ITEM 4.1_attachmentNorthwoods Park
Preliminary Estimate
City of Otsego
UNIT LEGENDS: LS=Lump Sum, SF=Square Feet, SY=Square Yards, EA=Each,
LF=Lineal Foot, FF=Face Feet, CY=Cubic Yards, AC = Acres
SRF Consulting Group, Inc.
Project No. 8805
Northwoods Park
Preliminary Estimate (10/20/15)
Section 1 - Site Surveying / Removals
Estimated
Unit Cost
Total Cost
No.
Description
Qty.
Unit
in Dollars
In Dollars
Provide all necessary construction surveying
1
and staking to meet layout and grading
1
LS
$8,000.00
$8,000.00
requirements for all work - complete
2
Salvage and reuse existing drop inlet
1
EA
$1,200.00
$1,200.00
including casting - complete.
Remove bituminous pavement as shown on
3
plans including saw cutting all edges to
29
SY
$5.00
$145.00
remain - complete.
4
Clear and grub trees as shown on the plan.
2
EA
$200.00
$400.00
Section
1 - Site Surveying/Removals Total:
$9,745.00
Estimated
Unit Cost
Total Cost
No.
Section 2- Earthwork Descri tion
Qty.
Unit
in Dollars
In Dollars
*On-site earthwork as required to achieve
plan grades and on-site earthwork balance -
complete, including 1) stripping and
stockpiling of topsoil; 2) common excavation
of subsoil materials to subgrade elevations
1
identified for paving areas and bio -retention
1
LS
$40,000.00
$40,000.00
areas; 3) maintenance of grades
throughout construction including all silt
fence, bio rolls, or other approved method;
4) final grading to specified tolerances -
complete
2
Furnish and install 6" deep ag-lime infield
1,334
SY
$9.50
$12,673.00
(CV) - complete.
Install and maintain rock construction
3
entrance throughout construction - remove
1
EA
$3,000.00
$3,000.00
upon completion of construction operations.
Section
2 - Earthwork Total:
$55,673.00
Estimated
Unit Cost Total Cost
No. Section 3- Utilites Description
Qty.
Unit
in Dollars In Dollars
1 Furnish and install 18" RCP pipe
100
LF
$45.00 $4,500.00
2 Furnish and install drainage system for play
1
LS
$5,000.00 $5,000.00
area - complete.
Section 3 - Utilities Total: $9,500.00
Estimated
nit Cost
F(iUn
Total Cost
No.
Section 4- Asphalt &Concrete Description
Qty.
Unit
Dollars
In Dollars
1
Furnish and install bituminous pavement for
1,038
SY
$32.00
$33,216.00
parking area - complete.
2
Furnish and install 8' wide bituminous trails -
2,938
SY
$28.00
$82,264.00
complete.
Northwoods Park
Preliminary Estimate
City of Otsego
SRF Consulting Group, Inc.
Project No. 8805
3
Furnish and install bituminous pavement for
419
SY
$32.00
$13,408.00
multi -use court - complete.
4
Furnish and install Mn/DOT B6-12 concrete
580
LF
$14.00
$8,120.00
curb and gutter - complete.
5
Furnish and install 6" x 18" concrete play
451
LF
$35.00
$15,785.00
container curb - complete.
6
Furnish and install 16" wide concrete
80
LF
$14.00
$1,120.00
maintenance strip - complete.
7
Furnish and install 4" thick concrete paving -
6,194
SF
$6.00
$37,164.00
complete.
Furnish and install parking lot striping and
8
signage as shown on the plans and details -
1
LS
$2,500.00
$2,500.00
complete.
9
Furnish and install truncated domes withing
88
SF
$50.00
$4,400.00
pedestrian curb ramps.
Section
4 - Asphalt & Concrete Total:
$197,977.00
Estimated
Unit Cost
Total Cost
No.
Section 5- Site Furnishings Description
Qt
Unit
in Dollars
In Dollars
Furnish and install play equipment (K-5 and
1
Pre -K) including all equipment, wood fiber
1
LS
$90,000.00
$90,000.00
mulch, and mats - complete.
2
Furnish and install 34 x 24 picnic shelter -
1
LS
$46,068.00
$46,068.00
complete.
3
Furnish and install drinking fountain -
1
EA
$10,000.00
$10,000.00
complete.
4
Furnish and install 10' x 20' x 10' chain link
1
EA
$6,000.00
$6,000.00
backstop - complete.
5
Furnish and install 8' high chain link fence -
40
LF
$30.00
$1,200.00
complete.
6
Furnish and install 15' long player's bench -
2
EA
$1,200.00
$2,400.00
complete.
7
Furnish and install raised garden beds -
1
LS
$5,000.00
$5,000.00
complete.
8
Furnish and install basketball outfit, including
2
EA
$1,500.00
$3,000.00
standard, backboard, goal, net - complete.
9
Furnish and install trash receptacle -
2
EA
$1,000.00
$2,000.00
complete.
10
Furnish and install picnic table - complete.
4
EA
$1,200.00
$4,800.00
11
Furnish and install game table - complete.
4
EA
$1,200.00
$4,800.00
12
Furnish and install grill - complete.
2
EA
$550.00
$1,100.00
13
Furnish and install metal bench - complete.
10
EA
$1,200.00
$12,000.00
Section
5 - Site Furnishings Total:
$188,368.00
Section 6- Seed/Sod/Landscaping
Estimated
Unit Cost
Total Cost
No.
Descri tion
Qt
Unit
in Dollars
In Dollars
Furnish and install Type A Seed Mix as
1
shown on the plans and specifications-
6.5
AC
$3,500.00
$22,750.00
complete.
2
Furnish and install #1 cont. perennials and
150
EA
$18.00
$2,700.00
grasses - complete.
Northwoods Park
Preliminary Estimate
City of Otsego
SRF Consulting Group, Inc.
Project No. 8805
3
Furnish and install #5 cont. shrubs
70
EA
$60.00
$4,200.00
4
Furnish and install 2.5" caliper deciduous
60
EA
$400.00
$24,000.00
$15,000.00
tress as shown on the plans - complete.
Furnish and install masonry piers (picnic
shelter) - complete.
4
EA
$2,500.00
Section 6 - Seed/Sod/Landscaping Total:
$53,650.00
Furnish and install 15' long - 3 row bleacher-
complete.
1
EA
Estimated
$1,200.00
Unit Cost
Total Cost
No.
Section 7 -Irrigation
Qty.
Unit
in Dollars
In Dollars
1
Furnish and install irrigation system -
1
LS
$50,000.00
$50,000.00
complete.
Section
7 - Irrigation Total:
$50,000.00
Estimated
Unit Cost
Total Cost
No.
Section 8 - Site Electrical
Qty.
Unit
in Dollars
In Dollars
Furnish and install site electrical system
including panel, light and 2 outlets within
1
picnic shelter, connection to irrigation
1
LS
$10,000.00
$10,000.00
system, and coordination with Wright -
Hennepin Electric - complete.
Wright -Hennepin Electric - Furnish and install
trail lighting system and ball fiedl/leisure rink
2
link with timer including cabinet, all required
1
LS
$88,500.00
$88,500.00
equipment, and circuitry in conduit -
complete.
Section
8 - Site Electrical Total:
$98,500.00
Total Base Bid Estimate: $663,413.00
Contingency (5%) $33,170.65
Total Base Bid with 5% Contingency $696,583.65
No.
Alternates
EstimatedU
Qty.
Unit
nit Cost
in Dollars
Total Cost
In Dollars
1
Furnish and install steel pergola - complete.
1
LS
$15,000.00
$15,000.00
2
Furnish and install masonry piers (picnic
shelter) - complete.
4
EA
$2,500.00
$10,000.00
3
Furnish and install 15' long - 3 row bleacher-
complete.
1
EA
$1,200.00
$1,200.00
4
Furnish and install ornamental metal fence -
complete.
170
LF
$150.00
$25,500.00
Alternate Bid Item Total:
$51,700.00
Contingency (5%)
$2,585.00
Alternate Bid Items with 5% Contingency
$54,285.00
Total (Base Bid, Alternate Bid Items, and 5% Contingency): $750,868.65