|
Freeway Park I Arden Hills, MN
<br />Preliminary Cost Estimate
<br />Construction Contingency
<br />20%
<br />$57,080.00
<br />Rink - Wood Dasher Boards
<br />$157,808.00
<br />Removal of Existing Boards
<br />Lump Sum
<br />1
<br />$1,000.00
<br />$1,000.00
<br />Rink Boards (150'x75') & Installation
<br />Lump Sum
<br />1
<br />$93,000.00
<br />$93,000.00
<br />Concrete Dasher Board Strip (15" Wide x 6" Depth)
<br />Lin Ft
<br />416
<br />$45.00
<br />$18,720.00
<br />Design/Engineering/Consulting
<br />20%
<br />$22,544.00
<br />Construction Contingency
<br />20%
<br />$22,544.00
<br />Rink - Aluminum Dasher Boards
<br />$174,608.00
<br />Removal of Existing Boards
<br />Lump Sum
<br />1
<br />$1,000.00
<br />$1,000.00
<br />Rink Boards (150'x75') & Installation
<br />Lump Sum
<br />1
<br />$105,000.00
<br />$105,000.00
<br />Concrete Dasher Board Strip (15" Wide x 6" Depth)
<br />Lin Ft
<br />416
<br />$45.00
<br />$18,720.00
<br />Design/Engineering/Consulting
<br />20%
<br />$24,944.00
<br />Construction Contingency
<br />20%
<br />$24,944.00
<br />Rink - Fiberglass Dasher Boards
<br />$223,608.00
<br />Removal of Existing Boards
<br />Lump Sum
<br />1
<br />$1,000.00
<br />$1,000.00
<br />Rink Boards (150'x75') & Installation
<br />Lump Sum
<br />1
<br />$140,000.00
<br />$140,000.00
<br />Concrete Dasher Board Strip (15" Wide x 6" Depth)
<br />Lin Ft
<br />416
<br />$45.00
<br />$18,720.00
<br />Design/Engineering/Consulting
<br />20%
<br />$31,944.00
<br />Construction Contingency
<br />20%
<br />$31,944.00
<br />Concrete Hockey Rink Slab
<br />$300,580.00
<br />6" Reinforced Concrete Slab w/ Thickened Edge for Dasher Board Mounting
<br />Lump Sum
<br />1
<br />$200,000.00
<br />$200,000.00
<br />Draintile
<br />Lin Ft
<br />420
<br />$35.00
<br />$14,700.00
<br />Design/Engineering/Consulting
<br />20%
<br />$42,940.00
<br />Construction Contingency
<br />20%
<br />$42,940.00
<br />Basketball Hoops
<br />$7,700.00
<br />Basketball Hoops
<br />Each
<br />1
<br />$5,000.00
<br />$5,000.00
<br />Installation
<br />Each
<br />1
<br />$500.00
<br />$500.00
<br />Design/Engineering/Consulting
<br />20%
<br />$1,100.00
<br />Construction Contingency
<br />20%
<br />$1,100.00
<br />Basketball Court Resurfacing
<br />$17,808.00
<br />Mill + Overlay of basketball court
<br />Sq. Yd.
<br />212
<br />$32.00
<br />$6,784.00
<br />Acyrlic Painting
<br />Sq. Yd.
<br />212
<br />$28.00
<br />$5,936.00
<br />Design/Engineering
<br />20%
<br />$2,544.00
<br />Construction Contingency
<br />20%
<br />$2,544.00
<br />LED Rink Lighting
<br />$105,000.00
<br />New LED Lighting (lights, poles, new electrical, app controlled)
<br />Each
<br />4
<br />$18,750.00
<br />$75,000.00
<br />Design/Engineering/Consulting
<br />20%
<br />$15,000.00
<br />Construction Contingency
<br />20%
<br />$15,000.00
<br />Building Replacement
<br />$250,000-$1,000,000
<br />Building Replacement
<br />Lump Sum
<br />1
<br />$250,000-$1,000,000
<br />$250,000-$1,000,000
<br />Design/Engineering
<br />20%
<br />Construction Contingency
<br />20%
<br />Building Repairs
<br />$70,000.00
<br />Building Repairs
<br />Lump Sum
<br />1
<br />$50,000.00
<br />$50,000.00
<br />Design/Engineering
<br />20%
<br />$10,000.00
<br />Construction Contingency
<br />20%
<br />$10,000.00
<br />Bicycle Parking
<br />$4,648.00
<br />Bicycle Parking
<br />Each
<br />4
<br />$500.00
<br />$2,000.00
<br />Concrete Pad (4" Thick)
<br />Sq Ft
<br />110
<br />$12.00
<br />$1,320.00
<br />Design/Engineering
<br />20%
<br />$664.00
<br />Construction Contingency
<br />20%
<br />$664.00
<br />Portable Toilet
<br />$3,091.20
<br />Page 2 of 3
<br />
|