|
St. Anthony Pickleball Improvements
<br />ESTIMATE OF PROBABLE COSTS
<br />No. Spec Item Units Quantity Unit Price Total Price
<br />BASE BID - CONCEPT ONE
<br />1 2021.501 MOBILIZATION (5%)LS 1 $14,697.50 $11,907.50
<br />2 2104.503 REMOVE FENCE & GATES LF 400 $12.00 $4,800.00
<br />3 2104.503 REMOVE CURB & GUTTER LF
<br />50 $15.00 $750.00
<br />4 2104.518 REMOVE PAVEMENTS SF 9,200 $0.75 $6,900.00
<br />5 2105.607 SELECT GRANULAR (CV) CY
<br />800 $35.00 $28,000.00
<br />6 2106.501 EXCAVATION - COMMON LS 1 $40,000.00 $40,000.00
<br />7 2108.504 GEOTEXTILE FABRIC SY
<br />1,000 $2.00 $2,000.00
<br />8 2211.507 AGGREGATE BASE CLASS 5 (COURTS) CY 200 $70.00 $14,000.00
<br />9 2211.507 AGGREGATE BASE CLASS 5 (PARKING) CY
<br />70 $70.00 $4,900.00
<br />10 2360.504 4-INCH BITUMINOUS (PARKING) SY 320 $30.00 $9,600.00
<br />11 2360.504 3.5-INCH BITUMINOUS RAP-FREE (COURT) SY
<br />800 $32.00 $25,600.00
<br />12 2502.503 4" PERF DRAINTILE LF 480 $30.00 $14,400.00
<br />13 2502.503 4" PVC SOLID LF
<br />140 $35.00 $4,900.00
<br />14 2502.602 PVC CLEANOUT EACH 6 $500.00 $3,000.00
<br />15 2502.602 CONNECT TO EXISTING STORM SEWER EACH
<br />1 $3,500.00 $3,500.00
<br />16 2521.518 6-INCH CONCRETE W/BASE SF 1,550 $14.00 $21,700.00
<br />17 2531.503 CONCRETE MAINTENANCE CURB LF
<br />360 $40.00 $14,400.00
<br />18 2540.602 PICKLEBALL NET SYSTEM EA 4 $4,500.00 $18,000.00
<br />19 2540.602 BENCHES EA
<br />4 $2,600.00 $10,400.00
<br />20 2540.602 BIKE RACK EA 1 $1,500.00 $1,500.00
<br />21 2557.502 CHAIN LINK MANGATE EA
<br />2 $1,500.00 $3,000.00
<br />22 2557.502 CHAIN LINK MAINTENANCE GATE EA 1 $2,500.00 $2,500.00
<br />23 2557.503 8' HIGH 3-RAIL CHAINLINK FENCE LF
<br />340 $95.00 $32,300.00
<br />24 2557.503 4' HIGH 2-RAIL CHAINLINK FENCE LF
<br />50 $75.00 $3,750.00
<br />25 2557.503 FENCE PROTECTOR LF
<br />50 $16.00 $800.00
<br />26 2563.601 TRAFFIC CONTROL LS 1 $5,000.00 $5,000.00
<br />27 2573.503 SILT FENCE / BIOLOG LF
<br />400 $3.50 $1,400.00
<br />28 2575.504 EROSION PREVENTION CAT 20 SY 450 $2.00 $900.00
<br />29 2575.505 SEEDING TYPE I TURF MIXTURE ACRE
<br />0.1 $6,000.00 $600.00
<br />30 2575.505 ACRYLIC COLOR COAT & LINE STRIPING SY 800 $18.00 $14,400.00
<br />31 2564.602 SIGN PANELS (ADA) EA
<br />1 $350.00 $350.00
<br />32 2582.501 PAVEMENT PARKINGS LS 1 $600.00 $600.00
<br />$305,857.50
<br />ALTERNATE BID
<br />A1 2540.602 RESTROOM ENCLOSURE (BUDGET) EA 1 $10,000.00 $10,000.00
<br />A2 2550.601 ELECTRICAL WORK (BUDGET) LS
<br />1 $50,000.00 $50,000.00
<br />A3 2557.503 FENCE UPGRADE (HEAVY DUTY) LF 340 $85.00 $28,900.00
<br />A4 2571.601 LANDSCAPING (BUDGET) LS
<br />1 $10,000.00 $10,000.00
<br />$98,900.00
<br />The following is a high-leval mater plan estimate and does not account for actual site conditions, final design, or unknowns. It
<br />assumes the project will not necessitate a stormwater BMP or NPDES permit. Parking lot does not include curb & gutter or
<br />stormwater.
<br />TOTAL BASE BID SCHEDULE
<br />TOTAL ALTERNATE BID SCHEDULE
|