|
OPINION OF PROBABLE PROJECT COST
<br />Arden Hills
<br />Park Improvements
<br />May 15, 2023
<br />Prepared by HR Green
<br />ITEMF
<br />NUMBER
<br />ITEM DESCRIPTION
<br />UNITS
<br />UNIT COST
<br />C.P. 22-PARK-001
<br />ESTIMATED
<br />TOTAL COST
<br />FLORAL PARK
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />$ 10,000.00
<br />1
<br />$ 10,000.00
<br />2101.502
<br />CLEARING
<br />EACH
<br />$ 1,000.00
<br />4
<br />$ 4,000.00
<br />2101.502
<br />GRUBBING
<br />EACH
<br />$ 500.00
<br />4
<br />$ 2,000.00
<br />2101.505
<br />CLEARING
<br />ACRE
<br />$ 9,000.00
<br />0.05
<br />$ 450.00
<br />2104.502
<br />SALVAGE BENCH
<br />EACH
<br />$ 500.00
<br />1
<br />$ 500.00
<br />2104.502
<br />SALVAGE BICYCLE RACK
<br />EACH
<br />$ 500.00
<br />1
<br />$ 500.00
<br />2104.502
<br />SALVAGE SIGN
<br />EACH
<br />$ 250.00
<br />1
<br />$ 250.00
<br />2104.503
<br />REMOVE CHAIN LINK FENCE
<br />LIN FT
<br />$ 10.50
<br />380
<br />$ 3,990.00
<br />2104.503
<br />REMOVE CURB AND GUTTER
<br />LIN FT
<br />$ 32.00
<br />16
<br />$ 512.00
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT
<br />SO YD
<br />$ 3.55
<br />2402
<br />$ 8,527.10
<br />2104.504
<br />REMOVE CONCRETE SLAB
<br />SO YD
<br />$ 21.00
<br />51
<br />$ 1,071.00
<br />2104.601
<br />REMOVE PLAYGROUND EQUIPMENT
<br />LUMP SUM
<br />$ 3,000.00
<br />1
<br />$ 3,000.00
<br />2104.601
<br />REMOVE TENNIS POST AND NET
<br />LUMP SUM
<br />$ 1,200.00
<br />1
<br />$ 1,200.00
<br />2104.602
<br />REMOVE BASKETBALL GOAL AND POST
<br />EACH
<br />$ 1,200.00
<br />2
<br />$ 2,400.00
<br />2104.602
<br />REMOVE PORTABLE TOILET SCREENING
<br />EACH
<br />$ 500.00
<br />1
<br />$ 500.00
<br />2104.602
<br />REMOVE SHELTER
<br />EACH
<br />$ 3,000.00
<br />1
<br />$ 3,000.00
<br />2104.603
<br />REMOVE LANDSCAPE TIMBER CURB
<br />LIN FT
<br />$ 16.00
<br />205
<br />$ 3,280.00
<br />2104.604
<br />REMOVE PLAYGROUND SURFACING
<br />SO YD
<br />$ 10.00
<br />270
<br />$ 2,700.00
<br />2106.507
<br />COMMON EMBANKMENT CV
<br />CU YD
<br />$ 8.00
<br />190
<br />$ 1,520.00
<br />2106.507
<br />EXCAVATION - COMMON
<br />CU YD
<br />$ 8.00
<br />869
<br />$ 6,952.00
<br />2106.507
<br />SELECT GRANULAR EMBANKMENT CV
<br />CU YD
<br />$ 16.00
<br />122
<br />$ 1,953.19
<br />2108.504
<br />GEOTEXTILE FABRIC TYPE 5
<br />SO YD
<br />$ 1.00
<br />351
<br />$ 351.00
<br />2211.507
<br />AGGREGATE BASE CV CLASS 5
<br />CU YD
<br />$ 22.00
<br />531
<br />$ 11,689.39
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIX 2,C
<br />TON
<br />$ 85.00
<br />513
<br />$ 43,619.45
<br />2401.507
<br />STRUCTURAL CONCRETE 3G52
<br />CU YD
<br />$ 350.00
<br />15
<br />$ 5,250.00
<br />2401.508
<br />REINFORCEMENT BARS EPDXY COATED
<br />LB
<br />$ 1.80
<br />2950
<br />$ 5,310.00
<br />2502.503
<br />4" PE PIPE DRAIN
<br />LIN FT
<br />$ 19.00
<br />205
<br />$ 3,895.00
<br />2502.503
<br />4" PERF PE PIPE DRAIN
<br />LIN FT
<br />$ 14.00
<br />1271
<br />$ 17,794.00
<br />2502.602
<br />4" PVC PIPE DRAIN CLEANOUT
<br />EACH
<br />$ 500.00
<br />19
<br />$ 9,500.00
<br />2521.518
<br />4" CONCRETE WALK
<br />SO FT
<br />$ 30.00
<br />118
<br />$ 3,540.00
<br />2521.518
<br />6" CONCRETE WALK
<br />SO FT
<br />$ 20.00
<br />50
<br />$ 1.050. 00
<br />2521.603
<br />5" THICK x 12" WIDE CONCRETE MAINTENANCE STRIP
<br />LIN FT
<br />$ 28.00
<br />264
<br />$ 7,392.00
<br />2521.603
<br />5" THICK x 18" WIDE CONCRETE MAINTENANCE STRIP
<br />LIN FT
<br />$ 53.00
<br />365
<br />$ 19,345.00
<br />2531.503
<br />CONCRETE CURB DESIGN V4
<br />LIN FT
<br />$ 36.00
<br />206
<br />$ 7,416.00
<br />2531.603
<br />CONCRETE RIBBON CURB
<br />LIN FT
<br />$ 100.00
<br />20
<br />$ 2,000.00
<br />2531.618
<br />TRUNCATED DOMES
<br />SO FT
<br />$ 52.85
<br />19
<br />$ 1,004.15
<br />2540.601
<br />PORTABLE TOILET SCREENING
<br />LUMP SUM
<br />$ 7,500.00
<br />1
<br />$ 7,500.00
<br />2540.602
<br />INSTALL BASKETBALL GOAL AND POST
<br />EACH
<br />$ 3,000.00
<br />2
<br />$ 6,000.00
<br />2540.602
<br />INSTALL BENCH
<br />EACH
<br />$ 795.00
<br />5
<br />$ 3,975.00
<br />2540.602
<br />INSTALL BICYCLE RACK
<br />EACH
<br />$ 250.00
<br />2
<br />$ 500.00
<br />2540.602
<br />INSTALL GRILL
<br />EACH
<br />$ 1,000.00
<br />1
<br />$ 1,000.00
<br />2540.602
<br />INSTALL HOT COAL BIN
<br />EACH
<br />$ 500.00
<br />1
<br />$ 500.00
<br />2640.602
<br />INSTALL PET WASTE BAG STATION
<br />EACH
<br />$ 500.00
<br />2
<br />$ 1,000.00
<br />2540.602
<br />INSTALL SWINGING BENCH
<br />EACH
<br />$ 1,000.00
<br />1
<br />$ 1,000.00
<br />2640.602
<br />TENNIS NET AND POST SYSTEM
<br />EACH
<br />1 $ 2,500.00
<br />1
<br />$ 2,500.00
<br />2557.602
<br />10' HIGH, 10' WIDE DOUBLE GATE
<br />EACH
<br />$ 1,000.00
<br />2
<br />$ 2,000.00
<br />2557.603
<br />10' HIGH, 3-RAIL CHAIN -LINK PERIMETER FENCE
<br />LIN FT
<br />$ 60.00
<br />337
<br />$ 20,220.00
<br />2557.603
<br />4' HIGH, 3-RAIL CHAIN -LINK PERIMETER FENCE
<br />LIN FT
<br />$ 100.00
<br />20
<br />$ 21050.00
<br />2564.602
<br />INSTALL SIGN
<br />EACH
<br />$ 250.00
<br />1
<br />$ 250.00
<br />2572.503
<br />TEMPORARY FENCE
<br />LIN FT
<br />$ 6.00
<br />235
<br />$ 1,410.00
<br />2573.501
<br />STABILIZED CONSTRUCTION EXIT
<br />LUMP SUM
<br />$ 3,000.00
<br />1
<br />$ 3,050.00
<br />2573.502
<br />STORM DRAIN INLET PROTECTION
<br />EACH
<br />$ 100.00
<br />1
<br />$ 100.00
<br />2573.503
<br />SILT FENCE, TYPE MS
<br />LIN FT
<br />$ 2.10
<br />1788
<br />$ 3,754.80
<br />2574.508
<br />FERTILIZER TYPE 3
<br />POUND
<br />$ 2.50
<br />80
<br />$ 200.00
<br />2575.508
<br />HYDRAULIC MULCH MATRIX
<br />POUND
<br />$ 0.70
<br />819
<br />$ 573.30
<br />2575.508
<br />SEED MIXTURE 25-131
<br />POUND
<br />$ 3.89
<br />86
<br />$ 333.76
<br />2575.607
<br />WOOD FIBER MULCH
<br />CU YD
<br />$ 30.00
<br />128
<br />$ 3,840.00
<br />2582.604
<br />ACRYLIC COLOR SURFACING
<br />SQ YD
<br />$ 10.00
<br />1349
<br />$ 13,488.89
<br />BY OTHERS
<br />BY OTHERS
<br />FURNISH AND INSTALL PLAYGROUND EQUIPMENT
<br />FURNISH AND INSTALL PORTABLE TOILET
<br />LUMP SUM
<br />EACH
<br />$ 79,549.81
<br />$ 500.00
<br />1
<br />1
<br />$ 79,549.81
<br />$ 500.00
<br />BY OTHERS
<br />INSTALL SHELTER
<br />INSTALL GARBAGE CAN
<br />EACH
<br />EACH
<br />$ 27,964.00
<br />$ 50.00
<br />1
<br />1
<br />27,964.00
<br />$ 50.00
<br />BY OTHERS
<br />INSTALL PICNIC TABLE
<br />EACH
<br />$ 50.00
<br />2
<br />$ 100.00
<br />BY OTHERS
<br />INSTALL RECYCLING BIN
<br />EACH
<br />$ 50.00
<br />1
<br />$ 50.00
<br />BY OTHERS
<br />INSTALL SIGN
<br />EACH
<br />$ 50.00
<br />1
<br />$ 50.00
<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 />4
<br />$ 6,000.00
<br />BY OTHERS
<br />PURCHASE BICYCLE RACK
<br />EACH
<br />$ 250.00
<br />1
<br />$ 250.00
<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 />2
<br />$ 400.00
<br />BY OTHERS
<br />HERS
<br />BY OTHERS
<br />PURCHASE SWINGING BENCH
<br />REMOVE PORTABLE TOILET
<br />ISALVAGE GARBAGE CAN
<br />EACH
<br />CH
<br />EACH
<br />$ 2,500.00
<br />$ 100.00
<br />$ 50.00
<br />1
<br />1
<br />1
<br />$ 2,500.00
<br />$ 50.00
<br />BY OTHERS
<br />ISALVAGE PICNIC TABLE
<br />I EACH
<br />1 $ 50.00
<br />1
<br />$ 100.00
<br />BY OTHERS
<br />ISALVAGE RECYCLING BIN
<br />I EACH
<br />1 $ 50.00
<br />1 1
<br />$ 50.00
<br />BY OTHERS
<br />ISALVAGE SIGN
<br />I EACH
<br />1 $ 50.00
<br />1 1
<br />TOTAL FLORAL PARK COST
<br />$ 397,820.84
<br />TOTAL CONSTRUCTION COST $ 775,864.50
<br />FLORAL PARK Contractor cost $ 272,557.03
<br />City cost $ 17,150.00
<br />OnSite Companies cost $ 600.00
<br />Playground vendor cost $ 107,513.81
<br />TOTAL $ 397,820.84
<br />TOTAL CONSTRUCTION COST Contractor cost $ 477,
<br />1,175.58
<br />City cost $ 300".0
<br />OnSite Companies cost $ ,100..0
<br />Playground vendor cost $ 263,988.92
<br />TOTAL $ 775,864.50
<br />Page 1 of 1 H R G ree n
<br />
|