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