|
Freeway Park I Arden Hills, MN
<br />Attachment E
<br />Preliminary Cost Estimate
<br />Identified Improvements
<br />Unit
<br />Qty
<br />Unit Cost
<br />Estimated Cost
<br />Accesible Trail Construction
<br />$40,796.00
<br />Trail Construction - Bituminous (8' Wide) (connect upper and lower section of park)
<br />Lin Ft
<br />460
<br />$34.00
<br />$15,640.00
<br />Grading
<br />Lump Sum
<br />1
<br />$5,000.00
<br />$5,000.00
<br />Clearing + Grubbing Trees
<br />Each
<br />5
<br />$1,500.00
<br />$7,500.00
<br />Electric Utility Power Pole Relocation
<br />Lump Sum
<br />1
<br />$1,000.00
<br />$1,000.00
<br />Design/Engineering
<br />20%
<br />$5,828.00
<br />Construction Contingency
<br />20%
<br />$5,828.00
<br />Parking Lot
<br />$67,900.00
<br />Pave Gravel Parking Lot (+/-) 6 Stalls (Bituminous + Aggregate Base)
<br />Scl Ft
<br />1900
<br />$25.00
<br />$47,500.00
<br />Parking Lot Striping (Including ADA Stall + Access Aisle)
<br />Lin Ft
<br />200
<br />$5.00
<br />$1,000.00
<br />Design/Engineering/Consulting
<br />20%
<br />$9,700.00
<br />Construction Contingency
<br />20%
<br />$9,700.00
<br />Tree Removals
<br />$21,000.00
<br />Tree Removals
<br />Day
<br />2
<br />$5,000.00
<br />$10,000.00
<br />Stump Removals
<br />Day
<br />1
<br />$5,000.00
<br />$5,000.00
<br />Design/Engineering/Consulting
<br />20%
<br />$3,000.00
<br />Construction Contingency
<br />20%
<br />$3,000.00
<br />Tree Trimming
<br />$6,300.00
<br />Tree Trimming - 1 day
<br />Each
<br />1
<br />$4,500.00
<br />$4,500.00
<br />Design/Engineering/Consulting
<br />20%
<br />$900.00
<br />Construction Contingency
<br />20%
<br />$900.00
<br />Playground Replacement
<br />$181,300.00
<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 />$85,000.00
<br />$85,000.00
<br />Playground Installation
<br />Lump Sum
<br />1
<br />$34,000.00
<br />$34,000.00
<br />Concrete Play Area Perimeter - Plastic
<br />Lin Ft
<br />250
<br />$10.00
<br />$2,500.00
<br />Playground Surfacing - Wood Fiber
<br />cubic yds
<br />100
<br />$50.00
<br />$5,000.00
<br />Alternate Surfacing: Poured -In -Place Rubber
<br />Scl Ft
<br />3300
<br />$25.00
<br />$82,500.00
<br />Design/Engineering
<br />20%
<br />$25,900.00
<br />Construction Contingency
<br />20%
<br />$25,900.00
<br />Playground Replacement - Upgraded concrete perimeter
<br />$205,660.00
<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 />$85,000.00
<br />$85,000.00
<br />Playground Installation
<br />Lump Sum
<br />1
<br />$34,000.00
<br />$34,000.00
<br />Concrete Play Area Perimeter Curb (8" Wide)
<br />Lin Ft
<br />250
<br />$40.00
<br />$10,000.00
<br />Site Grading
<br />Scl Ft
<br />3300
<br />$3.00
<br />$9,900.00
<br />Playground Surfacing - Wood Fiber
<br />cubic yds
<br />100
<br />$50.00
<br />$5,000.00
<br />Alternate Surfacing: Poured -In -Place Rubber
<br />Scl Ft
<br />3300
<br />$25.00
<br />$82,500.00
<br />Design/Engineering
<br />20%
<br />$29,380.00
<br />Construction Contingency
<br />20%
<br />$29,380.00
<br />Playground Replacement - Upgraded Amenities
<br />$314,060.00
<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 />$125,000.00
<br />$125,000.00
<br />Playground Installation
<br />Lump Sum
<br />1
<br />$50,000.00
<br />$50,000.00
<br />Concrete Play Area Perimeter Curb (8" Wide)
<br />Lin Ft
<br />250
<br />$40.00
<br />$10,000.00
<br />Site Grading
<br />Scl Ft
<br />3300
<br />$3.00
<br />$9,900.00
<br />Playground Surfacing - Wood Fiber
<br />cubic yds
<br />100
<br />$50.00
<br />$5,000.00
<br />Alternate Surfacing: Poured -In -Place Rubber
<br />Sq Ft
<br />3300
<br />$25.00
<br />$82,500.00
<br />Design/Engineering
<br />20%
<br />$57,080.00
<br />Page 1 of 3
<br />
|