City Council/Public Finance and Economic Development Authority/Parking Authority
May 1, 2023

Count Description Unit of
Measure Quantity Playground
Equipment
Engineered
Wood Fiber
Installation of
Play Equipment
Removal and Disposal of
Existing Playground
Equipment
Excavation of Existing
Sand/Fiber & Subgrade
Prep
Bonds and
Insurance
Third-Party
Playground
Inspection
Freight CMAS
Discount Sub Total Tax (8.25%) Total
1 Dennis Chavez Memorial Park (*W) 1 EA 45,768.00 $ 1,390.00 $ 35,415.00 $ 5,586.00 $ 8,266.00 $ 2,487.71 $ 835.00 $ 4,725.00 $ 4,576.80 $ 99,895.91 $ 3,512.95 $ 103,408.86$ 2 Diego Rivera Park (*S) 1 EA 41,367.00 $ 760.20 $ 32,240.00$ 5,586.00 $ 7,466.00 $ 2,240.78 $ 835.00 $ 3,655.00 $ 4,136.70 $ 90,013.28 $ 3,134.22 $ 93,147.50 $ 3 Charles Richard Drew Park (*S) 1 EA 73,875.29 $ 2,845.00 $ 42,733.00 $ 8,000.00 $ 9,067.00 $ 3,336.44 $ 835.00 $ 7,490.00 $ 7,387.53 $ 140,794.20$ 5,719.95 $ 146,514.15$ TOTAL CONTRACT AMOUNT: 161,010.29$ 4,995.20 $ 110,388.00$ 19,172.00 $ 24,799.00 $ 8,064.93 $ 2,505.00 $ 15,870.00 $ 16,101.03 $ 330,703.39 $ 12,367.12 $ 343,070.51 $ PARK PLANET COST SUMMARY