RHA LANDSCAPE ARCHITECTS -PLANNERS, INC.
Opinion of Probable Cost for: Project No.: 20140
Date: 3/30/2022
ILa Placita Parkette Prepared By: D. Grove
$727,160 total with 15% contingency J. Salazar
DESCRIPTION I QTY, I UNIT I UNIT PRICE I SUB -TOTAL I TOTAL
DEMOLITION
$
24—,66-81
Site Clear & Grub
16,445 SF
1.50 $
24,668
GRADING
$
1B 445
Grading
16,445 SF
1.00 $
16,445
ELECTRICAL
$
42 000
Solar Lights
6 EA
7,000.00
$
42,000
HARDSCAPE
$
21777
4" Pervious Concrete Paving
86 SF
14.00 $
1,204
Stabilized Decomposed Granite
3,418 SF
4.00 $
13,672
Aluminum Header
799 SF
4.00 $
3,196
Playground Edge Curb
247 LF
$15.00
$
3,705
SITE AMENITIES
$
348,972
Play Area Installed by Great Western
Resilient Play Sufacing & Aggregate Base
Play Structures (Material)
Play Structures (Installation of equipment)
1 LS
1 LS
1 LS
$304,372
$71,008.00
$133,356.10
$51,362.00
$
$
$
71,008
133,356
51,362
Material Surcharge, Freight, and Tax
1 LS
$48,645.76
$
48,646
Amenities
1" Copper water line for hydration station
45 LF
$44,600
20.00 $
900
Drinking Fountain Hydration Station
1 EA
5,500.00
$
5,500
Trash Receptacle
Picnic Table
2 EA
4 EA
1,500.00
1,700.00
$
$
3,000
6,800
Benches
BBQ
3 EA
3 EA
1,300.00
500.00
$
$
3,900
1,500
3' Tubular Steel Fence
125 LF
120.00
$
15,000
Small Park Sign
1 EA
8,000.00
$
8,000
IRRIGATION
$
16, 6
Turf Irrigation System
3,686 SF
2.00 $
7,372
Shrub Irrigation System
4,742 SF
2.00 $
9,484
DESCRIPTION QTY. I UNIT I UNIT PRICE SUB -TOTAL I TOTAL
PLANTING
3 EA
$1,300.00
$
3,900
$
437943
$500.00
$
1,500
Small Park Sign
1 EA
$8,000.00
$
Planting Area Mulch 3" thick
8,428
SF
0.65 $ 5,478
26,000
Play Structures (Installation of equipment)
Weed Abatement, Soil Preparation & Fine Grade
8,428
SF
0.50 $ 4,214
$25,Q00
90 Day Plant Establish ment/Maintenance Period
8,428
SF
0.12 $ 1,011
Tun` (sod)
3,686
SF
1.50 $ 5,529
Trees (24" box)
8 EA
500.00
$ 4,000
Shrubs
4,742
SF
5.00 $ 23,710
Sub -Total
$
514,660
15%
Contingency
$
77,198.99
Sub -Total
$
591,859
6%
Mobilization & Gen
Conditions
$
35,511.53
Consultant Fees
$
99,790
PROJECT TOTAL
$
727,160
SEPARATE CITY BUDGET FOR PROJECT
$
8$,800
Amenities
$B3,800
Drinking Fountain Hydration Station
1 EA
5,500.00
$ 5,500
Trash Receptacle
2 EA
1,500.00
$ 3,000
Picnic Table
4 EA
1,700.00
$ 6,800
Benches
3 EA
$1,300.00
$
3,900
BBQ
3 EA
$500.00
$
1,500
Small Park Sign
1 EA
$8,000.00
$
8,000
Play Structures (Material)
1 LS
$26,000.00
$
26,000
Play Structures (Installation of equipment)
1 LS
$9,100.00
$
9,100
Additional Funds
$25,Q00
GRANT TOTAL
TOTAL FUNDED BY GRANT $ 638,360
$640,000