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