|
Arden Oaks Park | Arden Hills, MN Preliminary Cost Estimate
<br />Identified Improvements Unit Qty Unit Cost Estimated Cost
<br />$171,080.00
<br />Remove existing playground Lump Sum 1 $3,000.00 $3,000.00
<br />Playground equipment Lump Sum 1 $80,000.00 $80,000.00
<br />Playground installation Lump Sum 1 $32,000.00 $32,000.00
<br />Plastic play area perimeter - plastic Lin Ft 320 $10.00 $3,200.00
<br />Playground surfacing - wood fiber cubic yards 80 $50.00 $4,000.00
<br />Alternate Surfacing: Poured In Place Rubber Sq Ft 2100 $25.00 $52,500.00
<br />Design/Engineering/Consulting $24,440.00
<br />Construction Contingency $24,440.00
<br />Playground replacement - upgraded concrete containers $193,340.00
<br />Remove existing playground Lump Sum 1 $3,000.00 $3,000.00
<br />Playground equipment Lump Sum 1 $80,000.00 $80,000.00
<br />Playground installation Lump Sum 1 $32,000.00 $32,000.00
<br />Concrete play area perimeter (8" wide curb)Lin Ft 320 $40.00 $12,800.00
<br />Site Grading Sq Ft 2100 $3.00 $6,300.00
<br />Playground surfacing - wood fiber cubic yards 80 $50.00 $4,000.00
<br />Alternate Surfacing: Poured In Place Rubber Sq Ft 2100 $25.00 $52,500.00
<br />Design/Engineering/Consulting $27,620.00
<br />Construction Contingency $27,620.00
<br />$315,490.00
<br />Remove existing playground Lump Sum 1 $3,000.00 $3,000.00
<br />Playground equipment Lump Sum 1 $130,000.00 $130,000.00
<br />Playground installation Lump Sum 1 $52,000.00 $52,000.00
<br />Concrete play area perimeter Lin Ft 250 $35.00 $8,750.00
<br />Site grading Sq Ft 4000 $3.00 $12,000.00
<br />Playground surfacing - wood fiber cubic yards 152 $50.00 $7,600.00
<br />Drain Tile (Includes Cleanouts + Rock)Lin Ft 400 $30.00 $12,000.00
<br />Alternate Surfacing: Poured In Place Rubber Sq Ft 4000 $25.00 $100,000.00
<br />Design/Engineering/Consulting $45,070.00
<br />Construction Contingency $45,070.00
<br />$82,600.00
<br />Picnic shelter (16'x16') Metal Construction Each 1 $50,000.00 $50,000.00
<br />Concrete pad (4" Concrete)Sq Ft 600 $12.00 $7,200.00
<br />Site Grading/Prep Sq Ft 600 $3.00 $1,800.00
<br />Design/Engineering $11,800.00
<br />Construction Contingency $11,800.00
<br />Shade Structure $12,600.00
<br />Shade sail over picnic table Each 1 $4,500.00 $4,500.00
<br />Installation Each 1 $4,500.00 $4,500.00
<br />Design/Engineering 20%$1,800.00
<br />Construction Contingency 20%$1,800.00
<br />$11,760.00
<br />Mill + Overlay of basketball court Sq. Yd.140 $32.00 $4,480.00
<br />Acyrlic Painting Sq. Yd.140 $28.00 $3,920.00
<br />Design/Engineering $1,680.00
<br />Construction Contingency $1,680.00
<br />20%
<br />Picnic Shelter
<br />20%
<br />20%
<br />20%
<br />Playground replacement - existing containers
<br />20%
<br />20%
<br />Basketball Court Resurfacing
<br />20%
<br />20%
<br />Playground replacement (combine into one container & upgraded amenities)
<br />20%
<br />20%
<br />Page 1 of 3
<br /> $WWDFKPHQW&
|