4. Lilleskogen Parking Lot Cost Estimates � � Sii�y/G ��esS
Lilleskogen Park SRF Consulting Group,Inc.
City oi Scandia May 12,2011
Parking Lot Cost Estimate Project No.7419
UNIT LEGENDS: LS=Lump Sum,SF=Square Feet,SY=Square Yards,EA=Each,
LF=Lineal Foot,FF=Face Feet,CY=Cubic Yards
Lilleskogen Park-Parking Lot(Single Access Point Concept)Cost Estimate-5/12111
Estimated Unit Cost Total
No. Section 1-Site Surve in IRemovals Qt . Unit in Dollars In Dollars
Provide all necessary construction surveying and staking to meet
1 layout and grading requirements for all facets of paving and site 1 LS $1,000.00 $1,000.00
im rovements work-com lete.
2 Remove concrete curb and gutter-complete. 65 LF $5.00 $325.00
z Clear and grub trees as shown and as required to construct �5 EA $200.00 $3,000.00
ro osed im rovements-com lete.
1-Site Su otai
Estimated Unit Cost (in Total
No. Section 2-EaRhwork Qt . Unit Dollars In Dollars
On-site earthwork as required to achieve plan grades and an on-
site balance-complete including 1)misc.tree removal 2)
stripping,stockpiling,respreading,and fine grading of topsoil;3)
1 common excavation of subsoil materials to achieve subgrade 1 LS $5,000.00 $5,000.00
elevations required to construct parking lot,curbing and walks 4)
grade maintenance and tree protection as necessary for the
duration of construction;5)use of erosion control measures
Totd i
Estimated Unit Cost Total
No. Section 3-Site Utilities Qt . Unit in Dollars In Dollars
� Furnish and install outlet pipe including connection to existing 50 LF $28.00 $1,400.00
catch basin-complete.
3-Sks UtlNtNs Total
Estimated Unk Cost Total
No. Section 4-Bituminous Concrete Pavement and Boardwalk �t . Unit in Dollars In Dollars
1 Furnish and install bituminous pavin for parkin lot 553 SY $25.00 $13,825.00
2 Furnish and install bituminous avin for 6'wide trail 90 SY $20.00 $1,800.00
3 Furnish and install edestrian curb ram 1 LS $450.00 $450.00
4 Furnish and install B6-12 concrete curb and utter 245 LF $12.00 $2,940.00
�; 6 Comx�ba. �^�: w^�.
Estimated Unit Cost Total
No. Section 5-Seed/Sod Qt . Unit in Dollars In Dollars
� Furnish and install Type 1 seed as shown on the plans- 0.5 AC $3,500.00 $1,750.00
com lete.
2 Furnish and install sod as shown on plans and details-complete. 100 SY $3.50 $350.00
Sectfon 5-Saed/Sod Total
Total Estimated Construction Cost E31,840.00
8%Contingency $2,547.20
otai EaWnited Construction Cost with 8%Coot
°�,:
Estimated Unit Cost Total
No. Akernate Items Qt . Unit in Dollars In Dollars
� Upgrade cost to furnish and install permeable pavers in lieu of 4,977 SF $5.25 $26,129.25
bituminous avement within arkin lot.
8%Contingency y2,090.34
otet
�— LooP ,t�-iv� Ceh ceP�
Lilleskogen Park SRF Consulting Group,Inc.
City of Scandia May 12,2011
Parking Lot Cost Estimate Project No.7419
UNIT LEGENDS: LS=Lump Sum,SF=Square Feet,SY=Square Yards,EA=Each,
�F=Lineal Foot,FF=Face Feet,CY=Cubic Yards
Lilleskogen Park-Parking Lot(Loop Drive Concept)Cost Estimate-5/12/11
Estimated Unit Cost Total
No. Section 1-Site Surve in /Removals Qt . Unit in Dollars In Dollars
Provide all necessary construction surveying and staking to meet
� layout and grading requirements for all facets of paving and site 1 LS $1,000.00 $1,000.00
im rovements work-com lete.
2 Remove concrete curb and gutter-complete. 116 LF $5.00 $580.00
3 Clear and grub trees as shown and as required to construct 30 EA $200.00 $6,000.00
proposed improvements-complete.
��-snA a�s ra� s� ....
Estimated Unit Cost (in Total
No. Section 2-Earthwork Qt . Unit Dollars In Dollars
On-site earthwork as required to achieve plan grades and an on-
site balance-complete including 1)misc.tree removal 2)
stripping,stockpiling,respreading,and fine grading of topsoil;3)
1 common excavation of subsoil materials to achieve subgrade 1 LS $5,000.00 $5,000.00
elevations required to construct parking lot,curbing and walks 4)
grade maintenance and tree protection as necessary for the
duration of construction;5)use of erosion control measures
Total
Estimated Unit Cost Total
No. Section 3-Site Utilities Unit in Dollars In Dollars
� Furnish and install outlet pipe including connection to existing 50 LF $28.00 $1,400.00
catch basin-complete.
3-Ske Uti�tles Total 1 .00
Estimated Unit Cost Total
No. Section 4-Bituminous Concrete Pavement and Boardwalk Ot . Unit in Dollars In Dollars
1 Furnish and install bituminous paving for parking lot 729 SY $25.00 $18,225.00
2 Furnish and install bituminous paving for 6'wide trail 90 SY $20.00 $1,800.00
3 Furnish and install pedestrian curb ramp 1 LS $450.00 $450.00
4 Furnish and install B6-12 concrete curb and utter 345 LF $12.00 $4,140.00
4-Bkuminous 8 Concrete Pavement Total 32{81'3.00
Estimated Unit Cost Total
No. Section 5-SeedlSod Qt . Unit in Dollars In Dollars
� Furnish and install Type 1 seed as shown on the plans- 0.5 AC $3,500.00 $1,750.00
complete.
2 Furnish and install sod as shown on plans and details-complete. 100 SY $3.50 $350.00
5-SeedlSod Total 100.00
Total Estimated Construction Cost $40,695.00
8°/Contingency $3,255.60
Total Estimated Constructbn Cost wkh 896 Contigency S43,g50.6p
Aksm�e kems
Estimated Unit Cost Total
No. Akernate Items Qt . Unit in Dollars In Dollars
� Upgrade cost to furnish and install permeable pavers in lieu of 6,561 SF $5.25 $34,445.25
bituminous pavement within arkin lot.
8%Contingency $2,755.62
oW m�o$