ATTACHMENT E - Hazelnut Park Neighborhood
<br />OPTION 1 - Full Curb and Storm Sewer
<br />2021 PMP - Neighborhood Portion of Project Only
<br />Arden HIlls, Minnesota Assessment Costs Assessment Costs Prior Avenue
<br />Project Number PW-21-0100 Edgewater and
<br />West Jerrold
<br />All Other Streets
<br />(Glenpaul, E Jerrold)
<br />Item No.Item Unit Unit Price Est. Quantity Total Price Total Price Total Price Total Price
<br />Total Project
<br />Residential Neighborhood
<br />2571.502 REPLACE TREE 2-INCH B AND B TREE 585.00 15.00 8,775.00 $8,775
<br />2573.53 INLET PROTECTION - TYPE A EACH 128.00 30.00 3,840.00 $1,920 $1,920
<br />2123.604 TILL BOULEVARD SUBGRADE SQ YD 2.75 3,500.00 9,625.00 $9,625
<br />2574.525 TOPSOIL BORROW (LV)CU YD 28.40 1,700.00 48,280.00 $4,828 $38,624 4,828.00$
<br />2575.505 SODDING, TYPE LAWN SQ YD 3.90 3,500.00 13,650.00 $1,365 $10,238 2,047.50$
<br />2575.525 EROSION CONTROL BLANKET, CATEGORY 3 SQ YD 4.50 500.00 2,250.00 $2,250
<br />2575.535 POST WARRANTY SOD WATERING M GALS 15.25 30.00 457.50 $376 81.76$
<br />2575.601 EROSION CONTROL LS 1.00 5,000.00 5,000.00 $4,107 893.50$
<br />2575.605 HYDROSEEDING ACRE 6,180.00 1.00 6,180.00 $6,180
<br />SUBTOTAL - RESTORATION 98,058$ $8,113 $82,094 $7,851
<br />ENG. DESIGN, ADMIN, CONTINGENCY (30%)29,417$ $2,434 $24,628 $2,355
<br />TOTAL - RESTORATION 127,475$ $10,547 $106,722 $10,206
<br />OPINION OF PROBABLE COST, OPTION 1 (Full Curb and Storm Sewer)
<br />Total Project Assessment Assmt REU
<br />Cost Amount Units Amount
<br />Street Improvements - Edgewater and West Jerrold $346,170 $173,085 58 $2,984
<br />Street Improvements - Glenpaul and E Jerrold $1,297,157 $648,579 80 $8,107
<br />Street Improvements - Prior Avenue $369,296
<br />Drainage Improvements $577,162
<br />Sanitary Sewer Improvements $536,775
<br />Water Improvements $679,959
<br />TOTAL $3,806,519
<br /> * General/Removal and Restoration costs apportioned to categories listed above
<br />Preliminary, this is not a final assessment rate determination
<br />RESTORATION
<br />Page 4 of 4
|