The Master Plan Budget

The funding for this project began with a generous grant of $46,800 from City of Seattle Department of Neighborhoods. These funds were used primarily to hire Johnson+Southerland to develop the Landscape Master Plan for the 20-acre site that is home to Jane Addams Middle School and the athletic venue for community outdoor recreation programs.

The outputs of this initial project were:

  1. JAMS Landscape Master Plan
  2. Phase 1 Construction Documents

Overall Project Budget

Included in the Landscape Master Plan documents are estimates for all recommendations and designs included in the Master Plan. The total "hard cost" estimate to improve the 70 year old, 20-acre site is $4.4 million. This is a small investment, considering the central role that this massive site plays in the North Seattle community.

MASTER PLAN LEVEL CONSTRUCTION BUDGET SUMMARY

The construction budget cost estimates include construction costs, including sales tax, contractor overhead and profit and a construction contingency allowance, only. The “soft” costs are items such as surveying, geotechnical or design fees, permit fees, administration, inflation and other owner costs. All costs listed below are estimates, and will be adjusted based on final construction documents when created.

1.0 ENTRY & 34TH AVE $408,944
2.0 BUS LOADING & SLIPPERY SLOPE STAIR $138,809
3.0 SOUTH SIDE BASICS $390,596
4.0 SOUTH SIDE SHELTER $376,806
5.0 AMPHITHEATER $88,314
6.0 CRAZY HANG-OUT STEPS $57,447
7.0 SOUTHEAST FIELD VIEWING / HANG-OUT AREA $85,300
8.0 SOUTHWEST FIELD LIGHTING $611,055
9.0 PARKING ZONE LIGHTING $125,514
10.0 PARKING ZONE (PAVING, DRAINAGE & MISC.) $1,733,910
11.0 GARDEN $18,084
12.0 MID-LEVEL / GREENHOUSE $84,061
13.0 UPPER-LEVEL $281,746
Add'l SOFT COSTS $1,600,000
GRAND TOTAL $6,000,587

Project Funding Strategy

Beginning with the grant from the City of Seattle Department of Neighborhoods that allowed us to create the Master Plan, the continuation of this project will require support from both the community and government. Our funding plan includes securing additional grant monies from the City of Seattle, community fundraising and, most substantially, funding through BEX levies.

With the Master Plan complete, the next step is to begin the process of securing funds for the construction phases of the project. With the uncertainty that comes with solely relying on government funding, we've crafted a two-part funding strategy to maintain project momentum.

  1. Immediately begin fundraising for smaller parts of the plan, relying on grants and community fundraising. This is our approach for Phase 1 of the project, and
  2. Advocate for inclusion on the next BEX levy for the entire budget.

Donate

Help us raise $100,000 to fund the first phase of our project.

Donate $250 or more and get your name engraved on one of the tiles on the new staircase! Check out our Donate Page for more info!