Laserfiche WebLink
OPINION OF PROBABLE PROJECT COST <br /> Arden Hills <br /> Park Improvements <br /> June 12,2023 <br /> Prepared by HR Green <br /> ITEM ITEM DESCRIPTION NOTES UNIT COST C.P.22-PARK-001 ESTIMATED <br /> NUMBER TOTAL COST <br /> FLORAL PARK-COURTS AND PROPOSED TRAIL <br /> 2101.505 CLEARING ACRE $ 33,000.00 0.05 $ 1,650.00 <br /> 2104.502 SALVAGE BENCH EACH $ 332.20 1 $ 332.20 <br /> 2104.502 SALVAGE BICYCLE RACK EACH $ 332.20 1 $ 332.20 <br /> 2104.503 REMOVE CHAIN LINK FENCE LIN FT $ 6.72 380 $ 2,553.60 <br /> 2104.504 REMOVE BITUMINOUS PAVEMENT SO YD $ 2.59 1373 $ 3,556.07 <br /> 2104.601 REMOVE TENNIS POST AND NET LUMP SUM $ 375.10 1 $ 375.10 <br /> 2104.602 REMOVE BASKETBALL GOAL AND POST EACH $ 281.33 2 $ 562.66 <br /> 2106.507 COMMON EMBANKMENT(CV) CU YD $ 7.91 110 $ 870.10 <br /> 2106.507 EXCAVATION-COMMON CU YD $ 22.30 603 $ 13,446.90 <br /> 2106.507 SELECT GRANULAR EMBANKMENT(CV) CU YD $ 32.41 268 $ 8,685.88 <br /> 2108.504 GEOTEXTILE FABRIC TYPE 5 SO YD $ 2.48 1596 $ 3,958.08 <br /> 2211.507 AGGREGATE BASE(CV)CLASS 5 CU YD $ 32.82 363 $ 11,913.66 <br /> 2360.509 TYPE SP 9.5 WEARING COURSE MIX(2,C) TON $ 119.70 349 $ 41,775.30 <br /> 2502.503 4"PE PIPE DRAIN LIN FT $ 16.65 30 $ 499.50 <br /> 2502.503 4"PERF PE PIPE DRAIN LIN FT $ 10.16 946 $ 9,611.36 <br /> 2502.602 4"PVC PIPE DRAIN CLEANOUT EACH $ 371.01 9 $ 3,339.09 <br /> 2521.518 4"CONCRETE WALK SO FT $ 13.13 68 $ 892.84 <br /> 2521.603 5"THICK x 12"WIDE CONCRETE MAINTENANCE STRIP LIN FT $ 30.92 264 $ 8,162.88 <br /> 2521.603 5"THICK x 18"WIDE CONCRETE MAINTENANCE STRIP LIN FT $ 30.96 365 $ 11,300.40 <br /> 2540.601 PORTABLE TOILET SCREENING LUMP SUM $ 6,920.00 1 $ 6,920.00 <br /> 2540.602 INSTALL BASKETBALL GOAL AND POST EACH $ 1,445.00 2 $ 2,890.00 <br /> 2540.602 INSTALL BENCH EACH $ 390.00 3 $ 1,170.00 <br /> 2540.602 INSTALL BICYCLE RACK EACH $ 390.00 1 $ 390.00 <br /> 2540.602 TENNIS NET AND POST SYSTEM EACH $ 3,365.00 1 $ 3,365.00 <br /> 2557.602 10'HIGH, 10'WIDE DOUBLE GATE EACH $ 1,425.00 2 $ 2,850.00 <br /> 2557.603 10'HIGH,3-RAIL CHAIN-LINK PERIMETER FENCE LIN FT $ 90.00 337 $ 30,330.00 <br /> 2557.603 4'HIGH,3-RAIL CHAIN-LINK PERIMETER FENCE LIN FT $ 115.00 20 $ 2,300.00 <br /> 2573.501 STABILIZED CONSTRUCTION EXIT LUMP SUM $ 2,750.00 1 $ 2,750.00 <br /> 2573.502 STORM DRAIN INLET PROTECTION EACH $ 165.00 1 $ 165.00 <br /> 2573.503 SILT FENCE,TYPE MS LIN FT $ 3.85 643 $ 2,475.55 <br /> 2574.508 FERTILIZER TYPE 3 POUND $ 0.75 30 $ 22.50 <br /> 2575.508 HYDRAULIC MULCH MATRIX POUND $ 5.26 315 $ 1,656.90 <br /> 2575.508 SEED MIXTURE 25-131 POUND $ 147.60 33 $ 4,870.80 <br /> 2582.604 ACRYLIC COLOR SURFACING SQ YD 1 $ 14.461 1349 $ 19,506.54 <br /> BY OTHERS PURCHASE BASKETBALL GOAL AND POST EACH $ 3,000.00 1 2 $ 6,000.00 <br /> BY OTHERS PURCHASE BENCH EACH $ 1,500.00 2 $ 3,000.00 <br /> TOTAL FLORAL PARK COURTS AND PROPOSED TRAIL COST $ 214,480.11 <br /> FLORAL PARK Contractor cost $ 205,480.11 <br /> City cost $ 9,000.00 <br /> TOTAL $ 214,480.11 <br /> Page 1 of 1 H RGreen <br />