $8,000.00
7. Sub‐Total $61,564.008. Contingency: 20% $12,312.809. CEMETERY DEVELOPMENT SUB‐TOTAL $73,876.80
10. Columbaria, inc. foundations
64 Niche rectangular ea $13,000.0064 Niche curved ea $34,300.0080 Niche rectangular with raised ends 3 ea $32,000.00 $96,000.0028 niche tower ea $13,600.0014 niche tower ea $8,000.002 Niche ea $3,100.00Total $96,000.00
Tuesday, September 25, 2018
ItemOn Site
P:\18165-Town of Minto-Cremation Garden Concept\documents\cost estimates\18165 - Cost Estimate 2018.09.19 Print date: 9/25/2018 Page 11 of 16
1. Site PreparationMobilization 1 L.S. $8,000.00 $8,000.00Strip topsoil and store on site 52 m² $6.00 $312.00Tree removal ea $400.00Rough grading L.S. $2,500.00Total $8,312.00
2. PavingConcrete walkway 21 m² $75.00 $1,575.0014 niche tower foundation 6 ea $1,000.00 $6,000.00Total $7,575.00
3. Memorial features
Memorial bench ea $2,500.00Memory stones with plaque ea $450.00Total
4. Site featuresCircular arbour above, 1.5m wide x 3.5m radius L.S. $45,000.00Straight arbour, 2.65m x 8.75m 1 L.S. $40,000.00 $40,000.00Steps ea $600.00Entry signage L.S. $2,500.00Total $40,000.00
5. Plantingtopsoil/fine grade/seed m² $3.50Planting allowance 14 m² $100.00 $1,400.00Memorial tree ea $600.00Total $1,400.00
6. Demobilization 1 L.S. 8,000.00$ $8,000.00
7. Sub‐Total $65,287.008. Contingency: 20% $13,057.409. CEMETERY DEVELOPMENT SUB‐TOTAL $78,344.40
10. Columbaria, inc. foundations
64 Niche rectangular ea $13,000.0064 Niche curved ea $34,300.0080 Niche rectangular with raised ends ea $32,000.0028 niche tower ea $13,600.0014 niche tower 6 ea $8,000.00 $48,000.002 Niche ea $3,100.00Total $48,000.00
Tuesday, September 25, 2018
ItemOn Site
P:\18165-Town of Minto-Cremation Garden Concept\documents\cost estimates\18165 - Cost Estimate 2018.09.19 Print date: 9/25/2018 Page 12 of 16
1. Site PreparationMobilization 1 L.S. $8,000.00 $8,000.00Strip topsoil and store on site m² $6.00Tree removal ea $400.00Rough grading L.S. $2,500.00Total $8,000.00
2. PavingConcrete walkway m² $75.00Limestone pathway m² $25.00Total
3. Memorial features
Memorial bench ea $2,500.00Memory stones with plaque ea $450.00Total
4. Site featuresCircular arbour above, 1.5m wide x 3.5m radius 1 L.S. $45,000.00 $45,000.00Straight arbour, 2.65m x 8.75m L.S. $40,000.00Steps ea $600.00Entry signage L.S. $2,500.00Total $45,000.00
5. Plantingtopsoil/fine grade/seed m² $3.50Planting allowance m² $100.00Memorial tree ea $600.00Total
6. Demobilization 1 L.S. 8,000.00$ $8,000.00
7. Sub‐Total $61,000.008. Contingency: 20% $12,200.009. CEMETERY DEVELOPMENT SUB‐TOTAL $73,200.00
Tuesday, September 25, 2018
ItemOn Site
P:\18165-Town of Minto-Cremation Garden Concept\documents\cost estimates\18165 - Cost Estimate 2018.09.19 Print date: 9/25/2018 Page 13 of 16
