|
OPINION OF PROBABLE PROJECT COST
<br />Arden Hills
<br />Park Improvements
<br />May 15, 2023
<br />Prepared by HR Green
<br />Attachment C
<br />ITEM
<br />NUMBER
<br />ITEM DESCRIPTION
<br />UNITS
<br />UNIT COST
<br />C.P. 20-PARK-003
<br />ESTIMATED
<br />TOTAL COST
<br />ARDEN MANOR PARK
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />$ 7,700.00
<br />1
<br />$ 7,700.00
<br />2101.505
<br />CLEARING
<br />ACRE
<br />$ 9,900.00
<br />0.05
<br />$ 495.00
<br />2104.502
<br />REMOVE WOOD POST
<br />EACH
<br />$ 110.00
<br />6
<br />$ 660.00
<br />2104.503
<br />REMOVE CHAIN LINK FENCE
<br />LIN FT
<br />$ 12.00
<br />297
<br />$ 3,564.00
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQ YD
<br />$ 4.00
<br />864
<br />$ 3,456.00
<br />2104.504
<br />REMOVE CONCRETE SLAB
<br />SQ YD
<br />$ 24.00
<br />72
<br />$ 1,728.00
<br />2104.504
<br />REMOVE CONCRETE WALK
<br />SQ YD
<br />1 $ 39.00
<br />21
<br />$ 819.00
<br />2104.601
<br />REMOVE PLAYGROUND EQUIPMENT
<br />LUMP SUM
<br />$ 5,500.00
<br />1
<br />$ 5,500.00
<br />2104.602
<br />REMOVE BASKETBALL GOAL AND POST
<br />EACH
<br />$ 1,400.00
<br />2
<br />$ 2,800.00
<br />2104.602
<br />REMOVE SHELTER
<br />EACH
<br />$ 3,300.00
<br />1
<br />$ 3,300.00
<br />2104.603
<br />REMOVE LANDSCAPE TIMBER CURB
<br />LIN FT
<br />$ 18.00
<br />290
<br />$ 5,220.00
<br />2104.604
<br />REMOVE PLAYGROUND SURFACING
<br />SQ YD
<br />$ 5.50
<br />510
<br />$ 2,805.00
<br />2106.507
<br />COMMON EMBANKMENT CV
<br />CU YD
<br />$ 8.80
<br />321
<br />$ 2,824.80
<br />2106.507
<br />EXCAVATION - COMMON
<br />CU YD
<br />$ 8.80
<br />739
<br />$ 6,503.20
<br />2106.507
<br />SELECT GRANULAR EMBANKMENT CV
<br />CU YD
<br />$ 18.00
<br />598
<br />$ 10,755.87
<br />2108.504
<br />GEOTEXTILE FABRIC TYPE 5
<br />SQ YD
<br />$ 1.10
<br />595
<br />$ 654.50
<br />2211.507
<br />AGGREGATE BASE CV CLASS 5
<br />CU YD
<br />$ 25.00
<br />186
<br />$ 4,650.79
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />$ 94.00
<br />147
<br />$ 13,854.35
<br />2401.507
<br />STRUCTURAL CONCRETE 3G52
<br />CU YD
<br />$ 390.00
<br />17
<br />$ 6,630.00
<br />2401.508
<br />REINFORCEMENT BARS (EPDXY COATED)
<br />LB
<br />$ 2.00
<br />3350
<br />$ 6,700.00
<br />2502.503
<br />4" PE PIPE DRAIN
<br />LIN FT
<br />$ 21.00
<br />112
<br />$ 2,341.50
<br />2502.503
<br />4" PERF PE PIPE DRAIN
<br />LIN FT
<br />$ 16.00
<br />984
<br />$ 15,744.00
<br />2502.602
<br />4" PVC PIPE DRAIN CLEANOUT
<br />EACH
<br />$ 550.00
<br />16
<br />$ 8,800.00
<br />2521.518
<br />4" CONCRETE WALK
<br />SQ FT
<br />$ 33.00
<br />50
<br />$ 1,650.00
<br />2521.603
<br />5" THICK x 18" WIDE CONCRETE MAINTENANCE STRIP
<br />LIN FT
<br />$ 59.00
<br />294
<br />$ 17,346.00
<br />2531.503
<br />CONCRETE CURB DESIGN V4
<br />LIN FT
<br />$ 40.00
<br />283
<br />$ 11,320.00
<br />2540.601
<br />PORTABLE TOILET SCREENING
<br />LUMP SUM
<br />$ 8,300.00
<br />1
<br />$ 8,300.00
<br />2540.602
<br />INSTALL BASKETBALL GOAL AND POST
<br />EACH
<br />$ 3,300.00
<br />2
<br />$ 6,600.00
<br />2540.602
<br />INSTALL BENCH
<br />EACH
<br />$ 880.00
<br />2
<br />$ 1,760.00
<br />2540.602
<br />INSTALL BICYCLE RACK
<br />EACH
<br />$ 280.00
<br />1
<br />$ 280.00
<br />2540.602
<br />INSTALL GAGA BALL PIT
<br />EACH
<br />$ 550.00
<br />1
<br />$ 550.00
<br />2540.602
<br />INSTALL GRILL
<br />EACH
<br />$ 1,100.00
<br />1
<br />$ 1,100.00
<br />2540.602
<br />INSTALL HOT COAL BIN
<br />EACH
<br />$ 550.00
<br />1
<br />$ 550.00
<br />2540.602
<br />INSTALL PET WASTE BAG STATION
<br />EACH
<br />$ 550.00
<br />1
<br />$ 550.00
<br />2557.602
<br />10' HIGH, 10' WIDE DOUBLE GATE
<br />EACH
<br />$ 1,100.00
<br />1
<br />$ 1,100.00
<br />2557.603
<br />10' HIGH, 3-RAIL CHAIN -LINK PERIMETER FENCE
<br />LIN FT
<br />$ 66.00
<br />272
<br />$ 17,952.00
<br />2557.603
<br />4' HIGH, 3-RAIL CHAIN -LINK PERIMETER FENCE
<br />LIN FT
<br />$ 110.00
<br />10
<br />$ 1,100.00
<br />2572.503
<br />TEMPORARY FENCE
<br />LIN FT
<br />$ 6.60
<br />314
<br />$ 2,072.40
<br />2573.502
<br />CULVERT END CONTROLS
<br />EACH
<br />$ 150.00
<br />2
<br />$ 300.00
<br />2573.503
<br />SILT FENCE, TYPE MS
<br />LIN FT
<br />$ 2.40
<br />833
<br />$ 1,999.20
<br />2574.508
<br />FERTILIZER TYPE 3
<br />POUND
<br />$ 2.80
<br />50
<br />$ 140.00
<br />2575.508
<br />HYDRAULIC MULCH MATRIX
<br />POUND
<br />$ 0.80
<br />588
<br />$ 470.40
<br />2575.508
<br />SEED MIXTURE 25-131
<br />POUND
<br />$ 4.30
<br />62
<br />$ 264.88
<br />2575.607
<br />WOOD FIBER MULCH
<br />CU YD
<br />$ 33.00
<br />183
<br />$ 6,039.00
<br />2582.604
<br />ACRYLIC COLOR SURFACING
<br />SQ YD
<br />$ 11.00
<br />515
<br />$ 5,668.67
<br />BY OTHERS
<br />FURNISH AND INSTALL PICNIC TABLE
<br />EACH
<br />$ 1,500.00
<br />2
<br />$ 3,000.00
<br />ERS
<br />FURNISH AND INSTALL PLAYGROUND EQUIPMENT
<br />LUMP SUM
<br />$ 115,469.11
<br />$
<br />BY OTHERS
<br />FURNISH AND INSTALL PORTABLE TOILET
<br />EACH
<br />$ 500.00
<br />$ 500.
<br />THERS
<br />BY OTHERS
<br />FURNISHR
<br />INSTALL GARBAGE CAN
<br />EACH
<br />EACH
<br />$ 41,006.00
<br />$ 50.00
<br />2
<br />$
<br />$ 100.00
<br />BY OTHERS
<br />INSTALL SIGN
<br />EACH
<br />$ 50.00
<br />2
<br />$ 100.00
<br />BY OTHERS
<br />PURCHASE BASKETBALL GOAL AND POST
<br />EACH
<br />$ 3,000.00
<br />2
<br />$ 6,000.00
<br />BY OTHERS
<br />PURCHASE BENCH
<br />EACH
<br />$ 1,500.00
<br />2
<br />$ 3,000.00
<br />BY OTHERS
<br />PURCHASE BICYCLE RACK
<br />EACH
<br />$ 250.00
<br />1
<br />$ 250.00
<br />BY OTHERS
<br />PURCHASE GAGA BALL PIT
<br />EACH
<br />$ 2,000.00
<br />1
<br />$ 2,000.00
<br />BY OTHERS
<br />PURCHASE GRILL
<br />EACH
<br />$ 1,000.00
<br />1
<br />$ 1,000.00
<br />BY OTHERS
<br />PURCHASE HOT COAL BIN
<br />EACH
<br />$ 500.00
<br />1
<br />$ 500.00
<br />BY OTHERS
<br />PURCHASE PET WASTE BAG STATION
<br />EACH
<br />$ 200.00
<br />1
<br />$ 200.00
<br />BY OTHERS
<br />REMOVE PICNIC TABLE
<br />EACH
<br />$ 50.00
<br />2
<br />$ 100.00
<br />BY OTHERS
<br />SALVAGE GARBAGE CAN
<br />I EACH
<br />1 $ 50.00
<br />2
<br />$ 100.00
<br />BY OTHERS
<br />SALVAGE SIGN
<br />EACH
<br />$ 50.00
<br />2
<br />$ 100.00
<br />TOTAL ARDEN MANOR PARK COST $ 378,043.66
<br />ARDEN MANOR PARKContractor cost
<br />City cost
<br />OnSite Companies cost
<br />Playground vendor cost
<br />TOTAL
<br />204, 618.55
<br />16,450.00
<br />500.00
<br />156,475.11
<br />378,043.66
<br />Page 1 of 1 H R G ree n
<br />
|